{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions","Index","Pop Data Entry","Characteristics of Target Pop","Logistics Data Entry","Logistics Data Summary","Results Dashboard","Advocacy Dashboard","Sample kits calculator","Commodity estimates","Per-Item Estimates","Product cost","Acknowledgement","Advocacy estimates ","Hidden"],"not_rendered":{"charts":15,"images":5,"macros":1,"external_links":0,"defined_names":9,"comments":3,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Index","index":1,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[29,1,29,7],[29,8,29,25],[42,1,43,7],[39,1,40,7],[39,8,40,25],[37,1,38,7],[33,8,34,25],[35,8,36,25],[37,8,38,25],[30,1,30,25],[31,1,32,7],[31,8,32,25],[33,1,34,7],[35,1,36,7],[18,1,19,7],[27,1,28,7],[22,1,23,7],[24,1,25,7],[18,8,19,25],[27,8,28,25],[22,8,23,25],[24,8,25,25],[20,1,21,7],[20,8,21,25],[6,1,7,25],[8,1,9,7],[8,8,9,25],[10,1,10,25],[17,1,17,25],[11,1,12,7],[11,8,12,25],[15,1,16,7],[13,8,14,25],[13,1,14,7],[15,8,16,25]]}
[]
[]
[]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
[null,"Sheets",null,null,null,null,null,null,"Content"]
[]
[null,"Input Spreadsheets "]
[null,"Pop Data Entry",null,null,null,null,null,null,"Data for building assumptions and basic algorithms"]
[]
[null,"Characteristics of Target Pop ",null,null,null,null,null,null,"Data entry for completing detailed demographic and morbidity-based assumptions"]
[]
[null,"Logistics Data Entry",null,null,null,null,null,null,"Data entry for capturing consumption quantities by commodity"]
[]
[null,"Results for Forecasting Emergency Reproductive Kits "]
[null,"Results Dashboard ",null,null,null,null,null,null,"Summary results for resource mobilization and advocacy"]
[]
[null,"Advocacy Dashboard ",null,null,null,null,null,null,"Summary of direct beneficiaries  "]
[]
[null,"Advocacy Dashboard ",null,null,null,null,null,null,"Summary of clients impacted by kit "]
[]
[]
[]
[]
[null,"Commodity and Cost Estimates ",null,null,null,null,null,null,"Detailed information and assumptions regarding dosage, treatment duration, and intended population for products within each kit"]
[]
[null,"Per-Item Estimates",null,null,null,null,null,null,"Recommended requirements forecast figures for each unique item across the kits, based on the demographic forecast"]
[null,"Tables for Reference Data Sources"]
[null,"Inter-Agency Reproductive Health Kits for Crisis Situations",null,null,null,null,null,null,"Inter-Agency Reproductive Health Kits for Crisis Situations Manual 5th edition, 2011 "]
[]
[null,"Baseline costs of kits",null,null,null,null,null,null,"Acquisition costs of kits and related health commodities (data provided by suppliers)"]
[]
[null,"Guidelines on Data Issues in Humanitarian Crisis Situations",null,null,null,null,null,null,"Guidelines on data issues in humanitarian crisis, 2010 "]
[]
[null,"WHO Best Practices Treatment Guidelines",null,null,null,null,null,null,"WHO Best Practices Treatment Guidelines, 2003 "]
[]
[null,"UNOCHA ",null,null,null,null,null,null,"Population estimates of those affected by humanitarian crisis "]
[]
[]
[null,"Supply Chain Handbook",null,null,null,null,null,null,"See Chapter 5 -- Quantification for explanations of the types of logistics data (consumption and issues data) relevant for forecasting"]

{"sheet":"Pop Data Entry","index":2,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[10,2,11,2],[10,3,10,5],[10,6,10,8],[0,2,2,8],[7,3,7,4],[7,5,7,6],[7,7,7,8],[8,3,8,4],[8,5,8,6],[8,7,8,8]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Target Population","0-3 Months",null,"3-6 Months",null,"6-9 Months"]
[null,null,"Estimated target population affected by humanitarian disasters"]
[]
[null,null,"Key inputs","Default",null,null,"Country-Specific Figures"]
[null,null,null,"0-3 Months","3-6 Months","6-9 Months","0-3 Months","3-6 Months","6-9 Months"]
[null,null,"Population served by one community facility ",10000,10000,10000,8000,8000,8000]
[null,null,"Population served by one primary health care center",30000,30000,30000,50000,50000,50000]
[null,null,"Population served by one hospital or referral care facility ",150000,150000,150000,30000,100000,15000]
[null,null,{"$f":" IF(G13=\"\", \"Number of community and primary health care facilities to be equipped for RH response per \" & D13 & \"  population\", \"Number of community and primary health care facilities to be equipped for RH response per \" & G13 & \"  population\")","v":"Number of community and primary health care facilities to be equipped for RH response per 8000  population"},{"$f":"IFERROR($D$9/D13,\"\")","v":0},{"$f":"IFERROR($F$9/E13,\"\")","v":0},{"$f":"IFERROR($H$9/F13,\"\")","v":0},{"$f":"IFERROR($D$9/G13,\"\")","v":0},{"$f":"IFERROR($F$9/H13,\"\")","v":0},{"$f":"IFERROR($H$9/I13,\"\")","v":0}]
[null,null,{"$f":" IF(G14=\"\", \"Number of health centers to be equipped for RH response per \" & D14 & \"  population\", \"Number of health centers to be equipped for RH response per \" & G14 & \"  population\")","v":"Number of health centers to be equipped for RH response per 50000  population"},{"$f":"IFERROR($D$9/D14,\"\")","v":0},{"$f":"IFERROR($F$9/E14,\"\")","v":0},{"$f":"IFERROR($H$9/F14,\"\")","v":0},{"$f":"IFERROR($D$9/G14,\"\")","v":0},{"$f":"IFERROR($F$9/H14,\"\")","v":0},{"$f":"IFERROR($H$9/I14,\"\")","v":0}]
[null,null,{"$f":" IF(G15=\"\", \"Number of referral hospitals to be equipped for RH response per \" & D15 & \"  population\", \"Number of referral hospitals to be equipped for RH response per \" & G15 & \"  population\")","v":"Number of referral hospitals to be equipped for RH response per 30000  population"},{"$f":"IFERROR($D$9/D15,\"\")","v":0},{"$f":"IFERROR($F$9/E15,\"\")","v":0},{"$f":"IFERROR($H$9/F15,\"\")","v":0},{"$f":"IFERROR($D$9/G15,\"\")","v":0},0,0]
[null,null,"Duration of kit use (in years)",{"$f":"3/12","v":0.25},0.25,0.25,0.25,0.25,0.25]

{"sheet":"Characteristics of Target Pop","index":3,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[12,0,12,9],[35,0,35,9],[5,2,5,4],[5,6,5,8]]}
[]
[]
[]
[]
[]
[null,"Default Figures","Estimates using default figures",null,null,"Country- specific figures","Estimates using country-specific figures",null,null,"Units"]
[null,null,"0-3 Months","3-6 Months","6-9 Months",null,"0-3 Months","3-6 Months","6-9 Months"]
["Total Population",null,{"$f":"'Pop Data Entry'!D9","v":0},{"$f":"'Pop Data Entry'!F9","v":0},{"$f":"'Pop Data Entry'!H9","v":0},null,{"$f":"'Pop Data Entry'!D9","v":0},{"$f":"'Pop Data Entry'!F9","v":0},{"$f":"'Pop Data Entry'!H9","v":0},"persons"]
["Crude Birth Rate (per 1,000 population)",40,null,null,null,null,null,null,null,"persons per 1,000 population"]
["Contraceptive Prevalence Rate (%)",0.15,null,null,null,null,null,null,null,"percent"]
["STI Prevalence Rate (% of adults)",0.05,null,null,null,null,null,null,null,"percent"]
["Maternal Mortality Ratio (per 100,000 live births)","-",null,null,null,null,null,null,null,"persons per 100,000 live births"]
["Population Figures - Delivery Services "]
["Live births per year",null,{"$f":"C8*(B9/1000)","v":0},{"$f":"D8*(B9/1000)","v":0},{"$f":"E8*(B9/1000)","v":0},null,{"$f":" G8* IF(G9>0,(G9/1000),B9/1000)","v":0},{"$f":"H8* IF(H9>0,(H9/1000),B9/1000)","v":0},{"$f":"I8* IF(I9>0,(I9/1000),B9/1000)","v":0},"births"]
["Live births per month",null,{"$f":"C14/12","v":0},{"$f":"D14/12","v":0},0,null,0,0,0,"births"]
["Live births in the next 3 months",null,{"$f":"C15*3","v":0},{"$f":"D15*3","v":0},{"$f":"E15*3","v":0},null,{"$f":"G15*3","v":0},{"$f":"H15*3","v":0},{"$f":"I15*3","v":0},"births"]
["Number of currently pregnant women (excluding the additional 15% of pregnancies that will end in miscarriage)",null,{"$f":"C15*9","v":0},{"$f":"D15*9","v":0},0,null,0,0,0,"pregnant women"]
["Estimated number of pregnancies that end in miscarriage or unsafe abortion in one year (estimated as an additional percentage of live births) ",0.15,{"$f":"C14*B18","v":0},{"$f":"D14*B18","v":0},{"$f":"E14*B18","v":0},null,{"$f":"G14*IF(F18>0, F18, B18)","v":0},{"$f":"H14*IF(F18>0, F18, B18)","v":0},{"$f":"I14*IF(F18>0, F18, B18)","v":0},"pregnancies"]
["Estimated number of pregnancies that end in miscarriage or unsafe abortion in one month (estimated as an additional percentage of live births) ",0.15,{"$f":"C15*B19","v":0},{"$f":"D15*B19","v":0},{"$f":"E15*B19","v":0},null,{"$f":"G15*IF($F$19>0, $F$19, $B$19)","v":0},{"$f":"H15*IF($F$19>0, $F$19, $B$19)","v":0},{"$f":"I15*IF($F$19>0, $F$19, $B$19)","v":0},"pregnancies"]
["Estimated number of pregnancies that end in miscarriage or stillbirth in the next 3 months (estimates as an additional percentage of live births)",null,{"$f":"C19*3","v":0},{"$f":"D19*3","v":0},{"$f":"E19*3","v":0},null,{"$f":"G19*3","v":0},{"$f":"H19*3","v":0},{"$f":"I19*3","v":0},"pregnancies"]
["Estimated total number of pregnancies in one year (including live births plus those that will end in miscarriage or stillbirth",null,{"$f":"C14+C18","v":0},{"$f":"D14+D18","v":0},{"$f":"E14+E18","v":0},null,{"$f":"G14+G18","v":0},{"$f":"H14+H18","v":0},{"$f":"I14+I18","v":0},"pregnancies"]
["Estimated number of currently pregnant women (women who are pregnant in any given month) (weighted estimate of fullterm pregnancies and those that terminate early every month)",0.7,{"$f":"C21*B22","v":0},{"$f":"D21*B22","v":0},{"$f":"E21*B22","v":0},null,{"$f":"G21*IF($F$22>0, $F$22, $B$22)","v":0},{"$f":"H21*IF($F$22>0, $F$22, $B$22)","v":0},{"$f":"I21*IF($F$22>0, $F$22, $B$22)","v":0},"pregnant women"]
["Number of  women who will experience obstetric complications at delivery in one month",0.15,{"$f":"C15*B23","v":0},{"$f":"D15*B23","v":0},{"$f":"E15*B23","v":0},null,{"$f":"G15*IF($F$23>0, $F$23, $B$23)","v":0},{"$f":"H15*IF($F$23>0, $F$23, $B$23)","v":0},{"$f":"I15*IF($F$23>0, $F$23, $B$23)","v":0},"pregnant women"]
["Number women who will experience obstetric complications at delivery in the next 3 months",0.15,{"$f":"C17*B24","v":0},{"$f":"D17*B24","v":0},{"$f":"E17*B24","v":0},null,{"$f":"G16*IF($F$24>0, $F$24, $B$24)","v":0},{"$f":"H16*IF($F$24>0, $F$24, $B$24)","v":0},{"$f":"I16*IF($F$24>0, $F$24, $B$24)","v":0},"pregnant women"]
["Number of currently pregnant women who will have access and be able to give birth in a health center in one month",0.15,{"$f":"(C14*B25)/12","v":0},{"$f":"(D14*B25)/12","v":0},{"$f":"(E14*B25)/12","v":0},null,{"$f":"(G14*IF($F$25>0,$F$25,$B$25))/12","v":0},{"$f":"(H14*IF($F$25>0,$F$25,$B$25))/12","v":0},{"$f":"(I14*IF($F$25>0,$F$25,$B$25))/12","v":0},"pregnant women"]
["Number of currently pregnant women who will have access and be able to give birth in a health center in 3 months",0.15,{"$f":"(C14*B26)/4","v":0},{"$f":"(D14*B26)/4","v":0},{"$f":"(E14*B26)/4","v":0},null,{"$f":"G14*IF($F$26>0, $F$26, $B$26)/4","v":0},{"$f":"H14*IF($F$26>0, $F$26, $B$26)/4","v":0},{"$f":"I14*IF($F$26>0, $F$26, $B$26)/4","v":0},"pregnant women"]
["Number of currently pregnant women who deliver who will need suturing of vaginal tears in one month",null,{"$f":"C28/9","v":0},{"$f":"D28/9","v":0},0,null,0,0,0,"pregnant women"]
["Number of currently pregnant women who deliver who will need suturing of vaginal tears in the next 9 months",0.15,{"$f":"C17*B28","v":0},{"$f":"D17*B28","v":0},{"$f":"E17*B28","v":0},null,{"$f":"G17*IF(F28>0, F28, B28)","v":0},{"$f":"H17*IF(F28>0, F28, B28)","v":0},{"$f":"I17*IF(F28>0, F28, B28)","v":0},"pregnant women"]
["Number of deliveries requiring a c-section in one month (Min)",0.05,{"$f":"C15*B29","v":0},{"$f":"D15*B29","v":0},{"$f":"E15*B29","v":0},null,{"$f":"G15*IF($F$29>0, $F$29, $B$29)","v":0},{"$f":"H15*IF($F$29>0, $F$29, $B$29)","v":0},{"$f":"I15*IF($F$29>0, $F$29, $B$29)","v":0},"deliveries"]
["Number of deliveries requiring a c-section in the next 3 months (Min)",null,{"$f":"C29*3","v":0},{"$f":"D29*3","v":0},{"$f":"E29*3","v":0},null,{"$f":"G29*3","v":0},{"$f":"H29*3","v":0},{"$f":"I29*3","v":0},"deliveries"]
["Number of deliveries requiring a c-section in one month (Max)",0.15,{"$f":"C15*B31","v":0},{"$f":"D15*B31","v":0},{"$f":"E15*B31","v":0},null,{"$f":"G15*IF($F$31>0, $F$31, $B$31)","v":0},{"$f":"H15*IF($F$31>0, $F$31, $B$31)","v":0},{"$f":"I15*IF($F$31>0, $F$31, $B$31)","v":0},"deliveries"]
["Number of deliveries requiring a c-section in the next 3 months (Max)",null,{"$f":"C31*3","v":0},{"$f":"D31*3","v":0},{"$f":"E31*3","v":0},null,{"$f":"G31*3","v":0},{"$f":"H31*3","v":0},{"$f":"I31*3","v":0},"deliveries"]
["Number of women requiring emergency care",5.0000000000000001E-3,{"$f":"C14*$B$33","v":0},{"$f":"D14*$B$33","v":0},{"$f":"E14*$B$33","v":0},null,{"$f":"G14*IF(F33>0, F33, B33)","v":0},{"$f":"H14*IF(F33>0, F33, B33)","v":0},{"$f":"I14*IF(F33>0, F33, B33)","v":0},"pregnant women"]
["Number of maternal deaths averted in the next 3 months if MISP is fully implemented and all pregnant women have access to EmOC services",1,{"$f":"(C12/100000)*(C14/4)","v":0},{"$f":"(D12/100000)*(D14/4)","v":0},{"$f":"(E12/100000)*(E14/4)","v":0},null,{"$f":"(G12/100000)*(G14/4)","v":0},{"$f":"(H12/100000)*(H14/4)","v":0},{"$f":"(I12/100000)*(I14/4)","v":0},"deaths"]
["Number of women who will request an induced abortion per quarter (out of WRA) per year (where legal)",3.7330000000000002E-2,{"$f":"C37*$B$35/4","v":0},{"$f":"D37*$B$35/4","v":0},{"$f":"E37*$B$35/4","v":0},null,{"$f":"G37*$F$35/4","v":0},{"$f":"H37*$F$35/4","v":0},{"$f":"I37*$F$35/4","v":0},"women"]
["Population Figures - Family Planning"]
["Number of women of reproductive age (WRA)",0.25,{"$f":"C8*B37","v":0},{"$f":"D8*B37","v":0},{"$f":"E8*B37","v":0},null,{"$f":"G8*IF(F37>0, F37, B37)","v":0},{"$f":"H8*IF(F37>0, F37, B37)","v":0},{"$f":"I8*IF(F37>0, F37, B37)","v":0},"WRA"]
["Number of sexually active men in the population ",0.2,{"$f":"C8*B38","v":0},{"$f":"D8*B38","v":0},{"$f":"E8*B38","v":0},null,{"$f":"G8*IF(F38>0, F38, B38)","v":0},{"$f":"H8*IF(F38>0, F38, B38)","v":0},{"$f":"I8*IF(F38>0, F38, B38)","v":0},"men"]
["Number of adults with STIs ",null,{"$f":"(C8*0.5)*$B$11","v":0},{"$f":"(D8*0.5)*$B$11","v":0},{"$f":"(E8*0.5)*$B$11","v":0},null,{"$f":"(G8*0.5)*G11","v":0},{"$f":"(H8*0.5)*H11","v":0},{"$f":"(I8*0.5)*I11","v":0},"adults"]
["Number of children with STIs",2.5000000000000001E-3,{"$f":"C8*$B$40","v":0},{"$f":"D8*$B$40","v":0},{"$f":"E8*$B$40","v":0},null,{"$f":"G8*IF(F40>0, F40, B40)","v":0},{"$f":"H8*IF(F40>0, F40, B40)","v":0},{"$f":"I8*IF(F40>0, F40, B40)","v":0},"children "]
["Number of children with STIs under 30 kg ",0.4,{"$f":"C40*$B$41","v":0},{"$f":"D40*$B$41","v":0},{"$f":"E40*$B$41","v":0},null,{"$f":"$G$40*IF(F41>0, F41, B41)","v":0},{"$f":"$H$40*IF(F41>0, F41, B41)","v":0},{"$f":"$I$40*IF(F41>0, F41, B41)","v":0},"children "]
["Number of children with STIs above 30 kg",0.6,{"$f":"C40*$B$42","v":0},{"$f":"D40*$B$42","v":0},{"$f":"E40*$B$42","v":0},null,{"$f":"$G$40*IF(F42>0, F42, B42)","v":0},{"$f":"$H$40*IF(F42>0, F42, B42)","v":0},{"$f":"$I$40*IF(F42>0, F42, B42)","v":0},"children "]
["Number of adults with Genital Ulcer Syndrome ",0.2,{"$f":"C39*$B$43","v":0},{"$f":"D39*$B$43","v":0},{"$f":"E39*$B$43","v":0},null,{"$f":"$G$39*IF(F43>0, F43, B43)","v":0},{"$f":"$H$39*IF(F43>0,F43,B43)","v":0},{"$f":"$I$39*IF(F43>0, F43, B43)","v":0},"adults"]
["Number of adults with Urethral Discharge Syndrome ",0.5,{"$f":"C39*$B$44","v":0},{"$f":"D39*$B$44","v":0},{"$f":"E39*$B$44","v":0},null,{"$f":"$G$39*IF(F44>0, F44, B44)","v":0},{"$f":"$H$39*IF(F44>0,F44,B44)","v":0},{"$f":"$I$39*IF(F44>0, F44, B44)","v":0},"adults"]
["Number of adults with vaginal discharge syndrome",0.3,{"$f":"C39*$B$45","v":0},{"$f":"D39*$B$45","v":0},{"$f":"E39*$B$45","v":0},null,{"$f":"$G$39*IF(F45>0, F45, B45)","v":0},{"$f":"$H$39*IF(F45>0,F45,B45)","v":0},{"$f":"$I$39*IF(F45>0, F45, B45)","v":0},"adults"]
["Number of sexually active men who use condoms ",0.2,{"$f":"C38*B46","v":0},{"$f":"D38*B46","v":0},{"$f":"E38*B46","v":0},null,{"$f":"G38*IF(F46>0, F46, B46)","v":0},{"$f":"H38*IF(F46>0, F46, B46)","v":0},{"$f":"I38*IF(F46>0, F46, B46)","v":0},"men"]
["Number of WRA who use modern contraceptives ",null,{"$f":"C37*B10","v":0},{"$f":"D37*B10","v":0},{"$f":"E37*B10","v":0},null,{"$f":"G37*IF(G10>0,G10,$B$10)","v":0},{"$f":"H37*IF(H10>0,H10,$B$10)","v":0},{"$f":"I37*IF(I10>0,I10,$B$10)","v":0},"WRA"]
["Number of WRA who use female condoms ",0.01,{"$f":"C37*B48","v":0},{"$f":"D37*B48","v":0},{"$f":"E37*B48","v":0},null,{"$f":"G37*IF(F48<>\"\", F48, B48)","v":0},{"$f":"H37*IF(F48>0, F48, B48)","v":0},{"$f":"I47*IF(F48>0, F48, B48)","v":0},"WRA"]
["Number of WRA using modern methods of contraception who use combined oral contraceptive pills ",0.3,{"$f":"C47*B49","v":0},{"$f":"D47*B49","v":0},{"$f":"E47*B49","v":0},null,{"$f":"$G$47*IF(F49>0, F49, B49)","v":0},{"$f":"$H$47*IF(F49>0, F49, B49)","v":0},{"$f":"$I$47*IF(F49>0, F49, B49)","v":0},"WRA"]
["Number of WRA using modern methods of contraception who use injectable contraception ",0.55900000000000005,{"$f":"C47*B50","v":0},{"$f":"D47*B50","v":0},{"$f":"E47*B50","v":0},null,{"$f":"$G$47*IF(F50>0, F50, B50)","v":0},{"$f":"$H$47*IF(F50>0, F50, B50)","v":0},{"$f":"$I$47*IF(F50>0, F50, B50)","v":0},"WRA"]
["Number of WRA using progestin-only pills (POP)",5.3333333332999999E-2,{"$f":"C47*B51","v":0},{"$f":"D47*B51","v":0},{"$f":"E47*B51","v":0},null,{"$f":"$G$47*IF(F51>0, F51, B51)","v":0},{"$f":"$H$47*IF(F51>0, F51, B51)","v":0},{"$f":"$I$47*IF(F51>0, F51, B51)","v":0},"WRA"]
["Number of WRA using emergency contraception, monthly",5.3333332999999997E-2,{"$f":"C47*$B$52","v":0},{"$f":"D47*$B$52","v":0},{"$f":"E47*$B$52","v":0},null,{"$f":"$G$47*IF(F52>0, F52, B52)","v":0},{"$f":"$H$47*IF(F52>0, F52, B52)","v":0},{"$f":"$I$47*IF(F52>0, F52, B52)","v":0},"WRA"]
["Number of WRA using modern methods of contraception who use an IUD ",5.3333333300000001E-2,{"$f":"C47*B53","v":0},{"$f":"D47*B53","v":0},{"$f":"E47*B53","v":0},null,{"$f":"$G$47*IF(F53>0, F53, B53)","v":0},{"$f":"$H$47*IF(F53>0, F53, B53)","v":0},{"$f":"$I$47*IF(F53>0, F53, B53)","v":0},"WRA"]
["Number of cases of sexual violence (percent of WRA at risk of rape) ",0.02,{"$f":"C37*B54","v":0},{"$f":"D37*B54","v":0},{"$f":"E37*B54","v":0},null,{"$f":"G37*IF(F54>0, F54, B54)","v":0},{"$f":"H37*IF(F54>0, F54, B54)","v":0},{"$f":"I37*IF(F54>0, F54, B54)","v":0},"WRA"]
["Number of cases of sexual violence for children",1E-3,{"$f":"C8*$B$55","v":0},{"$f":"D8*$B$55","v":0},{"$f":"E8*$B$55","v":0},null,{"$f":"G8*IF(F55>0, F55, $B$55)","v":0},{"$f":"H8*IF(F55>0, F55, $B$55)","v":0},{"$f":"I8*IF(F55>0, F55, $B$55)","v":0},"children "]
["Number of women who will present for PEP ",0.6,{"$f":"C54*$B$56","v":0},{"$f":"D54*$B$56","v":0},{"$f":"E54*$B$56","v":0},null,{"$f":"G54*IF(F56>0, F56, B56)","v":0},{"$f":"H54*IF(F56>0, F56, B56)","v":0},{"$f":"I54*IF(F56>0, F56, B56)","v":0},"WRA"]
["Number of children who will present for PEP ",0.8,{"$f":"C55*$B$57","v":0},{"$f":"D55*$B$57","v":0},{"$f":"E55*$B$57","v":0},null,{"$f":"G55*IF(F57>0, F57, B57)","v":0},{"$f":"H55*IF(F57>0, F57, B57)","v":0},{"$f":"I55*IF(F57>0, F57, B57)","v":0},"children "]
["Default figure source: Inter-agency Reproductive Health Kit Field Manual, 2011"]

{"sheet":"Logistics Data Entry","index":4,"n_rows":319,"n_cols":19,"rows_kept":319,"cut":false,"hidden":false,"merged":[[233,16,297,16],[233,17,297,17],[233,18,297,18],[300,16,317,16],[300,17,317,17],[300,18,317,18],[213,16,230,16],[213,17,230,17],[213,18,230,18],[146,16,163,16],[146,17,163,17],[146,18,163,18],[166,16,204,16],[166,17,204,17],[166,18,204,18],[85,16,124,16],[85,17,124,17],[85,18,124,18],[46,16,54,16],[46,17,54,17],[46,18,54,18],[60,16,82,16],[60,17,82,17],[60,18,82,18],[25,16,29,16],[25,17,29,17],[25,18,29,18],[32,16,43,16],[32,17,43,17],[32,18,43,18],[0,0,0,5],[0,9,0,11],[0,13,0,15],[0,16,0,18],[9,16,16,16],[9,17,16,17],[9,18,16,18],[0,6,0,7]]}
["KIT INFORMATION",null,null,null,null,null,"Historical Consumption / Quantity Issued",null,"Default Quarterly Growth Factor (Manually Adjust if Needed)","Commodity Quantity Forecast",null,null,null,"KIT ESTIMATES",null,null,"COST ESTIMATE PER KIT"]
["KIT category","Forecast Basis","Commodity","Kit application","Duration of kit use (in years)","Formulation (Unit)","Three Months Prior","Most Recent Three Months",null,"Now - 3 Months","3 - 6 Months","6 - 9 Months","Items per kit","Kit Estimate Now - 3 Months","Kit Estimate 3 - 6 Months","Kit Estimate 6 - 9 Months","Product Cost Year 1","Product Cost Year 2","Product Cost Year 3"]
["KIT 1A",null,null,"Male Condoms"]
["KIT 1A","Commodity Consumption","Male condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"condom",null,null,{"$f":"IFERROR(((H4-G4)/G4),0)","v":0},{"$f":"H4*(1+I4)","v":0},{"$f":"J4*(1+I4)","v":0},{"$f":"K4*(1+I4)","v":0},17280,{"$f":"ROUNDUP(((J4)/$M4),0)","v":0},{"$f":"ROUNDUP(((K4)/$M4),0)","v":0},{"$f":"ROUNDUP(((L4)/$M4),0)","v":0},{"$f":"N4*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O4*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P4*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 1A","Kits Issued to SDPs",null,null,null,null,null,null,{"$f":"IFERROR(((H5-G5)/G5),0)","v":0},{"$f":"H5*(1+I5)","v":0},{"$f":"J5*(1+I5)","v":0},{"$f":"K5*(1+I5)","v":0},null,{"$f":"J5","v":0},{"$f":"K5","v":0},{"$f":"L5","v":0},{"$f":"N5*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O5*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P5*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 1B (Complementary Kit)",null,null,"Female Condoms "]
["KIT 1B (Complementary Kit)","Commodity Consumption","Female condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"condom",null,null,{"$f":"IFERROR(((H7-G7)/G7),0)","v":0},{"$f":"H7*(1+I7)","v":0},{"$f":"J7*(1+I7)","v":0},{"$f":"K7*(1+I7)","v":0},540,{"$f":"ROUNDUP(((J7)/$M7),0)","v":0},{"$f":"ROUNDUP(((K7)/$M7),0)","v":0},{"$f":"ROUNDUP(((L7)/$M7),0)","v":0},{"$f":"N7*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O7*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P7*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 1B (Complementary Kit)","Kits Issued to SDPs",null,null,null,null,null,null,{"$f":"IFERROR(((H8-G8)/G8),0)","v":0},{"$f":"H8*(1+I8)","v":0},{"$f":"J8*(1+I8)","v":0},{"$f":"K8*(1+I8)","v":0},null,{"$f":"J8","v":0},{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"N8*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O8*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P8*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 2A",null,null,"Clean Delivery"]
["Kit 2A","Commodity Consumption","Bag, plastic, approximately 18 x 28 cm, snap-lock fastening, for disposal of placenta","Part A: Individual delivery",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",null,null,{"$f":"IFERROR(((H10-G10)/G10),0)","v":0},{"$f":"H10*(1+I10)","v":0},{"$f":"J10*(1+I10)","v":0},{"$f":"K10*(1+I10)","v":0},200,{"$f":"ROUNDUP(((J10)/$M10),0)","v":0},{"$f":"ROUNDUP(((K10)/$M10),0)","v":0},{"$f":"ROUNDUP(((L10)/$M10),0)","v":0},{"$f":"MAX(N10:N17)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O10:O17)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P10:P17)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 2A","Commodity Consumption","Toilet soap, bar, approx.110 g, wrapped ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bar",null,null,0,0,0,0,200,0,0,0]
["Kit 2A","Commodity Consumption","Drawsheet, plastic, approximately 100 x 100 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"sheet",null,null,0,0,0,0,200,0,0,0]
["Kit 2A","Commodity Consumption","Scissors, umbilical cord, round blades, b/b, sterile, disposable",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"blade",null,null,0,0,0,0,200,0,0,0]
["Kit 2A","Commodity Consumption","Tape, umbilical, 3 mm x 15 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tape",null,null,0,0,0,0,600,0,0,0]
["Kit 2A","Commodity Consumption","Cotton cloth/towel, ‘tetra’, approx. 90 g/m2, approx. 100 x 100 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"towel",null,null,0,0,0,0,400,0,0,0]
["Kit 2A","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"gloves",null,null,0,0,0,0,400,0,0,0]
["Kit 2A","Commodity Consumption","Pictorial instruction sheet",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"sheet",null,null,0,0,0,0,200,0,0,0]
["Kit 2A","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J18","v":0},{"$f":"K18","v":0},{"$f":"L18","v":0},{"$f":"N18*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O18*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P18*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Chlorhexidine for cord care (Bulk) 2A Complement",null,"","Complement to Kit 2A"]
["Chlorhexidine for cord care (Bulk) 2A Complement","Commodity Consumption","Chlorhexidine Di-gluconate 7.1%, gel, tube, 10g",null,null,null,null,null,{"$f":"IFERROR(((H20-G20)/G20),0)","v":0},{"$f":"H20*(1+I20)","v":0},{"$f":"J20*(1+I20)","v":0},{"$f":"K20*(1+I20)","v":0},200,{"$f":"ROUNDUP(((J20)/$M20),0)","v":0},{"$f":"ROUNDUP(((K20)/$M20),0)","v":0},{"$f":"ROUNDUP(((L20)/$M20),0)","v":0}]
["Chlorhexidine for cord care (Bulk) 2A Complement","Kits Issued to SDPs",null,null,null,null,null,null,{"$f":"IFERROR(((H21-G21)/G21),0)","v":0},{"$f":"H21*(1+I21)","v":0},{"$f":"J21*(1+I21)","v":0},{"$f":"K21*(1+I21)","v":0},null,{"$f":"J21","v":0},{"$f":"K21","v":0},{"$f":"L21","v":0}]
["Misoprostol (Bulk) 2A Complement",null,"","Complement to Kit 2A"]
["Misoprostol (Bulk) 2A Complement","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,null,null,{"$f":"IFERROR(((H23-G23)/G23),0)","v":0},{"$f":"H23*(1+I23)","v":0},{"$f":"J23*(1+I23)","v":0},{"$f":"K23*(1+I23)","v":0},600,{"$f":"ROUNDUP(((J23)/$M23),0)","v":0},{"$f":"ROUNDUP(((K23)/$M23),0)","v":0},{"$f":"ROUNDUP(((L23)/$M23),0)","v":0}]
["Misoprostol (Bulk) 2A Complement","Kits Issued to SDPs",null,null,null,null,null,null,{"$f":"IFERROR(((H24-G24)/G24),0)","v":0},{"$f":"H24*(1+I24)","v":0},{"$f":"J24*(1+I24)","v":0},{"$f":"K24*(1+I24)","v":0},null,{"$f":"J24","v":0},{"$f":"K24","v":0},{"$f":"L24","v":0}]
["KIT 2B",null,null,"Clean Delivery"]
["Kit 2B","Commodity Consumption","Bag, shoulder, UNFPA logo, vinyl, approx. 360 x 230 x 610 mm ","Part B: For use by birth attendants",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",null,null,{"$f":"IFERROR(((H26-G26)/G26),0)","v":0},{"$f":"H26*(1+I26)","v":0},{"$f":"J26*(1+I26)","v":0},{"$f":"K26*(1+I26)","v":0},5,{"$f":"ROUNDUP(((J26)/$M26),0)","v":0},0,0,{"$f":"MAX(N26:N30)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O26:O30)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P26:P30)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 2B","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"gloves",null,null,0,0,0,0,5,0,0,0]
["Kit 2B","Commodity Consumption","Flashlight, LED, re-chargeable ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"flashlight",null,null,0,0,0,0,5,0,0,0]
["Kit 2B","Commodity Consumption","Apron, protective, plastic, reusable ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"apron",null,null,0,0,0,0,5,0,0,0]
["Kit 2B","Commodity Consumption","Poncho, wet-weather ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"poncho",null,null,0,0,0,0,5,0,0,0]
["Kit 2B","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J31","v":0},{"$f":"K31","v":0},{"$f":"L31","v":0},{"$f":"N31*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O31*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P31*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 3",null,null,"Post Rape Treatment"]
["Kit 3","Commodity Consumption","Levonorgestrel, tablet, 1.5 mg, (treatment: single dose) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",null,null,{"$f":"IFERROR(((H33-G33)/G33),0)","v":0},{"$f":"H33*(1+I33)","v":0},{"$f":"J33*(1+I33)","v":0},{"$f":"K33*(1+I33)","v":0},55,{"$f":"ROUNDUP(((J33)/$M33),0)","v":0},{"$f":"ROUNDUP(((K33)/$M33),0)","v":0},{"$f":"ROUNDUP(((L33)/$M33),0)","v":0},{"$f":"MAX(N33:N44)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O33:O44)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P33:P44)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 3","Commodity Consumption","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"capsule",null,null,0,0,0,0,220,0,0,0]
["Kit 3","Commodity Consumption","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"suspension",null,null,0,0,0,0,5,0,0,0]
["Kit 3","Commodity Consumption","Cefixime 200mg tablets",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",null,null,0,0,0,0,110,0,0,0]
["Kit 3","Commodity Consumption","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"syrup",null,null,0,0,0,0,10,0,0,0]
["Kit 3","Commodity Consumption","Tenofovir (TDF) + lamivudine (3TC), tablets 300+300 mg (adults: 1 tab/day for 28 days) ",null,null,null,null,null,0,0,0,0,900,0,0,0]
["Kit 3","Commodity Consumption","Atazanavir (ATV) + ritonavir ®, tablets 300+100mg (adults: 1 tab/day for 28 days)",null,null,null,null,null,0,0,0,0,900,0,0,0]
["Kit 3","Commodity Consumption","Zidovudine (AZT) + lamivudine (3TC), tablets 60+30 mg (children)",null,null,null,null,null,0,0,0,0,1440,0,0,0]
["Kit 3","Commodity Consumption","Lopinavir (LPV) + ritonavir ®, tablets 200+50 mg (children)",null,null,null,null,null,0,0,0,0,240,0,0,0]
["Kit 3","Commodity Consumption","Lopinavir (LPV) + ritonavir ®, tablets 100+25 mg (children)",null,null,null,null,null,0,0,0,0,180,0,0,0]
["Kit 3","Commodity Consumption","Pregnancy test, temperature stable",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",null,null,0,0,0,0,25,0,0,0]
["Kit 3","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",null,null,0,0,0,0,100,0,0,0]
["Kit 3","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J45","v":0},{"$f":"K45","v":0},{"$f":"L45","v":0},{"$f":"N45*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O45*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P45*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 4",null,null,"Oral and Injectable contraception"]
["Kit 4","Commodity Consumption","Ethinylestradiol 0.03 mg, plus levonorgestrel, 0.15 mg, combined tablet, 1 strip for 1 cycle (113 women x 3 cycles + 10% wastage)","Medicines",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"strip",null,null,{"$f":"IFERROR(((H47-G47)/G47),0)","v":0},{"$f":"H47*(1+I47)","v":0},{"$f":"J47*(1+I47)","v":0},{"$f":"K47*(1+I47)","v":0},375,{"$f":"ROUNDUP(((J47)/$M47),0)","v":0},{"$f":"ROUNDUP(((K47)/$M47),0)","v":0},{"$f":"ROUNDUP(((L47)/$M47),0)","v":0},{"$f":"MAX(N47:N55)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O47:O55)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P47:P55)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 4","Commodity Consumption","Levonorgestrel, tablet, 1.5 mg, (emergency contraception)",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",null,null,0,0,0,0,60,0,0,0]
["Kit 4","Commodity Consumption","Levonorgestrel, tablet, 0.03 mg, 1 strip for 1 cycle (20 women x 3 cycles) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"strip",null,null,0,0,0,0,60,0,0,0]
["Kit 4","Commodity Consumption","Medroxyprogesterone acetate, depot injection, 150 mg/ml, 1-ml vial ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"amp",null,null,0,0,0,0,300,0,0,0]
["Kit 4","Commodity Consumption","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,3,0,0,0]
["Kit 4","Commodity Consumption","Syringe, luer, 2 ml, sterile, single use","Medical device",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,300,0,0,0]
["Kit 4","Commodity Consumption","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,600,0,0,0]
["Kit 4","Commodity Consumption","Cotton wool, 500-g roll, non-sterile ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,4,0,0,0]
["Kit 4","Commodity Consumption","Safety box, for used syringes and needles, 5 litres ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,3,0,0,0]
["Kit 4","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J56","v":0},{"$f":"K56","v":0},{"$f":"L56","v":0},{"$f":"N56*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O56*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P56*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["DMPA-SC Kit 4 Complement (Bulk)",null,"","Complement to Kit 4"]
["DMPA-SC Kit 4 Complement (Bulk)","Commodity Consumption","Depot-Medroxyprogesterone Acetate (DMPA-SC) (Sayana© Press)",null,null,null,null,null,{"$f":"IFERROR(((H58-G58)/G58),0)","v":0},{"$f":"H58*(1+I58)","v":0},{"$f":"J58*(1+I58)","v":0},{"$f":"K58*(1+I58)","v":0},300,{"$f":"ROUNDUP(((J58)/$M58),0)","v":0},{"$f":"ROUNDUP(((K58)/$M58),0)","v":0},{"$f":"ROUNDUP(((L58)/$M58),0)","v":0}]
["DMPA-SC Kit 4 Complement (Bulk)","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J59","v":0},{"$f":"K59","v":0},{"$f":"L59","v":0}]
["KIT 5 ",null,null,"Sexually Transmitted Infections"]
["KIT 5 ","Commodity Consumption","Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 2.4 million units of benzyl penicillin)","Genital Ulcer Syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,{"$f":"IFERROR(((H61-G61)/G61),0)","v":0},{"$f":"H61*(1+I61)","v":0},{"$f":"J61*(1+I61)","v":0},{"$f":"K61*(1+I61)","v":0},65,{"$f":"ROUNDUP(((J61)/$M61),0)","v":0},{"$f":"ROUNDUP(((K61)/$M61),0)","v":0},{"$f":"ROUNDUP(((L61)/$M61),0)","v":0},{"$f":"MAX(N61:N83)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O61:O83)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P61:P83)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 5 ","Commodity Consumption","Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 1.2 million units of benzyl penicillin)",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,10,0,0,0]
["KIT 5 ","Commodity Consumption","Water for injection, 10-ml ampoule",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,75,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,240,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,10,0,0,0]
["KIT 5 ","Commodity Consumption","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,3,0,0,0]
["KIT 5 ","Commodity Consumption","Cefixime 200mg tablets","Urethral Discharge Syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,270,0,0,0]
["KIT 5 ","Commodity Consumption","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,20,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,540,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,10,0,0,0]
["KIT 5 ","Commodity Consumption","Metronidazole, tablet, 250 mg (single dose of 8 tablets, or 2 tablets twice a day for 7 days)","Vagina discharge syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,2000,0,0,0]
["KIT 5 ","Commodity Consumption","Clotrimazole, vaginal tablet, 500 mg (single dose) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,100,0,0,0]
["KIT 5 ","Commodity Consumption","Cefixime 200mg tablets",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,200,0,0,0]
["KIT 5 ","Commodity Consumption","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,10,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,340,0,0,0]
["KIT 5 ","Commodity Consumption","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,10,0,0,0]
["KIT 5 ","Commodity Consumption","Male condoms","Condoms",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,2880,0,0,0]
["KIT 5 ","Commodity Consumption","Female condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,90,0,0,0]
["KIT 5 ","Commodity Consumption","Syringe, luer, 5 ml, sterile, single use","Medical devices, renewable",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,75,0,0,0]
["KIT 5 ","Commodity Consumption","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,150,0,0,0]
["KIT 5 ","Commodity Consumption","Cotton wool, 500-g roll, non-sterile ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,3,0,0,0]
["KIT 5 ","Commodity Consumption","Safety box, for used syringes and needles, 5 litres ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,4,0,0,0]
["KIT 5 ","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,null,null,0,0,0,0,1000,0,0,0]
["KIT 5 ","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J84","v":0},{"$f":"K84","v":0},{"$f":"L84","v":0},{"$f":"N84*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O84*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P84*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 6B",null,null,"Part B: Drugs and disposable equipment"]
["Kit 6B","Commodity Consumption","Ampicillin, powder for injection, 500mg vial (adult and pediatric)","Medicines",null,null,null,null,{"$f":"IFERROR(((H86-G86)/G86),0)","v":0},{"$f":"H86*(1+I86)","v":0},{"$f":"J86*(1+I86)","v":0},{"$f":"K86*(1+I86)","v":0},200,{"$f":"ROUNDUP(((J86)/$M86),0)","v":0},{"$f":"ROUNDUP(((K86)/$M86),0)","v":0},{"$f":"ROUNDUP(((L86)/$M86),0)","v":0},{"$f":"MAX(N86:N125)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O86:O125)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P86:P125)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 6B","Commodity Consumption","Gentamicin injection, 40 mg/ml, 2 ml ampoule (adult and pediatric)",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Clindamycin, injection: 600mg (as phosphate) (adult)",null,null,null,null,null,0,0,0,0,125,0,0,0]
["Kit 6B","Commodity Consumption","Amoxicillin 125mg/5ml powder for oral suspension, bottle (pediatric)",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 6B","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 6B","Commodity Consumption","Ferrous sulfate + folic acid, tablet, 200 mg + 0.4 mg, box of 1000 ",null,null,null,null,null,0,0,0,0,5000,0,0,0]
["Kit 6B","Commodity Consumption","Tetracycline hydrochloride, eye ointment, 1%, tube 5 g ",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 6B","Commodity Consumption","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,null,null,0,0,0,0,20,0,0,0]
["Kit 6B","Commodity Consumption","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Compound Sodium Lactate, solution for infusion, 1000ml bag, with giving set",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 6B","Commodity Consumption","Glucose, solution for infusion, 5% (iso-osmotic), 1-litre bottle + infusion-giving set, sterile, single use",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 6B","Commodity Consumption","Hydralazine hydrochloride, powder for injection, 20 mg in ampoule ",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 6B","Commodity Consumption","Magnesium sulfate, solution for injection, 500 mg/ml, 10-ml ampoule",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Calcium gluconate (monohydrate), solution for injection, 100 mg/ml, 10-ml ampoule",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 6B","Commodity Consumption","Paracetamol 500 mg tabs",null,null,null,null,null,0,0,0,0,600,0,0,0]
["Kit 6B","Commodity Consumption","Vitamin K, inj, 1mg/0.2 ml vial",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 6B","Commodity Consumption","Sodium chloride, injectable 0,9% 10ml",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Water for injection, 10-ml ampoule",null,null,null,null,null,0,0,0,0,20,0,0,0]
["Kit 6B","Commodity Consumption","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 6B","Commodity Consumption","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 6B","Commodity Consumption","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 6B","Commodity Consumption","Clamp, umbilical, cord, sterile, single use ","Medical devices, renewable",null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Cannula, intravenous, short, 20G, sterile, single use",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, luer, 20 ml, sterile, single use",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, luer, 10 ml, sterile, single use",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, luer, 5 ml, sterile, single use",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, luer, 2 ml, sterile, single use",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, luer, 1 ml, sterile, single use",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 6B","Commodity Consumption","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,null,null,0,0,0,0,1200,0,0,0]
["Kit 6B","Commodity Consumption","Needle, luer 25G, sterile single use",null,null,null,null,null,0,0,0,0,300,0,0,0]
["Kit 6B","Commodity Consumption","Syringe, feeding, catheter tip, 50/60 ml, sterile, single use ",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 6B","Commodity Consumption","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 6B","Commodity Consumption","Gloves, gynecological, medium, sterile, single use, pair",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 6B","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 6B","Commodity Consumption","Suture, synthetic, absorbable, DEC3(2/0), needle 3/8 30 mm, round, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 6B","Commodity Consumption","Extractor, mucus, 20 ml, sterile, single use ",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 6B","Commodity Consumption","Tube, suction, CH10, 50 cm long, conical tip, sterile, single use ",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Tube, suction, CH14, 50 cm long, conical tip, sterile, single use ",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Catheter, urethral, CH12, sterile, single use ",null,null,null,null,null,0,0,0,0,20,0,0,0]
["Kit 6B","Commodity Consumption","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,{"$f":"IFERROR(((H126-G126)/G126),0)","v":0},{"$f":"H126*(1+I126)","v":0},{"$f":"J126*(1+I126)","v":0},{"$f":"K126*(1+I126)","v":0},50,{"$f":"ROUNDUP(((J126)/$M126),0)","v":0},{"$f":"ROUNDUP(((K126)/$M126),0)","v":0},{"$f":"ROUNDUP(((L126)/$M126),0)","v":0}]
["Kit 6B","Commodity Consumption","Cotton wool, 500-g roll, non-sterile ",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 6B","Commodity Consumption","Tape, adhesive, zinc oxide, 2.5 cm x 5m ",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 6B","Commodity Consumption","Toilet soap, bar, approx.110 g, wrapped ",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 6B","Commodity Consumption","Safety box, for used syringes and needles, 5 litres ",null,null,null,null,null,0,0,0,0,18,0,0,0]
["Kit 6B","Commodity Consumption","Glasses, safety, regular size, disposable ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 6B","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Apron, protective, plastic, reusable ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 6B","Commodity Consumption","Drawsheet, plastic, approx. 90 x 180 cm ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 6B","Commodity Consumption","Urinary protein test strips, box of 50 ",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 6B","Commodity Consumption","Indicator, TST (Time, Steam, Temperature) control spot ",null,null,null,null,null,0,0,0,0,300,0,0,0]
["Kit 6B","Commodity Consumption","Battery, dry cell, alkaline, AAA, 1.5V, for frontal flashlight",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 6B","Commodity Consumption","Bio hazard bag 50 liters",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 6B","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J139","v":0},{"$f":"K139","v":0},{"$f":"L139","v":0},{"$f":"N139*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O139*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P139*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Misoprostol (Bulk) 6B Complement",null,"","Complement to Kit 6B"]
["Misoprostol (Bulk) 6B Complement","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)","Medicines",null,null,null,null,{"$f":"IFERROR(((H141-G141)/G141),0)","v":0},{"$f":"H141*(1+I141)","v":0},{"$f":"J141*(1+I141)","v":0},{"$f":"K141*(1+I141)","v":0},240,{"$f":"ROUNDUP(((J141)/$M141),0)","v":0},{"$f":"ROUNDUP(((K141)/$M141),0)","v":0},{"$f":"ROUNDUP(((L141)/$M141),0)","v":0}]
["Misoprostol (Bulk) 6B Complement","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J142","v":0},{"$f":"K142","v":0},{"$f":"L142","v":0}]
["Oxytocin (Bulk) 6B Complement",null,"","Complement to Kit 6B"]
["Oxytocin (Bulk) 6B Complement","Commodity Consumption","Oxytocin, injection, 10 IU/ml, 1-ml ampoule","Medicines",null,null,null,null,{"$f":"IFERROR(((H144-G144)/G144),0)","v":0},{"$f":"H144*(1+I144)","v":0},{"$f":"J144*(1+I144)","v":0},{"$f":"K144*(1+I144)","v":0},300,{"$f":"ROUNDUP(((J144)/$M144),0)","v":0},{"$f":"ROUNDUP(((K144)/$M144),0)","v":0},{"$f":"ROUNDUP(((L144)/$M144),0)","v":0}]
["Oxytocin (Bulk) 6B Complement","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J145","v":0},{"$f":"K145","v":0},{"$f":"L145","v":0}]
["KIT 7",null,null,"Intrauterine Device (IUD) "]
["Kit 7","Commodity Consumption","Intrauterine device (IUD), Cu-T 380 A ","Medicines",null,null,null,null,{"$f":"IFERROR(((H147-G147)/G147),0)","v":0},{"$f":"H147*(1+I147)","v":0},{"$f":"J147*(1+I147)","v":0},{"$f":"K147*(1+I147)","v":0},90,{"$f":"ROUNDUP(((J147)/$M147),0)","v":0},{"$f":"ROUNDUP(((K147)/$M147),0)","v":0},{"$f":"ROUNDUP(((L147)/$M147),0)","v":0},{"$f":"MAX(N147:N164)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O147:O164)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P147:P164)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 7","Commodity Consumption","Azithromycin, capsule, 250 mg ",null,null,null,null,null,0,0,0,0,240,0,0,0]
["Kit 7","Commodity Consumption","Cefixime 200mg tablets",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 7","Commodity Consumption","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle","Medical devices, renewable ",null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 7","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Commodity Consumption","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 7","Commodity Consumption","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 7","Commodity Consumption","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 7","Commodity Consumption","Speculum, vaginal, Graves, 95 x 35 mm ","Medical devices, equipment",null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 7","Commodity Consumption","Speculum, vaginal, Graves, 115 x 35 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Commodity Consumption","Forceps, dressing, Cheron, 250 mm",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Commodity Consumption","Forceps, artery, Pean/Roch, 220 mm, straight ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 7","Commodity Consumption","Sound, uterine, Martin, 320 mm ",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 7","Commodity Consumption","Forceps, uterine, Duplay, 280 mm, curved ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Commodity Consumption","Scissors, gynecological, 200 mm, curved, b/b ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Commodity Consumption","Bowl, stainless steel, approx. 180 ml ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Basin, kidney, stainless steel, approx. 825 ml",null,null,null,null,null,{"$f":"IFERROR(((H163-G163)/G163),0)","v":0},{"$f":"H163*(1+I163)","v":0},{"$f":"J163*(1+I163)","v":0},{"$f":"K163*(1+I163)","v":0},2,{"$f":"ROUNDUP(((J163)/$M163),0)","v":0},{"$f":"ROUNDUP(((K163)/$M163),0)","v":0},{"$f":"ROUNDUP(((L163)/$M163),0)","v":0}]
["Kit 7","Commodity Consumption","Tray, instruments, stainless steel, approx. 320 x 200 x 80 mm, with cover ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 7","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J165","v":0},{"$f":"K165","v":0},{"$f":"L165","v":0},{"$f":"N165*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O165*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P165*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 8",null,null,"Management of Miscarriage and complications of abortion "]
["Kit 8","Commodity Consumption","Gentamicin inj 40 mg/ml 2 ml amp","Medicines",null,null,null,null,{"$f":"IFERROR(((H167-G167)/G167),0)","v":0},{"$f":"H167*(1+I167)","v":0},{"$f":"J167*(1+I167)","v":0},{"$f":"K167*(1+I167)","v":0},100,{"$f":"ROUNDUP(((J167)/$M167),0)","v":0},{"$f":"ROUNDUP(((K167)/$M167),0)","v":0},{"$f":"ROUNDUP(((L167)/$M167),0)","v":0},{"$f":"MAX(N167:N205)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O167:O205)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P167:P205)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 8","Commodity Consumption","Ampicillin pdr/inj 500mg vial, ",null,null,null,null,null,0,0,0,0,1500,0,0,0]
["Kit 8","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,null,null,0,0,0,0,180,0,0,0]
["Kit 8","Commodity Consumption","Sodium dichloroisocyanurate tablets, containing 1.67g NaDCC, box of 200 ",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 8","Commodity Consumption","Ibuprofen, tablets, 400 mg, 2 tablets per woman (1 prior to discharge, 1 to take home)",null,null,null,null,null,0,0,0,0,120,0,0,0]
["Kit 8","Commodity Consumption","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 8","Commodity Consumption","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 8","Commodity Consumption","Atropine sulfate, solution for injection, 1 mg/ml, 1-ml ampoule ",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 8","Commodity Consumption","Water for injection, 10-ml ampoule",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 8","Commodity Consumption","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 8","Commodity Consumption","Gloves, surgical, size 8, sterile, single use, pair ","Medical devices, renewables",null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 8","Commodity Consumption","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 8","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Syringe, luer, 10 ml, sterile, single use",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 8","Commodity Consumption","Syringe, luer, 2 ml, sterile, single use",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 8","Commodity Consumption","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,null,null,0,0,0,0,300,0,0,0]
["Kit 8","Commodity Consumption","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,0,0,0,0,240,0,0,0]
["Kit 8","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Safety box, for used syringes and needles, 5 litres ",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 8","Commodity Consumption","Bio hazard bag 50 liters","Medical devices, equipment",null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 8","Commodity Consumption","MVA plus with 2cc silicone ",null,null,null,null,null,0,0,0,0,4,0,0,0]
["Kit 8","Commodity Consumption","Accessory kit for MVA Plus, including (1) O-ring, (1) collarstop, (1) cap, (1) 2cc silicone",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 8","Commodity Consumption","2cc silicone packaged in bags of 10 ",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 6 mm, integrated base ",null,null,null,null,null,0,0,0,0,8,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 7 mm, integrated base ",null,null,null,null,null,0,0,0,0,8,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 8 mm, integrated base ",null,null,null,null,null,0,0,0,0,8,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 9 mm, integrated base ",null,null,null,null,null,0,0,0,0,4,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 10 mm, integrated base ",null,null,null,null,null,0,0,0,0,4,0,0,0]
["Kit 8","Commodity Consumption","Cannula, Easygrip, 12 mm, integrated base ",null,null,null,null,null,0,0,0,0,4,0,0,0]
["Kit 8","Commodity Consumption","Dilators, Denniston, polymer, set of 5 ",null,null,null,null,null,0,0,0,0,4,0,0,0]
["Kit 8","Commodity Consumption","Basket, sterilizing, approx. 120 x 250 x 60 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Forceps, dressing, Cheron, 250 mm",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Forceps, uterine, Museux, 240 mm, curved ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Forceps, uterine evacuation, oyum, Bierer, large ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Forceps, uterine evacuation, ovum, Bierer, small",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Retractor, vaginal, Doyen, 45 x 85 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Retractor, vaginal, Auvard, 38 x 80 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Commodity Consumption","Bowl, stainless steel, approx. 180 ml ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 8","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J206","v":0},{"$f":"K206","v":0},{"$f":"L206","v":0},{"$f":"N206*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O206*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P206*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Misoprostol (Bulk) 8 Complement",null,"","Complement to Kit 8"]
["Misoprostol (Bulk) 8 Complement","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)","Medicines",null,null,null,null,{"$f":"IFERROR(((H208-G208)/G208),0)","v":0},{"$f":"H208*(1+I208)","v":0},{"$f":"J208*(1+I208)","v":0},{"$f":"K208*(1+I208)","v":0},840,{"$f":"ROUNDUP(((J208)/$M208),0)","v":0},{"$f":"ROUNDUP(((K208)/$M208),0)","v":0},{"$f":"ROUNDUP(((L208)/$M208),0)","v":0}]
["Misoprostol (Bulk) 8 Complement","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J209","v":0},{"$f":"K209","v":0},{"$f":"L209","v":0}]
["Mifepristone (Bulk) 8 Complement",null,"","Complement to Kit 8"]
["Mifepristone (Bulk) 8 Complement","Commodity Consumption","Mifepristone 200mg tablet","Medicines",null,null,null,null,{"$f":"IFERROR(((H211-G211)/G211),0)","v":0},{"$f":"H211*(1+I211)","v":0},{"$f":"J211*(1+I211)","v":0},{"$f":"K211*(1+I211)","v":0},840,{"$f":"ROUNDUP(((J211)/$M211),0)","v":0},{"$f":"ROUNDUP(((K211)/$M211),0)","v":0},{"$f":"ROUNDUP(((L211)/$M211),0)","v":0}]
["Mifepristone (Bulk) 8 Complement","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J212","v":0},{"$f":"K212","v":0},{"$f":"L212","v":0}]
["KIT 9 ",null,null,"Suture of Tears (cervical and vaginal) and Vaginal Examination"]
["Kit 9 ","Commodity Consumption","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle","Medicines",null,null,null,null,{"$f":"IFERROR(((H214-G214)/G214),0)","v":0},{"$f":"H214*(1+I214)","v":0},{"$f":"J214*(1+I214)","v":0},{"$f":"K214*(1+I214)","v":0},15,{"$f":"ROUNDUP(((J214)/$M214),0)","v":0},{"$f":"ROUNDUP(((K214)/$M214),0)","v":0},{"$f":"ROUNDUP(((L214)/$M214),0)","v":0},{"$f":"MAX(N214:N231)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O214:O231)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P214:P231)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 9 ","Commodity Consumption","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 9 ","Commodity Consumption","Vaginal lubricant jelly/exploration gel, approx. 100 g ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Suture, synthetic, absorbable, DEC4(1), needle, 3/8, 36 mm, triangular, sterile, single use, box of 12","Medical devices, renewable",null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 9 ","Commodity Consumption","Suture, synthetic, absorbable, DEC3(2/0), needle, ½, 30 mm, round, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 9 ","Commodity Consumption","Suture, synthetic, absorbable, DEC3(2/0), needle, 3/8, 50 mm, round, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 9 ","Commodity Consumption","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,0,0,0,0,80,0,0,0]
["Kit 9 ","Commodity Consumption","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,40,0,0,0]
["Kit 9 ","Commodity Consumption","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,40,0,0,0]
["Kit 9 ","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 9 ","Commodity Consumption","Scissors, Mayo, 170 mm, curved, b/b ","Medical devices, equipment",null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Needle holder, Mayo-Hegar, 180 mm, straight ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Retractor, vaginal, Doyen, 45 x 85 mm ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 9 ","Commodity Consumption","Speculum, vaginal, Graves, 75 x 20 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Speculum, vaginal, Graves, 95 x 35 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Speculum, vaginal, Graves, 115 x 35 mm ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Commodity Consumption","Forceps, dressing, Cheron, 250 mm",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 9 ","Commodity Consumption","Tray, instruments, stainless steel, approx. 320 x 200 x 80 mm, with cover ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["Kit 9 ","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J232","v":0},{"$f":"K232","v":0},{"$f":"L232","v":0},{"$f":"N232*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O232*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P232*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 11B",null,null,"Reproductive health part B: Drugs and disposable equipment"]
["Kit 11B","Commodity Consumption","Ampicillin pdr/inj 500mg vial (pediatric)","Medicines",null,null,null,null,{"$f":"IFERROR(((H234-G234)/G234),0)","v":0},{"$f":"H234*(1+I234)","v":0},{"$f":"J234*(1+I234)","v":0},{"$f":"K234*(1+I234)","v":0},400,{"$f":"ROUNDUP(((J234)/$M234),0)","v":0},{"$f":"ROUNDUP(((K234)/$M234),0)","v":0},{"$f":"ROUNDUP(((L234)/$M234),0)","v":0},{"$f":"MAX(N234:N298)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O234:O298)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P234:P298)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["Kit 11B","Commodity Consumption","Clindamycin Injection: 150 mg (as phosphate)/ ml (vial 4ml) (adult)",null,null,null,null,null,0,0,0,0,300,0,0,0]
["Kit 11B","Commodity Consumption","Paracetamol 500 mg tabs",null,null,null,null,null,0,0,0,0,2000,0,0,0]
["Kit 11B","Commodity Consumption","Amoxicillin 125mg/5ml powder for oral suspension, bottle (pediatric)",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 11B","Commodity Consumption","Cloxacillin powder for solution (IV/IM), 250mg vial (pediatric)",null,null,null,null,null,0,0,0,0,90,0,0,0]
["Kit 11B","Commodity Consumption","Tetracycline hydrochloride, eye ointment, 1%, tube 5 g ",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 11B","Commodity Consumption","Gentamicin (as sulfate), solution for injection, 40 mg/ml, 2-ml vial ",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Glucose 10%/10ml",null,null,null,null,null,0,0,0,0,120,0,0,0]
["Kit 11B","Commodity Consumption","Water for injection, 10-ml ampoule",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 11B","Commodity Consumption","Sodium chloride, injectable 0,9% 10ml",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 11B","Commodity Consumption","Tranexamic Acid Injection: 100mg/ml in 10ml ampule",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 11B","Commodity Consumption","Calcium gluconate (monohydrate), solution for injection, 100 mg/ml, 10-ml ampoule",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 11B","Commodity Consumption","Magnesium sulfate, injection, 500 mg/ml in 10-ml ampoule ",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 11B","Commodity Consumption","Hydralazine hydrochloride, powder for injection, 20 mg in ampoule ",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 11B","Commodity Consumption","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Epinephrine (Adrenaline) 1mg/ml, 1ml ampoule (for C-section under local anaesthesia)",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 11B","Commodity Consumption","Bupivacaine hydrochloride (as anhydrous) 0.5% ",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 11B","Commodity Consumption","Atropine Injection: 1mg (sulfate) in 1ml ampule",null,null,null,null,null,0,0,0,0,20,0,0,0]
["Kit 11B","Commodity Consumption","Ephedrine 30 mg (hydrochloride)/ml in 1ml ampoule",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Ketamine (as hydrochloride), injection (solution for injection), 50 mg/ml, 10-ml vial",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 11B","Commodity Consumption","Vitamin k, inj 1mg/1 ml vial",null,null,null,null,null,0,0,0,0,110,0,0,0]
["Kit 11B","Commodity Consumption","Glucose, solution for infusion, 5% (iso-osmotic), 1-litre bottle + infusion-giving set, sterile, single use",null,null,null,null,null,0,0,0,0,340,0,0,0]
["Kit 11B","Commodity Consumption","Compound Sodium Lactate, solution for infusion, 1000ml bag, with giving set",null,null,null,null,null,0,0,0,0,210,0,0,0]
["Kit 11B","Commodity Consumption","Sodium dichloroisocyanurate tablets, containing 1.67 g of NaDCC, 2 x box of 200",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 11B","Commodity Consumption","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,null,null,0,0,0,0,21,0,0,0]
["Kit 11B","Commodity Consumption","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,null,null,null,null,0,0,0,0,30,0,0,0]
["Kit 11B","Commodity Consumption","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,null,null,0,0,0,0,15,0,0,0]
["Kit 11B","Commodity Consumption","Intra uterine ballon tamponade","Medical devices, renewable",null,null,null,null,0,0,0,0,3,0,0,0]
["Kit 11B","Commodity Consumption","Tube, suction, CH10, 50 cm long, conical tip, sterile, single use ",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 11B","Commodity Consumption","Tube, suction, CH14, 50 cm long, conical tip, sterile, single use ",null,null,null,null,null,0,0,0,0,60,0,0,0]
["Kit 11B","Commodity Consumption","Cannula, intravenous, short, 20G, sterile, single use",null,null,null,null,null,0,0,0,0,500,0,0,0]
["Kit 11B","Commodity Consumption","Cannula, intravenous, short, 18G, sterile, single use ",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 11B","Commodity Consumption","Clamp, umbilical, cord, sterile, single use ",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 11B","Commodity Consumption","Syringe, luer, 1 ml, sterile, single use",null,null,null,null,null,0,0,0,0,600,0,0,0]
["Kit 11B","Commodity Consumption","Syringe, luer, 2 ml, sterile, single use",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 11B","Commodity Consumption","Syringe, luer, 5 ml, sterile, single use",null,null,null,null,null,0,0,0,0,700,0,0,0]
["Kit 11B","Commodity Consumption","Syringe, luer, 10 ml, sterile, single use",null,null,null,null,null,0,0,0,0,700,0,0,0]
["Kit 11B","Commodity Consumption","Syringe, luer, 20 ml, sterile, single use",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 11B","Commodity Consumption","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,null,null,0,0,0,0,3500,0,0,0]
["Kit 11B","Commodity Consumption","Needle, luer, 23G (0.6 x 25 mm), sterile, single use ",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 11B","Commodity Consumption","Needle, luer, 25G (0.6 x 25 mm), sterile, single use",null,null,null,null,null,0,0,0,0,500,0,0,0]
["Kit 11B","Commodity Consumption","Butterfly 25G vein scalp (neonate/ cloxacillin)",null,null,null,null,null,0,0,0,0,200,0,0,0]
["Kit 11B","Commodity Consumption","Brush, hand, scrubbing, plastic",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 11B","Commodity Consumption","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 11B","Commodity Consumption","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,null,null,0,0,0,0,400,0,0,0]
["Kit 11B","Commodity Consumption","Gloves, gynecological, medium, sterile, single use, pair",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 11B","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 11B","Commodity Consumption","Suture, synthetic, absorbable, DEC4(1), needle, 3/8, 36 mm, triangular, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,24,0,0,0]
["Kit 11B","Commodity Consumption","Suture, synthetic, absorbable, DEC3(2/0), needle, ½, 30 mm, round, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,24,0,0,0]
["Kit 11B","Commodity Consumption","Suture, synthetic, non-absorbable, DEC3(2/0), needle, 3/8, 30 mm, triangular, sterile, single use, box of 12",null,null,null,null,null,0,0,0,0,12,0,0,0]
["Kit 11B","Commodity Consumption","Catheter, Foley, CH14, sterile, single use ",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Bag, urine, collecting, 2000 ml ",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Drape, surgical, woven, 100 cm x 150 cm ",null,null,null,null,null,0,0,0,0,6,0,0,0]
["Kit 11B","Commodity Consumption","Needle, spinal, 22G (0.7 x 90 mm), sterile, single use ",null,null,null,null,null,0,0,0,0,120,0,0,0]
["Kit 11B","Commodity Consumption","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,{"$f":"IFERROR(((H290-G290)/G290),0)","v":0},{"$f":"H290*(1+I290)","v":0},{"$f":"J290*(1+I290)","v":0},{"$f":"K290*(1+I290)","v":0},200,{"$f":"ROUNDUP(((J290)/$M290),0)","v":0},{"$f":"ROUNDUP(((K290)/$M290),0)","v":0},{"$f":"ROUNDUP(((L290)/$M290),0)","v":0}]
["Kit 11B","Commodity Consumption","Tape, adhesive, zinc oxide, 2.5 cm x 5m ",null,null,null,null,null,0,0,0,0,50,0,0,0]
["Kit 11B","Commodity Consumption","Tape, adhesive, zinc oxide, perforated, 10 cm x 5 m ",null,null,null,null,null,0,0,0,0,5,0,0,0]
["Kit 11B","Commodity Consumption","Scalpel blade, no. 22, sterile, single use. ",null,null,null,null,null,0,0,0,0,100,0,0,0]
["Kit 11B","Commodity Consumption","Safety box, for used syringes and needles, 5 litres ",null,null,null,null,null,0,0,0,0,25,0,0,0]
["Kit 11B","Commodity Consumption","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,null,null,0,0,0,0,10,0,0,0]
["Kit 11B","Commodity Consumption","Bio hazard bag 50 liters",null,null,null,null,null,0,0,0,0,150,0,0,0]
["Kit 11B","Commodity Consumption","Glasses, safety, regular size ",null,null,null,null,null,0,0,0,0,2,0,0,0]
["Kit 11B","Commodity Consumption","Pregnancy test, temperature stable",null,null,null,null,null,0,0,0,0,20,0,0,0]
["Kit 11B","Kits Issued to SDPs",null,null,null,null,null,null,0,0,0,0,null,{"$f":"J299","v":0},{"$f":"K299","v":0},{"$f":"L299","v":0},{"$f":"N299*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O299*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P299*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 12 ",null,null,"Blood Transfusion "]
["KIT 12 ","Commodity Consumption","Blood-group test, anti-A, 10 ml, fl. dropper * ",null,null,null,null,null,{"$f":"IFERROR(((H301-G301)/G301),0)","v":0},{"$f":"H301*(1+I301)","v":0},{"$f":"J301*(1+I301)","v":0},{"$f":"K301*(1+I301)","v":0},1,{"$f":"ROUNDUP(((J301)/$M301),0)","v":0},{"$f":"ROUNDUP(((K301)/$M301),0)","v":0},{"$f":"ROUNDUP(((L301)/$M301),0)","v":0},{"$f":"MAX(N301:N318)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(O301:O318)*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"MAX(P301:P318)*'Product cost'!#REF!","v":{"$error":"#REF!"}}]
["KIT 12 ","Commodity Consumption","Blood-group test, anti-A + B, 10 ml, fl. dropper * ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Blood-group test, anti-B, 10 ml, fl. dropper * ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Rhesus test, anti-D, 10 ml, dropper * ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","HIV test 1 + 2 rapid, 100 tests, kit ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Hepatitis B surface antigen (HBsAg) rapid test, 100 tests ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Hepatitis C virus (HCV) rapid test, 100 tests * ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Rapid plasma regain (RPR) test (for syphilis), 100 tests * ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Photometer, HemoCue Hb 301 ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Capillary tubes for Hb 301",null,null,null,null,null,0,0,0,0,200,0,0,0]
["KIT 12 ","Commodity Consumption","Cuff for pression, for bag 500/1000 ml ",null,null,null,null,null,0,0,0,0,1,0,0,0]
["KIT 12 ","Commodity Consumption","Battery, dry cell, AA, alkaline, 1.5 V, for Photometer ",null,null,null,null,null,0,0,0,0,8,0,0,0]
["KIT 12 ","Commodity Consumption","Blood bag + CPD (citrate-phosphate-dextrose), 250 ml ",null,null,null,null,null,0,0,0,0,20,0,0,0]
["KIT 13","Commodity Consumption","Blood bag + CPD (citrate-phosphate-dextrose), 350ml",null,null,null,null,null,{"$f":"IFERROR(((H314-G314)/G314),0)","v":0},{"$f":"H314*(1+I314)","v":0},{"$f":"J314*(1+I314)","v":0},{"$f":"K314*(1+I314)","v":0},40,{"$f":"ROUNDUP(((J314)/$M314),0)","v":0},{"$f":"ROUNDUP(((K314)/$M314),0)","v":0},{"$f":"ROUNDUP(((L314)/$M314),0)","v":0}]
["KIT 14","Commodity Consumption","Blood bag + CPD (citrate-phosphate-dextrose), 450ml",null,null,null,null,null,0,0,0,0,40,0,0,0]
["KIT 15","Commodity Consumption","Blood-giving set ",null,null,null,null,null,0,0,0,0,100,0,0,0]
["KIT 16","Commodity Consumption","Blood grouping tile with 12 depressions for blood testing",null,null,null,null,null,0,0,0,0,10,0,0,0]
["KIT 12 ","Commodity Consumption","Gloves, examination, medium, single use, box of 100 ",null,null,null,null,null,0,0,0,0,5,0,0,0]
["KIT 12 ","Kits Issued to SDPs",null,null,null,null,null,null,{"$f":"IFERROR(((H319-G319)/G319),0)","v":0},0,0,0,null,{"$f":"J319","v":0},{"$f":"K319","v":0},{"$f":"L319","v":0},{"$f":"N319*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"O319*'Product cost'!#REF!","v":{"$error":"#REF!"}},{"$f":"P319*'Product cost'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Logistics Data Summary","index":5,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":true,"merged":[[0,0,2,6]]}
["LOGISTICS DATA SUMMARY"]
[]
[]
[]
[]
[]
["Kit","Current Year","Year 2","Year 3"]
["1A",{"$f":"IF(('Logistics Data Entry'!N4=0),'Logistics Data Entry'!N5,'Logistics Data Entry'!N4)","v":0},{"$f":"IF(('Logistics Data Entry'!O4=0),'Logistics Data Entry'!O5,'Logistics Data Entry'!O4)","v":0},{"$f":"IF(('Logistics Data Entry'!P4=0),'Logistics Data Entry'!P5,'Logistics Data Entry'!P4)","v":0}]
["1B",{"$f":"IF('Logistics Data Entry'!N7=0,'Logistics Data Entry'!N8,'Logistics Data Entry'!N7)","v":0},{"$f":"IF('Logistics Data Entry'!O7=0,'Logistics Data Entry'!O8,'Logistics Data Entry'!O7)","v":0},{"$f":"IF('Logistics Data Entry'!P7=0,'Logistics Data Entry'!P8,'Logistics Data Entry'!P7)","v":0}]
["2A",{"$f":"IF(MAX('Logistics Data Entry'!N10:N17)=0,'Logistics Data Entry'!N18,MAX('Logistics Data Entry'!N10:N17))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O10:O17)=0,'Logistics Data Entry'!O18,MAX('Logistics Data Entry'!O10:O17))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P10:P17)=0,'Logistics Data Entry'!P18,MAX('Logistics Data Entry'!P10:P17))","v":0}]
["Chlorhexidine for cord care (Bulk) 2A Complement",{"$f":"IF(('Logistics Data Entry'!N20=0),'Logistics Data Entry'!N21,'Logistics Data Entry'!N20)","v":0},{"$f":"IF(('Logistics Data Entry'!O20=0),'Logistics Data Entry'!O21,'Logistics Data Entry'!O20)","v":0},{"$f":"IF(('Logistics Data Entry'!P20=0),'Logistics Data Entry'!P21,'Logistics Data Entry'!P20)","v":0}]
["Misoprostol (Bulk) 2A Complement",{"$f":"IF('Logistics Data Entry'!N23=0,'Logistics Data Entry'!N24,'Logistics Data Entry'!N23)","v":0},{"$f":"IF('Logistics Data Entry'!O23=0,'Logistics Data Entry'!O24,'Logistics Data Entry'!O23)","v":0},{"$f":"IF('Logistics Data Entry'!P23=0,'Logistics Data Entry'!P24,'Logistics Data Entry'!P23)","v":0}]
["2B",{"$f":"IF(MAX('Logistics Data Entry'!N26:N30)=0,('Logistics Data Entry'!N31),MAX('Logistics Data Entry'!N26:N30))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O26:O30)=0,('Logistics Data Entry'!O31),MAX('Logistics Data Entry'!O26:O30))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P26:P30)=0,('Logistics Data Entry'!P31),MAX('Logistics Data Entry'!P26:P30))","v":0}]
[3,{"$f":"IF(MAX('Logistics Data Entry'!N33:N44)=0,'Logistics Data Entry'!N45,MAX('Logistics Data Entry'!N33:N44))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O33:O44)=0,'Logistics Data Entry'!O45,MAX('Logistics Data Entry'!O33:O44))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P33:P44)=0,'Logistics Data Entry'!P45,MAX('Logistics Data Entry'!P33:P44))","v":0}]
[4,{"$f":"IF(MAX('Logistics Data Entry'!N47:N55)=0,'Logistics Data Entry'!N56,MAX('Logistics Data Entry'!N47:N55))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O47:O55)=0,'Logistics Data Entry'!O56,MAX('Logistics Data Entry'!O47:O55))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P47:P55)=0,'Logistics Data Entry'!P56,MAX('Logistics Data Entry'!P47:P55))","v":0}]
["DMPA-SC Kit 4 Complement (Bulk)",{"$f":"IF('Logistics Data Entry'!N58=0,'Logistics Data Entry'!N59,'Logistics Data Entry'!N58)","v":0},{"$f":"IF('Logistics Data Entry'!O58=0,'Logistics Data Entry'!O59,'Logistics Data Entry'!O58)","v":0},{"$f":"IF('Logistics Data Entry'!P58=0,'Logistics Data Entry'!P59,'Logistics Data Entry'!P58)","v":0}]
[5,{"$f":"IF(MAX('Logistics Data Entry'!N61:N83)=0,'Logistics Data Entry'!N84,MAX('Logistics Data Entry'!N61:N83))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O61:O83)=0,'Logistics Data Entry'!O84,MAX('Logistics Data Entry'!O61:O83))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P61:P83)=0,'Logistics Data Entry'!P84,MAX('Logistics Data Entry'!P61:P83))","v":0}]
["6B",{"$f":"IF(MAX('Logistics Data Entry'!N86:N125)=0,'Logistics Data Entry'!N139,MAX('Logistics Data Entry'!N86:N125))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O86:O125)=0,'Logistics Data Entry'!O139,MAX('Logistics Data Entry'!O86:O125))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P86:P125)=0,'Logistics Data Entry'!P139,MAX('Logistics Data Entry'!P86:P125))","v":0}]
["Misoprostol (Bulk) 6B Complement",{"$f":"IF('Logistics Data Entry'!N141=0,'Logistics Data Entry'!N142,'Logistics Data Entry'!N141)","v":0},{"$f":"IF('Logistics Data Entry'!O141=0,'Logistics Data Entry'!O142,'Logistics Data Entry'!O141)","v":0},{"$f":"IF('Logistics Data Entry'!P141=0,'Logistics Data Entry'!P142,'Logistics Data Entry'!P141)","v":0}]
["Oxytocin (Bulk) 6B Complement",{"$f":"IF('Logistics Data Entry'!N144=0,'Logistics Data Entry'!N145,'Logistics Data Entry'!N144)","v":0},{"$f":"IF('Logistics Data Entry'!O144=0,'Logistics Data Entry'!O145,'Logistics Data Entry'!O144)","v":0},{"$f":"IF('Logistics Data Entry'!P144=0,'Logistics Data Entry'!P145,'Logistics Data Entry'!P144)","v":0}]
[7,{"$f":"IF(MAX('Logistics Data Entry'!N147:N164)=0,'Logistics Data Entry'!N165,MAX('Logistics Data Entry'!N147:N164))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O147:O164)=0,'Logistics Data Entry'!O165,MAX('Logistics Data Entry'!O147:O164))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P147:P164)=0,'Logistics Data Entry'!P165,MAX('Logistics Data Entry'!P147:P164))","v":0}]
[8,{"$f":"IF(MAX('Logistics Data Entry'!N167:N205)=0,'Logistics Data Entry'!N206,MAX('Logistics Data Entry'!N167:N205))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O167:O205)=0,'Logistics Data Entry'!O206,MAX('Logistics Data Entry'!O167:O205))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P167:P205)=0,'Logistics Data Entry'!P206,MAX('Logistics Data Entry'!P167:P205))","v":0}]
["Misoprostol (Bulk) 8 Complement",{"$f":"IF('Logistics Data Entry'!N208=0,'Logistics Data Entry'!N209,'Logistics Data Entry'!N208)","v":0},{"$f":"IF('Logistics Data Entry'!O208=0,'Logistics Data Entry'!O209,'Logistics Data Entry'!O208)","v":0},{"$f":"IF('Logistics Data Entry'!P208=0,'Logistics Data Entry'!P209,'Logistics Data Entry'!P208)","v":0}]
["Mifepristone (Bulk) 8 Complement",{"$f":"IF('Logistics Data Entry'!N211=0,'Logistics Data Entry'!N212,'Logistics Data Entry'!N211)","v":0},{"$f":"IF('Logistics Data Entry'!O211=0,'Logistics Data Entry'!O212,'Logistics Data Entry'!O211)","v":0},{"$f":"IF('Logistics Data Entry'!P211=0,'Logistics Data Entry'!P212,'Logistics Data Entry'!P211)","v":0}]
[9,{"$f":"IF(MAX('Logistics Data Entry'!N214:N231)=0,'Logistics Data Entry'!N232,MAX('Logistics Data Entry'!N214:N231))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O214:O231)=0,'Logistics Data Entry'!O232,MAX('Logistics Data Entry'!O214:O231))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P214:P231)=0,'Logistics Data Entry'!P232,MAX('Logistics Data Entry'!P214:P231))","v":0}]
["11B",{"$f":"IF(MAX('Logistics Data Entry'!N234:N298)=0,'Logistics Data Entry'!N299,MAX('Logistics Data Entry'!N234:N298))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O234:O298)=0,'Logistics Data Entry'!O299,MAX('Logistics Data Entry'!O234:O298))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P234:P298)=0,'Logistics Data Entry'!P299,MAX('Logistics Data Entry'!P234:P298))","v":0}]
[12,{"$f":"IF(MAX('Logistics Data Entry'!N301:N318)=0,'Logistics Data Entry'!N319,MAX('Logistics Data Entry'!N301:N318))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!O301:O318)=0,'Logistics Data Entry'!O319,MAX('Logistics Data Entry'!O301:O318))","v":0},{"$f":"IF(MAX('Logistics Data Entry'!P301:P318)=0,'Logistics Data Entry'!P319,MAX('Logistics Data Entry'!P301:P318))","v":0}]

{"sheet":"Results Dashboard","index":6,"n_rows":59,"n_cols":25,"rows_kept":59,"cut":false,"hidden":false,"merged":[[58,16,59,17],[58,18,59,19],[58,20,59,21],[58,22,59,23],[56,16,57,17],[56,19,57,19],[42,16,43,17],[40,18,41,18],[42,18,43,18],[40,21,41,21],[42,21,43,21],[40,20,41,20],[42,20,43,20],[48,16,49,17],[54,16,55,17],[50,16,51,17],[52,16,53,17],[48,18,49,18],[50,18,51,18],[52,18,53,18],[54,18,55,18],[56,18,57,18],[54,19,55,19],[42,19,43,19],[30,16,31,17],[34,16,35,17],[30,18,31,18],[34,18,35,18],[30,21,31,21],[34,21,35,21],[30,20,31,20],[34,20,35,20],[40,16,41,17],[30,19,31,19],[34,19,35,19],[40,19,41,19],[38,16,39,17],[36,16,37,17],[32,16,33,17],[32,21,33,21],[32,20,33,20],[32,19,33,19],[32,18,33,18],[38,21,39,21],[36,21,37,21],[38,20,39,20],[36,20,37,20],[38,19,39,19],[20,18,21,18],[20,21,21,21],[20,20,21,20],[28,16,29,17],[24,18,25,18],[28,18,29,18],[24,21,25,21],[28,21,29,21],[24,20,25,20],[28,20,29,20],[22,19,23,19],[24,19,25,19],[28,19,29,19],[26,16,27,17],[52,23,53,23],[48,22,49,22],[10,16,11,17],[8,16,9,17],[8,20,9,21],[8,22,9,23],[8,18,9,19],[10,18,11,18],[10,21,11,21],[10,20,11,20],[10,23,11,23],[10,22,11,22],[10,19,11,19],[12,16,13,17],[14,16,15,17],[12,18,13,18],[14,18,15,18],[12,21,13,21],[14,21,15,21],[12,20,13,20],[14,20,15,20],[20,16,21,17],[12,19,13,19],[14,19,15,19],[52,19,53,19],[48,20,49,20],[50,20,51,20],[52,20,53,20],[54,20,55,20],[56,20,57,20],[48,21,49,21],[50,21,51,21],[52,21,53,21],[54,21,55,21],[56,21,57,21],[12,23,13,23],[14,23,15,23],[20,23,21,23],[22,23,23,23],[24,23,25,23],[16,23,17,23],[6,16,7,26],[48,19,49,19],[50,19,51,19],[12,22,13,22],[14,22,15,22],[20,22,21,22],[22,22,23,22],[24,22,25,22],[16,22,17,22],[48,23,49,23],[50,23,51,23],[20,19,21,19],[18,16,19,17],[16,16,17,17],[16,21,17,21],[16,19,17,19],[16,20,17,20],[16,18,17,18],[50,24,51,26],[52,24,53,26],[54,24,55,26],[56,24,57,26],[28,22,29,22],[30,22,31,22],[34,22,35,22],[40,22,41,22],[42,22,43,22],[54,23,55,23],[54,22,55,22],[56,23,57,23],[56,22,57,22],[48,24,49,26],[34,24,35,26],[40,24,41,26],[42,24,43,26],[46,24,47,26],[44,24,45,26],[50,22,51,22],[52,22,53,22],[28,23,29,23],[30,23,31,23],[34,23,35,23],[10,24,11,26],[12,24,13,26],[8,24,9,26],[14,24,15,26],[20,24,21,26],[22,24,23,26],[24,24,25,26],[28,24,29,26],[30,24,31,26],[16,24,17,26],[46,16,47,17],[44,16,45,17],[32,24,33,26],[26,24,27,26],[18,24,19,26],[18,23,19,23],[18,22,19,22],[18,21,19,21],[18,19,19,19],[18,20,19,20],[18,18,19,18],[26,23,27,23],[26,22,27,22],[26,21,27,21],[26,20,27,20],[26,19,27,19],[26,18,27,18],[32,23,33,23],[32,22,33,22],[22,16,23,17],[22,18,23,18],[22,21,23,21],[22,20,23,20],[24,16,25,17],[36,19,37,19],[38,18,39,18],[36,18,37,18],[38,23,39,23],[36,23,37,23],[38,22,39,22],[36,22,37,22],[46,23,47,23],[44,23,45,23],[46,22,47,22],[44,22,45,22],[46,21,47,21],[44,21,45,21],[46,20,47,20],[44,20,45,20],[46,19,47,19],[44,19,45,19],[46,18,47,18],[44,18,45,18],[40,23,41,23],[42,23,43,23]]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected RH Kit Quantities and Costs for all Kits "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit Type",null,"Next 3 Months",null,"3 - 6 Months",null,"6 - 9 Months",null,"Notes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 1A",null,null,{"$f":"S11*'Product cost'!$E$5","v":0},null,{"$f":"U11*'Product cost'!$E$5","v":0},null,{"$f":"W11*'Product cost'!$E$5","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 1B",null,null,{"$f":"S13*'Product cost'!$E$6","v":0},null,{"$f":"U13*'Product cost'!$E$6","v":0},null,{"$f":"W13*'Product cost'!$E$6","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 2A",null,null,{"$f":"S15*'Product cost'!$E$7","v":0},null,{"$f":"U15*'Product cost'!$E$7","v":0},null,{"$f":"W15*'Product cost'!$E$7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorhexidine 2A Comp",null,null,{"$f":"S17*'Product cost'!$E$8","v":0},null,{"$f":"U17*'Product cost'!$E$8","v":0},null,{"$f":"W17*'Product cost'!$E$8","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misoprostol 2A Comp",null,null,{"$f":"S19*'Product cost'!$E$9","v":0},null,{"$f":"U19*'Product cost'!$E$9","v":0},null,{"$f":"W19*'Product cost'!$E$9","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 2B",null,null,{"$f":"S21*'Product cost'!$E$10","v":0},null,{"$f":"U21*'Product cost'!$E$10","v":0},null,{"$f":"W21*'Product cost'!$E$10","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 3",null,null,{"$f":"S23*'Product cost'!$E$11","v":0},null,{"$f":"U23*'Product cost'!$E$11","v":0},null,{"$f":"W23*'Product cost'!$E$11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 4",null,null,{"$f":"S25*'Product cost'!$E$12","v":0},null,{"$f":"U25*'Product cost'!$E$12","v":0},null,{"$f":"W25*'Product cost'!$E$12","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMPA SC Kit 4 Comp",null,null,{"$f":"S27*'Product cost'!$E$13","v":0},null,{"$f":"U27*'Product cost'!$E$13","v":0},null,{"$f":"W27*'Product cost'!$E$13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 5",null,null,{"$f":"S29*'Product cost'!$E$14","v":0},null,{"$f":"U29*'Product cost'!$E$14","v":0},null,{"$f":"W29*'Product cost'!$E$14","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 6A",null,null,{"$f":"S31*'Product cost'!E15","v":0},null,{"$f":"U31*'Product cost'!G15","v":0},null,{"$f":"W31*'Product cost'!I15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anti-Shock Garment 6A Comp",null,null,{"$f":"S33*'Product cost'!$E$16","v":0},null,{"$f":"U33*'Product cost'!$E$16","v":0},null,{"$f":"W33*'Product cost'!$E$16","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 6B",null,null,{"$f":"S35*'Product cost'!E17","v":0},null,{"$f":"U35*'Product cost'!G17","v":0},null,{"$f":"W35*'Product cost'!I17","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misoprostol 6B Complement",null,null,{"$f":"S37*'Product cost'!$E$18","v":0},null,{"$f":"U37*'Product cost'!$E$18","v":0},null,{"$f":"W37*'Product cost'!$E$18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxytocin 6B Comp",null,null,{"$f":"S39*'Product cost'!$E$19","v":0},null,{"$f":"U39*'Product cost'!$E$19","v":0},null,{"$f":"W39*'Product cost'!$E$19","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 7 ",null,null,{"$f":"S41*'Product cost'!$E$20","v":0},null,{"$f":"U41*'Product cost'!$E$20","v":0},null,{"$f":"W41*'Product cost'!$E$20","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 8 ",null,null,{"$f":"S43*'Product cost'!$E$21","v":0},null,{"$f":"U43*'Product cost'!$E$21","v":0},null,{"$f":"W43*'Product cost'!$E$21","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mifepristone Kit 8 Comp",null,null,{"$f":"S45*'Product cost'!$E$22","v":0},null,{"$f":"U45*'Product cost'!$E$22","v":0},null,{"$f":"W45*'Product cost'!$E$22","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misoprostol Kit 8 Comp",null,null,{"$f":"S47*'Product cost'!$E$23","v":0},null,{"$f":"U47*'Product cost'!$E$23","v":0},null,{"$f":"W47*'Product cost'!$E$23","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 9",null,null,{"$f":"S49*'Product cost'!$E$24","v":0},null,{"$f":"U49*'Product cost'!$E$24","v":0},null,{"$f":"W49*'Product cost'!$E$24","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 10 ",null,null,{"$f":"S51*'Product cost'!$E$25","v":0},null,{"$f":"U51*'Product cost'!$E$25","v":0},null,{"$f":"W51*'Product cost'!$E$25","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 11A",null,null,{"$f":"S53*'Product cost'!$E$26","v":0},null,{"$f":"U53*'Product cost'!$E$26","v":0},null,{"$f":"W53*'Product cost'!$E$26","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 11B",null,null,{"$f":"S55*'Product cost'!$E$27","v":0},null,{"$f":"U55*'Product cost'!$E$27","v":0},null,{"$f":"W55*'Product cost'!$E$27","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kit 12",null,null,{"$f":"S57*'Product cost'!$E$28","v":0},null,{"$f":"U57*'Product cost'!$E$28","v":0},null,{"$f":"W57*'Product cost'!$E$28","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL  COST",null,{"$f":"SUM(T11:T58)","v":0},null,{"$f":"SUM(V11:V58)","v":0},null,{"$f":"SUM(X11:X58)","v":0}]

{"sheet":"Advocacy Dashboard","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sample kits calculator","index":8,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["Key assumptions"]
["Population served by one community or primary health care facility ",{"$f":"IF('Pop Data Entry'!G13=0, 'Pop Data Entry'!D13, 'Pop Data Entry'!G13)","v":8000}]
["Population served by one primary health care center",{"$f":"IF('Pop Data Entry'!G14=0, 'Pop Data Entry'!D14, 'Pop Data Entry'!G14)","v":50000}]
["Population served by one hospital or referral care facility ",{"$f":"IF('Pop Data Entry'!G15=0, 'Pop Data Entry'!D15, 'Pop Data Entry'!G15)","v":30000}]
[]
["Estimated Global population affected by humanitarian disasters",{"$f":"IF('Characteristics of Target Pop'!G8=0, 'Characteristics of Target Pop'!C8, 'Characteristics of Target Pop'!G8)","v":0}]
["Number of community and primary health care facilities to be equipped for RH response per 10,000 population",{"$f":"$B$6/B2","v":0}]
["Number of health centers to be equipped for RH response per 30,000 population",{"$f":"$B$6/B3","v":0}]
["Number of referral hospitals per 150,000 population",{"$f":"$B$6/B4","v":0}]
[]
["Inter-agency Reproductive Health Kits (for 3 months)"]
[null,"Total Number of kits","Number of boxes per Kit","Number of boxes per kit NOT requiring cold chain","Total Volume (m3) per Kit","Volume per kit (m3) NOT requiring cold chain","Total Weight (Kg) per Kit","Weight (Kg) per kit NOT requiring cold chain","Total number of boxes","Total number of cold chain boxes","Total Volume (m3) NOT requiring cold chain","Total Volume (m3) requiring cold chain","Total Weight (Kg) NON cold chain items","Total weight (Kg) requiring cold chain storage","Total Volume (m3) ","Total Weight (Kg) "]
["Block 1 (10,000 population)"]
["RH Kit 1A (Male Condoms)",{"$f":"$B$6/$B$2","v":0},4,4,0.28999999999999998,0.28999999999999998,62,62,{"$f":"B14*C14","v":0},{"$f":"B14*(C14-D14)","v":0},{"$f":"B14*F14","v":0},{"$f":"B14*(E14-F14)","v":0},{"$f":"B14*H14","v":0},{"$f":"B14* (G14-H14)","v":0},{"$f":"SUM(K14,L14)","v":0},{"$f":"SUM(M14,N14)","v":0}]
["RH Kit 1B (Female Condoms)",{"$f":"$B$6/$B$2","v":0},1,1,6.6000000000000003E-2,6.6000000000000003E-2,7,7,0,0,{"$f":"B15*F15","v":0},{"$f":"B15*(E15-F15)","v":0},{"$f":"B15*H15","v":0},{"$f":"B15* (G15-H15)","v":0},{"$f":"SUM(K15,L15)","v":0},{"$f":"SUM(M15,N15)","v":0}]
["RH Kit 2A (Clean delivery subkit)",0,4,4,0.316,0.316,92,92,0,0,0,0,0,0,0,0]
["RH Kit 2B (Clean delivery subkit)",{"$f":"$B$6/$B$2","v":0},1,1,3.7999999999999999E-2,3.7999999999999999E-2,10.25,10.25,0,0,0,0,0,0,0,0]
["RH Kit 3 (Rape Treatment)",0,1,1,3.6999999999999998E-2,3.6999999999999998E-2,7,7,{"$f":"B18*C18","v":0},0,0,0,0,0,0,0]
["RH Kit 4 (Oral and injectable contraception subkit)",0,1,1,8.5999999999999993E-2,8.5999999999999993E-2,15,15,0,0,0,0,0,0,0,0]
["RH Kit 5 (Treatment of sexually transmitted infections)",0,1,1,0.15,0.15,35,35,0,0,0,0,0,0,0,0]
["Block 2 (30,000 population)"]
["RH Kit 6A (Clean delivery assistance--reusable equipment)",{"$f":"$B$6/$B$3","v":0},2,2,0.23599999999999999,0.23599999999999999,31,31,{"$f":"B22*C22","v":0},{"$f":"B22*(C22-D22)","v":0},{"$f":"B22*F22","v":0},0,0,0,{"$f":"SUM(K22,L22)","v":0},0]
["RH Kit 6B (Clean delivery assistance--druge and disposable equipment)",0,6,5,0.33500000000000002,0.32500000000000001,101.5,101,0,0,0,0,0,0,0,0]
["RH Kit 7 (Intra-uterine device subkit)",0,1,1,8.5999999999999993E-2,8.5999999999999993E-2,14,14,0,0,0,0,0,0,0,0]
["RH Kit 8 (Management of miscarriage and complications of abortion)",0,2,1,0.17399999999999999,0.15,38,36,0,0,0,0,0,0,0,0]
["RH Kit 9 (Suture of tears for vaginal and cervical; vaginal examination)",0,1,1,6.7000000000000004E-2,6.7000000000000004E-2,15,15,0,0,0,0,0,0,0,0]
["RH Kit 10 (Vacuum extraction delivery)",0,1,1,0.03,0.03,3,3,0,0,0,0,0,0,0,0]
["Block 3 (150,000 population)"]
["RH Kit 11A (Referral level subkit, Part A: Reusable equipment)",{"$f":"$B$6/$B$4","v":0},1,1,8.5999999999999993E-2,8.5999999999999993E-2,20,20,{"$f":"B29*C29","v":0},{"$f":"B29*(C29-D29)","v":0},{"$f":"B29*F29","v":0},0,0,0,{"$f":"SUM(K29,L29)","v":0},0]
["RH Kit 11B (Referral level subkit, Part B: Drugs and disposable equipment)",{"$f":"$B$6/$B$4","v":0},35,34,3.13,2.992,1077,1074,{"$f":"B30*C30","v":0},{"$f":"B30*(C30-D30)","v":0},{"$f":"B30*F30","v":0},0,0,0,{"$f":"SUM(K30,L30)","v":0},0]
["RH Kit 12 (Blood transfusion)",{"$f":"$B$6/$B$4","v":0},2,1,0.156,0.12,18,15,{"$f":"B31*C31","v":0},{"$f":"B31*(C31-D31)","v":0},{"$f":"B31*F31","v":0},0,0,0,{"$f":"SUM(K31,L31)","v":0},0]

{"sheet":"Commodity estimates","index":9,"n_rows":396,"n_cols":21,"rows_kept":396,"cut":false,"hidden":false,"merged":[[377,18,394,18],[377,19,394,19],[377,20,394,20],[266,18,308,18],[266,19,308,19],[266,20,308,20],[310,18,374,18],[310,19,374,19],[310,20,374,20],[116,20,168,20],[116,19,168,19],[116,18,168,18],[244,18,261,18],[244,19,261,19],[244,20,261,20],[197,18,235,18],[197,19,235,19],[197,20,235,20],[177,18,194,18],[177,19,194,19],[177,20,194,20],[9,18,16,18],[9,19,16,19],[9,20,16,20],[25,18,29,18],[25,19,29,19],[25,20,29,20],[32,18,43,18],[32,19,43,19],[32,20,43,20],[46,18,54,18],[46,19,54,19],[46,20,54,20],[0,18,0,20],[0,9,0,11],[0,15,0,17],[0,0,0,5],[0,6,0,8],[60,18,82,18],[60,19,82,19],[60,20,82,20],[85,18,112,18],[85,19,112,19],[85,20,112,20]]}
["KIT INFORMATION",null,null,null,null,null,"DOSAGE AND TREATMENT",null,null,"CLIENT LOAD PER HEALTH CONDITION",null,null,null,null,null,"KIT ESTIMATES",null,null,"COST ESTIMATE PER KIT"]
["KIT category","Forecast","Product(s) per kit","Kit use","Duration of kit use (in years)","Formulation","Dosage","Treatment duration (days)","Product quantity","Client load Now - 3 Months","Client load 3 - 6 Months","Client load 6 - 9 Months","Required items per kit (per WHO treatment plan","Items per kit","Target Pop per Item","Kit Estimate Now - 3 Months","Kit Estimate 3 - 6 Months","Kit Estimate 6 - 9 Months","Product Cost Now - 3 Months","Product Cost 3 - 6 Months","Product Cost 6 - 9 Months"]
["KIT 1A",null,null,"Male Condoms"]
["KIT 1A","Demographic","Male condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"condom",{"$f":"12/30","v":0.4},90,{"$f":"G4*H4","v":36},{"$f":"IF('Characteristics of Target Pop'!G46>0, 'Characteristics of Target Pop'!G46, 'Characteristics of Target Pop'!C46)","v":0},{"$f":"IF('Characteristics of Target Pop'!H46>0, 'Characteristics of Target Pop'!H46, 'Characteristics of Target Pop'!D46)","v":0},{"$f":"IF('Characteristics of Target Pop'!I46>0, 'Characteristics of Target Pop'!I46, 'Characteristics of Target Pop'!E46)","v":0},17280,17280,1,{"$f":"ROUNDUP(((J4*$I$4)/$N$4),0)","v":0},{"$f":"ROUNDUP(((K4*$I$4)/$N$4),0)","v":0},{"$f":"ROUNDUP(((L4*$I$4)/$N$4),0)","v":0},{"$f":"P4*'Product cost'!$E$5","v":0},{"$f":"Q4*'Product cost'!$E$5","v":0},{"$f":"R4*'Product cost'!$E$5","v":0}]
["KIT 1A","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B8","v":0},{"$f":"'Logistics Data Summary'!C8","v":0},{"$f":"'Logistics Data Summary'!D8","v":0},{"$f":"P5*'Product cost'!$E$5","v":0},{"$f":"Q5*'Product cost'!$E$5","v":0},{"$f":"R5*'Product cost'!$E$5","v":0}]
["KIT 1B (Complementary Kit)",null,"","Female Condoms "]
["KIT 1B (Complementary Kit)","Demographic","Female condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"condom",{"$f":"6/30","v":0.2},90,{"$f":"G7*H7","v":18},{"$f":"IF('Characteristics of Target Pop'!G48>0, 'Characteristics of Target Pop'!G48, 'Characteristics of Target Pop'!C48)","v":0},{"$f":"IF('Characteristics of Target Pop'!H48>0, 'Characteristics of Target Pop'!H48, 'Characteristics of Target Pop'!D48)","v":0},{"$f":"IF('Characteristics of Target Pop'!I48>0, 'Characteristics of Target Pop'!I48, 'Characteristics of Target Pop'!E48)","v":0},540,540,1,{"$f":"ROUNDUP(((J7*$I$7)/$N$7),0)","v":0},{"$f":"ROUNDUP(((K7*$I$7)/$N$7),0)","v":0},{"$f":"ROUNDUP(((L7*$I$7)/$N$7),0)","v":0},{"$f":"P7*'Product cost'!$E$6","v":0},{"$f":"Q7*'Product cost'!$E$6","v":0},{"$f":"R7*'Product cost'!$E$6","v":0}]
["KIT 1B (Complementary Kit)","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B9","v":0},{"$f":"'Logistics Data Summary'!C9","v":0},{"$f":"'Logistics Data Summary'!D9","v":0},{"$f":"P8*'Product cost'!$E$6","v":0},{"$f":"Q8*'Product cost'!$E$6","v":0},{"$f":"R8*'Product cost'!$E$6","v":0}]
["KIT 2A",null,"","Clean Delivery"]
["Kit 2A","Demographic","Bag, plastic, approximately 18 x 28 cm, snap-lock fastening, for disposal of placenta","Part A: Individual delivery",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",1,1,{"$f":"G10*H10","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E10","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E10","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E10","v":0},200,{"$f":"200*G10","v":200},1,{"$f":"ROUNDUP(((J10*I10)/N10),0)","v":0},{"$f":"ROUNDUP(((K10*I10)/N10),0)","v":0},{"$f":"ROUNDUP(((L10*I10)/N10),0)","v":0},{"$f":"MAX(P10:P17)*'Product cost'!$E$7","v":0},{"$f":"MAX(Q10:Q17)*'Product cost'!$E$7","v":0},{"$f":"MAX(R10:R17)*'Product cost'!$E$7","v":0}]
["Kit 2A","Demographic","Toilet soap, bar, approx.110 g, wrapped ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bar",1,1,{"$f":"G11*H11","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E11","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E11","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E11","v":0},200,200,1,0,0,0]
["Kit 2A","Demographic","Drawsheet, plastic, approximately 100 x 100 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"sheet",1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E12","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E12","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E12","v":0},200,200,1,0,0,0]
["Kit 2A","Demographic","Scissors, umbilical cord, round blades, b/b, sterile, disposable",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"blade",1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E13","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E13","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E13","v":0},200,200,1,0,0,0]
["Kit 2A","Demographic","Tape, umbilical, 3 mm x 15 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tape",3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E14","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E14","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E14","v":0},600,600,1,0,0,0]
["Kit 2A","Demographic","Cotton cloth/towel, ‘tetra’, approx. 90 g/m2, approx. 100 x 100 cm ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"towel",2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E15","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E15","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E15","v":0},400,400,1,0,0,0]
["Kit 2A","Demographic","Gloves, examination, medium, single use, box of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"gloves",2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E16","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E16","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E16","v":0},400,400,1,0,0,0]
["Kit 2A","Demographic","Pictorial instruction sheet",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"sheet",1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E17","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E17","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E17","v":0},200,200,1,0,0,0]
["Kit 2A","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B10","v":0},{"$f":"'Logistics Data Summary'!C10","v":0},{"$f":"'Logistics Data Summary'!D10","v":0},{"$f":"P18*'Product cost'!$E$7","v":0},{"$f":"Q18*'Product cost'!$E$7","v":0},{"$f":"R18*'Product cost'!$E$7","v":0}]
["Chlorhexidine for cord care (Bulk) 2A Complement",null,"","Complement to Kit 2A"]
["Chlorhexidine for cord care (Bulk) 2A Complement","Demographic","Chlorhexidine Di-gluconate 7.1%, gel, tube, 10g",null,0.25,"tube",1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E20","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E20","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E20","v":0},null,200,1,{"$f":"ROUNDUP(((J20*I20)/N20),0)","v":0},{"$f":"ROUNDUP(((K20*I20)/N20),0)","v":0},{"$f":"ROUNDUP(((L20*I20)/N20),0)","v":0},{"$f":"P20*'Product cost'!$E$8","v":0},{"$f":"Q20*'Product cost'!$E$8","v":0},{"$f":"R20*'Product cost'!$E$8","v":0}]
["Chlorhexidine for cord care (Bulk) 2A Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B11","v":0},{"$f":"'Logistics Data Summary'!C11","v":0},{"$f":"'Logistics Data Summary'!D11","v":0},{"$f":"P21*'Product cost'!$E$8","v":0},{"$f":"Q21*'Product cost'!$E$8","v":0},{"$f":"R21*'Product cost'!$E$8","v":0}]
["Misoprostol (Bulk) 2A Complement",null,"","Complement to Kit 2A"]
["Misoprostol (Bulk) 2A Complement","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)",null,0.25,null,null,null,3,{"$f":"IF('Characteristics of Target Pop'!$G$14>0, 'Characteristics of Target Pop'!$G$14, 'Characteristics of Target Pop'!$C$14)*E23","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$14>0, 'Characteristics of Target Pop'!$H$14, 'Characteristics of Target Pop'!$D$14)*E23","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$14>0, 'Characteristics of Target Pop'!$I$14, 'Characteristics of Target Pop'!$E$14)*E23","v":0},null,600,1,{"$f":"ROUNDUP(((J23*I23)/N23),0)","v":0},{"$f":"ROUNDUP(((K23*I23)/N23),0)","v":0},{"$f":"ROUNDUP(((L23*I23)/N23),0)","v":0},{"$f":"P23*'Product cost'!$E$9","v":0},{"$f":"Q23*'Product cost'!$E$9","v":0},{"$f":"R23*'Product cost'!$E$9","v":0}]
["Misoprostol (Bulk) 2A Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B12","v":0},{"$f":"'Logistics Data Summary'!C12","v":0},{"$f":"'Logistics Data Summary'!D12","v":0},{"$f":"P24*'Product cost'!$E$9","v":0},{"$f":"Q24*'Product cost'!$E$9","v":0},{"$f":"R24*'Product cost'!$E$9","v":0}]
["KIT 2B",null,"","Clean Delivery"]
["Kit 2B","Demographic","Bag, shoulder, UNFPA logo, vinyl, approx. 360 x 230 x 610 mm ","Part B: For use by birth attendants",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0,'Characteristics of Target Pop'!$G$8,'Characteristics of Target Pop'!$C$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0,'Characteristics of Target Pop'!$H$8,'Characteristics of Target Pop'!$D$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0,'Characteristics of Target Pop'!$I$8,'Characteristics of Target Pop'!$E$8)/10000*5","v":0},5,5,1,{"$f":"ROUNDUP((J26/$N$26),0)","v":0},{"$f":"ROUNDUP((K26/N26),0)","v":0},{"$f":"ROUNDUP((L26/$N$26),0)","v":0},{"$f":"MAX(P26:P30)*'Product cost'!$E$10","v":0},{"$f":"MAX(Q26:Q30)*'Product cost'!$E$10","v":0},{"$f":"MAX(R26:R30)*'Product cost'!$E$10","v":0}]
["Kit 2B","Demographic","Gloves, examination, medium, single use, box of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"gloves",5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0,'Characteristics of Target Pop'!$G$8,'Characteristics of Target Pop'!$C$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0,'Characteristics of Target Pop'!$H$8,'Characteristics of Target Pop'!$D$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0,'Characteristics of Target Pop'!$I$8,'Characteristics of Target Pop'!$E$8)/10000*5","v":0},5,5,1,{"$f":"ROUNDUP((J27/N27),0)","v":0},{"$f":"ROUNDUP((K27/N27),0)","v":0},{"$f":"ROUNDUP((L27/$N$26),0)","v":0}]
["Kit 2B","Demographic","Flashlight, LED, re-chargeable ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"flashlight",5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0,'Characteristics of Target Pop'!$G$8,'Characteristics of Target Pop'!$C$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0,'Characteristics of Target Pop'!$H$8,'Characteristics of Target Pop'!$D$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0,'Characteristics of Target Pop'!$I$8,'Characteristics of Target Pop'!$E$8)/10000*5","v":0},5,5,1,{"$f":"ROUNDUP((J28/N28),0)","v":0},{"$f":"ROUNDUP((K28/N28),0)","v":0},{"$f":"ROUNDUP((L28/$N$26),0)","v":0}]
["Kit 2B","Demographic","Apron, protective, plastic, reusable ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"apron",5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0,'Characteristics of Target Pop'!$G$8,'Characteristics of Target Pop'!$C$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0,'Characteristics of Target Pop'!$H$8,'Characteristics of Target Pop'!$D$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0,'Characteristics of Target Pop'!$I$8,'Characteristics of Target Pop'!$E$8)/10000*5","v":0},5,5,1,{"$f":"ROUNDUP((J29/N29),0)","v":0},{"$f":"ROUNDUP((K29/N29),0)","v":0},{"$f":"ROUNDUP((L29/$N$26),0)","v":0}]
["Kit 2B","Demographic","Poncho, wet-weather ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"poncho",5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0,'Characteristics of Target Pop'!$G$8,'Characteristics of Target Pop'!$C$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0,'Characteristics of Target Pop'!$H$8,'Characteristics of Target Pop'!$D$8)/10000*5","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0,'Characteristics of Target Pop'!$I$8,'Characteristics of Target Pop'!$E$8)/10000*5","v":0},5,5,1,{"$f":"ROUNDUP((J30/N30),0)","v":0},{"$f":"ROUNDUP((K30/N30),0)","v":0},{"$f":"ROUNDUP((L30/$N$26),0)","v":0}]
["Kit 2B","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B13","v":0},{"$f":"'Logistics Data Summary'!C13","v":0},{"$f":"'Logistics Data Summary'!D13","v":0},{"$f":"P31*'Product cost'!$E$10","v":0},{"$f":"Q31*'Product cost'!$E$10","v":0},{"$f":"R31*'Product cost'!$E$10","v":0}]
["KIT 3",null,"","Post Rape Treatment"]
["Kit 3","Demographic","Levonorgestrel, tablet, 1.5 mg, (treatment: single dose) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$54>0, 'Characteristics of Target Pop'!$G$54, 'Characteristics of Target Pop'!$C$54)+IF('Characteristics of Target Pop'!$G$55>0,'Characteristics of Target Pop'!$G$55,'Characteristics of Target Pop'!$C$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$54>0, 'Characteristics of Target Pop'!$H$54, 'Characteristics of Target Pop'!$D$54)+IF('Characteristics of Target Pop'!$H$55>0,'Characteristics of Target Pop'!$H$55,'Characteristics of Target Pop'!$D$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$54>0, 'Characteristics of Target Pop'!$I$54, 'Characteristics of Target Pop'!$E$54)+IF('Characteristics of Target Pop'!$I$55>0,'Characteristics of Target Pop'!$I$55,'Characteristics of Target Pop'!$E$55)/2","v":0},55,55,1,{"$f":"ROUNDUP(((J33*$I$33)/$N$33),0)","v":0},{"$f":"ROUNDUP(((K33*I33)/N33),0)","v":0},{"$f":"ROUNDUP(((L33*I33)/N33),0)","v":0},{"$f":"MAX(P33:P44)*'Product cost'!$E$11","v":0},{"$f":"MAX(Q33:Q44)*'Product cost'!$E$11","v":0},{"$f":"MAX(R33:R44)*'Product cost'!$E$11","v":0}]
["Kit 3","Demographic","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",4,1,{"$f":"G34*H34","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$54>0, 'Characteristics of Target Pop'!$G$54, 'Characteristics of Target Pop'!$C$54)+IF('Characteristics of Target Pop'!$G$55>0,'Characteristics of Target Pop'!$G$55,'Characteristics of Target Pop'!$C$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$54>0, 'Characteristics of Target Pop'!$H$54, 'Characteristics of Target Pop'!$D$54)+IF('Characteristics of Target Pop'!$H$55>0,'Characteristics of Target Pop'!$H$55,'Characteristics of Target Pop'!$D$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$54>0, 'Characteristics of Target Pop'!$I$54, 'Characteristics of Target Pop'!$E$54)+IF('Characteristics of Target Pop'!$I$55>0,'Characteristics of Target Pop'!$I$55,'Characteristics of Target Pop'!$E$55)/2","v":0},220,220,1,{"$f":"ROUNDUP(((J34*I34)/N34),0)","v":0},{"$f":"ROUNDUP(((K34*I34)/N34),0)","v":0},{"$f":"ROUNDUP(((L34*I34)/N34),0)","v":0}]
["Kit 3","Demographic","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"suspension",1,1,{"$f":"G35*H35","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$55>0,'Characteristics of Target Pop'!$G$55,'Characteristics of Target Pop'!$C$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$55>0,'Characteristics of Target Pop'!$H$55,'Characteristics of Target Pop'!$D$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$55>0,'Characteristics of Target Pop'!$I$55,'Characteristics of Target Pop'!$E$55)/2","v":0},5,5,1,0,0,0]
["Kit 3","Demographic","Cefixime 200mg tablets",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",2,1,{"$f":"(G36*H36)","v":2},{"$f":"IF('Characteristics of Target Pop'!$G$54>0, 'Characteristics of Target Pop'!$G$54, 'Characteristics of Target Pop'!$C$54)+IF('Characteristics of Target Pop'!$G$55>0,'Characteristics of Target Pop'!$G$55,'Characteristics of Target Pop'!$C$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$54>0, 'Characteristics of Target Pop'!$H$54, 'Characteristics of Target Pop'!$D$54)+IF('Characteristics of Target Pop'!$H$55>0,'Characteristics of Target Pop'!$H$55,'Characteristics of Target Pop'!$D$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$54>0, 'Characteristics of Target Pop'!$I$54, 'Characteristics of Target Pop'!$E$54)+IF('Characteristics of Target Pop'!$I$55>0,'Characteristics of Target Pop'!$I$55,'Characteristics of Target Pop'!$E$55)/2","v":0},110,110,1,0,0,0]
["Kit 3","Demographic","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"syrup",2,1,{"$f":"G37*H37","v":2},{"$f":"IF('Characteristics of Target Pop'!$G$55>0,'Characteristics of Target Pop'!$G$55,'Characteristics of Target Pop'!$C$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$55>0,'Characteristics of Target Pop'!$H$55,'Characteristics of Target Pop'!$D$55)/2","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$55>0,'Characteristics of Target Pop'!$I$55,'Characteristics of Target Pop'!$E$55)/2","v":0},10,10,1,0,0,0]
["Kit 3","Demographic","Tenofovir (TDF) + lamivudine (3TC), tablets 300+300 mg (adults: 1 tab/day for 28 days) ",null,null,null,1,28,{"$f":"H38*G38","v":28},{"$f":"IF('Characteristics of Target Pop'!G56>0,'Characteristics of Target Pop'!G56,'Characteristics of Target Pop'!C56)","v":0},{"$f":"IF('Characteristics of Target Pop'!H56>0,'Characteristics of Target Pop'!H56,'Characteristics of Target Pop'!D56)","v":0},{"$f":"IF('Characteristics of Target Pop'!I56>0,'Characteristics of Target Pop'!I56,'Characteristics of Target Pop'!E56)","v":0},null,900,1,0,0,0]
["Kit 3","Demographic","Atazanavir (ATV) + ritonavir ®, tablets 300+100mg (adults: 1 tab/day for 28 days)",null,null,null,1,28,{"$f":"H39*G39","v":28},{"$f":"IF('Characteristics of Target Pop'!G56>0,'Characteristics of Target Pop'!G56,'Characteristics of Target Pop'!C56)","v":0},{"$f":"IF('Characteristics of Target Pop'!H56>0,'Characteristics of Target Pop'!H56,'Characteristics of Target Pop'!D56)","v":0},{"$f":"IF('Characteristics of Target Pop'!I56>0,'Characteristics of Target Pop'!I56,'Characteristics of Target Pop'!E56)","v":0},null,900,1,0,0,0]
["Kit 3","Demographic","Zidovudine (AZT) + lamivudine (3TC), tablets 60+30 mg (children)",null,null,null,6,28,{"$f":"H40*G40","v":168},{"$f":"IF('Characteristics of Target Pop'!$G$57>0,'Characteristics of Target Pop'!$G$57,'Characteristics of Target Pop'!$C$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$57>0,'Characteristics of Target Pop'!$H$57,'Characteristics of Target Pop'!$D$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$57>0,'Characteristics of Target Pop'!$I$57,'Characteristics of Target Pop'!$E$57)","v":0},null,1440,1,{"$f":"ROUNDUP(((J40*I40)/N40),0)","v":0},{"$f":"ROUNDUP(((K40*I40)/N40),0)","v":0},{"$f":"ROUNDUP(((L40*I40)/N40),0)","v":0}]
["Kit 3","Demographic","Lopinavir (LPV) + ritonavir ®, tablets 200+50 mg (children)",null,null,null,1,28,{"$f":"H41*G41","v":28},{"$f":"IF('Characteristics of Target Pop'!$G$57>0,'Characteristics of Target Pop'!$G$57,'Characteristics of Target Pop'!$C$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$57>0,'Characteristics of Target Pop'!$H$57,'Characteristics of Target Pop'!$D$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$57>0,'Characteristics of Target Pop'!$I$57,'Characteristics of Target Pop'!$E$57)","v":0},null,240,1,{"$f":"ROUNDUP(((J41*I41)/N41),0)","v":0},{"$f":"ROUNDUP(((K41*I41)/N41),0)","v":0},{"$f":"ROUNDUP(((L41*I41)/N41),0)","v":0}]
["Kit 3","Demographic","Lopinavir (LPV) + ritonavir ®, tablets 100+25 mg (children)",null,null,null,1,22,{"$f":"H42*G42","v":22},{"$f":"IF('Characteristics of Target Pop'!$G$57>0,'Characteristics of Target Pop'!$G$57,'Characteristics of Target Pop'!$C$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$57>0,'Characteristics of Target Pop'!$H$57,'Characteristics of Target Pop'!$D$57)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$57>0,'Characteristics of Target Pop'!$I$57,'Characteristics of Target Pop'!$E$57)","v":0},null,180,1,{"$f":"ROUNDUP(((J42*I42)/N42),0)","v":0},{"$f":"ROUNDUP(((K42*I42)/N42),0)","v":0},{"$f":"ROUNDUP(((L42*I42)/N42),0)","v":0}]
["Kit 3","Demographic","Pregnancy test, temperature stable",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",1,1,{"$f":"G43*H43","v":1},{"$f":"IF('Characteristics of Target Pop'!G54>0,'Characteristics of Target Pop'!G54,'Characteristics of Target Pop'!C54)*0.5","v":0},{"$f":"IF('Characteristics of Target Pop'!H54>0,'Characteristics of Target Pop'!H54,'Characteristics of Target Pop'!D54)*0.5","v":0},{"$f":"IF('Characteristics of Target Pop'!I54>0,'Characteristics of Target Pop'!I54,'Characteristics of Target Pop'!E54)*0.5","v":0},25,25,1,0,0,0]
["Kit 3","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"bag",2,1,{"$f":"G44*H44","v":2},{"$f":"IF('Characteristics of Target Pop'!G54>0,'Characteristics of Target Pop'!G54,'Characteristics of Target Pop'!C54)","v":0},{"$f":"IF('Characteristics of Target Pop'!H54>0,'Characteristics of Target Pop'!H54,'Characteristics of Target Pop'!D54)","v":0},{"$f":"IF('Characteristics of Target Pop'!I54>0,'Characteristics of Target Pop'!I54,'Characteristics of Target Pop'!E54)","v":0},100,100,1,0,0,0]
["Kit 3","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B14","v":0},{"$f":"'Logistics Data Summary'!C14","v":0},{"$f":"'Logistics Data Summary'!D14","v":0},{"$f":"P45*'Product cost'!$E$11","v":0},{"$f":"Q45*'Product cost'!$E$11","v":0},{"$f":"R45*'Product cost'!$E$11","v":0}]
["KIT 4",null,"","Oral and Injectable contraception"]
["Kit 4","Demographic","Ethinylestradiol 0.03 mg, plus levonorgestrel, 0.15 mg, combined tablet, 1 strip for 1 cycle (113 women x 3 cycles + 10% wastage)","Medicines",{"$f":"'Pop Data Entry'!$D$19","v":0.25},"strip",1,3,{"$f":"(G47*H47)*1.1049","v":3.3147000000000002},{"$f":"IF('Characteristics of Target Pop'!$G$49>0, 'Characteristics of Target Pop'!$G$49, 'Characteristics of Target Pop'!$C$49)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$49>0, 'Characteristics of Target Pop'!$H$49, 'Characteristics of Target Pop'!$D$49)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$49>0, 'Characteristics of Target Pop'!$I$49, 'Characteristics of Target Pop'!$E$49)","v":0},337.5,375,1,{"$f":"ROUNDUP(((J47*$I$47)/$N$47),0)","v":0},{"$f":"ROUNDUP(((K47*I47)/N47),0)","v":0},{"$f":"ROUNDUP(((L47*I47)/N47),0)","v":0},{"$f":"MAX(P47:P55)*'Product cost'!$E$12","v":0},{"$f":"MAX(Q47:Q55)*'Product cost'!$E$12","v":0},{"$f":"MAX(R47:R55)*'Product cost'!$E$12","v":0}]
["Kit 4","Demographic","Levonorgestrel, tablet, 1.5 mg, (treatment: single dose) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"tablet",1,1,{"$f":"G48*H48","v":1},{"$f":"IF('Characteristics of Target Pop'!G52>0,'Characteristics of Target Pop'!G52,'Characteristics of Target Pop'!C52)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!H52>0,'Characteristics of Target Pop'!H52,'Characteristics of Target Pop'!D52)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!I52>0,'Characteristics of Target Pop'!I52,'Characteristics of Target Pop'!E52)*3","v":0},59.999999625000001,60,1,{"$f":"ROUNDUP(((J48*I48)/N48),0)","v":0},{"$f":"ROUNDUP(((K48*I48)/N48),0)","v":0},{"$f":"ROUNDUP(((L48*I48)/N48),0)","v":0}]
["Kit 4","Demographic","Levonorgestrel, tablet, 0.03 mg, 1 strip for 1 cycle (20 women x 3 cycles) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"strip",1,3,{"$f":"G49*H49","v":3},{"$f":"IF('Characteristics of Target Pop'!G51 >0, 'Characteristics of Target Pop'!G51, 'Characteristics of Target Pop'!C51)","v":0},{"$f":"IF('Characteristics of Target Pop'!H51 >0, 'Characteristics of Target Pop'!H51, 'Characteristics of Target Pop'!D51)","v":0},{"$f":"IF('Characteristics of Target Pop'!I51 >0, 'Characteristics of Target Pop'!I51, 'Characteristics of Target Pop'!E51)","v":0},59.999999999625004,60,1,0,0,0]
["Kit 4","Demographic","Medroxyprogesterone acetate, depot injection, 150 mg/ml, 1-ml vial ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},"amp",1,1,{"$f":"(G50*H50)*1.42783728732","v":1.42783728732},{"$f":"IF('Characteristics of Target Pop'!$G$50>0, 'Characteristics of Target Pop'!$G$50, 'Characteristics of Target Pop'!$C$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$50>0, 'Characteristics of Target Pop'!$H$50, 'Characteristics of Target Pop'!$D$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$50>0, 'Characteristics of Target Pop'!$I$50, 'Characteristics of Target Pop'!$E$50)","v":0},209.62500000000003,300,1,0,0,0]
["Kit 4","Demographic","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,3,1,{"$f":"G51*H51","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,10000,{"$f":"ROUNDUP((((J51*I51)/N51)/10000),0)","v":0},{"$f":"ROUNDUP((((K51*I51)/N51)/10000),0)","v":0},{"$f":"ROUNDUP((((L51*I51)/N51)/10000),0)","v":0}]
["Kit 4","Demographic","Syringe, luer, 2 ml, sterile, single use","Medical device",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,{"$f":"(G52*H52)*1.43","v":1.43},{"$f":"IF('Characteristics of Target Pop'!$G$50>0, 'Characteristics of Target Pop'!$G$50, 'Characteristics of Target Pop'!$C$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$50>0, 'Characteristics of Target Pop'!$H$50, 'Characteristics of Target Pop'!$D$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$50>0, 'Characteristics of Target Pop'!$I$50, 'Characteristics of Target Pop'!$E$50)","v":0},209.62500000000003,300,1,0,0,0]
["Kit 4","Demographic","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,2,1,{"$f":"(G53*H53)*1.43","v":2.86},{"$f":"IF('Characteristics of Target Pop'!$G$50>0, 'Characteristics of Target Pop'!$G$50, 'Characteristics of Target Pop'!$C$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$50>0, 'Characteristics of Target Pop'!$H$50, 'Characteristics of Target Pop'!$D$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$50>0, 'Characteristics of Target Pop'!$I$50, 'Characteristics of Target Pop'!$E$50)","v":0},419.25000000000006,600,1,0,0,0]
["Kit 4","Demographic","Cotton wool, 500-g roll, non-sterile ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,{"$f":"G54*H54","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,10000,{"$f":"ROUNDUP((((J54*I54)/N54)/10000),0)","v":0},{"$f":"ROUNDUP((((K54*I54)/N54)/10000),0)","v":0},{"$f":"ROUNDUP((((L54*I54)/N54)/10000),0)","v":0}]
["Kit 4","Demographic","Safety box, for used syringes and needles, 5 litres ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,3,1,{"$f":"G55*H55","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,10000,{"$f":"ROUNDUP((((J55*I55)/N55)/10000),0)","v":0},{"$f":"ROUNDUP((((K55*I55)/N55)/10000),0)","v":0},{"$f":"ROUNDUP((((L55*I55)/N55)/10000),0)","v":0}]
["Kit 4","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B15","v":0},{"$f":"'Logistics Data Summary'!C15","v":0},{"$f":"'Logistics Data Summary'!D15","v":0},{"$f":"P56*'Product cost'!$E$12","v":0},{"$f":"Q56*'Product cost'!$E$12","v":0},{"$f":"R56*'Product cost'!$E$12","v":0}]
["DMPA-SC Kit 4 Complement (Bulk)",null,"","Complement to Kit 4"]
["DMPA-SC Kit 4 Complement (Bulk)","Demographic","Depot-Medroxyprogesterone Acetate (DMPA-SC) (Sayana© Press)",null,0.25,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$50>0, 'Characteristics of Target Pop'!$G$50, 'Characteristics of Target Pop'!$C$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$50>0, 'Characteristics of Target Pop'!$H$50, 'Characteristics of Target Pop'!$D$50)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$50>0, 'Characteristics of Target Pop'!$I$50, 'Characteristics of Target Pop'!$E$50)","v":0},null,300,1,{"$f":"ROUNDUP(((J58*I58)/N58),0)","v":0},{"$f":"ROUNDUP(((K58*I58)/N58),0)","v":0},{"$f":"ROUNDUP(((L58*I58)/N58),0)","v":0},{"$f":"P58*'Product cost'!$E$13","v":0},{"$f":"Q58*'Product cost'!$E$13","v":0},{"$f":"R58*'Product cost'!$E$13","v":0}]
["DMPA-SC Kit 4 Complement (Bulk)","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B16","v":0},{"$f":"'Logistics Data Summary'!C16","v":0},{"$f":"'Logistics Data Summary'!D16","v":0},{"$f":"P59*'Product cost'!$E$13","v":0},{"$f":"Q59*'Product cost'!$E$13","v":0},{"$f":"R59*'Product cost'!$E$13","v":0}]
["KIT 5 ",null,"","Sexually Transmitted Infections"]
["KIT 5 ","Demographic","Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 2.4 million units of benzyl penicillin)","Genital Ulcer Syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,{"$f":"G61*H61","v":1},{"$f":"IF('Characteristics of Target Pop'!G43>0,'Characteristics of Target Pop'!G43,'Characteristics of Target Pop'!C43)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42)","v":0},{"$f":"IF('Characteristics of Target Pop'!H43>0,'Characteristics of Target Pop'!H43,'Characteristics of Target Pop'!D43)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42)","v":0},{"$f":"IF('Characteristics of Target Pop'!I43>0,'Characteristics of Target Pop'!I43,'Characteristics of Target Pop'!E43)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42)","v":0},65,65,1,{"$f":"ROUNDUP(((J61*$I$61)/$N$61),0)","v":0},{"$f":"ROUNDUP(((K61*I61)/N61),0)","v":0},{"$f":"ROUNDUP(((L61*I61)/N61),0)","v":0},{"$f":"MAX(P61:P83)*'Product cost'!$E$14","v":0},{"$f":"MAX(Q61:Q83)*'Product cost'!$E$14","v":0},{"$f":"MAX(R61:R83)*'Product cost'!$E$14","v":0}]
["KIT 5 ","Demographic","Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 1.2 million units of benzyl penicillin)",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,{"$f":"G62*H62","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},10,10,1,{"$f":"ROUNDUP(((J62*I62)/N62),0)","v":0},{"$f":"ROUNDUP(((K62*I62)/N62),0)","v":0},{"$f":"ROUNDUP(((L62*I62)/N62),0)","v":0}]
["KIT 5 ","Demographic","Water for injection, 10-ml ampoule",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,{"$f":"G63*H63","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$43>0,'Characteristics of Target Pop'!$G$43,'Characteristics of Target Pop'!$C$43)+IF('Characteristics of Target Pop'!$G$42>0,'Characteristics of Target Pop'!$G$42,'Characteristics of Target Pop'!$C$42)+IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$43>0,'Characteristics of Target Pop'!$H$43,'Characteristics of Target Pop'!$D$43)+IF('Characteristics of Target Pop'!$H$42>0,'Characteristics of Target Pop'!$H$42,'Characteristics of Target Pop'!$D$42)+IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$43>0,'Characteristics of Target Pop'!$I$43,'Characteristics of Target Pop'!$E$43)+IF('Characteristics of Target Pop'!$I$42>0,'Characteristics of Target Pop'!$I$42,'Characteristics of Target Pop'!$E$42)+IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},75,75,1,0,{"$f":"ROUNDUP(((K63*I63)/N63),0)","v":0},0]
["KIT 5 ","Demographic","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,{"$f":"G64*H64","v":4},{"$f":"(IF('Characteristics of Target Pop'!G43>0,'Characteristics of Target Pop'!G43,'Characteristics of Target Pop'!C43)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42))*0.922224","v":0},{"$f":"(IF('Characteristics of Target Pop'!H43>0,'Characteristics of Target Pop'!H43,'Characteristics of Target Pop'!D43)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42))*0.922224","v":0},{"$f":"(IF('Characteristics of Target Pop'!I43>0,'Characteristics of Target Pop'!I43,'Characteristics of Target Pop'!E43)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42))*0.922224","v":0},239.77824000000001,240,1,0,0,0]
["KIT 5 ","Demographic","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!G41>0,'Characteristics of Target Pop'!G41,'Characteristics of Target Pop'!C41)","v":0},{"$f":"IF('Characteristics of Target Pop'!H41>0,'Characteristics of Target Pop'!H41,'Characteristics of Target Pop'!D41)","v":0},{"$f":"IF('Characteristics of Target Pop'!I41>0,'Characteristics of Target Pop'!I41,'Characteristics of Target Pop'!E41)","v":0},10,10,1,0,0,0]
["KIT 5 ","Demographic","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,10000,{"$f":"ROUNDUP((((J66*I66)/N66)/10000),0)","v":0},{"$f":"ROUNDUP((((K66*I66)/N66)/10000),0)","v":0},{"$f":"ROUNDUP((((L66*I66)/N66)/10000),0)","v":0}]
["KIT 5 ","Demographic","Cefixime 200mg tablets","Urethral Discharge Syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,2,1,2,{"$f":"(IF('Characteristics of Target Pop'!$G$44>0,'Characteristics of Target Pop'!$G$44,'Characteristics of Target Pop'!$C$44)+IF('Characteristics of Target Pop'!$G$42>0,'Characteristics of Target Pop'!$G$42,'Characteristics of Target Pop'!$C$42))*0.963","v":0},{"$f":"(IF('Characteristics of Target Pop'!H44>0,'Characteristics of Target Pop'!H44,'Characteristics of Target Pop'!D44)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42))*0.963","v":0},{"$f":"(IF('Characteristics of Target Pop'!I44>0,'Characteristics of Target Pop'!I44,'Characteristics of Target Pop'!E44)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42))*0.963","v":0},269.64,270,1,0,0,0]
["KIT 5 ","Demographic","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},20,20,1,0,0,0]
["KIT 5 ","Demographic","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,4,{"$f":"(IF('Characteristics of Target Pop'!$G$44>0,'Characteristics of Target Pop'!$G$44,'Characteristics of Target Pop'!$C$44)+IF('Characteristics of Target Pop'!$G$42>0,'Characteristics of Target Pop'!$G$42,'Characteristics of Target Pop'!$C$42))*0.963","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$44>0,'Characteristics of Target Pop'!$H$44,'Characteristics of Target Pop'!$D$44)+IF('Characteristics of Target Pop'!$H$42>0,'Characteristics of Target Pop'!$H$42,'Characteristics of Target Pop'!$D$42))*0.963","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$44>0,'Characteristics of Target Pop'!$I$44,'Characteristics of Target Pop'!$E$44)+IF('Characteristics of Target Pop'!$I$42>0,'Characteristics of Target Pop'!$I$42,'Characteristics of Target Pop'!$E$42))*0.963","v":0},539.28,540,1,0,0,0]
["KIT 5 ","Demographic","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},10,10,1,0,0,0]
["KIT 5 ","Demographic","Metronidazole, tablet, 250 mg (single dose of 8 tablets, or 2 tablets twice a day for 7 days)","Vagina discharge syndrome",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,7,{"$f":"(G71*H71)*0.793","v":22.204000000000001},{"$f":"IF('Characteristics of Target Pop'!G45>0,'Characteristics of Target Pop'!G45,'Characteristics of Target Pop'!C45)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42)","v":0},{"$f":"IF('Characteristics of Target Pop'!H45>0,'Characteristics of Target Pop'!H45,'Characteristics of Target Pop'!D45)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42)","v":0},{"$f":"IF('Characteristics of Target Pop'!I45>0,'Characteristics of Target Pop'!I45,'Characteristics of Target Pop'!E45)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42)","v":0},1998.3600000000001,2000,1,0,0,0]
["KIT 5 ","Demographic","Clotrimazole, vaginal tablet, 500 mg (single dose) ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,{"$f":"G72*H72","v":1},{"$f":"IF('Characteristics of Target Pop'!G45>0,'Characteristics of Target Pop'!G45,'Characteristics of Target Pop'!C45)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42)+IF('Characteristics of Target Pop'!G41>0,'Characteristics of Target Pop'!G41,'Characteristics of Target Pop'!C41)","v":0},{"$f":"IF('Characteristics of Target Pop'!H45>0,'Characteristics of Target Pop'!H45,'Characteristics of Target Pop'!D45)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42)+IF('Characteristics of Target Pop'!H41>0,'Characteristics of Target Pop'!H41,'Characteristics of Target Pop'!D41)","v":0},{"$f":"IF('Characteristics of Target Pop'!I45>0,'Characteristics of Target Pop'!I45,'Characteristics of Target Pop'!E45)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42)+IF('Characteristics of Target Pop'!I41>0,'Characteristics of Target Pop'!I41,'Characteristics of Target Pop'!E41)","v":0},100,100,1,0,0,0]
["KIT 5 ","Demographic","Cefixime 200mg tablets",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!G45>0,'Characteristics of Target Pop'!G45,'Characteristics of Target Pop'!C45)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42)+IF('Characteristics of Target Pop'!G41>0,'Characteristics of Target Pop'!G41,'Characteristics of Target Pop'!C41)","v":0},{"$f":"IF('Characteristics of Target Pop'!H45>0,'Characteristics of Target Pop'!H45,'Characteristics of Target Pop'!D45)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42)+IF('Characteristics of Target Pop'!H41>0,'Characteristics of Target Pop'!H41,'Characteristics of Target Pop'!D41)","v":0},{"$f":"IF('Characteristics of Target Pop'!I45>0,'Characteristics of Target Pop'!I45,'Characteristics of Target Pop'!E45)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42)+IF('Characteristics of Target Pop'!I41>0,'Characteristics of Target Pop'!I41,'Characteristics of Target Pop'!E41)","v":0},200,200,1,0,0,0]
["KIT 5 ","Demographic","Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},10,10,1,0,0,0]
["KIT 5 ","Demographic","Azithromycin, capsule, 250 mg ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,4,{"$f":"(IF('Characteristics of Target Pop'!G45>0,'Characteristics of Target Pop'!G45,'Characteristics of Target Pop'!C45)+IF('Characteristics of Target Pop'!G42>0,'Characteristics of Target Pop'!G42,'Characteristics of Target Pop'!C42))*0.94444","v":0},{"$f":"(IF('Characteristics of Target Pop'!H45>0,'Characteristics of Target Pop'!H45,'Characteristics of Target Pop'!D45)+IF('Characteristics of Target Pop'!H42>0,'Characteristics of Target Pop'!H42,'Characteristics of Target Pop'!D42))*0.94444","v":0},{"$f":"(IF('Characteristics of Target Pop'!I45>0,'Characteristics of Target Pop'!I45,'Characteristics of Target Pop'!E45)+IF('Characteristics of Target Pop'!I42>0,'Characteristics of Target Pop'!I42,'Characteristics of Target Pop'!E42))*0.94444","v":0},339.9984,340,1,0,0,0]
["KIT 5 ","Demographic","Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},10,10,1,0,0,0]
["KIT 5 ","Demographic","Male condoms","Condoms",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,20,1,20,{"$f":"IF('Characteristics of Target Pop'!$G$39>0, 'Characteristics of Target Pop'!$G$39, 'Characteristics of Target Pop'!$C$39)*0.576","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$39>0, 'Characteristics of Target Pop'!$H$39, 'Characteristics of Target Pop'!$D$39)*0.576","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$39>0, 'Characteristics of Target Pop'!$I$39, 'Characteristics of Target Pop'!$E$39)*0.576","v":0},2880,2880,1,0,0,0]
["KIT 5 ","Demographic","Female condoms",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$39>0, 'Characteristics of Target Pop'!$G$39, 'Characteristics of Target Pop'!$C$39)*0.12","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$39>0, 'Characteristics of Target Pop'!$H$39, 'Characteristics of Target Pop'!$D$39)*0.12","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$39>0, 'Characteristics of Target Pop'!$I$39, 'Characteristics of Target Pop'!$E$39)*0.12","v":0},90,90,1,0,0,0]
["KIT 5 ","Demographic","Syringe, luer, 5 ml, sterile, single use","Medical devices, renewable",{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$43>0,'Characteristics of Target Pop'!$G$43,'Characteristics of Target Pop'!$C$43)+IF('Characteristics of Target Pop'!$G$42>0,'Characteristics of Target Pop'!$G$42,'Characteristics of Target Pop'!$C$42)+IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$43>0,'Characteristics of Target Pop'!$H$43,'Characteristics of Target Pop'!$D$43)+IF('Characteristics of Target Pop'!$H$42>0,'Characteristics of Target Pop'!$H$42,'Characteristics of Target Pop'!$D$42)+IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$43>0,'Characteristics of Target Pop'!$I$43,'Characteristics of Target Pop'!$E$43)+IF('Characteristics of Target Pop'!$I$42>0,'Characteristics of Target Pop'!$I$42,'Characteristics of Target Pop'!$E$42)+IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},75,75,1,0,0,0]
["KIT 5 ","Demographic","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$43>0,'Characteristics of Target Pop'!$G$43,'Characteristics of Target Pop'!$C$43)+IF('Characteristics of Target Pop'!$G$42>0,'Characteristics of Target Pop'!$G$42,'Characteristics of Target Pop'!$C$42)+IF('Characteristics of Target Pop'!$G$41>0,'Characteristics of Target Pop'!$G$41,'Characteristics of Target Pop'!$C$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$43>0,'Characteristics of Target Pop'!$H$43,'Characteristics of Target Pop'!$D$43)+IF('Characteristics of Target Pop'!$H$42>0,'Characteristics of Target Pop'!$H$42,'Characteristics of Target Pop'!$D$42)+IF('Characteristics of Target Pop'!$H$41>0,'Characteristics of Target Pop'!$H$41,'Characteristics of Target Pop'!$D$41)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$43>0,'Characteristics of Target Pop'!$I$43,'Characteristics of Target Pop'!$E$43)+IF('Characteristics of Target Pop'!$I$42>0,'Characteristics of Target Pop'!$I$42,'Characteristics of Target Pop'!$E$42)+IF('Characteristics of Target Pop'!$I$41>0,'Characteristics of Target Pop'!$I$41,'Characteristics of Target Pop'!$E$41)","v":0},150,150,1,0,0,0]
["KIT 5 ","Demographic","Cotton wool, 500-g roll, non-sterile ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,3,1,{"$f":"G81*H81","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,10000,{"$f":"ROUNDUP((((J81*I81)/N81)/10000),0)","v":0},{"$f":"ROUNDUP((((K81*I81)/N81)/10000),0)","v":0},{"$f":"ROUNDUP((((L81*I81)/N81)/10000),0)","v":0}]
["KIT 5 ","Demographic","Safety box, for used syringes and needles, 5 litres ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,{"$f":"G82*H82","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,10000,{"$f":"ROUNDUP((((J82*I82)/N82)/10000),0)","v":0},{"$f":"ROUNDUP((((K82*I82)/N82)/10000),0)","v":0},{"$f":"ROUNDUP((((L82*I82)/N82)/10000),0)","v":0}]
["KIT 5 ","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,{"$f":"'Pop Data Entry'!$D$19","v":0.25},null,4,1,{"$f":"G83*H83","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$39>0, 'Characteristics of Target Pop'!$G$39, 'Characteristics of Target Pop'!$C$39)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$39>0, 'Characteristics of Target Pop'!$H$39, 'Characteristics of Target Pop'!$D$39)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$39>0, 'Characteristics of Target Pop'!$I$39, 'Characteristics of Target Pop'!$E$39)","v":0},1000,{"$f":"10*100","v":1000},1,0,0,0]
["KIT 5 ","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B17","v":0},{"$f":"'Logistics Data Summary'!C17","v":0},{"$f":"'Logistics Data Summary'!D17","v":0},{"$f":"P84*'Product cost'!$E$14","v":0},{"$f":"Q84*'Product cost'!$E$14","v":0},{"$f":"R84*'Product cost'!$E$14","v":0}]
["KIT 6A",null,"","Clinical Delivery Assistance - Reusable Equipment"]
["Kit 6A","Demographic","Sphygmomanometer, adult, aneroid","Medical devices, equipment ",null,null,1,1,{"$f":"G86*H86","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP((((J86*$I$86)/$N$86)/30000),0)","v":0},{"$f":"ROUNDUP((((K86*I86)/N86)/30000),0)","v":0},{"$f":"ROUNDUP((((L86*I86)/N86)/30000),0)","v":0},{"$f":"MAX(P86:P113)*'Product cost'!$E$15","v":0},{"$f":"MAX(Q86:Q113)*'Product cost'!$E$15","v":0},{"$f":"MAX(R86:R113)*'Product cost'!$E$15","v":0}]
["Kit 6A","Demographic","Stethoscope, binaural, complete",null,null,null,1,1,{"$f":"G87*H87","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP((((J87*I87)/N87)/30000),0)","v":0},{"$f":"ROUNDUP((((K87*I87)/N87)/30000),0)","v":0},{"$f":"ROUNDUP((((L87*I87)/N87)/30000),0)","v":0}]
["Kit 6A","Demographic","Stethoscope, fetal, monaural",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,{"$f":"ROUNDUP((((J88*I88)/N88)/30000),0)","v":0},0,0]
["Kit 6A","Demographic","Basin, kidney, stainless steel, approx. 825 ml",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,{"$f":"ROUNDUP((((J89*I89)/N89)/30000),0)","v":0},0,0]
["Kit 6A","Demographic","Thermometer, clinical, digital, 32–43 °C",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 6A","Demographic","Brush, hand, scrubbing, plastic",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Tourniquet, rubber, approx. 75 cm",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Resuscitator, hand-operated, infant/child, set ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Tray, instruments, stainless steel, approx. 225 x 125 x 50 mm, with cover",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Scale, infant, springtype,5kg x 25g",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,30000,{"$f":"ROUNDUP((((J95*I95)/N95)/30000),0)","v":0},{"$f":"ROUNDUP((((K95*I95)/N95)/30000),0)","v":0},{"$f":"ROUNDUP((((L95*I95)/N95)/30000),0)","v":0}]
["Kit 6A","Demographic","Sling for use with infant scale*",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,5,30000,{"$f":"ROUNDUP((((J96*I96)/N96)/30000),0)","v":0},{"$f":"ROUNDUP((((K96*I96)/N96)/30000),0)","v":0},{"$f":"ROUNDUP((((L96*I96)/N96)/30000),0)","v":0}]
["Kit 6A","Demographic","Hourglass",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,3,30000,{"$f":"ROUNDUP((((J97*I97)/N97)/30000),0)","v":0},{"$f":"ROUNDUP((((K97*I97)/N97)/30000),0)","v":0},{"$f":"ROUNDUP((((L97*I97)/N97)/30000),0)","v":0}]
["Kit 6A","Demographic","Scissors, Mayo, 140 mm, curved, b/b (for cutting cord) ","Delivery set",null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,{"$f":"ROUNDUP((((J98*I98)/N98)/30000),0)","v":0},{"$f":"ROUNDUP((((K98*I98)/N98)/30000),0)","v":0},{"$f":"ROUNDUP((((L98*I98)/N98)/30000),0)","v":0}]
["Kit 6A","Demographic","Scissors, gynecological, 200 mm, curved, b/b ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Forceps, artery, Kocher, 140 mm, straight ",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 6A","Demographic","Scissors, Deaver, 140 mm, curved, s/b ","Suture set",null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,{"$f":"ROUNDUP((((J101*I101)/N101)/30000),0)","v":0},0,0]
["Kit 6A","Demographic","Needle holder, Mayo-Hegar, 180 mm, straight ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Forceps, tissue, standard, 145 mm, straight ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Forceps, artery, Kocher, 140 mm, straight ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Stove, kerosene, single burner, pressure ","Sterilization kit",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Sterilizer, steam, approx. 39 litres, w/access ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Timer, 60 minutes ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Drum, sterilizing, approx. 165 mm diameter ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Drum, sterilizing, approx. 260 mm diameter ",null,null,null,2,1,{"$f":"G109*H109","v":2},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Drum, sterilizing, approx. 290 mm diameter ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 6A","Demographic","Forceps, artery, Kocher, 140 mm, straight ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Flashlight, frontal, LED, battery-operated ","Lighting",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 6A","Demographic","Kerosene storm-lamp + extra socks ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Non-Pneumatic Anti-Shock Garment 6A Complement",null,"","Complement to Kit 6A"]
["Non-Pneumatic Anti-Shock Garment 6A Complement","Demographic","Non-Pneumatic Anti-Shock Garment",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,30000,{"$f":"ROUNDUP((((J115*I115)/N115)/30000),0)","v":0},{"$f":"ROUNDUP((((K115*I115)/N115)/30000),0)","v":0},{"$f":"ROUNDUP((((L115*I115)/N115)/30000),0)","v":0},{"$f":"P115*'Product cost'!$E$16","v":0},{"$f":"Q115*'Product cost'!$E$16","v":0},{"$f":"R115*'Product cost'!$E$16","v":0}]
["KIT 6B",null,"","Part B: Drugs and disposable equipment"]
["KIT 6B","Demographic","Ampicillin pdr/inj 500mg vial, ","Medicines",null,null,6,7,4.4444444444444446,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},1890,200,1,{"$f":"ROUNDUP(((J117*$I$117)/$N$117),0)","v":0},{"$f":"ROUNDUP(((K117*I117)/N117),0)","v":0},{"$f":"ROUNDUP(((L117*I117)/N117),0)","v":0},{"$f":"MAX(P117:P168)*'Product cost'!$E$17","v":0},{"$f":"MAX(Q117:Q168)*'Product cost'!$E$17","v":0},{"$f":"MAX(R117:R168)*'Product cost'!$E$17","v":0}]
["KIT 6B","Demographic","Gentamicin (as sulfate), solution for injection, 40 mg/ml, 2-ml vial ",null,null,null,6,7,2.2222222222222223,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,100,1,{"$f":"ROUNDUP(((J118*$I$117)/$N$117),0)","v":0},{"$f":"ROUNDUP(((K118*I118)/N118),0)","v":0},{"$f":"ROUNDUP(((L118*I118)/N118),0)","v":0}]
["KIT 6B","Demographic","Clindamycin, injection: 600mg (as phosphate) (adult)",null,null,null,6,7,2.7777777777777777,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,125,1,{"$f":"ROUNDUP(((J119*$I$117)/$N$117),0)","v":0},{"$f":"ROUNDUP(((K119*I119)/N119),0)","v":0},{"$f":"ROUNDUP(((L119*I119)/N119),0)","v":0}]
["KIT 6B","Demographic","Amoxicillin 125mg/5ml powder for oral suspension, bottle (pediatric)",null,null,null,6,7,0.1111111111111111,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,5,1,{"$f":"ROUNDUP(((J120*$I$117)/$N$117),0)","v":0},{"$f":"ROUNDUP(((K120*I120)/N120),0)","v":0},{"$f":"ROUNDUP(((L120*I120)/N120),0)","v":0}]
["KIT 6B","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,6,7,1.3333333333333333,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},1890,60,1,{"$f":"ROUNDUP(((J121*I121)/N121),0)","v":0},{"$f":"ROUNDUP(((K121*I121)/N121),0)","v":0},{"$f":"ROUNDUP(((L121*I121)/N121),0)","v":0}]
["KIT 6B","Demographic","Ferrous sulfate + folic acid, tablet, 200 mg + 0.4 mg, box of 1000 ",null,null,null,1,180,{"$f":"(G122*H122)*0.617","v":111.06},{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},8100,5000,1,0,0,0]
["KIT 6B","Demographic","Tetracycline hydrochloride, eye ointment, 1%, tube 5 g ",null,null,null,1,0.4,{"$f":"G123*H123","v":0.4},{"$f":"(IF('Characteristics of Target Pop'!G23>0, 'Characteristics of Target Pop'!G23, 'Characteristics of Target Pop'!C23)*'Characteristics of Target Pop'!$B$45)*3.32","v":0},{"$f":"(IF('Characteristics of Target Pop'!H23>0, 'Characteristics of Target Pop'!H23, 'Characteristics of Target Pop'!D23)*'Characteristics of Target Pop'!$B$45)*3.32","v":0},{"$f":"(IF('Characteristics of Target Pop'!I23>0, 'Characteristics of Target Pop'!I23, 'Characteristics of Target Pop'!E23)*'Characteristics of Target Pop'!$B$45)*3.32","v":0},15,6,1,0,0,0]
["KIT 6B","Demographic","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,20,1,20,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},20,20,30000,{"$f":"ROUNDUP((((J124*I124)/N124)/30000),0)","v":0},{"$f":"ROUNDUP((((K124*I124)/N124)/30000),0)","v":0},{"$f":"ROUNDUP((((L124*I124)/N124)/30000),0)","v":0}]
["KIT 6B","Demographic","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,1,1,{"$f":"(G125*H125)*1.11","v":1.1100000000000001},{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},45,100,1,0,0,0]
["KIT 6B","Demographic","Compound Sodium Lactate, solution for infusion, 1000ml bag, with giving set",null,null,null,1,1,{"$f":"30/45","v":0.66666666666666663},{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,30,1,0,0,0]
["KIT 6B","Demographic","Glucose, solution for infusion, 5% (iso-osmotic), 1-litre bottle + infusion-giving set, sterile, single use",null,null,null,1,1,{"$f":"(G127*H127)*1.33","v":1.33},{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,50,1,0,0,0]
["KIT 6B","Demographic","Hydralazine hydrochloride, powder for injection, 20 mg in ampoule ",null,null,null,1,1,{"$f":"(G128*H128)*1.33","v":1.33},{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,60,1,0,0,0]
["KIT 6B","Demographic","Magnesium sulfate, solution for injection, 500 mg/ml, 10-ml ampoule",null,null,null,1,0.66600000000000004,0.66600000000000004,{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,10,1,0,0,0]
["KIT 6B","Demographic","Calcium gluconate (monohydrate), solution for injection, 100 mg/ml, 10-ml ampoule",null,null,null,1,0.33300000000000002,0.33300000000000002,{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,5,1,{"$f":"ROUNDUP(((J130*I130)/N130),0)","v":0},{"$f":"ROUNDUP(((K130*I130)/N130),0)","v":0},{"$f":"ROUNDUP(((L130*I130)/N130),0)","v":0}]
["KIT 6B","Demographic","Paracetamol 500 mg tabs",null,null,null,null,null,40,{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},null,600,1,{"$f":"ROUNDUP(((J131*I131)/N131),0)","v":0},{"$f":"ROUNDUP(((K131*I131)/N131),0)","v":0},{"$f":"ROUNDUP(((L131*I131)/N131),0)","v":0}]
["KIT 6B","Demographic","Vitamin K, inj, 1mg/0.2 ml vial",null,null,null,null,null,3.3333333333333335,{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},null,50,1,{"$f":"ROUNDUP(((J132*I132)/N132),0)","v":0},{"$f":"ROUNDUP(((K132*I132)/N132),0)","v":0},{"$f":"ROUNDUP(((L132*I132)/N132),0)","v":0}]
["KIT 6B","Demographic","Sodium chloride, injectable 0,9% 10ml",null,null,null,null,null,6.666666666666667,{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},null,100,1,{"$f":"ROUNDUP(((J133*I133)/N133),0)","v":0},{"$f":"ROUNDUP(((K133*I133)/N133),0)","v":0},{"$f":"ROUNDUP(((L133*I133)/N133),0)","v":0}]
["KIT 6B","Demographic","Water for injection, 10-ml ampoule",null,null,null,1,1,{"$f":"(G134*H134)*1.33","v":1.33},{"$f":"IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3","v":0},15,20,1,0,0,0]
["KIT 6B","Demographic","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,null,null,12,1,3.3333333333333335E-5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},12,1,30000,{"$f":"ROUNDUP((((J135*I135)/N135)/30000),0)","v":0},{"$f":"ROUNDUP((((K135*I135)/N135)/30000),0)","v":0},{"$f":"ROUNDUP((((L135*I135)/N135)/30000),0)","v":0}]
["KIT 6B","Demographic","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,null,null,3.3333333333333335E-5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,30000,{"$f":"ROUNDUP((((J136*I136)/N136)/30000),0)","v":0},{"$f":"ROUNDUP((((K136*I136)/N136)/30000),0)","v":0},{"$f":"ROUNDUP((((L136*I136)/N136)/30000),0)","v":0}]
["KIT 6B","Demographic","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,null,null,1.6666666666666666E-4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,5,30000,{"$f":"ROUNDUP((((J137*I137)/N137)/30000),0)","v":0},{"$f":"ROUNDUP((((K137*I137)/N137)/30000),0)","v":0},{"$f":"ROUNDUP((((L137*I137)/N137)/30000),0)","v":0}]
["KIT 6B","Demographic","Clamp, umbilical, cord, sterile, single use ","Medical devices, renewable",null,null,100,1,100,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,100,30000,{"$f":"ROUNDUP((((J138*$I$138)/$N$138)/30000),0)","v":0},{"$f":"ROUNDUP((((K138*I138)/N138)/30000),0)","v":0},{"$f":"ROUNDUP((((L138*I138)/N138)/30000),0)","v":0}]
["KIT 6B","Demographic","Cannula, intravenous, short, 20G, sterile, single use",null,null,null,25,1,25,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},25,100,30000,{"$f":"ROUNDUP((((J139*I139)/N139)/30000),0)","v":0},{"$f":"ROUNDUP((((K139*I139)/N139)/30000),0)","v":0},{"$f":"ROUNDUP((((L139*I139)/N139)/30000),0)","v":0}]
["KIT 6B","Demographic","Syringe, luer, 20 ml, sterile, single use",null,null,null,null,null,2.2222222222222223,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,100,1,{"$f":"ROUNDUP(((J140*I140)/N140),0)","v":0},{"$f":"ROUNDUP(((K140*I140)/N140),0)","v":0},{"$f":"ROUNDUP(((L140*I140)/N140),0)","v":0}]
["KIT 6B","Demographic","Syringe, luer, 10 ml, sterile, single use",null,null,null,1,1,4.4444444444444446,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},45,200,1,0,0,0]
["KIT 6B","Demographic","Syringe, luer, 5 ml, sterile, single use",null,null,null,null,null,4.4444444444444446,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,200,1,0,0,0]
["KIT 6B","Demographic","Syringe, luer, 2 ml, sterile, single use",null,null,null,2,1,8.8888888888888893,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},90,400,1,0,0,0]
["KIT 6B","Demographic","Syringe, luer, 1 ml, sterile, single use",null,null,null,null,null,4.4444444444444446,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,200,1,0,0,0]
["KIT 6B","Demographic","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,4,1,26.666666666666668,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},180,1200,1,0,0,0]
["KIT 6B","Demographic","Needle, luer 25G, sterile single use",null,null,null,null,null,6.666666666666667,{"$f":"IF('Characteristics of Target Pop'!$G$25>0, 'Characteristics of Target Pop'!$G$25,'Characteristics of Target Pop'!$C$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$25>0, 'Characteristics of Target Pop'!$H$25,'Characteristics of Target Pop'!$D$25)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$25>0, 'Characteristics of Target Pop'!$I$25,'Characteristics of Target Pop'!$E$25)*3","v":0},null,300,1,0,0,0]
["KIT 6B","Demographic","Syringe, feeding, catheter tip, 50/60 ml, sterile, single use ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,0,0,0]
["KIT 6B","Demographic","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,30,1,{"$f":"G148*H148","v":30},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},30,30,30000,0,0,0]
["KIT 6B","Demographic","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,30,1,30,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},30,30,30000,0,0,0]
["KIT 6B","Demographic","Gloves, gynecological, medium, sterile, single use, pair",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,30000,0,0,0]
["KIT 6B","Demographic","Gloves, examination, medium, single use, box of 100 ",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,0,0,0]
["KIT 6B","Demographic","Suture, synthetic, absorbable, DEC3(2/0), needle 3/8 30 mm, round, sterile, single use, box of 12",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,0,0,0]
["KIT 6B","Demographic","Extractor, mucus, 20 ml, sterile, single use ",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,0,0,0]
["KIT 6B","Demographic","Tube, suction, CH10, 50 cm long, conical tip, sterile, single use ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,0,0,0]
["KIT 6B","Demographic","Tube, suction, CH14, 50 cm long, conical tip, sterile, single use ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,0,0,0]
["KIT 6B","Demographic","Catheter, urethral, CH12, sterile, single use ",null,null,null,20,1,20,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},20,20,30000,0,0,0]
["KIT 6B","Demographic","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,0,0,0]
["KIT 6B","Demographic","Cotton wool, 500-g roll, non-sterile ",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,0,0,0]
["KIT 6B","Demographic","Tape, adhesive, zinc oxide, 2.5 cm x 5m ",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,30000,0,0,0]
["KIT 6B","Demographic","Toilet soap, bar, approx.110 g, wrapped ",null,null,null,30,1,30,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},30,30,30000,0,0,0]
["KIT 6B","Demographic","Safety box, for used syringes and needles, 5 litres ",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,18,30000,0,0,0]
["KIT 6B","Demographic","Glasses, safety, regular size, disposable ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 6B","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,0,0,0]
["KIT 6B","Demographic","Apron, protective, plastic, reusable ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 6B","Demographic","Drawsheet, plastic, approx. 90 x 180 cm ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 6B","Demographic","Urinary protein test strips, box of 50 ",null,null,null,3,1,{"$f":"G166*H166","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,0,0,0]
["KIT 6B","Demographic","Indicator, TST (Time, Steam, Temperature) control spot ",null,null,null,300,1,300,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},300,300,30000,0,0,0]
["KIT 6B","Demographic","Battery, dry cell, alkaline, AAA, 1.5V, for frontal flashlight",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,0,0,0]
["KIT 6B","Demographic","Bio hazard bag 50 liters",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,50,30000,0,0,0]
["KIT 6B","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B18","v":0},{"$f":"'Logistics Data Summary'!C18","v":0},{"$f":"'Logistics Data Summary'!D18","v":0},{"$f":"P170*'Product cost'!$E$17","v":0},{"$f":"Q170*'Product cost'!$E$17","v":0},{"$f":"R170*'Product cost'!$E$17","v":0}]
["Misoprostol (Bulk) 6B Complement",null,"","Complement to Kit 6B"]
["Misoprostol (Bulk) 6B Complement","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)","Medicines",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$16>0,'Characteristics of Target Pop'!$G$16,'Characteristics of Target Pop'!$C$16)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$16>0,'Characteristics of Target Pop'!$H$16,'Characteristics of Target Pop'!$D$16)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$16>0,'Characteristics of Target Pop'!$I$16,'Characteristics of Target Pop'!$E$16)","v":0},null,240,1,{"$f":"ROUNDUP(((J172*I172)/N172),0)","v":0},{"$f":"ROUNDUP(((K172*I172)/N172),0)","v":0},{"$f":"ROUNDUP(((L172*I172)/N172),0)","v":0},{"$f":"P172*'Product cost'!$E$18","v":0},{"$f":"Q172*'Product cost'!$E$18","v":0},{"$f":"R172*'Product cost'!$E$18","v":0}]
["Misoprostol (Bulk) 6B Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B19","v":0},{"$f":"'Logistics Data Summary'!C19","v":0},{"$f":"'Logistics Data Summary'!D19","v":0},{"$f":"P173*'Product cost'!$E$18","v":0},{"$f":"Q173*'Product cost'!$E$18","v":0},{"$f":"R173*'Product cost'!$E$18","v":0}]
["Oxytocin (Bulk) 6B Complement",null,"","Complement to Kit 6B"]
["Oxytocin (Bulk) 6B Complement","Demographic","Oxytocin, injection, 10 IU/ml, 1-ml ampoule","Medicines",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$16>0,'Characteristics of Target Pop'!$G$16,'Characteristics of Target Pop'!$C$16)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$16>0,'Characteristics of Target Pop'!$H$16,'Characteristics of Target Pop'!$D$16)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$16>0,'Characteristics of Target Pop'!$I$16,'Characteristics of Target Pop'!$E$16)","v":0},null,300,1,{"$f":"ROUNDUP(((J175*I175)/N175),0)","v":0},{"$f":"ROUNDUP(((K175*I175)/N175),0)","v":0},{"$f":"ROUNDUP(((L175*I175)/N175),0)","v":0},{"$f":"P175*'Product cost'!$E$19","v":0},{"$f":"Q175*'Product cost'!$E$19","v":0},{"$f":"R175*'Product cost'!$E$19","v":0}]
["Oxytocin (Bulk) 6B Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B20","v":0},{"$f":"'Logistics Data Summary'!C20","v":0},{"$f":"'Logistics Data Summary'!D20","v":0},{"$f":"P176*'Product cost'!$E$19","v":0},{"$f":"Q176*'Product cost'!$E$19","v":0},{"$f":"R176*'Product cost'!$E$19","v":0}]
["KIT 7",null,"","Intrauterine Device (IUD) "]
["Kit 7","Demographic","Intrauterine device (IUD), Cu-T 380 A ","Medicines",null,null,1,1,{"$f":"(G178*H178)*1.5","v":1.5},{"$f":"IF('Characteristics of Target Pop'!$G$53>0,'Characteristics of Target Pop'!$G$53,'Characteristics of Target Pop'!$C$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$53>0,'Characteristics of Target Pop'!$H$53,'Characteristics of Target Pop'!$D$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$53>0,'Characteristics of Target Pop'!$I$53,'Characteristics of Target Pop'!$E$53)","v":0},59.999999962499999,90,1,{"$f":"ROUNDUP(((J178*I178)/N178),0)","v":0},{"$f":"ROUNDUP(((K178*I178)/N178),0)","v":0},{"$f":"ROUNDUP(((L178*I178)/N178),0)","v":0},{"$f":"MAX(P178:P195)*'Product cost'!$E$20","v":0},{"$f":"MAX(Q178:Q195)*'Product cost'!$E$20","v":0},{"$f":"MAX(R178:R195)*'Product cost'!$E$20","v":0}]
["Kit 7","Demographic","Azithromycin, capsule, 250 mg ",null,null,null,null,null,4,{"$f":"IF('Characteristics of Target Pop'!$G$53>0,'Characteristics of Target Pop'!$G$53,'Characteristics of Target Pop'!$C$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$53>0,'Characteristics of Target Pop'!$H$53,'Characteristics of Target Pop'!$D$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$53>0,'Characteristics of Target Pop'!$I$53,'Characteristics of Target Pop'!$E$53)","v":0},null,240,1,{"$f":"ROUNDUP(((J179*I179)/N179),0)","v":0},{"$f":"ROUNDUP(((K179*I179)/N179),0)","v":0},{"$f":"ROUNDUP(((L179*I179)/N179),0)","v":0}]
["Kit 7","Demographic","Cefixime 200mg tablets",null,null,null,null,null,0.1,{"$f":"IF('Characteristics of Target Pop'!$G$53>0,'Characteristics of Target Pop'!$G$53,'Characteristics of Target Pop'!$C$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$53>0,'Characteristics of Target Pop'!$H$53,'Characteristics of Target Pop'!$D$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$53>0,'Characteristics of Target Pop'!$I$53,'Characteristics of Target Pop'!$E$53)","v":0},null,6,1,{"$f":"ROUNDUP(((J180*I180)/N180),0)","v":0},{"$f":"ROUNDUP(((K180*I180)/N180),0)","v":0},{"$f":"ROUNDUP(((L180*I180)/N180),0)","v":0}]
["Kit 7","Demographic","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,3,1,{"$f":"G181*H181","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,{"$f":"ROUNDUP(((J181*$I$181)/$N$181/30000),0)","v":0},{"$f":"ROUNDUP(((K181*I181)/N181/30000),0)","v":0},{"$f":"ROUNDUP(((L181*I181)/N181/30000),0)","v":0}]
["Kit 7","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ","Medical devices, renewable ",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP(((J182*I182)/N182/30000),0)","v":0},0,0]
["Kit 7","Demographic","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,{"$f":"ROUNDUP(((J183*I183)/N183/30000),0)","v":0},0,0]
["Kit 7","Demographic","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,{"$f":"ROUNDUP(((J184*I184)/N184/30000),0)","v":0},0,0]
["Kit 7","Demographic","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,null,null,{"$f":"200/60","v":3.3333333333333335},{"$f":"IF('Characteristics of Target Pop'!$G$53>0,'Characteristics of Target Pop'!$G$53,'Characteristics of Target Pop'!$C$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$53>0,'Characteristics of Target Pop'!$H$53,'Characteristics of Target Pop'!$D$53)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$53>0,'Characteristics of Target Pop'!$I$53,'Characteristics of Target Pop'!$E$53)","v":0},5,200,1,{"$f":"ROUNDUP(((J185*I185)/N185),0)","v":0},0,0]
["Kit 7","Demographic","Speculum, vaginal, Graves, 95 x 35 mm ","Medical devices, equipment",null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,{"$f":"ROUNDUP(((J186*$I$186)/$N$186/30000),0)","v":0},0,0]
["Kit 7","Demographic","Speculum, vaginal, Graves, 115 x 35 mm ",null,null,null,1,1,{"$f":"G187*H187","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP(((J187*I187)/N187/30000),0)","v":0},{"$f":"ROUNDUP(((K187*I187)/N187/30000),0)","v":0},{"$f":"ROUNDUP(((L187*I187)/N187/30000),0)","v":0}]
["Kit 7","Demographic","Forceps, dressing, Cheron, 250 mm",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 7","Demographic","Forceps, artery, Pean/Roch, 220 mm, straight ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 7","Demographic","Sound, uterine, Martin, 320 mm ",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,0,0,0]
["Kit 7","Demographic","Forceps, uterine, Duplay, 280 mm, curved ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 7","Demographic","Scissors, gynecological, 200 mm, curved, b/b ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 7","Demographic","Bowl, stainless steel, approx. 180 ml ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 7","Demographic","Basin, kidney, stainless steel, approx. 825 ml",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 7","Demographic","Tray, instruments, stainless steel, approx. 320 x 200 x 80 mm, with cover ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 7","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B21","v":0},{"$f":"'Logistics Data Summary'!C21","v":0},{"$f":"'Logistics Data Summary'!D21","v":0},{"$f":"P196*'Product cost'!$E$20","v":0},{"$f":"Q196*'Product cost'!$E$20","v":0},{"$f":"R196*'Product cost'!$E$20","v":0}]
["KIT 8",null,"","Management of Miscarriage and complications of abortion "]
["Kit 8","Demographic","Gentamicin (as sulfate), solution for injection, 40 mg/ml, 2-ml vial ","Medicines",null,null,1,2,{"$f":"N198/45","v":2.2222222222222223},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},960,100,1,{"$f":"ROUNDUP(((J198*$I$198)/$N$198),0)","v":0},{"$f":"ROUNDUP(((K198*I198)/N198),0)","v":0},{"$f":"ROUNDUP(((L198*I198)/N198),0)","v":0},{"$f":"MAX(P198:P236)*'Product cost'!$E$21","v":0},{"$f":"MAX(Q198:Q236)*'Product cost'!$E$21","v":0},{"$f":"MAX(R198:R236)*'Product cost'!$E$21","v":0}]
["Kit 8","Demographic","Ampicillin pdr/inj 500mg vial, ",null,null,null,6,7,{"$f":"(G199*H199)*0.792","v":33.264000000000003},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},2520,1500,1,{"$f":"ROUNDUP(((J199*I199)/N199),0)","v":0},{"$f":"ROUNDUP(((K199*I199)/N199),0)","v":0},{"$f":"ROUNDUP(((L199*I199)/N199),0)","v":0}]
["Kit 8","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,3,1,{"$f":"G200*H200","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},180,180,1,{"$f":"ROUNDUP(((J200*I200)/N200),0)","v":0},{"$f":"ROUNDUP(((K200*I200)/N200),0)","v":0},{"$f":"ROUNDUP(((L200*I200)/N200),0)","v":0}]
["Kit 8","Demographic","Sodium dichloroisocyanurate tablets, containing 1.67g NaDCC, box of 200 ",null,null,null,400,1,400,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},400,400,30000,{"$f":"ROUNDUP(((J201*I201)/N201/30000),0)","v":0},{"$f":"ROUNDUP(((K201*I201)/N201/30000),0)","v":0},{"$f":"ROUNDUP(((L201*I201)/N201/30000),0)","v":0}]
["Kit 8","Demographic","Ibuprofen, tablets, 400 mg, 2 tablets per woman (1 prior to discharge, 1 to take home)",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},120,120,1,{"$f":"ROUNDUP(((J202*I202)/N202),0)","v":0},{"$f":"ROUNDUP(((K202*I202)/N202),0)","v":0},{"$f":"ROUNDUP(((L202*I202)/N202),0)","v":0}]
["Kit 8","Demographic","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,1,1,{"$f":"(G203*H203)*1.666","v":1.6659999999999999},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},60,100,1,{"$f":"ROUNDUP(((J203*I203)/N203),0)","v":0},{"$f":"ROUNDUP(((K203*I203)/N203),0)","v":0},{"$f":"ROUNDUP(((L203*I203)/N203),0)","v":0}]
["Kit 8","Demographic","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,{"$f":"ROUNDUP(((J204*I204)/N204/30000),0)","v":0},{"$f":"ROUNDUP(((K204*I204)/N204/30000),0)","v":0},{"$f":"ROUNDUP(((L204*I204)/N204/30000),0)","v":0}]
["Kit 8","Demographic","Atropine sulfate, solution for injection, 1 mg/ml, 1-ml ampoule ",null,null,null,30,1,30,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},30,30,30000,{"$f":"ROUNDUP(((J205*I205)/N205/30000),0)","v":0},{"$f":"ROUNDUP(((K205*I205)/N205/30000),0)","v":0},{"$f":"ROUNDUP(((L205*I205)/N205/30000),0)","v":0}]
["Kit 8","Demographic","Water for injection, 10-ml ampoule",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,30000,{"$f":"ROUNDUP(((J206*I206)/N206/30000),0)","v":0},{"$f":"ROUNDUP(((K206*I206)/N206/30000),0)","v":0},{"$f":"ROUNDUP(((L206*I206)/N206/30000),0)","v":0}]
["Kit 8","Demographic","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,1,30000,{"$f":"ROUNDUP(((J207*I207)/N207/30000),0)","v":0},{"$f":"ROUNDUP(((K207*I207)/N207/30000),0)","v":0},{"$f":"ROUNDUP(((L207*I207)/N207/30000),0)","v":0}]
["Kit 8","Demographic","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,6,30000,{"$f":"ROUNDUP(((J208*I208)/N208/30000),0)","v":0},{"$f":"ROUNDUP(((K208*I208)/N208/30000),0)","v":0},{"$f":"ROUNDUP(((L208*I208)/N208/30000),0)","v":0}]
["Kit 8","Demographic","Gloves, surgical, size 8, sterile, single use, pair ","Medical devices, renewables",null,null,50,1,{"$f":"G209*H209","v":50},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,{"$f":"ROUNDUP(((J209*I209)/N209/30000),0)","v":0},{"$f":"ROUNDUP(((K209*I209)/N209/30000),0)","v":0},{"$f":"ROUNDUP(((L209*I209)/N209/30000),0)","v":0}]
["Kit 8","Demographic","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,50,1,{"$f":"G210*H210","v":50},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,30000,0,0,0]
["Kit 8","Demographic","Gloves, examination, medium, single use, box of 100 ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Syringe, luer, 10 ml, sterile, single use",null,null,null,1,1,{"$f":"(G212*H212)*1.666","v":1.6659999999999999},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},60,100,1,{"$f":"ROUNDUP((J212*I212)/N212,0)","v":0},{"$f":"ROUNDUP((K212*I212)/N212,0)","v":0},{"$f":"ROUNDUP((L212*I212)/N212,0)","v":0}]
["Kit 8","Demographic","Syringe, luer, 2 ml, sterile, single use",null,null,null,2,1,{"$f":"(G213*H213)*1.666","v":3.3319999999999999},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},120,200,1,{"$f":"ROUNDUP((J213*I213)/N213,0)","v":0},{"$f":"ROUNDUP((K213*I213)/N213,0)","v":0},{"$f":"ROUNDUP((L213*I213)/N213,0)","v":0}]
["Kit 8","Demographic","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,3,1,{"$f":"(G214*H214)*1.666","v":4.9979999999999993},{"$f":"IF('Characteristics of Target Pop'!$G$19>0, 'Characteristics of Target Pop'!$G$19, 'Characteristics of Target Pop'!$C$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$19>0, 'Characteristics of Target Pop'!$H$19, 'Characteristics of Target Pop'!$D$19)*3","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$19>0, 'Characteristics of Target Pop'!$I$19, 'Characteristics of Target Pop'!$E$19)*3","v":0},180,300,1,{"$f":"ROUNDUP((J214*I214)/N214,0)","v":0},{"$f":"ROUNDUP((K214*I214)/N214,0)","v":0},{"$f":"ROUNDUP((L214*I214)/N214,0)","v":0}]
["Kit 8","Demographic","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,240,1,240,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},240,240,30000,0,0,0]
["Kit 8","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,1,1,{"$f":"G216*H216","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP(((J216*I216)/N216/30000),0)","v":0},{"$f":"ROUNDUP(((K216*I216)/N216/30000),0)","v":0},{"$f":"ROUNDUP(((L216*I216)/N216/30000),0)","v":0}]
["Kit 8","Demographic","Safety box, for used syringes and needles, 5 litres ",null,null,null,3,1,{"$f":"G217*H217","v":3},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3,3,30000,{"$f":"ROUNDUP(((J217*I217)/N217/30000),0)","v":0},{"$f":"ROUNDUP(((K217*I217)/N217/30000),0)","v":0},{"$f":"ROUNDUP(((L217*I217)/N217/30000),0)","v":0}]
["Kit 8","Demographic","Bio hazard bag 50 liters",null,null,null,50,1,{"$f":"G218*H218","v":50},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,50,30000,{"$f":"ROUNDUP(((J218*I218)/N218/30000),0)","v":0},{"$f":"ROUNDUP(((K218*I218)/N218/30000),0)","v":0},{"$f":"ROUNDUP(((L218*I218)/N218/30000),0)","v":0}]
["Kit 8","Demographic","MVA plus with 2cc silicone ","Medical devices, equipment",null,null,4,1,{"$f":"G219*H219","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,{"$f":"ROUNDUP(((J219*I219)/N219/30000),0)","v":0},{"$f":"ROUNDUP(((K219*I219)/N219/30000),0)","v":0},{"$f":"ROUNDUP(((L219*I219)/N219/30000),0)","v":0}]
["Kit 8","Demographic","Accessory kit for MVA Plus, including (1) O-ring, (1) collarstop, (1) cap, (1) 2cc silicone",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["Kit 8","Demographic","2cc silicone packaged in bags of 10 ",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,6,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 6 mm, integrated base ",null,null,null,8,1,8,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},8,8,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 7 mm, integrated base ",null,null,null,8,1,8,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},8,8,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 8 mm, integrated base ",null,null,null,8,1,8,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},8,8,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 9 mm, integrated base ",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 10 mm, integrated base ",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 8","Demographic","Cannula, Easygrip, 12 mm, integrated base ",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 8","Demographic","Dilators, Denniston, polymer, set of 5 ",null,null,null,4,1,4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,30000,0,0,0]
["Kit 8","Demographic","Basket, sterilizing, approx. 120 x 250 x 60 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Forceps, dressing, Cheron, 250 mm",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Forceps, uterine, Museux, 240 mm, curved ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Forceps, uterine evacuation, oyum, Bierer, large ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,30000,0,0,0]
["Kit 8","Demographic","Forceps, uterine evacuation, ovum, Bierer, small",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,30000,0,0,0]
["Kit 8","Demographic","Retractor, vaginal, Doyen, 45 x 85 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Retractor, vaginal, Auvard, 38 x 80 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Demographic","Bowl, stainless steel, approx. 180 ml ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["Kit 8","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B22","v":0},{"$f":"'Logistics Data Summary'!C22","v":0},{"$f":"'Logistics Data Summary'!D22","v":0},{"$f":"P237*'Product cost'!$E$21","v":0},{"$f":"Q237*'Product cost'!$E$21","v":0},{"$f":"R237*'Product cost'!$E$21","v":0}]
["Misoprostol (Bulk) 8 Complement",null,"","Complement to Kit 8"]
["Misoprostol (Bulk) 8 Complement","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)","Medicines",0.25,null,null,null,12,{"$f":"IF('Characteristics of Target Pop'!$G$35>0,'Characteristics of Target Pop'!$G$35,'Characteristics of Target Pop'!$C$35)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$35>0,'Characteristics of Target Pop'!$H$35,'Characteristics of Target Pop'!$D$35)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$35>0,'Characteristics of Target Pop'!$I$35,'Characteristics of Target Pop'!$E$35)","v":0},null,840,1,{"$f":"ROUNDUP(((J239*I239)/N239),0)","v":0},{"$f":"ROUNDUP(((K239*I239)/N239),0)","v":0},{"$f":"ROUNDUP(((L239*I239)/N239),0)","v":0},{"$f":"P239*'Product cost'!$E$22","v":0},{"$f":"Q239*'Product cost'!$E$22","v":0},{"$f":"R239*'Product cost'!$E$22","v":0}]
["Misoprostol (Bulk) 8 Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B23","v":0},{"$f":"'Logistics Data Summary'!C23","v":0},{"$f":"'Logistics Data Summary'!D23","v":0},{"$f":"P240*'Product cost'!$E$22","v":0},{"$f":"Q240*'Product cost'!$E$22","v":0},{"$f":"R240*'Product cost'!$E$22","v":0}]
["Mifepristone (Bulk) 8 Complement",null,"","Complement to Kit 8"]
["Mifepristone (Bulk) 8 Complement","Demographic","Mifepristone 200mg tablet","Medicines",0.25,null,null,null,12,{"$f":"IF('Characteristics of Target Pop'!$G$35>0,'Characteristics of Target Pop'!$G$35,'Characteristics of Target Pop'!$C$35)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$35>0,'Characteristics of Target Pop'!$H$35,'Characteristics of Target Pop'!$D$35)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$35>0,'Characteristics of Target Pop'!$I$35,'Characteristics of Target Pop'!$E$35)","v":0},null,840,1,{"$f":"ROUNDUP(((J242*I242)/N242),0)","v":0},{"$f":"ROUNDUP(((K242*I242)/N242),0)","v":0},{"$f":"ROUNDUP(((L242*I242)/N242),0)","v":0},{"$f":"P242*'Product cost'!$E$23","v":0},{"$f":"Q242*'Product cost'!$E$23","v":0},{"$f":"R242*'Product cost'!$E$23","v":0}]
["Mifepristone (Bulk) 8 Complement","Logistics",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B24","v":0},{"$f":"'Logistics Data Summary'!C24","v":0},{"$f":"'Logistics Data Summary'!D24","v":0},{"$f":"P243*'Product cost'!$E$23","v":0},{"$f":"Q243*'Product cost'!$E$23","v":0},{"$f":"R243*'Product cost'!$E$23","v":0}]
["KIT 9",null,"","Suture of Tears (cervical and vaginal) and Vaginal Examination"]
["KIT 9","Demographic","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle","Medicines",null,null,15,1,{"$f":"G245*H245","v":15},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,15,30000,{"$f":"ROUNDUP(((J245*I245)/N245/30000),0)","v":0},{"$f":"ROUNDUP(((K245*I245)/N245/30000),0)","v":0},{"$f":"ROUNDUP(((L245*I245)/N245/30000),0)","v":0},{"$f":"MAX(P245:P262)*'Product cost'!$E$24","v":0},{"$f":"MAX(Q245:Q262)*'Product cost'!$E$24","v":0},{"$f":"MAX(R245:R262)*'Product cost'!$E$24","v":0}]
["KIT 9","Demographic","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,3,30000,0,0,0]
["KIT 9","Demographic","Vaginal lubricant jelly/exploration gel, approx. 100 g ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Demographic","Suture, synthetic, absorbable, DEC4(1), needle, 3/8, 36 mm, triangular, sterile, single use, box of 12","Medical devices, renewable",null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,6,30000,0,0,0]
["KIT 9","Demographic","Suture, synthetic, absorbable, DEC3(2/0), needle, ½, 30 mm, round, sterile, single use, box of 12",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,30000,0,0,0]
["KIT 9","Demographic","Suture, synthetic, absorbable, DEC3(2/0), needle, 3/8, 50 mm, round, sterile, single use, box of 12",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,6,30000,0,0,0]
["KIT 9","Demographic","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,80,1,80,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},80,80,30000,0,0,0]
["KIT 9","Demographic","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,40,1,40,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},40,40,30000,0,0,0]
["KIT 9","Demographic","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,40,1,40,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},40,40,30000,0,0,0]
["KIT 9","Demographic","Gloves, examination, medium, single use, box of 100 ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 9","Demographic","Scissors, Mayo, 170 mm, curved, b/b ","Medical devices, equipment",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Demographic","Needle holder, Mayo-Hegar, 180 mm, straight ",null,null,null,1,1,{"$f":"G256*H256","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP(((J256*I256)/N256/30000),0)","v":0},{"$f":"ROUNDUP(((K256*I256)/N256/30000),0)","v":0},{"$f":"ROUNDUP(((L256*I256)/N256/30000),0)","v":0}]
["KIT 9","Demographic","Retractor, vaginal, Doyen, 45 x 85 mm ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 9","Demographic","Speculum, vaginal, Graves, 75 x 20 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Demographic","Speculum, vaginal, Graves, 95 x 35 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Demographic","Speculum, vaginal, Graves, 115 x 35 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Demographic","Forceps, dressing, Cheron, 250 mm",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,30000,0,0,0]
["KIT 9","Demographic","Tray, instruments, stainless steel, approx. 320 x 200 x 80 mm, with cover ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,0,0,0]
["KIT 9","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B25","v":0},{"$f":"'Logistics Data Summary'!C25","v":0},{"$f":"'Logistics Data Summary'!D25","v":0},{"$f":"P263*'Product cost'!$E$24","v":0},{"$f":"Q263*'Product cost'!$E$24","v":0},{"$f":"R263*'Product cost'!$E$24","v":0}]
["KIT 10 ",null,"","Vacuum Extraction Delivery "]
["Kit 10 ","Demographic","Vacuum extractor, Bird (ant&post), manu,set","Medical devices, equipment",null,null,1,1,{"$f":"G265*H265","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,30000,{"$f":"ROUNDUP(((J265*I265)/N265/30000),0)","v":0},{"$f":"ROUNDUP(((K265*I265)/N265/30000),0)","v":0},{"$f":"ROUNDUP(((L265*I265)/N265/30000),0)","v":0},{"$f":"P265*'Product cost'!$E$25","v":0},{"$f":"Q265*'Product cost'!$E$25","v":0},{"$f":"R265*'Product cost'!$E$25","v":0}]
["KIT 11A",null,"","Referral level kit  - Part A: Reusable Equipment "]
["Kit 11A","Demographic","Basket, instruments, for sterilization, wired, 400 x 200 x 90 mm ","Medical devices, equipment",null,null,1,1,{"$f":"G267*H267","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,{"$f":"ROUNDUP((((J267*I267)/N267)/150000),0)","v":0},{"$f":"ROUNDUP((((K267*I267)/N267)/150000),0)","v":0},{"$f":"ROUNDUP((((L267*I267)/N267)/150000),0)","v":0},{"$f":"MAX(P267:P309)*'Product cost'!$E$26","v":0},{"$f":"MAX(Q267:Q309)*'Product cost'!$E$26","v":0},{"$f":"MAX(R267:R309)*'Product cost'!$E$26","v":0}]
["Kit 11A","Demographic","Clamp, towel, Backhaus, 120 mm ",null,null,null,4,1,{"$f":"G268*H268","v":4},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},4,4,150000,{"$f":"ROUNDUP((((J268*I268)/N268)/150000),0)","v":0},{"$f":"ROUNDUP((((K268*I268)/N268)/150000),0)","v":0},{"$f":"ROUNDUP((((L268*I268)/N268)/150000),0)","v":0}]
["Kit 11A","Demographic","Forceps, artery, Pean/Rochester, 200mm, curved",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Pean/Rochester, 240mm, curved",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Kelly, 140 mm, curved ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Halsted-Mosquito, 125 mm, curved",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,6,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Kocher, 140 mm, 1 x 2 teeth, straight ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Pean/Rochester, 200mm, curved",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Pean/Rochester, 240mm, curved",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, artery, Mixter, 230 mm, delicate ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, dressing, standard, 145 mm, straight ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, dressing, standard, 250 mm, straight ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, intestinal, clamp, Doyen, 230 mm, curved ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, dressing and polypus, Cheron, 250mm",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, uterine, haemostatic, Phaneuf, 215mm, curved",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, uterine, vulsellum, Duplay, 280mm, curved",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, tissue seizing, Allis, 150mm",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, tissue and organ holding, Babcock, 200mm",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, tissue holding, Duval, 230mm",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,2,150000,0,0,0]
["Kit 11A","Demographic","Forceps, tissue, standard, 145 mm, straight ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, tissue, standard, 250 mm, straight ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Bowl, stainless steel, 500 ml ",null,null,null,1,1,{"$f":"G288*H288","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Needle holder, Mayo-Hegar, 180 mm, straight ",null,null,null,1,1,{"$f":"G289*H289","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Retractor, abdominal, Collin, 3 blades",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,150000,{"$f":"ROUNDUP((((J290*I290)/N290)/150000),0)","v":0},{"$f":"ROUNDUP((((K290*I290)/N290)/150000),0)","v":0},{"$f":"ROUNDUP((((L290*I290)/N290)/150000),0)","v":0}]
["Kit 11A","Demographic","Retractor, abdominal, Balfour, 3 blades",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,1,150000,0,0,0]
["Kit 11A","Demographic","Retractor, Farabeuf, double-ended, 150 mm, pair ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,{"$f":"ROUNDUP((((K292*I292)/N292)/150000),0)","v":0},0]
["Kit 11A","Demographic","Scalpel handle, No. 4, standard ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scalpel handle, No. 4, long ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scissors, Metzembaum/ Nelson, 180 mm, curved, b/b ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scissors, Metzembaum/Nelson, 230 mm, curved, b/b ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scissors, Mayo, 170 mm, curved ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scissors, Mayo, 230 mm, curved ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,{"$f":"ROUNDUP((((L298*I298)/N298)/150000),0)","v":0}]
["Kit 11A","Demographic","Spatula, Ribbon retractor, malleable, 27 mm x 250 mm ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,150000,0,0,0]
["Kit 11A","Demographic","Tube, suction, Yankauer, 280 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Cranioclast, Braun, 420 mm ","Embryotomy set",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,{"$f":"ROUNDUP((((J301*I301)/N301)/150000),0)","v":0},0,0]
["Kit 11A","Demographic","Perforator, Smellie, 250 mm ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Scissors, gynecological, 200 mm, curved, b/b ",null,null,null,1,1,{"$f":"G303*H303","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Hook, decapitation, Braun, 310 mm ",null,null,null,1,1,{"$f":"G304*H304","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Bowl, stainless steel, approx. 180 ml ","Disinfecting equipment",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Forceps, dressing, Cheron, 250 mm",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Pump, suction, foot-operated ","Basic resuscitation kit",null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Resuscitator, hand-operated, infant/child, set ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["Kit 11A","Demographic","Resuscitator, hand-operated, adult, set ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 11B",null,"","Reproductive health part B: Drugs and disposable equipment"]
["Kit 11B","Demographic","Ampicillin pdr/inj 500mg vial, ","Medicines",null,null,3,9,3.8095238095238093,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},null,400,1,{"$f":"ROUNDUP(((J311*I311)/N311),0)","v":0},{"$f":"ROUNDUP(((K311*I311)/N311),0)","v":0},{"$f":"ROUNDUP(((L311*I311)/N311),0)","v":0},{"$f":"MAX(P311:P375)*'Product cost'!$E$27","v":0},{"$f":"MAX(Q311:Q375)*'Product cost'!$E$27","v":0},{"$f":"MAX(R311:R375)*'Product cost'!$E$27","v":0}]
["Kit 11B","Demographic","Clindamycin Injection: 150 mg (as phosphate)/ ml (vial 4ml) (adult)",null,null,null,3,7,2.8571428571428572,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},null,300,1,{"$f":"ROUNDUP(((J312*I312)/N312),0)","v":0},{"$f":"ROUNDUP(((K312*I312)/N312),0)","v":0},{"$f":"ROUNDUP(((L312*I312)/N312),0)","v":0}]
["Kit 11B","Demographic","Paracetamol 500 mg tabs",null,null,null,6,3,{"$f":"(G313*H313)*1.058","v":19.044},{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},1999.6200000000001,2000,1,0,0,0]
["Kit 11B","Demographic","Amoxicillin 125mg/5ml powder for oral suspension, bottle (pediatric)",null,null,null,6,4,4.7619047619047616E-2,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},2520,5,1,0,0,0]
["Kit 11B","Demographic","Cloxacillin powder for solution (IV/IM), 250mg vial (pediatric)",null,null,null,2,7,0.8571428571428571,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},1470,90,1,0,0,0]
["Kit 11B","Demographic","Tetracycline hydrochloride, eye ointment, 1%, tube 5 g ",null,null,null,1,1,{"$f":"G316*H316","v":1},{"$f":"((2*IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33))*0.285","v":0},29.924999999999997,30,1,0,0,0]
["Kit 11B","Demographic","Gentamicin (as sulfate), solution for injection, 40 mg/ml, 2-ml vial ",null,null,null,1,10,1.4285714285714286,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},1050,150,1,0,0,0]
["Kit 11B","Demographic","Glucose 10%/10ml",null,null,null,1,1,1.1428571428571428,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},null,120,1,{"$f":"ROUNDUP(((J318*I318)/N318),0)","v":0},{"$f":"ROUNDUP(((K318*I318)/N318),0)","v":0},{"$f":"ROUNDUP(((L318*I318)/N318),0)","v":0}]
["Kit 11B","Demographic","Water for injection, 10-ml ampoule",null,null,null,1,3,{"$f":"N319/105","v":3.8095238095238093},{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},{"$f":"3*K319","v":0},400,1,0,0,0]
["Kit 11B","Demographic","Sodium chloride, injectable 0,9% 10ml",null,null,null,1,1,1.4285714285714286,{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},null,150,1,{"$f":"ROUNDUP(((J320*I320)/N320),0)","v":0},{"$f":"ROUNDUP(((K320*I320)/N320),0)","v":0},{"$f":"ROUNDUP(((L320*I320)/N320),0)","v":0}]
["Kit 11B","Demographic","Oxytocin, injection, 10 IU/ml, 1-ml ampoule",null,null,null,2,1,{"$f":"N321/105","v":1.4285714285714286},{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},210,150,1,0,0,0]
["Kit 11B","Demographic","Misoprostol, tablet, 0.2 mg (200 mcg)",null,null,null,null,null,2.0050125313283211,{"$f":"((2*IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33))*0.285","v":0},null,60,1,{"$f":"ROUNDUP(((J322*I322)/N322),0)","v":0},{"$f":"ROUNDUP(((K322*I322)/N322),0)","v":0},{"$f":"ROUNDUP(((L322*I322)/N322),0)","v":0}]
["Kit 11B","Demographic","Tranexamic Acid Injection: 100mg/ml in 10ml ampule",null,null,null,null,null,0.33416875522138684,{"$f":"((2*IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33))*0.285","v":0},null,10,1,{"$f":"ROUNDUP(((J323*I323)/N323),0)","v":0},{"$f":"ROUNDUP(((K323*I323)/N323),0)","v":0},{"$f":"ROUNDUP(((L323*I323)/N323),0)","v":0}]
["Kit 11B","Demographic","Calcium gluconate (monohydrate), solution for injection, 100 mg/ml, 10-ml ampoule",null,null,null,1,1,1,{"$f":"((2*IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33))*0.285","v":0},{"$f":"((2*IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33))*0.285","v":0},29.924999999999997,30,1,0,0,0]
["Kit 11B","Demographic","Magnesium sulfate, injection, 500 mg/ml in 10-ml ampoule ",null,null,null,1,1,{"$f":"(G325*H325)*0.95","v":0.95},{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},105,100,1,0,0,0]
["Kit 11B","Demographic","Hydralazine hydrochloride, powder for injection, 20 mg in ampoule ",null,null,null,1,1,{"$f":"(G326*H326)*0.57","v":0.56999999999999995},{"$f":"(IF('Characteristics of Target Pop'!$G$29>0, 'Characteristics of Target Pop'!$G$29, 'Characteristics of Target Pop'!$C$29)*3)+IF('Characteristics of Target Pop'!$G$33>0, 'Characteristics of Target Pop'!$G$33, 'Characteristics of Target Pop'!$C$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$H$29>0, 'Characteristics of Target Pop'!$H$29, 'Characteristics of Target Pop'!$D$29)*3)+IF('Characteristics of Target Pop'!$H$33>0, 'Characteristics of Target Pop'!$H$33, 'Characteristics of Target Pop'!$D$33)","v":0},{"$f":"(IF('Characteristics of Target Pop'!$I$29>0, 'Characteristics of Target Pop'!$I$29, 'Characteristics of Target Pop'!$E$29)*3)+IF('Characteristics of Target Pop'!$I$33>0, 'Characteristics of Target Pop'!$I$33, 'Characteristics of Target Pop'!$E$33)","v":0},105,60,1,0,0,0]
["Kit 11B","Demographic","Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",null,null,null,150,1,150,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},120,150,150000,{"$f":"ROUNDUP(((J327*I327)/N327)/150000,0)","v":0},{"$f":"ROUNDUP(((K327*I327)/N327)/150000,0)","v":0},{"$f":"ROUNDUP(((L327*I327)/N327)/150000,0)","v":0}]
["Kit 11B","Demographic","Epinephrine (Adrenaline) 1mg/ml, 1ml ampoule (for C-section under local anaesthesia)",null,null,null,null,null,6.666666666666667E-5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,10,150000,0,0,0]
["Kit 11B","Demographic","Bupivacaine hydrochloride (as anhydrous) 0.5% ",null,null,null,null,null,6.6666666666666664E-4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,100,150000,0,0,0]
["Kit 11B","Demographic","Atropine sulfate, solution for injection, 1 mg/ml, 1-ml ampoule ",null,null,null,null,null,1.3333333333333334E-4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,20,150000,0,0,0]
["Kit 11B","Demographic","Ephedrine 30 mg (hydrochloride)/ml in 1ml ampoule",null,null,null,null,null,1E-3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,150,150000,0,0,0]
["Kit 11B","Demographic","Ketamine (as hydrochloride), injection (solution for injection), 50 mg/ml, 10-ml vial",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,150000,0,0,0]
["Kit 11B","Demographic","Vitamin k, inj 1mg/1 ml vial",null,null,null,3,1,7.3333333333333334E-4,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,110,150000,0,0,0]
["Kit 11B","Demographic","Glucose, solution for infusion, 5% (iso-osmotic), 1-litre bottle + infusion-giving set, sterile, single use",null,null,null,null,null,2.2666666666666668E-3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,340,150000,0,0,0]
["Kit 11B","Demographic","Compound Sodium Lactate, solution for infusion, 1000ml bag, with giving set",null,null,null,null,null,1.4E-3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,210,150000,{"$f":"ROUNDUP(((J335*I335)/N335),0)","v":0},{"$f":"ROUNDUP(((K335*I335)/N335),0)","v":0},{"$f":"ROUNDUP(((L335*I335)/N335),0)","v":0}]
["Kit 11B","Demographic","Sodium dichloroisocyanurate tablets, containing 1.67 g of NaDCC, 2 x box of 200",null,null,null,400,1,400,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},400,400,150000,{"$f":"ROUNDUP(((J336*I336)/N336)/150000,0)","v":0},{"$f":"ROUNDUP(((K336*I336)/N336)/150000,0)","v":0},{"$f":"ROUNDUP(((L336*I336)/N336)/150000,0)","v":0}]
["Kit 11B","Demographic","Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",null,null,null,21,1,21,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,21,150000,{"$f":"ROUNDUP(((J337*$I$337)/$N$337)/150000,0)","v":0},{"$f":"ROUNDUP(((K337*I337)/N337)/150000,0)","v":0},{"$f":"ROUNDUP(((L337*I337)/N337)/150000,0)","v":0}]
["Kit 11B","Demographic","Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",null,null,null,30,1,30,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},30,30,150000,{"$f":"ROUNDUP(((J338*I338)/N338)/150000,0)","v":0},{"$f":"ROUNDUP(((K338*I338)/N338)/150000,0)","v":0},{"$f":"ROUNDUP(((L338*I338)/N338)/150000,0)","v":0}]
["Kit 11B","Demographic","Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",null,null,null,15,1,15,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,15,150000,{"$f":"ROUNDUP(((J339*I339)/N339)/150000,0)","v":0},{"$f":"ROUNDUP(((K339*I339)/N339)/150000,0)","v":0},{"$f":"ROUNDUP(((L339*I339)/N339)/150000,0)","v":0}]
["Kit 11B","Demographic","Intra uterine ballon tamponade",null,null,null,3,1,3,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,3,150000,{"$f":"ROUNDUP(((J340*I340)/N340)/150000,0)","v":0},{"$f":"ROUNDUP(((K340*I340)/N340)/150000,0)","v":0},{"$f":"ROUNDUP(((L340*I340)/N340)/150000,0)","v":0}]
["Kit 11B","Demographic","Tube, suction, CH10, 50 cm long, conical tip, sterile, single use ","Medical devices, renewable",null,null,60,1,60,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},60,60,150000,0,0,0]
["Kit 11B","Demographic","Tube, suction, CH14, 50 cm long, conical tip, sterile, single use ",null,null,null,60,1,60,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},60,60,150000,0,0,0]
["Kit 11B","Demographic","Cannula, intravenous, short, 20G, sterile, single use",null,null,null,500,1,500,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},500,500,150000,0,0,0]
["Kit 11B","Demographic","Cannula, intravenous, short, 18G, sterile, single use ",null,null,null,100,1,100,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,100,150000,0,0,0]
["Kit 11B","Demographic","Clamp, umbilical, cord, sterile, single use ",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},200,200,150000,0,0,0]
["Kit 11B","Demographic","Syringe, luer, 1 ml, sterile, single use",null,null,null,600,1,600,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},400,600,150000,0,0,0]
["Kit 11B","Demographic","Syringe, luer, 2 ml, sterile, single use",null,null,null,400,1,400,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1400,400,150000,0,0,0]
["Kit 11B","Demographic","Syringe, luer, 5 ml, sterile, single use",null,null,null,700,1,700,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},500,700,150000,0,0,0]
["Kit 11B","Demographic","Syringe, luer, 10 ml, sterile, single use",null,null,null,700,1,700,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},600,700,150000,0,0,0]
["Kit 11B","Demographic","Syringe, luer, 20 ml, sterile, single use",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,200,150000,{"$f":"ROUNDUP(((J350*I350)/N350)/150000,0)","v":0},{"$f":"ROUNDUP(((K350*I350)/N350)/150000,0)","v":0},{"$f":"ROUNDUP(((L350*I350)/N350)/150000,0)","v":0}]
["Kit 11B","Demographic","Needle, luer, 21G (0.8 x 40 mm), sterile, single use",null,null,null,3500,1,3500,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},3000,3500,150000,0,0,0]
["Kit 11B","Demographic","Needle, luer, 23G (0.6 x 25 mm), sterile, single use ",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,200,150000,0,0,0]
["Kit 11B","Demographic","Needle, luer, 25G (0.6 x 25 mm), sterile, single use",null,null,null,500,1,500,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,500,150000,0,0,0]
["Kit 11B","Demographic","Butterfly 25G vein scalp (neonate/ cloxacillin)",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,200,150000,0,0,0]
["Kit 11B","Demographic","Brush, hand, scrubbing, plastic",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,150000,0,0,0]
["Kit 11B","Demographic","Gloves, surgical, size 8, sterile, single use, pair ",null,null,null,400,1,400,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},400,400,150000,0,0,0]
["Kit 11B","Demographic","Gloves, surgical, size 7, sterile, single use, pair ",null,null,null,400,1,400,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},400,400,150000,0,0,0]
["Kit 11B","Demographic","Gloves, gynecological, medium, sterile, single use, pair",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,150000,0,0,0]
["Kit 11B","Demographic","Gloves, examination, medium, single use, box of 100 ",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,150000,0,0,0]
["Kit 11B","Demographic","Suture, synthetic, absorbable, DEC4(1), needle, 3/8, 36 mm, triangular, sterile, single use, box of 12",null,null,null,24,1,24,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},24,24,150000,0,0,0]
["Kit 11B","Demographic","Suture, synthetic, absorbable, DEC3(2/0), needle, ½, 30 mm, round, sterile, single use, box of 12",null,null,null,24,1,24,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},24,24,150000,0,0,0]
["Kit 11B","Demographic","Suture, synthetic, non-absorbable, DEC3(2/0), needle, 3/8, 30 mm, triangular, sterile, single use, box of 12",null,null,null,12,1,12,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},12,12,150000,0,0,{"$f":"ROUNDUP(((L362*I362)/N362)/150000,0)","v":0}]
["Kit 11B","Demographic","Catheter, Foley, CH14, sterile, single use ",null,null,null,150,1,150,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},150,150,150000,0,0,0]
["Kit 11B","Demographic","Bag, urine, collecting, 2000 ml ",null,null,null,150,1,150,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},150,150,150000,0,{"$f":"ROUNDUP(((K364*I364)/N364)/150000,0)","v":0},0]
["Kit 11B","Demographic","Drape, surgical, woven, 100 cm x 150 cm ",null,null,null,6,1,6,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},6,6,150000,0,0,0]
["Kit 11B","Demographic","Needle, spinal, 22G (0.7 x 90 mm), sterile, single use ",null,null,null,120,1,120,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},120,120,150000,0,0,0]
["Kit 11B","Demographic","Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},200,200,150000,0,0,0]
["Kit 11B","Demographic","Tape, adhesive, zinc oxide, 2.5 cm x 5m ",null,null,null,50,1,50,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,50,150000,0,0,0]
["Kit 11B","Demographic","Tape, adhesive, zinc oxide, perforated, 10 cm x 5 m ",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,150000,0,0,0]
["Kit 11B","Demographic","Scalpel blade, no. 22, sterile, single use. ",null,null,null,100,1,100,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,100,150000,0,0,0]
["Kit 11B","Demographic","Safety box, for used syringes and needles, 5 litres ",null,null,null,25,1,25,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},25,25,150000,0,0,0]
["Kit 11B","Demographic","Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},10,10,150000,0,0,0]
["Kit 11B","Demographic","Bio hazard bag 50 liters",null,null,null,150,1,150,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,150,150000,0,0,0]
["Kit 11B","Demographic","Glasses, safety, regular size ",null,null,null,2,1,2,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},2,2,150000,0,0,0]
["Kit 11B","Demographic","Pregnancy test, temperature stable",null,null,null,20,1,20,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},20,20,150000,0,0,0]
["Kit 11B","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B26","v":0},{"$f":"'Logistics Data Summary'!C26","v":0},{"$f":"'Logistics Data Summary'!D26","v":0},{"$f":"P376*'Product cost'!$E$27","v":0},{"$f":"Q376*'Product cost'!$E$27","v":0},{"$f":"R376*'Product cost'!$E$27","v":0}]
["KIT 12",null,"","Blood Transfusion "]
["KIT 12","Demographic","Blood-group test, anti-A, 10 ml, fl. dropper * ",null,null,null,1,1,{"$f":"G378*H378","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,{"$f":"ROUNDUP(((J378*I378)/N378)/150000,0)","v":0},0,0,{"$f":"MAX(P378:P395)*'Product cost'!$E$28","v":0},{"$f":"MAX(Q378:Q395)*'Product cost'!$E$28","v":0},{"$f":"MAX(R378:R395)*'Product cost'!$E$28","v":0}]
["KIT 12","Demographic","Blood-group test, anti-A + B, 10 ml, fl. dropper * ",null,null,null,1,1,{"$f":"G379*H379","v":1},{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,{"$f":"ROUNDUP(((J379*I379)/N379)/150000,0)","v":0},0,0]
["KIT 12","Demographic","Blood-group test, anti-B, 10 ml, fl. dropper * ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Rhesus test, anti-D, 10 ml, dropper * ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","HIV test 1 + 2 rapid, 100 tests, kit ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Hepatitis B surface antigen (HBsAg) rapid test, 100 tests ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Hepatitis C virus (HCV) rapid test, 100 tests * ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Rapid plasma regain (RPR) test (for syphilis), 100 tests * ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Photometer, HemoCue Hb 301 ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Capillary tubes for Hb 301",null,null,null,200,1,200,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},200,200,150000,0,0,0]
["KIT 12","Demographic","Cuff for pression, for bag 500/1000 ml ",null,null,null,1,1,1,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},1,1,150000,0,0,0]
["KIT 12","Demographic","Battery, dry cell, AA, alkaline, 1.5 V, for Photometer ",null,null,null,8,1,8,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},8,8,150000,0,0,0]
["KIT 12","Demographic","Blood bag + CPD (citrate-phosphate-dextrose), 250 ml ",null,null,null,20,1,20,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},50,20,150000,0,0,0]
["KIT 12","Demographic","Blood bag + CPD (citrate-phosphate-dextrose), 350ml",null,null,null,40,1,40,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,40,150000,0,0,0]
["KIT 12","Demographic","Blood bag + CPD (citrate-phosphate-dextrose), 450ml",null,null,null,40,1,40,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,40,150000,0,0,0]
["KIT 12","Demographic","Blood-giving set ",null,null,null,100,1,100,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},100,100,150000,0,0,0]
["KIT 12","Demographic","Blood grouping tile with 12 depressions for blood testing",null,null,null,10,1,10,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},null,10,150000,{"$f":"ROUNDUP(((J394*I394)/N394)/150000,0)","v":0},{"$f":"ROUNDUP(((K394*I394)/N394)/150000,0)","v":0},{"$f":"ROUNDUP(((L394*I394)/N394)/150000,0)","v":0}]
["KIT 12","Demographic","Gloves, examination, medium, single use, box of 100 ",null,null,null,5,1,5,{"$f":"IF('Characteristics of Target Pop'!$G$8>0, 'Characteristics of Target Pop'!$G$8, 'Characteristics of Target Pop'!$C$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$H$8>0, 'Characteristics of Target Pop'!$H$8, 'Characteristics of Target Pop'!$D$8)","v":0},{"$f":"IF('Characteristics of Target Pop'!$I$8>0, 'Characteristics of Target Pop'!$I$8, 'Characteristics of Target Pop'!$E$8)","v":0},5,5,150000,0,0,0]
["KIT 12","Logistics","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Logistics Data Summary'!B27","v":0},{"$f":"'Logistics Data Summary'!C27","v":0},{"$f":"'Logistics Data Summary'!D27","v":0},{"$f":"P396*'Product cost'!$E$28","v":0},{"$f":"Q396*'Product cost'!$E$28","v":0},{"$f":"R396*'Product cost'!$E$28","v":0}]

{"sheet":"Per-Item Estimates","index":10,"n_rows":229,"n_cols":6,"rows_kept":229,"cut":false,"hidden":false,"merged":[[1,2,1,5]]}
[]
[null,null,"Per Item Estimates (Demographic Forecast Only)"]
[]
[null,null,"Forecast","Demographic"]
[]
[null,null,"Unique Items (Kit Contents)","Month 0 - 3","Month 3 - 6","Month 6 - 9"]
[null,null,"2cc silicone packaged in bags of 10 ",0,0,0]
[null,null,"Accessory kit for MVA Plus, including (1) O-ring, (1) collarstop, (1) cap, (1) 2cc silicone",0,0,0]
[null,null,"Amoxicillin 125mg/5ml powder for oral suspension, bottle (pediatric)",0,0,0]
[null,null,"Ampicillin pdr/inj 500mg vial, ",0,0,0]
[null,null,"Apron, protective, plastic, reusable ",0,0,0]
[null,null,"Atazanavir (ATV) + ritonavir ®, tablets 300+100mg (adults: 1 tab/day for 28 days)",0,0,0]
[null,null,"Atropine sulfate, solution for injection, 1 mg/ml, 1-ml ampoule ",0,0,0]
[null,null,"Azithromycin, capsule, 250 mg ",0,0,0]
[null,null,"Azithromycin, oral suspension, 200 mg per 5 ml, bottle 15 ml",0,0,0]
[null,null,"Bag (envelope), plastic, for drugs, approx. 10 x 15 cm, pack of 100 ",0,0,0]
[null,null,"Bag, plastic, approximately 18 x 28 cm, snap-lock fastening, for disposal of placenta",0,0,0]
[null,null,"Bag, shoulder, UNFPA logo, vinyl, approx. 360 x 230 x 610 mm ",0,0,0]
[null,null,"Bag, urine, collecting, 2000 ml ",0,0,0]
[null,null,"Basin, kidney, stainless steel, approx. 825 ml",0,0,0]
[null,null,"Basket, instruments, for sterilization, wired, 400 x 200 x 90 mm ",0,0,0]
[null,null,"Basket, sterilizing, approx. 120 x 250 x 60 mm ",0,0,0]
[null,null,"Battery, dry cell, AA, alkaline, 1.5 V, for Photometer ",0,0,0]
[null,null,"Battery, dry cell, alkaline, AAA, 1.5V, for frontal flashlight",0,0,0]
[null,null,"Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 1.2 million units of benzyl penicillin)",0,0,0]
[null,null,"Benzathine benzyl penicillin, powder for solution for injection, vial (equivalent to 2.4 million units of benzyl penicillin)",0,0,0]
[null,null,"Bio hazard bag 50 liters",0,0,0]
[null,null,"Blood bag + CPD (citrate-phosphate-dextrose), 250 ml ",0,0,0]
[null,null,"Blood bag + CPD (citrate-phosphate-dextrose), 350ml",0,0,0]
[null,null,"Blood bag + CPD (citrate-phosphate-dextrose), 450ml",0,0,0]
[null,null,"Blood grouping tile with 12 depressions for blood testing",0,0,0]
[null,null,"Blood-giving set ",0,0,0]
[null,null,"Blood-group test, anti-A + B, 10 ml, fl. dropper * ",0,0,0]
[null,null,"Blood-group test, anti-A, 10 ml, fl. dropper * ",0,0,0]
[null,null,"Blood-group test, anti-B, 10 ml, fl. dropper * ",0,0,0]
[null,null,"Bowl, stainless steel, 500 ml ",0,0,0]
[null,null,"Bowl, stainless steel, approx. 180 ml ",0,0,0]
[null,null,"Brush, hand, scrubbing, plastic",0,0,0]
[null,null,"Bupivacaine hydrochloride (as anhydrous) 0.5% ",0,0,0]
[null,null,"Butterfly 25G vein scalp (neonate/ cloxacillin)",0,0,0]
[null,null,"Calcium gluconate (monohydrate), solution for injection, 100 mg/ml, 10-ml ampoule",0,0,0]
[null,null,"Cannula, Easygrip, 10 mm, integrated base ",0,0,0]
[null,null,"Cannula, Easygrip, 12 mm, integrated base ",0,0,0]
[null,null,"Cannula, Easygrip, 6 mm, integrated base ",0,0,0]
[null,null,"Cannula, Easygrip, 7 mm, integrated base ",0,0,0]
[null,null,"Cannula, Easygrip, 8 mm, integrated base ",0,0,0]
[null,null,"Cannula, Easygrip, 9 mm, integrated base ",0,0,0]
[null,null,"Cannula, intravenous, short, 18G, sterile, single use ",0,0,0]
[null,null,"Cannula, intravenous, short, 20G, sterile, single use",0,0,0]
[null,null,"Capillary tubes for Hb 301",0,0,0]
[null,null,"Catheter, Foley, CH14, sterile, single use ",0,0,0]
[null,null,"Catheter, urethral, CH12, sterile, single use ",0,0,0]
[null,null,"Cefixime (as trihydrate), dry syrup for oral suspension, 100 mg/5 ml, bottle 30 ml",0,0,0]
[null,null,"Cefixime 200mg tablets",0,0,0]
[null,null,"Chlorhexidine Di-gluconate 7.1%, gel, tube, 10g",0,0,0]
[null,null,"Chlorhexidine gluconate, concentrated solution, 5%, bottle, 1000 ml",0,0,0]
[null,null,"Chlorhexidine gluconate, detergent solution, 4% (Hibiscrub), bottle, 500 ml",0,0,0]
[null,null,"Clamp, towel, Backhaus, 120 mm ",0,0,0]
[null,null,"Clamp, umbilical, cord, sterile, single use ",0,0,0]
[null,null,"Clindamycin Injection: 150 mg (as phosphate)/ ml (vial 4ml) (adult)",0,0,0]
[null,null,"Clindamycin, injection: 600mg (as phosphate) (adult)",0,0,0]
[null,null,"Clotrimazole, vaginal tablet, 500 mg (single dose) ",0,0,0]
[null,null,"Cloxacillin powder for solution (IV/IM), 250mg vial (pediatric)",0,0,0]
[null,null,"Compound Sodium Lactate, solution for infusion, 1000ml bag, with giving set",0,0,0]
[null,null,"Compress, gauze, 10 x 10 cm, sterile, single use, pack of 5 ",0,0,0]
[null,null,"Cotton cloth/towel, ‘tetra’, approx. 90 g/m2, approx. 100 x 100 cm ",0,0,0]
[null,null,"Cotton wool, 500-g roll, non-sterile ",0,0,0]
[null,null,"Cranioclast, Braun, 420 mm ",0,0,0]
[null,null,"Cuff for pression, for bag 500/1000 ml ",0,0,0]
[null,null,"Depot-Medroxyprogesterone Acetate (DMPA-SC) (Sayana© Press)",0,0,0]
[null,null,"Dilators, Denniston, polymer, set of 5 ",0,0,0]
[null,null,"Drape, surgical, woven, 100 cm x 150 cm ",0,0,0]
[null,null,"Drawsheet, plastic, approx. 90 x 180 cm ",0,0,0]
[null,null,"Drawsheet, plastic, approximately 100 x 100 cm ",0,0,0]
[null,null,"Drum, sterilizing, approx. 165 mm diameter ",0,0,0]
[null,null,"Drum, sterilizing, approx. 260 mm diameter ",0,0,0]
[null,null,"Drum, sterilizing, approx. 290 mm diameter ",0,0,0]
[null,null,"Ephedrine 30 mg (hydrochloride)/ml in 1ml ampoule",0,0,0]
[null,null,"Epinephrine (Adrenaline) 1mg/ml, 1ml ampoule (for C-section under local anaesthesia)",0,0,0]
[null,null,"Ethinylestradiol 0.03 mg, plus levonorgestrel, 0.15 mg, combined tablet, 1 strip for 1 cycle (113 women x 3 cycles + 10% wastage)",0,0,0]
[null,null,"Extractor, mucus, 20 ml, sterile, single use ",0,0,0]
[null,null,"Female condoms",0,0,0]
[null,null,"Ferrous sulfate + folic acid, tablet, 200 mg + 0.4 mg, box of 1000 ",0,0,0]
[null,null,"Flashlight, frontal, LED, battery-operated ",0,0,0]
[null,null,"Flashlight, LED, re-chargeable ",0,0,0]
[null,null,"Forceps, artery, Halsted-Mosquito, 125 mm, curved",0,0,0]
[null,null,"Forceps, artery, Kelly, 140 mm, curved ",0,0,0]
[null,null,"Forceps, artery, Kocher, 140 mm, 1 x 2 teeth, straight ",0,0,0]
[null,null,"Forceps, artery, Kocher, 140 mm, straight ",0,0,0]
[null,null,"Forceps, artery, Mixter, 230 mm, delicate ",0,0,0]
[null,null,"Forceps, artery, Pean/Roch, 220 mm, straight ",0,0,0]
[null,null,"Forceps, artery, Pean/Rochester, 200mm, curved",0,0,0]
[null,null,"Forceps, artery, Pean/Rochester, 240mm, curved",0,0,0]
[null,null,"Forceps, dressing and polypus, Cheron, 250mm",0,0,0]
[null,null,"Forceps, dressing, Cheron, 250 mm",0,0,0]
[null,null,"Forceps, dressing, standard, 145 mm, straight ",0,0,0]
[null,null,"Forceps, dressing, standard, 250 mm, straight ",0,0,0]
[null,null,"Forceps, intestinal, clamp, Doyen, 230 mm, curved ",0,0,0]
[null,null,"Forceps, tissue and organ holding, Babcock, 200mm",0,0,0]
[null,null,"Forceps, tissue holding, Duval, 230mm",0,0,0]
[null,null,"Forceps, tissue seizing, Allis, 150mm",0,0,0]
[null,null,"Forceps, tissue, standard, 145 mm, straight ",0,0,0]
[null,null,"Forceps, tissue, standard, 250 mm, straight ",0,0,0]
[null,null,"Forceps, uterine evacuation, ovum, Bierer, small",0,0,0]
[null,null,"Forceps, uterine evacuation, oyum, Bierer, large ",0,0,0]
[null,null,"Forceps, uterine, Duplay, 280 mm, curved ",0,0,0]
[null,null,"Forceps, uterine, haemostatic, Phaneuf, 215mm, curved",0,0,0]
[null,null,"Forceps, uterine, Museux, 240 mm, curved ",0,0,0]
[null,null,"Forceps, uterine, vulsellum, Duplay, 280mm, curved",0,0,0]
[null,null,"Gentamicin (as sulfate), solution for injection, 40 mg/ml, 2-ml vial ",0,0,0]
[null,null,"Glasses, safety, regular size ",0,0,0]
[null,null,"Glasses, safety, regular size, disposable ",0,0,0]
[null,null,"Gloves, examination, medium, single use, box of 100 ",0,0,0]
[null,null,"Gloves, gynecological, medium, sterile, single use, pair",0,0,0]
[null,null,"Gloves, surgical, size 7, sterile, single use, pair ",0,0,0]
[null,null,"Gloves, surgical, size 8, sterile, single use, pair ",0,0,0]
[null,null,"Glucose 10%/10ml",0,0,0]
[null,null,"Glucose, solution for infusion, 5% (iso-osmotic), 1-litre bottle + infusion-giving set, sterile, single use",0,0,0]
[null,null,"Hepatitis B surface antigen (HBsAg) rapid test, 100 tests ",0,0,0]
[null,null,"Hepatitis C virus (HCV) rapid test, 100 tests * ",0,0,0]
[null,null,"HIV test 1 + 2 rapid, 100 tests, kit ",0,0,0]
[null,null,"Hook, decapitation, Braun, 310 mm ",0,0,0]
[null,null,"Hourglass",0,0,0]
[null,null,"Hydralazine hydrochloride, powder for injection, 20 mg in ampoule ",0,0,0]
[null,null,"Ibuprofen, tablets, 400 mg, 2 tablets per woman (1 prior to discharge, 1 to take home)",0,0,0]
[null,null,"Indicator, TST (Time, Steam, Temperature) control spot ",0,0,0]
[null,null,"Intra uterine ballon tamponade",0,0,0]
[null,null,"Intrauterine device (IUD), Cu-T 380 A ",0,0,0]
[null,null,"Kerosene storm-lamp + extra socks ",0,0,0]
[null,null,"Ketamine (as hydrochloride), injection (solution for injection), 50 mg/ml, 10-ml vial",0,0,0]
[null,null,"Levonorgestrel, tablet, 0.03 mg, 1 strip for 1 cycle (20 women x 3 cycles) ",0,0,0]
[null,null,"Levonorgestrel, tablet, 1.5 mg, (treatment: single dose) ",0,0,0]
[null,null,"Lidocaine hydrochloride, injection, 10 mg/ml (1%), 20-ml ampoule",0,0,0]
[null,null,"Lopinavir (LPV) + ritonavir ®, tablets 100+25 mg (children)",0,0,0]
[null,null,"Lopinavir (LPV) + ritonavir ®, tablets 200+50 mg (children)",0,0,0]
[null,null,"Magnesium sulfate, injection, 500 mg/ml in 10-ml ampoule ",0,0,0]
[null,null,"Magnesium sulfate, solution for injection, 500 mg/ml, 10-ml ampoule",0,0,0]
[null,null,"Male condoms",0,0,0]
[null,null,"Medroxyprogesterone acetate, depot injection, 150 mg/ml, 1-ml vial ",0,0,0]
[null,null,"Metronidazole, tablet, 250 mg (single dose of 8 tablets, or 2 tablets twice a day for 7 days)",0,0,0]
[null,null,"Mifepristone 200mg tablet",0,0,0]
[null,null,"Misoprostol, tablet, 0.2 mg (200 mcg)",0,0,0]
[null,null,"MVA plus with 2cc silicone ",0,0,0]
[null,null,"Needle holder, Mayo-Hegar, 180 mm, straight ",0,0,0]
[null,null,"Needle, luer 25G, sterile single use",0,0,0]
[null,null,"Needle, luer, 21G (0.8 x 40 mm), sterile, single use",0,0,0]
[null,null,"Needle, luer, 23G (0.6 x 25 mm), sterile, single use ",0,0,0]
[null,null,"Needle, luer, 25G (0.6 x 25 mm), sterile, single use",0,0,0]
[null,null,"Needle, spinal, 22G (0.7 x 90 mm), sterile, single use ",0,0,0]
[null,null,"Non-Pneumatic Anti-Shock Garment",0,0,0]
[null,null,"Oxytocin, injection, 10 IU/ml, 1-ml ampoule",0,0,0]
[null,null,"Paracetamol 500 mg tabs",0,0,0]
[null,null,"Perforator, Smellie, 250 mm ",0,0,0]
[null,null,"Photometer, HemoCue Hb 301 ",0,0,0]
[null,null,"Pictorial instruction sheet",0,0,0]
[null,null,"Polyvidone iodine, solution for cutaneous use, 10%, 1000-ml bottle",0,0,0]
[null,null,"Poncho, wet-weather ",0,0,0]
[null,null,"Pregnancy test, temperature stable",0,0,0]
[null,null,"Pump, suction, foot-operated ",0,0,0]
[null,null,"Rapid plasma regain (RPR) test (for syphilis), 100 tests * ",0,0,0]
[null,null,"Resuscitator, hand-operated, adult, set ",0,0,0]
[null,null,"Resuscitator, hand-operated, infant/child, set ",0,0,0]
[null,null,"Retractor, abdominal, Balfour, 3 blades",0,0,0]
[null,null,"Retractor, abdominal, Collin, 3 blades",0,0,0]
[null,null,"Retractor, Farabeuf, double-ended, 150 mm, pair ",0,0,0]
[null,null,"Retractor, vaginal, Auvard, 38 x 80 mm ",0,0,0]
[null,null,"Retractor, vaginal, Doyen, 45 x 85 mm ",0,0,0]
[null,null,"Rhesus test, anti-D, 10 ml, dropper * ",0,0,0]
[null,null,"Safety box, for used syringes and needles, 5 litres ",0,0,0]
[null,null,"Scale, infant, springtype,5kg x 25g",0,0,0]
[null,null,"Scalpel blade, no. 22, sterile, single use. ",0,0,0]
[null,null,"Scalpel handle, No. 4, long ",0,0,0]
[null,null,"Scalpel handle, No. 4, standard ",0,0,0]
[null,null,"Scissors, Deaver, 140 mm, curved, s/b ",0,0,0]
[null,null,"Scissors, gynecological, 200 mm, curved, b/b ",0,0,0]
[null,null,"Scissors, Mayo, 140 mm, curved, b/b (for cutting cord) ",0,0,0]
[null,null,"Scissors, Mayo, 170 mm, curved ",0,0,0]
[null,null,"Scissors, Mayo, 170 mm, curved, b/b ",0,0,0]
[null,null,"Scissors, Mayo, 230 mm, curved ",0,0,0]
[null,null,"Scissors, Metzembaum/ Nelson, 180 mm, curved, b/b ",0,0,0]
[null,null,"Scissors, Metzembaum/Nelson, 230 mm, curved, b/b ",0,0,0]
[null,null,"Scissors, umbilical cord, round blades, b/b, sterile, disposable",0,0,0]
[null,null,"Sling for use with infant scale*",0,0,0]
[null,null,"Sodium chloride, injectable 0,9% 10ml",0,0,0]
[null,null,"Sodium dichloroisocyanurate tablets, containing 1.67 g of NaDCC, 2 x box of 200",0,0,0]
[null,null,"Sodium dichloroisocyanurate tablets, containing 1.67g NaDCC, box of 200 ",0,0,0]
[null,null,"Sound, uterine, Martin, 320 mm ",0,0,0]
[null,null,"Spatula, Ribbon retractor, malleable, 27 mm x 250 mm ",0,0,0]
[null,null,"Speculum, vaginal, Graves, 115 x 35 mm ",0,0,0]
[null,null,"Speculum, vaginal, Graves, 75 x 20 mm ",0,0,0]
[null,null,"Speculum, vaginal, Graves, 95 x 35 mm ",0,0,0]
[null,null,"Sphygmomanometer, adult, aneroid",0,0,0]
[null,null,"Sterilizer, steam, approx. 39 litres, w/access ",0,0,0]
[null,null,"Stethoscope, binaural, complete",0,0,0]
[null,null,"Stethoscope, fetal, monaural",0,0,0]
[null,null,"Stove, kerosene, single burner, pressure ",0,0,0]
[null,null,"Suture, synthetic, absorbable, DEC3(2/0), needle 3/8 30 mm, round, sterile, single use, box of 12",0,0,0]
[null,null,"Suture, synthetic, absorbable, DEC3(2/0), needle, ½, 30 mm, round, sterile, single use, box of 12",0,0,0]
[null,null,"Suture, synthetic, absorbable, DEC3(2/0), needle, 3/8, 50 mm, round, sterile, single use, box of 12",0,0,0]
[null,null,"Suture, synthetic, absorbable, DEC4(1), needle, 3/8, 36 mm, triangular, sterile, single use, box of 12",0,0,0]
[null,null,"Suture, synthetic, non-absorbable, DEC3(2/0), needle, 3/8, 30 mm, triangular, sterile, single use, box of 12",0,0,0]
[null,null,"Syringe, feeding, catheter tip, 50/60 ml, sterile, single use ",0,0,0]
[null,null,"Syringe, luer, 1 ml, sterile, single use",0,0,0]
[null,null,"Syringe, luer, 10 ml, sterile, single use",0,0,0]
[null,null,"Syringe, luer, 2 ml, sterile, single use",0,0,0]
[null,null,"Syringe, luer, 20 ml, sterile, single use",0,0,0]
[null,null,"Syringe, luer, 5 ml, sterile, single use",0,0,0]
[null,null,"Tape, adhesive, zinc oxide, 2.5 cm x 5m ",0,0,0]
[null,null,"Tape, adhesive, zinc oxide, perforated, 10 cm x 5 m ",0,0,0]
[null,null,"Tape, umbilical, 3 mm x 15 cm ",0,0,0]
[null,null,"Tenofovir (TDF) + lamivudine (3TC), tablets 300+300 mg (adults: 1 tab/day for 28 days) ",0,0,0]
[null,null,"Tetracycline hydrochloride, eye ointment, 1%, tube 5 g ",0,0,0]
[null,null,"Thermometer, clinical, digital, 32–43 °C",0,0,0]
[null,null,"Timer, 60 minutes ",0,0,0]
[null,null,"Toilet soap, bar, approx.110 g, wrapped ",0,0,0]
[null,null,"Tourniquet, rubber, approx. 75 cm",0,0,0]
[null,null,"Tranexamic Acid Injection: 100mg/ml in 10ml ampule",0,0,0]
[null,null,"Tray, instruments, stainless steel, approx. 225 x 125 x 50 mm, with cover",0,0,0]
[null,null,"Tray, instruments, stainless steel, approx. 320 x 200 x 80 mm, with cover ",0,0,0]
[null,null,"Tube, suction, CH10, 50 cm long, conical tip, sterile, single use ",0,0,0]
[null,null,"Tube, suction, CH14, 50 cm long, conical tip, sterile, single use ",0,0,0]
[null,null,"Tube, suction, Yankauer, 280 mm ",0,0,0]
[null,null,"Urinary protein test strips, box of 50 ",0,0,0]
[null,null,"Vacuum extractor, Bird (ant&post), manu,set",0,0,0]
[null,null,"Vaginal lubricant jelly/exploration gel, approx. 100 g ",0,0,0]
[null,null,"Vitamin k, inj 1mg/1 ml vial",0,0,0]
[null,null,"Vitamin K, inj, 1mg/0.2 ml vial",0,0,0]
[null,null,"Water for injection, 10-ml ampoule",0,0,0]
[null,null,"Zidovudine (AZT) + lamivudine (3TC), tablets 60+30 mg (children)",0,0,0]

{"sheet":"Product cost","index":11,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[]
[]
[null,null,"Item ID","Kit name ","Cost","Currency","Last updated"]
[null,null,"RH KIT 0","ERH Kit 0 - Administration and Training Kit",127.11,"USD","2018-09-01"]
[null,null,"RH KIT 1A","ERH Kit 1A - Male Condom Kit",475.91,"USD","2018-09-01"]
[null,null,"RH KIT 1B","ERH Kit 1B - Female Condom Kit (Complementary)",320.47000000000003,"USD","2018-09-01"]
[null,null,"RH KIT 2A","ERH Kit 2A - Clean Delivery Kit - for Individual",591.45000000000005,"USD","2018-09-01"]
[null,null,null,"Kit 2A Complement: Chlorhexidine for Cord Care"]
[null,null,null,"Kit 2A Complement: Misoprostol (Bulk)"]
[null,null,"RH KIT 2B","ERH Kit 2B Clean Delivery Kit - For use by birth attendants.",104.41,"USD","2018-09-01"]
[null,null,"RH KIT 3","ERH Kit 3 - Rape Treatment Kit",1167.1400000000001,"USD","2018-09-01"]
[null,null,"RH KIT 4","ERH Kit 4 - Oral and Injectable Contraception Kit",455.65,"USD","2018-09-01"]
[null,null,null,"Kit 4 Complement: DMPA-SC"]
[null,null,"RH KIT 5","ERH Kit 5 - STD Drug Kit",714.78,"USD","2018-09-01"]
[null,null,"RHKIT6A","ERH Kit 6A - Clinical Delivery Assistance Kit - Reusable Equ",895.37,"USD","2018-09-01"]
[null,null,null,"Kit 6A Complement: Non-Pneumatic Anti-Shock Garment"]
[null,null,"RHKIT6B","ERH Kit 6B - Clinical Delivery Assistance Kit - Drugs & Disp",622.88,"USD","2018-09-01"]
[null,null,null,"Kit 6B Complement: Misoprostol (Bulk)"]
[null,null,null,"Kit 6B Complement: Oxytocin (Bulk)"]
[null,null,"RH KIT 7","ERH Kit 7 - Intra Uterine Devices IUD Kit",241.23,"USD","2018-09-01"]
[null,null,"RH KIT 8","ERH Kit 8 - Management of Complication of Miscarriage Kit",648.22,"USD","2018-09-01"]
[null,null,null,"Kit 8 Complement: Misoprostol (Bulk)"]
[null,null,null,"Kit 8 Complement: Mifepristone (Bulk)"]
[null,null,"RH KIT 9","ERH Kit 9 - Suture of Cervical & Vaginal Tears Kit",297.76,"USD","2018-09-01"]
[null,null,"RH KIT 10","ERH Kit 10 - Vacuum Extraction Kit",977.82,"USD","2018-09-01"]
[null,null,"RH KIT 11A","ERH Kit 11A - Referral Level Kit A - Reusable Equipment",848.19,"USD","2018-09-01"]
[null,null,"RH KIT 11B","ERH Kit 11B Referral Level Kit B - Drugs & Disposable Equip.",4343.38,"USD","2018-09-01"]
[null,null,"RHKIT12","ERH Kit 12 - Blood Transfusion Kit",1475.9,"USD","2018-09-01"]
[null,null,"RHKITPEPSTAFF","Emergency PEP Kit for HIV Treatment (FOR UNFPA STAFF ONLY)",35.96,"USD","2018-09-01"]

{"sheet":"Acknowledgement","index":12,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,18,1,19]]}
[]
[]
[]
[]
[]
[null,null,"The development of this tool was lead by:"]
[]
[null,null,null,"Henia DAKKAK (dakkak@unfpa.org), Humanitarian SRHR Advisor, UNFPA"]
[null,null,null,"Bouchta MOURABIT (mourabit@unfpa.org), Humanitarian Coordinator, UNFPA"]
[null,null,null,"Raya ALCHUKR (alchukr@unfpa.org), SRH in Emergencies Specialist, UNFPA"]
[null,null,null,"Nadia OLSON (nadia_olson@jsi.com), Senior Technical Advisor, JSI"]
[]
[null,null,"with additional valuable technical contributions from (in alphabetical order):"]
[]
[null,null,null,"Bangladesh Country Office"]
[null,null,null,"Jordan Country Office"]
[null,null,null,"Kenya Country Office"]
[null,null,null,"Sierra Leone Country Office"]
[]
[null,null,"and technical elaboration and layout by:"]
[]
[null,null,null,"Barbara KNITTEL (barbara_knittel@jsi.com), Research, Monitoring and Evaluation Advisor, JSI"]
[null,null,null,"Joseph MCCORD (joe_mccord@jsi.com), Supply Chain Technical Advisor, JSI"]
[]
[null,null,"To provide feedback or if you have questions on the tool, please contact:"]
[]
[null,null,null,"Raya ALCHUKR (alchukr@unfpa.org), SRH in Emergencies Specialist, UNFPA"]

{"sheet":"Advocacy estimates ","index":13,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":true,"merged":[[0,9,0,11],[0,6,0,8],[0,12,0,14]]}
[null,null,null,"YEAR ONE","YEAR TWO","YEAR THREE","Year One",null,null,"Year Two ",null,null,"Year Three"]
["ERH Kits","Name of ERH Kits ","Assumptions","Total number of kits distributed (global)","Total number of kits distributed (global)","Total number of kits distributed (global)","Total Target Pop","Direct Target","Direct Beneficiaries","Total Target Pop","Direct Target","Direct Beneficiaries","Total Target Pop","Direct Target","Direct Beneficiaries"]
["RH KIT 1A","Male Condoms","20% of pop are adult males, 20% of this group will use condoms,  each user will need 12 condoms/month for  3 months",{"$f":"'Results Dashboard'!S11","v":0},{"$f":"'Results Dashboard'!U11","v":0},{"$f":"'Results Dashboard'!W11","v":0},{"$f":"D3*10000","v":0},{"$f":"D3*2000","v":0},{"$f":"D3*400","v":0},{"$f":"E3*10000","v":0},{"$f":"E3*2000","v":0},{"$f":"E3*400","v":0},{"$f":"F3*10000","v":0},{"$f":"F3*2000","v":0},{"$f":"F3*400","v":0}]
["RH KIT 1B","Female Condoms","25% of affected pop are potentially sexually active women,  1% of this group will use female condoms (each user 6 condoms/month for  3 months)",{"$f":"'Results Dashboard'!S13","v":0},{"$f":"'Results Dashboard'!U13","v":0},{"$f":"'Results Dashboard'!W13","v":0},{"$f":"D4*10000","v":0},{"$f":"D4*2500","v":0},{"$f":"D4*25","v":0},{"$f":"E4*10000","v":0},{"$f":"E4*2500","v":0},{"$f":"E4*25","v":0},{"$f":"F4*10000","v":0},{"$f":"F4*2500","v":0},{"$f":"F4*25","v":0}]
["RH KIT 2A","Clean Delivery - Individual","with  4%  crude birth rate 100 deliveries in 3 months (and additional 100 are 6-9 months pregnant)",{"$f":"'Results Dashboard'!S15","v":0},{"$f":"'Results Dashboard'!U15","v":0},{"$f":"'Results Dashboard'!W15","v":0},0,{"$f":"D5*200","v":0},{"$f":"D5*200","v":0},0,{"$f":"E5*200","v":0},{"$f":"E5*200","v":0},0,{"$f":"F5*200","v":0},{"$f":"F5*200","v":0}]
["RH KIT 2B","Clean Delivery - For Use By Birth Attendants","5 birth attendants to get one Kit ",{"$f":"'Results Dashboard'!S21","v":0},{"$f":"'Results Dashboard'!U21","v":0},{"$f":"'Results Dashboard'!W21","v":0},0,{"$f":"D6*5","v":0},{"$f":"D6*5","v":0},0,{"$f":"E6*5","v":0},{"$f":"E6*5","v":0},0,{"$f":"F6*5","v":0},{"$f":"F6*5","v":0}]
["RH KIT 3 ","Rape Treatment"," 50 adult and 10 children survivors of rape (25% WRA + 55% Children as direct target pop)",{"$f":"'Results Dashboard'!S23","v":0},{"$f":"'Results Dashboard'!U23","v":0},{"$f":"'Results Dashboard'!W23","v":0},0,{"$f":"D7*8000","v":0},{"$f":"D7*60","v":0},0,{"$f":"E7*8000","v":0},{"$f":"E7*60","v":0},0,{"$f":"F7*8000","v":0},{"$f":"F7*60","v":0}]
["RH KIT 4","Oral & Injectable Contraception  ","15% of WRA will use contraceptive ",{"$f":"'Results Dashboard'!S25","v":0},{"$f":"'Results Dashboard'!U25","v":0},{"$f":"'Results Dashboard'!W25","v":0},0,{"$f":"D8*2500","v":0},{"$f":"D8*375","v":0},0,{"$f":"E8*2500","v":0},{"$f":"E8*375","v":0},0,{"$f":"F8*2500","v":0},{"$f":"F8*375","v":0}]
["RH KIT 5","Treatment of Sexually Transmitted Infections","50% of affected pop are adults, 5% of them may have STIs ",{"$f":"'Results Dashboard'!S29","v":0},{"$f":"'Results Dashboard'!U29","v":0},{"$f":"'Results Dashboard'!W29","v":0},0,{"$f":"D9*500","v":0},{"$f":"D9*275","v":0},0,{"$f":"E9*500","v":0},{"$f":"E9*275","v":0},0,{"$f":"F9*500","v":0},{"$f":"F9*275","v":0}]
["RHKIT 6A","Clinical Delivery Assistance - Reusable Equipment","EQUIPMENT - 4% crude birth rate, 15% of deliveries will take place in health facilities",{"$f":"'Results Dashboard'!S31","v":0},{"$f":"'Results Dashboard'!U31","v":0},{"$f":"'Results Dashboard'!W31","v":0},{"$f":"D10*30000","v":0},{"$f":"D10*300","v":0},{"$f":"D10*45","v":0},{"$f":"E10*30000","v":0},{"$f":"E10*300","v":0},{"$f":"E10*45","v":0},{"$f":"F10*30000","v":0},{"$f":"F10*300","v":0},{"$f":"F10*45","v":0}]
["RHKIT 6B","Clinical Delivery Assistance - Drug & Disposable Equipment","4% is crude birth rate, 15 % of deliveries will take place in health facilities",{"$f":"'Results Dashboard'!S35","v":0},{"$f":"'Results Dashboard'!U35","v":0},{"$f":"'Results Dashboard'!W35","v":0},0,{"$f":"D11*300","v":0},{"$f":"D11*45","v":0},0,{"$f":"E11*300","v":0},{"$f":"E11*45","v":0},0,{"$f":"F11*300","v":0},{"$f":"F11*45","v":0}]
["RH KIT 7","Intra Uterine Devices (IUD)","25% of pop are WRA,  15% of them use contraceptive  incl. 5% will use IUD",{"$f":"'Results Dashboard'!S41","v":0},{"$f":"'Results Dashboard'!U41","v":0},{"$f":"'Results Dashboard'!W41","v":0},0,{"$f":"D12*281","v":0},{"$f":"D12*14","v":0},0,{"$f":"E12*281","v":0},{"$f":"E12*14","v":0},0,{"$f":"F12*281","v":0},{"$f":"F12*14","v":0}]
["RH KIT 8","Management of Complications of Miscarriage","20 of deliveries at  facilities will have a  miscarriage (spontaneous abortion or complications of unsafe abortion)",{"$f":"'Results Dashboard'!S43","v":0},{"$f":"'Results Dashboard'!U43","v":0},{"$f":"'Results Dashboard'!W43","v":0},0,{"$f":"D13*300","v":0},{"$f":"D13*60","v":0},0,{"$f":"E13*300","v":0},{"$f":"E13*60","v":0},0,{"$f":"F13*300","v":0},{"$f":"F13*60","v":0}]
["RH KIT 9","Suture of Tears (Cervical & Vaginal) and Vaginal Examination","15% of women who will give birth will need suturing (300 *15%)",{"$f":"'Results Dashboard'!S49","v":0},{"$f":"'Results Dashboard'!U49","v":0},{"$f":"'Results Dashboard'!W49","v":0},0,{"$f":"D14*300","v":0},{"$f":"D14*45","v":0},0,{"$f":"E14*300","v":0},{"$f":"E14*45","v":0},0,{"$f":"F14*300","v":0},{"$f":"F14*45","v":0}]
["RH KIT 10","Vacuum Extraction Delivery ","EQUIPMENT -  Assisted deliveries that need vacuum extraction (16% = up to 4% will have a ventouse delivery & (8-12)% will have a forceps delivery)",{"$f":"'Results Dashboard'!S51","v":0},{"$f":"'Results Dashboard'!U51","v":0},{"$f":"'Results Dashboard'!W51","v":0},0,{"$f":"D15*300","v":0},{"$f":"D15*48","v":0},0,{"$f":"E15*300","v":0},{"$f":"E15*48","v":0},0,{"$f":"F15*300","v":0},{"$f":"F15*48","v":0}]
["RH KIT 11A","Reusable Equipment","EQUIPMENT - 4% is CBR, 1,500 deliveries in 3 months, 5% of these will require caesarian Section (75 women): additionally, about 30 women will need other emergency care (30). ",{"$f":"'Results Dashboard'!S53","v":0},{"$f":"'Results Dashboard'!U53","v":0},{"$f":"'Results Dashboard'!W53","v":0},{"$f":"D16*150000","v":0},{"$f":"D16*1500","v":0},{"$f":"D16*105","v":0},{"$f":"E16*150000","v":0},{"$f":"E16*1500","v":0},{"$f":"E16*105","v":0},{"$f":"F16*150000","v":0},{"$f":"F16*1500","v":0},{"$f":"F16*105","v":0}]
["RH KIT 11B","Drugs & Disposable Equipment ","4% is CBR, 1,500 deliveries in 3 months, 5% of these will require Caesarian Section (75 women): additionally, about 30 women will need other emergency care (30)",{"$f":"'Results Dashboard'!S55","v":0},{"$f":"'Results Dashboard'!U55","v":0},{"$f":"'Results Dashboard'!W55","v":0},{"$f":"D17*150000","v":0},{"$f":"D17*1500","v":0},{"$f":"D17*105","v":0},{"$f":"E17*150000","v":0},{"$f":"E17*1500","v":0},{"$f":"E17*105","v":0},{"$f":"F17*150000","v":0},{"$f":"F17*1500","v":0},{"$f":"F17*105","v":0}]
["RHKIT 12","Blood Transfusion  ","For safe blood transfusion / to be used only by a trained laboratory technician with access to basic laboratory facilities",{"$f":"'Results Dashboard'!S57","v":0},{"$f":"'Results Dashboard'!U57","v":0},{"$f":"'Results Dashboard'!W57","v":0},{"$f":"D18*150000","v":0},{"$f":"D18*1500","v":0},{"$f":"D18*105","v":0},{"$f":"E18*150000","v":0},{"$f":"E18*1500","v":0},{"$f":"E18*105","v":0},{"$f":"F18*150000","v":0},{"$f":"F18*1500","v":0},{"$f":"F18*105","v":0}]
[]
[]
[]
[]
[]
[null,"  "]

{"sheet":"Hidden","index":14,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
["Results Dashboard "]
[]
[null,null,"Column Labels"]
[null,null,"KIT 1A",null,"KIT 1A Total","Grand Total"]
[null,"Values","Demographic","Logistics"]
[null,"Now - 3 Months",0,0,0,0]
[null,"3 - 6 Months",0,0,0,0]
[null,"6 - 9 Months",0,0,0,0]
[]
[]
[null,null,"Column Labels"]
[null,null,"KIT 1A","KIT 1A Total","Grand Total"]
[null,"Values","Demographic"]
[null,"Now - 3 Months",0,0,0]
[null,"3 - 6 Months",0,0,0]
[null,"6 - 9 Months",0,0,0]
[null,null,null,null,null,null,"Kit Type","Year One ","Year Two ","Year Three"]
[null,null,null,null,null,null,"Kit 1A",{"$f":"'Commodity estimates'!S4","v":0},{"$f":"'Commodity estimates'!T4","v":0},{"$f":"'Commodity estimates'!U4","v":0}]
[null,null,null,null,null,null,"Kit 1B",{"$f":"'Commodity estimates'!S7","v":0},{"$f":"'Commodity estimates'!T7","v":0},{"$f":"'Commodity estimates'!U7","v":0}]
[null,null,null,null,null,null,"Kit 2A",{"$f":"MAX('Commodity estimates'!S10:S17)","v":0},{"$f":"MAX('Commodity estimates'!T10:T17)","v":0},{"$f":"MAX('Commodity estimates'!U10:U17)","v":0}]
[null,null,null,null,null,null,"Kit 2B",{"$f":"MAX('Commodity estimates'!S26:S30)","v":0},{"$f":"MAX('Commodity estimates'!T26:T30)","v":0},{"$f":"MAX('Commodity estimates'!U26:U30)","v":0}]
[null,null,null,null,null,null,"Kit 3",{"$f":"MAX('Commodity estimates'!S33:S44)","v":0},{"$f":"MAX('Commodity estimates'!T33:T44)","v":0},{"$f":"MAX('Commodity estimates'!U33:U44)","v":0}]
[null,null,null,null,null,null,"Kit 4",{"$f":"MAX('Commodity estimates'!S47:S55)","v":0},{"$f":"MAX('Commodity estimates'!T47:T55)","v":0},{"$f":"MAX('Commodity estimates'!U47:U55)","v":0}]
[null,null,null,null,null,null,"Kit 5",{"$f":"MAX('Commodity estimates'!S61:S83)","v":0},{"$f":"MAX('Commodity estimates'!T61:T83)","v":0},{"$f":"MAX('Commodity estimates'!U61:U83)","v":0}]
[null,null,null,null,null,null,"Kit 6A",{"$f":"MAX('Commodity estimates'!S86:S113)","v":0},{"$f":"MAX('Commodity estimates'!T86:T113)","v":0},{"$f":"MAX('Commodity estimates'!U86:U113)","v":0}]
[null,null,null,null,null,null,"Kit 6B",{"$f":"MAX('Commodity estimates'!S117:S168)","v":0},{"$f":"MAX('Commodity estimates'!T117:T168)","v":0},{"$f":"MAX('Commodity estimates'!U117:U168)","v":0}]
[null,null,null,null,null,null,"Kit 7",{"$f":"MAX('Commodity estimates'!S178:S195)","v":0},{"$f":"MAX('Commodity estimates'!T178:T195)","v":0},{"$f":"MAX('Commodity estimates'!U178:U195)","v":0}]
[null,null,null,null,null,null,"Kit 8 ",{"$f":"MAX('Commodity estimates'!S198:S236)","v":0},{"$f":"MAX('Commodity estimates'!T198:T236)","v":0},{"$f":"MAX('Commodity estimates'!U198:U236)","v":0}]
[null,null,null,null,null,null,"Kit 9 ",{"$f":"MAX('Commodity estimates'!S245:S262)","v":0},{"$f":"MAX('Commodity estimates'!T245:T262)","v":0},{"$f":"MAX('Commodity estimates'!U245:U262)","v":0}]
[null,null,null,null,null,null,"Kit 10 ",{"$f":"MAX('Commodity estimates'!S265)","v":0},{"$f":"MAX('Commodity estimates'!T265)","v":0},{"$f":"MAX('Commodity estimates'!U265)","v":0}]
[null,null,null,null,null,null,"Kit 11A",{"$f":"MAX('Commodity estimates'!S267:S309)","v":0},{"$f":"MAX('Commodity estimates'!T267:T309)","v":0},{"$f":"MAX('Commodity estimates'!U267:U309)","v":0}]
[null,null,null,null,null,null,"Kit 11B",{"$f":"MAX('Commodity estimates'!S311:S375)","v":0},{"$f":"MAX('Commodity estimates'!T311:T375)","v":0},{"$f":"MAX('Commodity estimates'!U311:U375)","v":0}]
[null,null,null,null,null,null,"Kit 12",{"$f":"MAX('Commodity estimates'!S378:S395)","v":0},{"$f":"MAX('Commodity estimates'!T378:T395)","v":0},{"$f":"MAX('Commodity estimates'!U378:U395)","v":0}]
[null,null,null,null,null,null,"TOTAL ",{"$f":"SUM(H18:H33)","v":0},{"$f":"SUM(I18:I33)","v":0},{"$f":"SUM(J18:J33)","v":0}]
[]
[]
[]
["Advocacy Dashboard "]
[]
[null,"First 3 Months","Months 3-6","Months 6-9"]
[{"$f":"'Advocacy estimates '!B3","v":"Male Condoms"},{"$f":"'Advocacy estimates '!I3","v":0},{"$f":"'Advocacy estimates '!L3","v":0},{"$f":"'Advocacy estimates '!O3","v":0}]
[{"$f":"'Advocacy estimates '!B4","v":"Female Condoms"},{"$f":"'Advocacy estimates '!I4","v":0},{"$f":"'Advocacy estimates '!L4","v":0},{"$f":"'Advocacy estimates '!O4","v":0}]
[{"$f":"'Advocacy estimates '!B5","v":"Clean Delivery - Individual"},{"$f":"'Advocacy estimates '!I5","v":0},{"$f":"'Advocacy estimates '!L5","v":0},{"$f":"'Advocacy estimates '!O5","v":0}]
[{"$f":"'Advocacy estimates '!B6","v":"Clean Delivery - For Use By Birth Attendants"},{"$f":"'Advocacy estimates '!I6","v":0},{"$f":"'Advocacy estimates '!L6","v":0},{"$f":"'Advocacy estimates '!O6","v":0}]
[{"$f":"'Advocacy estimates '!B7","v":"Rape Treatment"},{"$f":"'Advocacy estimates '!I7","v":0},{"$f":"'Advocacy estimates '!L7","v":0},{"$f":"'Advocacy estimates '!O7","v":0}]
[{"$f":"'Advocacy estimates '!B8","v":"Oral & Injectable Contraception  "},{"$f":"'Advocacy estimates '!I8","v":0},{"$f":"'Advocacy estimates '!L8","v":0},{"$f":"'Advocacy estimates '!O8","v":0}]
[{"$f":"'Advocacy estimates '!B9","v":"Treatment of Sexually Transmitted Infections"},{"$f":"'Advocacy estimates '!I9","v":0},{"$f":"'Advocacy estimates '!L9","v":0},{"$f":"'Advocacy estimates '!O9","v":0}]
[{"$f":"'Advocacy estimates '!B10","v":"Clinical Delivery Assistance - Reusable Equipment"},{"$f":"'Advocacy estimates '!I10","v":0},{"$f":"'Advocacy estimates '!L10","v":0},{"$f":"'Advocacy estimates '!O10","v":0}]
[{"$f":"'Advocacy estimates '!B11","v":"Clinical Delivery Assistance - Drug & Disposable Equipment"},{"$f":"'Advocacy estimates '!I11","v":0},{"$f":"'Advocacy estimates '!L11","v":0},{"$f":"'Advocacy estimates '!O11","v":0}]
[{"$f":"'Advocacy estimates '!B12","v":"Intra Uterine Devices (IUD)"},{"$f":"'Advocacy estimates '!I12","v":0},{"$f":"'Advocacy estimates '!L12","v":0},{"$f":"'Advocacy estimates '!O12","v":0}]
[{"$f":"'Advocacy estimates '!B13","v":"Management of Complications of Miscarriage"},{"$f":"'Advocacy estimates '!I13","v":0},{"$f":"'Advocacy estimates '!L13","v":0},{"$f":"'Advocacy estimates '!O13","v":0}]
[{"$f":"'Advocacy estimates '!B14","v":"Suture of Tears (Cervical & Vaginal) and Vaginal Examination"},{"$f":"'Advocacy estimates '!I14","v":0},{"$f":"'Advocacy estimates '!L14","v":0},{"$f":"'Advocacy estimates '!O14","v":0}]
[{"$f":"'Advocacy estimates '!B15","v":"Vacuum Extraction Delivery "},{"$f":"'Advocacy estimates '!I15","v":0},{"$f":"'Advocacy estimates '!L15","v":0},{"$f":"'Advocacy estimates '!O15","v":0}]
[{"$f":"'Advocacy estimates '!B16","v":"Reusable Equipment"},{"$f":"'Advocacy estimates '!I16","v":0},{"$f":"'Advocacy estimates '!L16","v":0},{"$f":"'Advocacy estimates '!O16","v":0}]
[{"$f":"'Advocacy estimates '!B17","v":"Drugs & Disposable Equipment "},{"$f":"'Advocacy estimates '!I17","v":0},{"$f":"'Advocacy estimates '!L17","v":0},{"$f":"'Advocacy estimates '!O17","v":0}]
[{"$f":"'Advocacy estimates '!B18","v":"Blood Transfusion  "},{"$f":"'Advocacy estimates '!I18","v":0},{"$f":"'Advocacy estimates '!L18","v":0},{"$f":"'Advocacy estimates '!O18","v":0}]
[]
["Male Condoms",{"$f":"'Commodity estimates'!P4","v":0},{"$f":"'Commodity estimates'!Q4","v":0},{"$f":"'Commodity estimates'!R4","v":0}]
["Female Condoms",{"$f":"'Commodity estimates'!P7","v":0},{"$f":"'Commodity estimates'!Q7","v":0},{"$f":"'Commodity estimates'!R7","v":0}]
["Clean Delivery - Individual",{"$f":"MAX('Commodity estimates'!P10:P17)","v":0},{"$f":"MAX('Commodity estimates'!Q10:Q17)","v":0},{"$f":"MAX('Commodity estimates'!R10:R17)","v":0}]
["Clean Delivery - For Use By Birth Attendants",{"$f":"MAX('Commodity estimates'!P26:P30)","v":0},{"$f":"MAX('Commodity estimates'!Q26:Q30)","v":0},{"$f":"MAX('Commodity estimates'!R26:R30)","v":0}]
["Rape Treatment",{"$f":"MAX('Commodity estimates'!P33:P44)","v":0},{"$f":"MAX('Commodity estimates'!Q33:Q44)","v":0},{"$f":"MAX('Commodity estimates'!R33:R44)","v":0}]
["Oral & Injectable Contraception  ",{"$f":"MAX('Commodity estimates'!P47:P55)","v":0},{"$f":"MAX('Commodity estimates'!Q47:Q55)","v":0},{"$f":"MAX('Commodity estimates'!R47:R55)","v":0}]
["Treatment of Sexually Transmitted Infections",{"$f":"MAX('Commodity estimates'!P61:P83)","v":0},{"$f":"MAX('Commodity estimates'!Q61:Q83)","v":0},{"$f":"MAX('Commodity estimates'!R61:R83)","v":0}]
["Clinical Delivery Assistance - Reusable Equipment",{"$f":"MAX('Commodity estimates'!P86:P113)","v":0},{"$f":"MAX('Commodity estimates'!Q86:Q113)","v":0},{"$f":"MAX('Commodity estimates'!R86:R113)","v":0}]
["Clinical Delivery Assistance - Drug & Disposable Equipment",{"$f":"MAX('Commodity estimates'!P117:P168)","v":0},{"$f":"MAX('Commodity estimates'!Q117:Q168)","v":0},{"$f":"MAX('Commodity estimates'!R117:R168)","v":0}]
["Intra Uterine Devices (IUD)",{"$f":"MAX('Commodity estimates'!P178:P195)","v":0},{"$f":"MAX('Commodity estimates'!Q178:Q195)","v":0},{"$f":"MAX('Commodity estimates'!R178:R195)","v":0}]
["Management of Complications of Miscarriage",{"$f":"MAX('Commodity estimates'!P198:P236)","v":0},{"$f":"MAX('Commodity estimates'!Q198:Q236)","v":0},{"$f":"MAX('Commodity estimates'!R198:R236)","v":0}]
["Suture of Tears (Cervical & Vaginal) and Vaginal Examination",{"$f":"MAX('Commodity estimates'!P245:P262)","v":0},{"$f":"MAX('Commodity estimates'!Q245:Q262)","v":0},{"$f":"MAX('Commodity estimates'!R245:R262)","v":0}]
["Vacuum Extraction Delivery ",{"$f":"'Commodity estimates'!P265","v":0},{"$f":"'Commodity estimates'!Q265","v":0},{"$f":"'Commodity estimates'!R265","v":0}]
["Reusable Equipment",{"$f":"MAX('Commodity estimates'!P267:P309)","v":0},{"$f":"MAX('Commodity estimates'!Q267:Q309)","v":0},{"$f":"MAX('Commodity estimates'!R267:R309)","v":0}]
["Drugs & Disposable Equipment ",{"$f":"MAX('Commodity estimates'!P311:P375)","v":0},{"$f":"MAX('Commodity estimates'!Q311:Q375)","v":0},{"$f":"MAX('Commodity estimates'!R311:R375)","v":0}]
["Blood Transfusion  ",{"$f":"MAX('Commodity estimates'!P378:P395)","v":0},{"$f":"MAX('Commodity estimates'!Q378:Q395)","v":0},{"$f":"MAX('Commodity estimates'!R378:R395)","v":0}]