{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["POINT1.0","data","lijsten","hulpsheet"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"POINT1.0","index":0,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,10,0,18],[21,7,23,7],[14,7,16,7],[11,7,13,7],[8,7,10,7],[17,7,19,7],[2,7,3,7],[2,10,2,12],[3,10,3,12],[3,15,3,17],[0,0,0,2],[1,0,1,2],[0,3,1,5],[17,0,17,3],[9,0,9,5],[4,0,4,3],[16,4,16,5],[16,0,16,3],[11,0,11,3],[11,4,11,5],[13,0,13,3],[13,4,13,5],[14,0,14,3],[14,4,14,5],[5,0,5,3],[12,0,12,3],[15,0,15,3],[15,4,15,5],[12,4,12,5],[6,10,6,12],[4,16,4,17],[4,10,4,12],[5,10,5,12]]}
["P.O.I.N.T.",null,null,"Presentatie van de Opportuniteitskosten van Introductie van Nieuwe (medische) Technologieën",null,null,null,"Voor uitgebreide toelichting, zie document: Handleiding bij POINT 1.0",null,null,"Uitkomsten"]
["Versie 1.0"]
[null,null,null,null,null,null,null,"De uitkomsten worden berekend op basis van het rapport Verdringingseffecten binnen het Nederlandse zorgstelsel: op weg naar transparantie (te verschijnen) -->",null,null,"Aantal gewonnen QALYs",null,null,{"$f":"E5*1000000/E6","v":500}]
[null,null,null,null,null,null,null,null,null,null,"Aantal verloren QALYs",null,null,{"$f":"IF(E18=\"\",data!M20,E5*1000000/E18)","v":681.14197001207413},null,"Netto gezondheidseffect"]
["Budgetimpact nieuwe technologie",null,null,null,50,"Miljoen euro",null,"<-- Vul hier de budgetimpact in miljoenen euro's in",null,null,"Drempelwaarde",null,null,{"$f":"IF(E18=\"\",data!I20,E18)","v":73406.135873720559},null,{"$f":"N3-N4","v":-181.14197001207413},"QALYs"]
["Kosteneffectiviteit nieuwe technologie",null,null,null,100000,"Euro per QALY",null,"<-- Vul hier de kosteneffectiviteitsratio (ICER) in van het nieuwe geneesmiddel",null,null,"Is de toelating kosteneffectief?",null,null,{"$f":"IF(E6>data!I20,\"nee\", \"Ja\")","v":"nee"}]
[null,null,null,null,null,null,null,null,null,null,"Vereiste prijsdaling",null,null,{"$f":"IF(E6>N5,(E6-N5)/E6, \"n.v.t.\")","v":0.26593864126279443}]
[]
[null,null,null,null,null,null,null,"1. Bij een open budget (standaard) gaat het nieuwe geneesmiddel ten koste van andere investeringen, bij een gesloten budget gaat het nieuwe geneesmiddel ten koste van bestaande zorg."]
["Parameters"]
[]
["1. Open of gesloten budget",null,null,null,"open",null,null,"2. Bij non-lineairiteit heeft een hogere budgetimpact effect op de drempelwaarde. Als non-lineairiteit niet wordt toegestaan is sprake van een lineaire relatie tussen uitgaven en uitkomsten, en heeft de budgetimpact geen invloed."]
["2. Toestaan non-lineairiteit",null,null,null,"ja"]
["3. Engelse verdringingswaarden",null,null,null,"nee"]
["4a. Extra verdringing binnen ziektecategorie",null,null,null,"niet van toepassing",null,null,"3. Standaard worden de empirische waarden uit het Nederlandse onderzoek naar verdringing gebruikt. In de VK wordt een andere metodologie gebruikt, die lagere drempelwaarden oplevert."]
["4b. ICD-hoofdstuk nieuwe technologie",null,null,null,"alle hoofdstukken"]
["5. Berekening uitgaven-elasticiteit",null,null,null,"historisch"]
["6. Eigen referentiewaarde",null,null,null,null,"per QALY",null,"4a. Standaard nemen we aan dat de kosten van een nieuwe technologie over de hele ziekenhuiszorg wordt verdeeld.  Het percentage van de kosten die binnen een afdeling extra wordt verdrongen kan worden verhoogd. Dit veronderstelt een gesloten budget"]
[]
[]
[null,null,null,null,null,null,null,"4b. Kies het betreffende ICD-hoofdstuk van de nieuwe technologie"]
[null,null,null,null,null,null,null,"5. Standaard wordt budgetdruk verdeeld op basis van historische verandering in uitgaven tussen 2012 en 2014. Alternatief is om budgetdruk proportioneel aan totale uitgaven over categorieën te verdelen."]
[]
[]
[null,null,null,null,null,null,null,"6. Hier valt een eigen referentiewaarde in te vullen, bijvoorbeeld 80.000 euro per QALY."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Lijst 1"]
[]
["open","nee","alle hoofdstukken",null,"niet van toepassing"]
["gesloten","ja","infectieziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E57)","v":"niet van toepassing"},0,null,"historisch"]
[null,null,"nieuwvormingen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E58)","v":"niet van toepassing"},0.1,null,"proportioneel"]
[null,null,"bloedziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E59)","v":"niet van toepassing"},0.2]
[null,null,"endocriene aandoeningen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E60)","v":"niet van toepassing"},0.3]
[null,null,"psychische aandoeningen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E61)","v":"niet van toepassing"},0.4]
[null,null,"zenuwziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E62)","v":"niet van toepassing"},0.5]
[null,null,"oog- en oorziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E63)","v":"niet van toepassing"},0.6]
[null,null,"hart- en vaatziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E64)","v":"niet van toepassing"},0.7]
[null,null,"longziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E65)","v":"niet van toepassing"},0.8]
[null,null,"gastrointestinale ziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E66)","v":"niet van toepassing"},0.9]
[null,null,"huidziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E67)","v":"niet van toepassing"},1]
[null,null,"botspierziekten"]
[null,null,"urogenitale ziekten"]
[null,null,"zwangerschap en nieuwgeborenen"]
[null,null,"congenitale ziekten"]
[null,null,"overige symptomen"]
[null,null,"letsels"]

{"sheet":"data","index":1,"n_rows":88,"n_cols":19,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
["Tabel 1: verandering van uitgaven",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(POINT1.0!E12=\"open\",0,IF(POINT1.0!E16=\"alle hoofdstukken\",0,POINT1.0!E15))","v":0}]
["categorie","Uitgaven in miljoenen (2012)","Uitgaven in miljoenen (2014)","verandering 2012-2014","verandering bij budgetgroei","elasticiteit bij budgetgroei","verandering bij budgetdruk","elasticiteit bij budgetdruk","grenswaarde","verloren QALYs per miljoen","uitgaven","uitgaven afdeling","verloren QALYs",null,"elasticiteit evenredig"]
["infectieziekten",217.9528,209.92859999999999,{"$f":"C3-B3","v":-8.0242000000000075},{"$f":"D3-$D$14","v":117.51479999999975},{"$f":"E3/$E$20","v":5.8040684606141084E-2},{"$f":"D3-$D$4","v":-421.18519999999961},{"$f":"G3/$G$20","v":5.9045733031851184E-2},53549.710763579104,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F3/I3,1000000*data!H3/data!I3)","v":1.0838655107287047},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O3*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F3,1000000*data!H3))","v":58040.684606141083},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A3=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K3,(1-0)*POINT1.0!$E$5*data!K3),IF(A3=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K3,(1-$L$1)*POINT1.0!$E$5*data!K3))","v":2902034.2303070542},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L3/I3,data!L3/data!G24),data!L3/data!J24)","v":53.966160466337179},433.52035344418681,{"$f":"C3/$C$20","v":1.0648956602764891E-2},null,{"$f":"(L3*H24)/(B3*1000000)","v":1329.9856400819958},{"$f":"H24-Q3","v":98556.532302538079},{"$f":"LN(R3)","v":11.49838559452966}]
["nieuwvormingen",3241.3580000000002,3654.5189999999998,{"$f":"C4-B4","v":413.1609999999996},{"$f":"D4-$D$14","v":538.69999999999936},{"$f":"E4/$E$20","v":0.26606450249099034},{"$f":"D4-$D$4","v":0},{"$f":"G4/$G$20","v":0},68309.569556981543,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F4/I4,1000000*data!H4/data!I4)","v":3.8949813945035663},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O4*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F4,1000000*data!H4))","v":266064.50249099033},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A4=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K4,(1-0)*POINT1.0!$E$5*data!K4),IF(A4=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K4,(1-$L$1)*POINT1.0!$E$5*data!K4))","v":13303225.124549516},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L4/I4,data!L4/data!G25),data!L4/data!J25)","v":194.61535126442169},1499.470967138385,{"$f":"C4/$C$20","v":0.18538119262920702},null,{"$f":"(L4*H25)/(B4*1000000)","v":825.5326708516817},{"$f":"H25-Q4","v":200317.190381208},{"$f":"LN(R4)","v":12.207657341142594}]
["bloedziekten",140.19829999999999,137.9272,-2.2710999999999899,123.26789999999977,6.0882146810115327E-2,-415.43209999999959,5.8239208950032678E-2,201800.31786540581,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F5/I5,1000000*data!H5/data!I5)","v":0.30169499956249685},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O5*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F5,1000000*data!H5))","v":60882.14681011533},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A5=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K5,(1-0)*POINT1.0!$E$5*data!K5),IF(A5=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K5,(1-$L$1)*POINT1.0!$E$5*data!K5))","v":3044107.3405057667},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L5/I5,data!L5/data!G26),data!L5/data!J26)","v":14.932185985306569},315.9671065614516,6.9965729640500329E-3,null,3473.8190321131128,156515.12627524478,11.960907937807637]
["endocriene aandoeningen",422.75659999999999,435.52890000000002,12.77230000000003,138.31129999999979,6.8312098057141446E-2,-400.38869999999957,5.6130282567312312E-2,75719.934896875115,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F6/I6,1000000*data!H6/data!I6)","v":0.90216794494313035},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O6*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F6,1000000*data!H6))","v":68312.09805714144},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A6=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K6,(1-0)*POINT1.0!$E$5*data!K6),IF(A6=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K6,(1-$L$1)*POINT1.0!$E$5*data!K6))","v":3415604.9028570722},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L6/I6,data!L6/data!G27),data!L6/data!J27)","v":45.039114587830028},513.66059208537649,2.209288470151247E-2,null,838.50287396117858,102944.76075513718,11.541947820001511]
["psychische aandoeningen",135.733,139.74340000000001,4.0104000000000042,129.54939999999976,6.3984586335634461E-2,-409.1505999999996,5.7358608748412171E-2,63952.780591681694,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F7/I7,1000000*data!H7/data!I7)","v":1.0004973316821959},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O7*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F7,1000000*data!H7))","v":63984.586335634463},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A7=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K7,(1-0)*POINT1.0!$E$5*data!K7),IF(A7=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K7,(1-$L$1)*POINT1.0!$E$5*data!K7))","v":3199229.3167817229},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L7/I7,data!L7/data!G28),data!L7/data!J28)","v":49.790411574747978},843.93460872506034,7.0887025499280013E-3,null,591.48139058230652,24503.16973891839,10.106557765263034]
["zenuwziekten",673.25720000000001,666.72820000000002,-6.5289999999999964,119.00999999999976,5.8779165475130381E-2,-419.6899999999996,5.8836121725401612E-2,33464.539229431415,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F8/I8,1000000*data!H8/data!I8)","v":1.7564612221953213},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O8*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F8,1000000*data!H8))","v":58779.165475130379},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A8=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K8,(1-0)*POINT1.0!$E$5*data!K8),IF(A8=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K8,(1-$L$1)*POINT1.0!$E$5*data!K8))","v":2938958.273756519},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L8/I8,data!L8/data!G29),data!L8/data!J29)","v":87.70590979739211},565.9476176740817,3.3820830833147804E-2,null,1535.4637994769573,350208.91704737436,12.766285161237802]
["oog- en oorziekten",1039.8810000000001,920.66729999999995,-119.21370000000013,6.3252999999996291,3.1240723920663905E-3,-532.37469999999973,7.4633330917401361E-2,42701.56005084225,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F9/I9,1000000*data!H9/data!I9)","v":7.3160614936473981E-2},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O9*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F9,1000000*data!H9))","v":3124.0723920663904},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A9=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K9,(1-0)*POINT1.0!$E$5*data!K9),IF(A9=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K9,(1-$L$1)*POINT1.0!$E$5*data!K9))","v":156203.61960331953},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L9/I9,data!L9/data!G30),data!L9/data!J30)","v":3.6578983301875123},848.53206564980917,4.6702288889101939E-2,null,29.123446415901952,193851.90606700614,12.174849775740991]
["hart- en vaatziekten",3122.6460000000002,3050.636,-72.010000000000218,53.528999999999542,2.6438029986708959E-2,-485.17099999999982,6.8015868888071776E-2,95711.527518706847,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F10/I10,1000000*data!H10/data!I10)","v":0.27622618374303598},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O10*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F10,1000000*data!H10))","v":26438.02998670896},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A10=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K10,(1-0)*POINT1.0!$E$5*data!K10),IF(A10=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K10,(1-$L$1)*POINT1.0!$E$5*data!K10))","v":1321901.499335448},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L10/I10,data!L10/data!G31),data!L10/data!J31)","v":13.810658263488737},908.29650573306378,0.15474828286775733,null,70.577770643839202,166650.91645619302,12.023656583007851]
["longziekten",1060.452,992.32150000000001,-68.130499999999984,57.408499999999776,2.8354119159558152E-2,-481.29149999999959,6.7472003810910744E-2,59556.818896993907,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F11/I11,1000000*data!H11/data!I11)","v":0.47608518528496002},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O11*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F11,1000000*data!H11))","v":28354.119159558151},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A11=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K11,(1-0)*POINT1.0!$E$5*data!K11),IF(A11=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K11,(1-$L$1)*POINT1.0!$E$5*data!K11))","v":1417705.9579779075},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L11/I11,data!L11/data!G32),data!L11/data!J32)","v":23.796796081722459},449.21598830317851,5.0337060264730782E-2,null,456.4456027536059,340967.42273004056,12.739542217185932]
["gastrointestinale ziekten",1278.748,1272.2159999999999,-6.5320000000001528,119.00699999999961,5.8777683771942119E-2,-419.69299999999976,5.8836542293833512E-2,116765.10168179811,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F12/I12,1000000*data!H12/data!I12)","v":0.50338399851798066},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O12*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F12,1000000*data!H12))","v":58777.683771942116},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A12=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K12,(1-0)*POINT1.0!$E$5*data!K12),IF(A12=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K12,(1-$L$1)*POINT1.0!$E$5*data!K12))","v":2938884.1885971059},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L12/I12,data!L12/data!G33),data!L12/data!J33)","v":25.153017133519409},590.99851458866976,6.4535146584806163E-2,null,1051.2794533882043,456374.53667003638,13.031069103717842]
["huidziekten",321.63639999999998,278.1277,-43.508699999999976,82.030299999999784,4.0514852345807782E-2,-456.66969999999958,6.4020286538880214E-2,38479.400786986575,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F13/I13,1000000*data!H13/data!I13)","v":1.0528971739993827},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O13*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F13,1000000*data!H13))","v":40514.852345807783},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A13=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K13,(1-0)*POINT1.0!$E$5*data!K13),IF(A13=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K13,(1-$L$1)*POINT1.0!$E$5*data!K13))","v":2025742.6172903893},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L13/I13,data!L13/data!G34),data!L13/data!J34)","v":52.518878362806809},385.99538511745595,1.41084626264683E-2,null,1515.0362468029562,239034.18265792102,12.384361844360047]
["botspierziekten",2175.7809999999999,2050.2420000000002,-125.53899999999976,0,0,-538.69999999999936,7.5520071418127291E-2,117236.90287516107,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F14/I14,1000000*data!H14/data!I14)","v":0},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O14*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F14,1000000*data!H14))","v":0},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A14=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K14,(1-0)*POINT1.0!$E$5*data!K14),IF(A14=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K14,(1-$L$1)*POINT1.0!$E$5*data!K14))","v":0},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L14/I14,data!L14/data!G35),data!L14/data!J35)","v":0},740.13294009419985,0.10400173241362015,null,0,267769.01405510097,12.49788]
["urogenitale ziekten",1547.08,1449.8910000000001,-97.188999999999851,28.349999999999909,1.4002095128308077E-2,-510.34999999999945,7.1545699736850321E-2,138360.56978012747,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F15/I15,1000000*data!H15/data!I15)","v":0.10120003950951624},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O15*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F15,1000000*data!H15))","v":14002.095128308078},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A15=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K15,(1-0)*POINT1.0!$E$5*data!K15),IF(A15=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K15,(1-$L$1)*POINT1.0!$E$5*data!K15))","v":700104.75641540391},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L15/I15,data!L15/data!G36),data!L15/data!J36)","v":5.0597205198808028},775.20626345119774,7.3547988876881909E-2,null,50.401459583982458,111325.91669661122,11.620217364574247]
["zwangerschap en nieuwgeborenen",620.44629999999995,596.63699999999994,-23.809300000000007,101.72969999999975,5.0244406940890413E-2,-436.97029999999961,6.1258637949880297E-2,215797.85065009445,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F16/I16,1000000*data!H16/data!I16)","v":0.23283089608876242},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O16*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F16,1000000*data!H16))","v":50244.406940890411},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A16=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K16,(1-0)*POINT1.0!$E$5*data!K16),IF(A16=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K16,(1-$L$1)*POINT1.0!$E$5*data!K16))","v":2512220.3470445205},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L16/I16,data!L16/data!G37),data!L16/data!J37)","v":11.637630029106761},107.74556292124372,3.0265345077344564E-2,null,265.31237483530543,65259.22710452797,11.086122726750915]
["congenitale ziekten",133.78,180.33150000000001,46.551500000000004,172.09049999999976,8.4995680835206547E-2,-366.60949999999957,5.1394794175912265E-2,102805.84007929693,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F17/I17,1000000*data!H17/data!I17)","v":0.82675926552078238},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O17*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F17,1000000*data!H17))","v":84995.680835206542},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A17=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K17,(1-0)*POINT1.0!$E$5*data!K17),IF(A17=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K17,(1-$L$1)*POINT1.0!$E$5*data!K17))","v":4249784.0417603273},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L17/I17,data!L17/data!G38),data!L17/data!J38)","v":41.108772740650551},683.35244255635007,9.1475974098407607E-3,null,838.00285571568065,25541.695720969372,10.148067522095474]
["overige symptomen",788.46540000000005,747.44169999999997,-41.023700000000076,84.515299999999684,4.1742196486684126E-2,-454.18469999999968,6.3671915687805336E-2,71662.662744442496,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F18/I18,1000000*data!H18/data!I18)","v":0.58248179579290427},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O18*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F18,1000000*data!H18))","v":41742.196486684123},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A18=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K18,(1-0)*POINT1.0!$E$5*data!K18),IF(A18=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K18,(1-$L$1)*POINT1.0!$E$5*data!K18))","v":2087109.8243342061},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L18/I18,data!L18/data!G39),data!L18/data!J39)","v":29.101978245707446},1351.3949733326947,3.7915149371723599E-2,null,360.7487472856663,135922.40320367998,11.819839437205397]
["letsels",2902.8310000000001,2930.65,27.81899999999996,153.35799999999972,7.5743679177674536E-2,-385.34199999999964,5.4020893559316899E-2,129338.62001732869,{"$f":"IF(POINT1.0!$E$12=\"open\",1000000*F19/I19,1000000*data!H19/data!I19)","v":0.58562306577514478},{"$f":"IF(POINT1.0!$E$17=\"proportioneel\",data!O19*1000000,IF(POINT1.0!$E$12=\"open\",1000000*F19,1000000*data!H19))","v":75743.679177674538},{"$f":"IF(POINT1.0!$E$15=\"niet van toepassing\",IF(A19=POINT1.0!$E$16,1000000*POINT1.0!$E$5*0+(1-0)*POINT1.0!$E$5*data!K19,(1-0)*POINT1.0!$E$5*data!K19),IF(A19=POINT1.0!$E$16,1000000*POINT1.0!$E$5*$L$1+(1-$L$1)*POINT1.0!$E$5*data!K19,(1-$L$1)*POINT1.0!$E$5*data!K19))","v":3787183.958883727},{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",L19/I19,data!L19/data!G40),data!L19/data!J40)","v":29.247486628968087},40.051697479510175,0.14866180533711429,null,70234.222938224513,53763453.767777249,17.800104496307885]
["Totaal",{"$f":"SUM(B3:B19)","v":19823.002999999997},{"$f":"SUM(C3:C19)","v":19713.537},-109.46600000000055,{"$f":"SUM(E3:E19)","v":2024.6969999999951},{"$f":"SUM(F3:F19)","v":1},{"$f":"SUM(G3:G19)","v":-7133.2029999999941},null,{"$f":"L20/M20","v":73406.135873720559},{"$f":"SUM(J3:J19)","v":13.650316622784361},null,{"$f":"SUM(L3:L19)","v":50000000.000000007},{"$f":"SUM(M3:M19)","v":681.14197001207413}]
[]
[]
["icdhoofdstuk","totqaly","ckost","lnckost","lnpat","grenswaarde","grenswaarde2","elnckost",null,"grenswaarde engeland"]
["infectieziekten",42.396509999999999,368480.7,11.51179,4.5220120000000001,{"$f":"(C24)/(B24*-1*(2*D24*$B$59+E24*$B$62+B42))","v":53549.710763579104},{"$f":"IF(POINT1.0!$E$12=\"open\",(C24+Q3)/(B24*-1*(2*I24*$B$59+E24*$B$62+B42)),IF(data!F24-((C24+Q3)/(B24*-1*(2*I24*$B$59+E24*$B$62+B42)))+data!F24>0,data!F24-((C24+Q3)/(B24*-1*(2*I24*$B$59+E24*$B$62+B42)))+data!F24,1))","v":53775.073216803612},{"$f":"EXP(D24)","v":99886.517942620078},{"$f":"LN(H24+(L3*H24)/(B3*1000000))","v":11.525017101420042},{"$f":"C70","v":30143.738797919999},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I3,data!G24),data!J24)","v":53775.073216803612}]
["nieuwvormingen",168.8931,1705283,12.21177,4.699929,{"$f":"(C25)/(B25*-1*(2*D25*$B$59+E25*$B$62+B43))","v":68309.569556981543},{"$f":"IF(POINT1.0!$E$12=\"open\",(C25+Q4)/(B25*-1*(2*I25*$B$59+E25*$B$62+B43)),IF(data!F25-((C25+Q4)/(B25*-1*(2*I25*$B$59+E25*$B$62+B43)))+data!F25>0,data!F25-((C25+Q4)/(B25*-1*(2*I25*$B$59+E25*$B$62+B43)))+data!F25,1))","v":68356.504448996799},{"$f":"EXP(D25)","v":201142.72305205968},{"$f":"LN(H25+(L4*H25)/(B4*1000000))","v":12.215865814147428},{"$f":"C66","v":24598.066558559996},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I4,data!G25),data!J25)","v":68356.504448996799}]
["bloedziekten",24.019380000000002,415361.1,11.982860000000001,4.5134639999999999,201800.31786540581,{"$f":"IF(POINT1.0!$E$12=\"open\",(C26+Q5)/(B26*-1*(2*I26*$B$59+E26*$B$62+B44)),IF(data!F26-((C26+Q5)/(B26*-1*(2*I26*$B$59+E26*$B$62+B44)))+data!F26>0,data!F26-((C26+Q5)/(B26*-1*(2*I26*$B$59+E26*$B$62+B44)))+data!F26,1))","v":203862.13669593996},159988.94530735791,12.004340502339526,{"$f":"C75","v":13631.181321119999},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I5,data!G26),data!J26)","v":203862.13669593996}]
["endocriene aandoeningen",76.221440000000001,766444.2,11.55006,4.6487879999999997,75719.934896875115,{"$f":"IF(POINT1.0!$E$12=\"open\",(C27+Q6)/(B27*-1*(2*I27*$B$59+E27*$B$62+B45)),IF(data!F27-((C27+Q6)/(B27*-1*(2*I27*$B$59+E27*$B$62+B45)))+data!F27>0,data!F27-((C27+Q6)/(B27*-1*(2*I27*$B$59+E27*$B$62+B45)))+data!F27,1))","v":75836.413173628403},103783.26362909835,11.55810690172814,{"$f":"C71","v":4521.0542995200003},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I6,data!G27),data!J27)","v":75836.413173628403}]
["psychische aandoeningen",28.386050000000001,191667.6,10.130409999999999,3.9049839999999998,63952.780591681694,{"$f":"IF(POINT1.0!$E$12=\"open\",(C28+Q7)/(B28*-1*(2*I28*$B$59+E28*$B$62+B46)),IF(data!F28-((C28+Q7)/(B28*-1*(2*I28*$B$59+E28*$B$62+B46)))+data!F28>0,data!F28-((C28+Q7)/(B28*-1*(2*I28*$B$59+E28*$B$62+B46)))+data!F28,1))","v":64253.923910206526},25094.651129500697,10.153706534593633,{"$f":"C76","v":27126.32579712},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I7,data!G28),data!J28)","v":64253.923910206526}]
["zenuwziekten",108.5137,1236335,12.770659999999999,5.802835,{"$f":"(C29)/(B29*-1*(2*D29*$B$59+E29*$B$62+B47))","v":33464.539229431415},{"$f":"IF(POINT1.0!$E$12=\"open\",(C29+Q8)/(B29*-1*(2*I29*$B$59+E29*$B$62+B47)),IF(data!F29-((C29+Q8)/(B29*-1*(2*I29*$B$59+E29*$B$62+B47)))+data!F29>0,data!F29-((C29+Q8)/(B29*-1*(2*I29*$B$59+E29*$B$62+B47)))+data!F29,1))","v":33509.238779299536},351744.38084685133,12.775015782884136,{"$f":"C72","v":7930.6586303999993},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I8,data!G29),data!J29)","v":33509.238779299536}]
["oog- en oorziekten",199.20849999999999,1062895,12.175000000000001,6.3779820000000003,42701.56005084225,{"$f":"IF(POINT1.0!$E$12=\"open\",(C30+Q9)/(B30*-1*(2*I30*$B$59+E30*$B$62+B48)),IF(data!F30-((C30+Q9)/(B30*-1*(2*I30*$B$59+E30*$B$62+B48)))+data!F30>0,data!F30-((C30+Q9)/(B30*-1*(2*I30*$B$59+E30*$B$62+B48)))+data!F30,1))","v":42703.105855681933},193881.02951342205,12.175150201695072,{"$f":"AVERAGE(C78,C79)","v":37646.749686479998},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I9,data!G30),data!J30)","v":42703.105855681933}]
["hart- en vaatziekten",207.61150000000001,2803740,12.02408,4.9107979999999998,95711.527518706847,{"$f":"IF(POINT1.0!$E$12=\"open\",(C31+Q10)/(B31*-1*(2*I31*$B$59+E31*$B$62+B49)),IF(data!F31-((C31+Q10)/(B31*-1*(2*I31*$B$59+E31*$B$62+B49)))+data!F31>0,data!F31-((C31+Q10)/(B31*-1*(2*I31*$B$59+E31*$B$62+B49)))+data!F31,1))","v":95716.038592466051},166721.49422683686,12.024503237786075,{"$f":"C67","v":10185.39697824},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I10,data!G31),data!J31)","v":95716.038592466051}]
["longziekten",171.2602,1773573,12.740880000000001,5.6123900000000004,59556.818896993907,{"$f":"IF(POINT1.0!$E$12=\"open\",(C32+Q11)/(B32*-1*(2*I32*$B$59+E32*$B$62+B50)),IF(data!F32-((C32+Q11)/(B32*-1*(2*I32*$B$59+E32*$B$62+B50)))+data!F32>0,data!F32-((C32+Q11)/(B32*-1*(2*I32*$B$59+E32*$B$62+B50)))+data!F32,1))","v":59575.497184967731},341423.86833279417,12.742215995541928,{"$f":"C68","v":2891.5065590399995},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I11,data!G32),data!J32)","v":59575.497184967731}]
["gastrointestinale ziekten",111.8882,1975476,13.03337,5.5887019999999996,116765.10168179811,{"$f":"IF(POINT1.0!$E$12=\"open\",(C33+Q12)/(B33*-1*(2*I33*$B$59+E33*$B$62+B51)),IF(data!F33-((C33+Q12)/(B33*-1*(2*I33*$B$59+E33*$B$62+B51)))+data!F33>0,data!F33-((C33+Q12)/(B33*-1*(2*I33*$B$59+E33*$B$62+B51)))+data!F33,1))","v":116840.22528974032},457425.81612342456,13.035665614309403,{"$f":"C69","v":10554.433100640001},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I12,data!G33),data!J33)","v":116840.22528974032}]
["huidziekten",121.6499,721495.5,12.39068,6.0400359999999997,38479.400786986575,{"$f":"IF(POINT1.0!$E$12=\"open\",(C34+Q13)/(B34*-1*(2*I34*$B$59+E34*$B$62+B52)),IF(data!F34-((C34+Q13)/(B34*-1*(2*I34*$B$59+E34*$B$62+B52)))+data!F34>0,data!F34-((C34+Q13)/(B34*-1*(2*I34*$B$59+E34*$B$62+B52)))+data!F34,1))","v":38571.703746152241},240549.21890472397,12.396958487050451,{"$f":"C81","v":146228.03090016},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I13,data!G34),data!J34)","v":38571.703746152241}]
["botspierziekten",166.7518,2802457,12.49788,5.5494120000000002,117236.90287516107,{"$f":"IF(POINT1.0!$E$12=\"open\",(C35+Q14)/(B35*-1*(2*I35*$B$59+E35*$B$62+B53)),IF(data!F35-((C35+Q14)/(B35*-1*(2*I35*$B$59+E35*$B$62+B53)))+data!F35>0,data!F35-((C35+Q14)/(B35*-1*(2*I35*$B$59+E35*$B$62+B53)))+data!F35,1))","v":117236.90287516107},267769.01405510097,12.49788,{"$f":"C82","v":22616.849101440002},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I14,data!G35),data!J35)","v":117236.90287516107}]
["urogenitale ziekten",106.3567,1782269,11.62067,4.8462269999999998,138360.56978012747,{"$f":"IF(POINT1.0!$E$12=\"open\",(C36+Q15)/(B36*-1*(2*I36*$B$59+E36*$B$62+B54)),IF(data!F36-((C36+Q15)/(B36*-1*(2*I36*$B$59+E36*$B$62+B54)))+data!F36>0,data!F36-((C36+Q15)/(B36*-1*(2*I36*$B$59+E36*$B$62+B54)))+data!F36,1))","v":138368.2663231164},111376.31815619521,11.621122430639616,{"$f":"C73","v":63406.194630239996},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I15,data!G36),data!J36)","v":138368.2663231164}]
["zwangerschap en nieuwgeborenen",344.82709999999997,7334508,11.09018,4.1040559999999999,215797.85065009445,{"$f":"IF(POINT1.0!$E$12=\"open\",(C37+Q16)/(B37*-1*(2*I37*$B$59+E37*$B$62+B55)),IF(data!F37-((C37+Q16)/(B37*-1*(2*I37*$B$59+E37*$B$62+B55)))+data!F37>0,data!F37-((C37+Q16)/(B37*-1*(2*I37*$B$59+E37*$B$62+B55)))+data!F37,1))","v":215870.44275863995},65524.539479363273,11.094220878279341,{"$f":"C74","v":4297039.2428198401},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I16,data!G37),data!J37)","v":215870.44275863995}]
["congenitale ziekten",22.633050000000001,246384.5,10.180350000000001,3.4819,102805.84007929693,{"$f":"IF(POINT1.0!$E$12=\"open\",(C38+Q17)/(B38*-1*(2*I38*$B$59+E38*$B$62+B56)),IF(data!F38-((C38+Q17)/(B38*-1*(2*I38*$B$59+E38*$B$62+B56)))+data!F38>0,data!F38-((C38+Q17)/(B38*-1*(2*I38*$B$59+E38*$B$62+B56)))+data!F38,1))","v":103379.00546366625},26379.698576685052,10.211622828569347,{"$f":"C85","v":18720.985409279998},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I17,data!G38),data!J38)","v":103379.00546366625}]
["overige symptomen",76.207549999999998,614000,11.82249,5.1916200000000003,71662.662744442496,{"$f":"IF(POINT1.0!$E$12=\"open\",(C39+Q18)/(B39*-1*(2*I39*$B$59+E39*$B$62+B57)),IF(data!F39-((C39+Q18)/(B39*-1*(2*I39*$B$59+E39*$B$62+B57)))+data!F39>0,data!F39-((C39+Q18)/(B39*-1*(2*I39*$B$59+E39*$B$62+B57)))+data!F39,1))","v":71717.111692984501},136283.15195096564,11.825133555879651,{"$f":"C85","v":18720.985409279998},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I18,data!G39),data!J39)","v":71717.111692984501}]
["letsels",5574.3530000000001,67000000,17.801410000000001,10.701919999999999,129338.62001732869,{"$f":"IF(POINT1.0!$E$12=\"open\",(C40+Q19)/(B40*-1*(2*I40*$B$59+E40*$B$62+B58)),IF(data!F40-((C40+Q19)/(B40*-1*(2*I40*$B$59+E40*$B$62+B58)))+data!F40>0,data!F40-((C40+Q19)/(B40*-1*(2*I40*$B$59+E40*$B$62+B58)))+data!F40,1))","v":129487.5011630135},53833687.990715474,17.802713801574107,{"$f":"C83","v":164323.82570207998},null,{"$f":"IF(POINT1.0!$E$14=\"nee\",IF(POINT1.0!$E$13=\"nee\",I19,data!G40),data!J40)","v":129487.5011630135}]
[]
[1,-8.4503999999999996E-2]
[2,-6.8757899999999997E-2]
[3,-1.16478E-2]
[4,-5.0735599999999999E-2]
[5,-3.9783499999999999E-2]
[6,-0.22597149999999999]
[7,1.4512199999999999E-2]
[8,-5.3115000000000002E-2]
[9,-6.6003199999999998E-2]
[10,-4.6316599999999999E-2]
[11,-2.8360300000000001E-2]
[12,-3.5949000000000002E-2]
[13,-3.2492199999999999E-2]
[14,-3.2658899999999998E-2]
[15,-5.5621299999999999E-2]
[16,-1.29049E-2]
[17,0.1603174]
["c.lnckost#c.lnckost",3.6602000000000002E-3]
["c.lnpat#c.lnpat",1.9773099999999998E-2]
["lnpat",1.2943899999999999]
["c.lnpat#c.lnckost",-3.5840299999999999E-2]
["jaar",-1.7723900000000001E-2]
["_cons",33.676900000000003]
[]
["Cancer",16997,24598.066558559996]
["Circulatory",7038,10185.39697824]
["Respiratory",1998,2891.5065590399995]
["Gastrointestinal",7293,10554.433100640001]
["Infectious",20829,30143.738797919999]
["Endocrine",3124,4521.0542995200003]
["Neurological",5480,7930.6586303999993]
["Genitourinary",43813,63406.194630239996]
["Maternity",2969208,4297039.2428198401]
["blood",9419,13631.181321119999]
["Mental",18744,27126.32579712]
["Learning",149883,216910.74954383998]
["vision",45788,66264.41557823999]
["hearing",6239,9029.0837947199998]
["Dental",42472,61465.498786559998]
["Skin",101042,146228.03090016]
["Musculoskeletal",15628,22616.849101440002]
["Poisoning",113546,164323.82570207998]
[]
["average",12936,18720.985409279998]
[]
["inflation",119.17]
["exchange rate",1.2143999999999999]

{"sheet":"lijsten","index":2,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Lijst 1"]
[]
["open","nee","alle hoofdstukken",null,"niet van toepassing"]
["gesloten","ja","infectieziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E4)","v":"niet van toepassing"},0,null,"historisch"]
[null,null,"nieuwvormingen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E5)","v":"niet van toepassing"},0.1,null,"proportioneel"]
[null,null,"bloedziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E6)","v":"niet van toepassing"},0.2]
[null,null,"endocriene aandoeningen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E7)","v":"niet van toepassing"},0.3]
[null,null,"psychische aandoeningen",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E8)","v":"niet van toepassing"},0.4]
[null,null,"zenuwziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E9)","v":"niet van toepassing"},0.5]
[null,null,"oog- en oorziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E10)","v":"niet van toepassing"},0.6]
[null,null,"hart- en vaatziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E11)","v":"niet van toepassing"},0.7]
[null,null,"longziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E12)","v":"niet van toepassing"},0.8]
[null,null,"gastrointestinale ziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E13)","v":"niet van toepassing"},0.9]
[null,null,"huidziekten",{"$f":"IF(POINT1.0!$E$12=\"open\",lijsten!$E$3,lijsten!E14)","v":"niet van toepassing"},1]
[null,null,"botspierziekten"]
[null,null,"urogenitale ziekten"]
[null,null,"zwangerschap en nieuwgeborenen"]
[null,null,"congenitale ziekten"]
[null,null,"overige symptomen"]
[null,null,"letsels"]

{"sheet":"hulpsheet","index":3,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[null,"Verloren QALYS"]
["infectieziekten",{"$f":"data!M3","v":53.966160466337179}]
["nieuwvormingen",{"$f":"data!M4","v":194.61535126442169}]
["bloedziekten",{"$f":"data!M5","v":14.932185985306569}]
["endocriene aandoeningen",{"$f":"data!M6","v":45.039114587830028}]
["psychische aandoeningen",{"$f":"data!M7","v":49.790411574747978}]
["zenuwziekten",{"$f":"data!M8","v":87.70590979739211}]
["oog- en oorziekten",{"$f":"data!M9","v":3.6578983301875123}]
["hart- en vaatziekten",{"$f":"data!M10","v":13.810658263488737}]
["longziekten",{"$f":"data!M11","v":23.796796081722459}]
["gastrointestinale ziekten",{"$f":"data!M12","v":25.153017133519409}]
["huidziekten",{"$f":"data!M13","v":52.518878362806809}]
["botspierziekten",{"$f":"data!M14","v":0}]
["urogenitale ziekten",{"$f":"data!M15","v":5.0597205198808028}]
["zwangerschap en nieuwgeborenen",{"$f":"data!M16","v":11.637630029106761}]
["congenitale ziekten",{"$f":"data!M17","v":41.108772740650551}]
["overige symptomen",{"$f":"data!M18","v":29.101978245707446}]
["letsels",{"$f":"data!M19","v":29.247486628968087}]