{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Instructions","Step 1 Smoking Costs","Step 2 Dosing Guide","Step 3 Cost of NRT","Results","Product Offering","Conversation Guide","Case Studies","FAQ","About this Tool","Information"],"not_rendered":{"charts":6,"images":84,"macros":1,"external_links":0,"defined_names":7,"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":"Instructions","index":0,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[14,2,14,20],[13,2,13,18],[0,1,0,19],[1,2,2,13],[5,4,5,11],[7,4,7,11],[9,4,9,11],[10,4,10,9]]}
[null,"Smoking Cessation Cost Comparison Tool"]
[null,null,"A common misperception is that nicotine replacement therapy (NRT) is cost prohibitive versus the cost of cigarettes. This tool can help patients understand the relative cost of NRT in comparison to the money they are spending on cigarettes.\n\nNote: For smokers who average less than 5, or more than 25 cigarettes per day, the cost benefit of NRT may need to be calculated over a shorter/longer period of time."]
[]
[null,null,null,"How to use this tool"]
[]
[null,null,null,null,"Step 1. Fill in Cost of Cigarettes section based on patients habits. "]
[]
[null,null,null,null,"Step 2. Review and Discuss Dosing Guide to determine NRT plan"]
[]
[null,null,null,null,"Step 3. Fill in Cost of NRT section based on patient preferences"]
[null,null,null,null,"View and print NRT Cost Comparison results"]
[]
[]
[null,null,"The development of this tool has been sponsored by NICORETTE® Canada. The tool is current as of January 25th, 2022. All pricing information sourced July 2021."]
[null,null,"The content, including all cost/pricing estimates,  is intended for educational and informational purposes only, and is not to be modified in any way. The user shall be fully responsible for any consequences resulting from use or reliance on the Content. The Content is obtained from a number of sources and is provided without charge on an “as is” basis without any representation, warranty or condition, whether express or implied, statutory or otherwise, as to quality, accuracy, completeness, timeliness, legality, currency, reliability, efficacy or fitness for a particular purpose. The Content is for information purposes only and not intended to be a substitute for professional medical or healthcare advice, diagnosis or treatment. The user should always seek advice from a professional healthcare provider regarding a medical condition.\n\nJohnson & Johnson Inc. (“JJI”), nor any of its directors, officers, agents, employees or affiliates shall be responsible for any direct, indirect, incidental, special, consequential or punitive damages, however caused, arising out of or in connection with the use or reliance on the Content, including any loss of use, personal injury, sickness or disease or any other loss, whether the action is in contract, tort (including negligence) incurred as a result of: (i) the use or inability to use the Smoking Cessation Cost Comparison Tool (ii) any inaccuracy, incompleteness or misinformation contained in the Content or (iii) reliance upon or acting upon any information found in the Content."]
[null,null,"Always read and follow the label"]
[null,null,"© Johnson & Johnson Inc. 2022"]

{"sheet":"Step 1 Smoking Costs","index":1,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[8,1,8,2],[0,0,0,20],[5,1,5,2]]}
["Smoking Cessation Cost Comparison Tool"]
[]
[]
[null,"Step 1: Cost of Cigarettes"]
[]
[null,"Please fill in all light blue cells with patient information"]
[]
[null,"Number of cigarettes smoked per day"]
[null,"Cost per pack(s)/carton of cigarettes (tax included) "]
[null,null,"Patient unsure of costs",{"$f":"IF(D9=\"\",VLOOKUP(C10,Information!A2:C13,2,FALSE),D9)","v":0},"*"]
[null,"Number of cigarettes purchased at a time"]
[]
[]
[null,null,"Daily Expense",{"$f":"(D8/D11)*PRODUCT(1,D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"Weekly Expense",{"$f":"(D8/D11)*PRODUCT(7,D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"Monthly Expense",{"$f":"(D8/D11)*PRODUCT(30,D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"Yearly Expense",{"$f":"(D8/D11)*PRODUCT(365,D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"5-year Expense",{"$f":"(D8/D11)*PRODUCT((365*5),D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"10-year Expense",{"$f":"(D8/D11)*PRODUCT((365*10),D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"20-year Expense",{"$f":"(D8/D11)*PRODUCT((365*20),D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"30-year Expense",{"$f":"(D8/D11)*PRODUCT((365*30),D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"40-year Expense",{"$f":"(D8/D11)*PRODUCT((365*40),D10)","v":{"$error":"#DIV/0!"}}]
[null,null,"50-year Expense",{"$f":"(D8/D11)*PRODUCT(18250,D10)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"*Pricing estimate based on cigarette prices sourced from the Greater Toronto Area July 2021."]

{"sheet":"Step 2 Dosing Guide","index":2,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,15],[2,2,2,5],[2,8,2,11],[5,1,5,9],[15,13,15,16],[10,3,10,6],[12,3,12,6],[16,1,17,4],[1,5,1,11],[6,1,6,8],[1,1,1,4],[25,7,26,7],[25,8,26,8],[25,9,26,9],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,5,24,5],[23,6,24,6],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,5,26,5],[25,6,26,6],[23,7,24,7],[23,8,24,8],[23,9,24,9]]}
["       Combination Therapy: Patch + Another Form of NRT"]
[]
[null,null,"Patch - Background nicotine substitution\nMaintains a constant, lower level of nicotine throughout the day. \n",null,null,null,null,null,"NRT - Fast relief for breakthrough craving\nSupplies additional levels of nicotine instead of a cigarette. "]
[]
[null,"Step 2: NICORETTE® and NICODERM® Combination Therapy Dosing Guide "]
[null,"\nThis dosing guide has been created to help you determine the NICORETTE® or NICODERM® (NRT) combination therapy products your patient might need while on their quit journey. \n\n\n\n"]
[null,"Follow the steps below and select the products on the right as you determine which product is suitable for your patients needs. "]
["A)","Choose your NICODERM® patch strength and use as directed. "]
[null,"Step 1: Recap"]
[null,"Number of cigarettes smoked per day",{"$f":"'Step 1 Smoking Costs'!D8","v":0}]
[null,"Estimated mg of Nicotine per day ",{"$f":"C10*1","v":0},"Dosing Tip: 1 Cigarette Delivers 1-2mg of Nicotine"]
[null,"* based on 1mg per cigarette"]
[null,"# of weeks for NRT Quit Plan based on cigarettes per day",{"$f":"IF(C10<=10,\"9\",\"11\")","v":"9"},"For the purpose of this tool 9 weeks is used as the base. Each patient is unique. Adjust NRT Dosing/length of time based on smoker habits and symptoms/side effects reported."]
[]
[null,"10 or more cigarettes per day",null,null,null,null,"Weeks 1-6","Weeks 7 & 8","Weeks 9 & 10","Weeks 11+",null,"Select","# of Weeks","Approx # required for quit journey"]
[null,"Less than 10 cigarettes per day ",null,null,null,null,null,"Weeks 1-6","Weeks 7-8","Weeks 9+"]
[null,"NICODERM® PATCH",null,null,null,"Use 1 patch daily ","Step 1 \n21mg","Step 2\n 14mg","Step 3 \n7mg","It is important to complete treatment. If you feel you need to use Nicoderm® patch or combination Nicoderm® patch and\nNICORETTE® as needed therapy for longer than 6 months to keep from smoking, talk to your health care provider",null,null,{"$f":"IF(C10>10,\"1-6 weeks\",0)","v":0},"1 per day x # of weeks",false]
[null,null,null,null,null,"Use 1 patch daily ",null,"Step 2\n 14mg","Step 3 \n7mg","It is important to complete treatment. If you feel you need to use Nicoderm® patch or combination Nicoderm® patch and NICORETTE® as needed therapy for longer than 6 months to keep from smoking, talk to your health care provider",null,null,{"$f":"IF(C10>10,\"2 weeks\",\"1-6 weeks\")","v":"1-6 weeks"},"1 per day x # of weeks",false]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C10>10,\"2+ weeks\",\"2 weeks\")","v":"2 weeks"},"1 per day x # of weeks",false]
[]
["B)","Choose your NICORETTE® product of choice and use as directed."]
[null," See product inserts for more information. "]
[null,"Format","Characteristics/Attributes","Flavour","Strength ","Daily Maximum","Week 1 - 6","Week 7 & 8","Weeks 9 &10","Weeks 11+",null,"Select","Recommended min/max","Approx # per day",null,"Approx # required for quit journey","*Each patient will be unique and NRT usage will vary"]
[null,"NICORETTE® GUM","I want something that tastes great","Fresh Fruit\nULTRA fresh mint\nExtreme Chill®\nSpearmint\nCinnamon","2mg\n\nFor combination nicotine replacement therapy, use NICORETTE® 2mg gum if your time to first cigarette is >30 min after waking. ","20 Pieces","1 piece of gum every 1 to 2 hours as needed ","1 piece of gum every 1 to 2 hours as needed ","1 piece of gum every 1 to 2 hours as needed ","NICORETTE® oral formats can be used as required after the discontinuation of NICODERM® patch",null,null,"Min: 4-5 pieces per day\nMax: 20 pieces per day",10,false,{"$f":"N24*$C$13","v":90}]
[null,null,null,null," 4mg\n\nIf the time to your first cigarette is <30 min after waking use NICORETTE® 4mg gum.",null,null,null,null,null,null,null,"Min: 4-5 pieces per day\nMax: 20 pieces per day",10,false,{"$f":"N25*$C$13","v":90}]
[null,"NICORETTE® LOZENGE","I want something that tastes great, is discreet and is suitable for those with dental work/dentures.","Fresh Fruit\nMint","2mg\n\nFor combination nicotine replacement therapy, use NICORETTE® 2mg lozenge if your time to first cigarette is >30 min after waking. ","15 Lozenges","1 lozenge every 1 to 2 hours as needed ","1 lozenge every 1 to 2 hours as needed ","1 lozenge every 1 to 2 hours as needed ","NICORETTE® oral formats can be used as required after the discontinuation of NICODERM® patch",null,null,"Min: 4-5 pieces per day\nMax: 15 pieces per day",4,false,36]
[null,null,null,null,"4mg\n\nIf the time to your first cigarette is <30 min after waking use NICORETTE® 4mg lozenge.",null,null,null,null,null,null,null,"Min: 4-5 pieces per day\nMax: 15 pieces per day",4,false,36]
[null,"NICORETTE® INHALER ","I want something that satisfies the hand-to-mouth craving and keeps my hands busy.","Menthol","1-2 mg delivered per 5-10 minute use","12 Cartridges","Use as needed. 1 cartridge = 20 minutes of puffing ","Use as needed. 1 cartridge = 20 minutes of puffing ","Use as needed. 1 cartridge = 20 minutes of puffing ","NICORETTE® oral formats can be used as required after the discontinuation of NICODERM® patch",null,null,"12 Cartridges per day",2,false,18]
[null,"NICORETTE® QuickMist® and QuickMist® SmartTrackTM Spray","I want something that starts working in 30 seconds and is discreet.\n\nSmartTrackTM enabled QuickMist® allows users to tap and track their use with their mobile phone using the NICORETTE® Stop Smoking APP.","Fresh Mint\nCool Berry* \n\n*QuickMist®  Only","1mg nicotine per spray","64 Sprays Per Day\n\n(~150 sprays per container)","1 spray every 1 to 2 hours as needed ","1 spray every 1 to 2 hours as needed ","1 spray every 1 to 2 hours as needed ","NICORETTE® oral formats can be used as required after the discontinuation of NICODERM® patch",null,null,"min: 1 spray every 1-2 hours\nMax: 64 sprays per day",1,false,9]

{"sheet":"Step 3 Cost of NRT","index":3,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,0,0,23],[5,1,5,2],[4,1,4,21]]}
["Smoking Cessation Cost Comparison Tool"]
[]
[]
[null,"Step 3: Cost of Nicotine Replacement Therapy (NRT)"]
[null,"Based on information below from Steps 1 &2 select store preference and number of boxes required in table below. \nIf you expect your patient to use more than 12 weeks of therapy please note the cost of NRT will only be displayed within a 3 month window on the chart to the right. Cost totals will be correct to the information entered.  "]
[null,"Information from Steps 1 & 2",null,"Approx # of product required"]
[null,"Number of Cigarettes per day",{"$f":"'Step 1 Smoking Costs'!D8","v":0}]
[null,"NICODERM® Patch Step 1 - 21 mg",{"$f":"IF('Step 2 Dosing Guide'!O17=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"},{"$f":"IF(C8=\"Selected\",'Step 2 Dosing Guide'!N17,\"0\")","v":"0"}]
[null,"NICODERM® Patch Step 2 - 14mg",{"$f":"IF('Step 2 Dosing Guide'!O18=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"},{"$f":"IF(C9=\"Selected\",'Step 2 Dosing Guide'!N18,\"0\")","v":"0"}]
[null,"NICODERM® Patch Step 3 - 7mg",{"$f":"IF('Step 2 Dosing Guide'!O19=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"},{"$f":"IF(C10=\"Selected\",'Step 2 Dosing Guide'!N19,\"0\")","v":"0"}]
[null,"NICORETTE® Gum - 2mg",{"$f":"IF('Step 2 Dosing Guide'!O24=TRUE,\"2mg Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C11=\"2mg Selected\", 'Step 2 Dosing Guide'!P24,\"\")","v":""}]
[null,"NICORETTE® Gum 4mg",{"$f":"IF('Step 2 Dosing Guide'!O25=TRUE,\"4mg Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C12=\"4mg Selected\", 'Step 2 Dosing Guide'!P25,\"\")","v":""}]
[null,"NICORETTE® Lozenge - 2mg",{"$f":"IF('Step 2 Dosing Guide'!O26=TRUE,\"2mg Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C13=\"2mg Selected\", 'Step 2 Dosing Guide'!P26,\"\")","v":""}]
[null,"NICORETTE® Lozenge - 4mg",{"$f":"IF('Step 2 Dosing Guide'!O27=TRUE,\"4mg Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C14=\"4mg Selected\", 'Step 2 Dosing Guide'!P27,\"\")","v":""}]
[null,"NICORETTE® Inhaler",{"$f":"IF('Step 2 Dosing Guide'!O28=TRUE,\"Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C15=\"Selected\", 'Step 2 Dosing Guide'!P28,\"\")","v":""}]
[null,"NICORETTE® QuickMist® and QuickMist® SmartTrackTM Spray",{"$f":"IF('Step 2 Dosing Guide'!O29=TRUE,\"Selected\", \"Not Selected\")","v":"Not Selected"},{"$f":"IF(C16=\"Selected\", 'Step 2 Dosing Guide'!P29,\"\")","v":""}]
[]
[]
[null,"Type of NRT ","Store of Choice","Price Per Box","Price Per Unit",null,"# of Boxes Used","Total"]
[]
[null,"Nicoderm® Step 1 21mg Patch (21 patches*)","Costco",{"$f":"VLOOKUP(C21,Information!H19:I20,2,FALSE)","v":67.989999999999995},{"$f":"D21/21","v":3.2376190476190474},null,null,{"$f":"D21*G21","v":0}]
[null,"Nicoderm® Step 1 21mg Patch (14 patches)","Click here for drop-down options",{"$f":"VLOOKUP(C22,Information!H2:I14,2,FALSE)","v":0},{"$f":"D22/14","v":0},null,null,{"$f":"D22*G22","v":0}]
[null,"Nicoderm® Step 1 21mg Patch (7 patches)","Click here for drop-down options",{"$f":"VLOOKUP(C23,Information!K2:L14,2,FALSE)","v":0},{"$f":"D23/7","v":0},null,null,{"$f":"D23*G23","v":0}]
[null,"Nicoderm® Step 2 14mg Patch (7 patches)","Loblaws",{"$f":"VLOOKUP(C24,Information!N2:O14,2,FALSE)","v":31.99},{"$f":"D24/7","v":4.5699999999999994},null,null,{"$f":"PRODUCT(D24,G24)","v":31.99}]
[null,"Nicoderm® Step 3 7mg Patch (7 patches)","Loblaws",{"$f":"VLOOKUP(C25,Information!Q2:R13,2,FALSE)","v":31.99},4.5699999999999994,null,null,{"$f":"PRODUCT(D25,G25)","v":31.99}]
[]
[null,"Nicorette® Gum 2mg (315 pieces*)","Costco",{"$f":"VLOOKUP(C27,Information!W19:X20,2,FALSE)","v":79.989999999999995},{"$f":"D27/315","v":0.2539365079365079},null,null,{"$f":"PRODUCT(D27,G27)","v":79.989999999999995}]
[null,"Nicorette® Gum 2mg (105 pieces)","Click here for drop-down options",{"$f":"VLOOKUP(C28,Information!W2:X14,2,FALSE)","v":0},{"$f":"D28/105","v":0},null,null,{"$f":"PRODUCT(D28,G28)","v":0}]
[null,"Nicorette® Gum 4mg (315 pieces*)","Click here for drop-down options",{"$f":"VLOOKUP(C29,Information!T19:U20,2,FALSE)","v":0},{"$f":"D29/315","v":0},null,null,{"$f":"PRODUCT(D29,G29)","v":0}]
[null,"Nicorette® Gum 4mg (105 pieces)","Amazon",{"$f":"VLOOKUP(C30,Information!T2:U14,2,FALSE)","v":33.97},{"$f":"D30/105","v":0.32352380952380949},null,null,{"$f":"PRODUCT(D30,G30)","v":33.97}]
[]
[null,"Nicorette® Lozenge 2mg (88 pieces)","Click here for drop-down options",{"$f":"VLOOKUP(C32,Information!AC2:AD9,2,FALSE)","v":0},{"$f":"D32/88","v":0},null,null,{"$f":"PRODUCT(D32,G32)","v":0}]
[null,"Nicorette® Lozenge 4mg (88 pieces)","Click here for drop-down options",{"$f":"VLOOKUP(C33,Information!Z2:AA9,2,FALSE)","v":0},0,null,null,{"$f":"PRODUCT(D33,G33)","v":0}]
[]
[null,"Nicorette® Inhaler 4mg (42 cartridges)","Loblaws",{"$f":"VLOOKUP(C35,Information!AF2:AG14,2,FALSE)","v":37.99},{"$f":"D35/42","v":0.90452380952380962},null,null,{"$f":"PRODUCT(D35,G35)","v":37.99}]
[]
[null,"Nicorette® QuickMist® Spray 1mg (150 sprays)","Click here for drop-down options",{"$f":"VLOOKUP(C37,Information!AI2:AJ14,2,FALSE)","v":0},{"$f":"D37/150","v":0},null,null,{"$f":"PRODUCT(D37,G37)","v":0}]
[null,"Nicorette® QuickMist® Spray 1mg (450 sprays*)","Click here for drop-down options",{"$f":"VLOOKUP(C38,Information!AI19:AJ20,2,FALSE)","v":0},{"$f":"D38/450","v":0},null,null,{"$f":"PRODUCT(D38,G38)","v":0}]
[]
[null,"* Smaller sizes are available. Buying in volume is more cost effective over time. Coupons are not redeemable at Costco or Amazon."]
[null,null,null,"Tax",null,"NRT Expense:",null,{"$f":"SUM(H21:H37)","v":215.93}]
[null,"Select your province to adjust tax %","Ontario",{"$f":"VLOOKUP(C42,Information!A46:F58,6, FALSE)","v":0.13},null,"Tax: ",null,{"$f":"VLOOKUP(C42,Information!A46:F58,6, FALSE)*H41","v":28.070900000000002}]
[]
[]
[null,null,null,null,null,"Total Cost of NRT with Tax",null,{"$f":"SUM(H41:H42)","v":244.0009}]
[]
[]
[null,"NRT prices sourced online or in-store in the Greater Toronto Area July 2021."]

{"sheet":"Results","index":4,"n_rows":91,"n_cols":12,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,0,0,15],[89,1,89,12],[79,1,79,2],[65,1,65,2],[73,1,73,2],[79,7,79,13],[72,7,72,13],[21,3,21,14],[22,3,22,14],[23,3,23,14],[24,3,24,14],[25,3,25,14],[26,3,26,14],[27,3,27,14],[28,3,28,14],[29,3,29,14]]}
["Smoking Cessation Cost Comparison Tool"]
[null,"Results: Cost of Cigarettes"]
[]
[]
[]
[]
[null,"Daily Expense",{"$f":"'Step 1 Smoking Costs'!D14","v":{"$error":"#DIV/0!"}}]
[null,"Weekly Expense",{"$f":"'Step 1 Smoking Costs'!D15","v":{"$error":"#DIV/0!"}}]
[null,"Monthly Expense",{"$f":"'Step 1 Smoking Costs'!D16","v":{"$error":"#DIV/0!"}}]
[null,"Yearly Expense",{"$f":"'Step 1 Smoking Costs'!D17","v":{"$error":"#DIV/0!"}}]
[null,"5-year Expense",{"$f":"'Step 1 Smoking Costs'!D18","v":{"$error":"#DIV/0!"}}]
[null,"10-year Expense",{"$f":"'Step 1 Smoking Costs'!D19","v":{"$error":"#DIV/0!"}}]
[null,"20-year Expense",{"$f":"'Step 1 Smoking Costs'!D20","v":{"$error":"#DIV/0!"}}]
[null,"30-year Expense",{"$f":"'Step 1 Smoking Costs'!D21","v":{"$error":"#DIV/0!"}}]
[null,"40-year Expense",{"$f":"'Step 1 Smoking Costs'!D22","v":{"$error":"#DIV/0!"}}]
[null,"50-year Expense",{"$f":"'Step 1 Smoking Costs'!D23","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Results: Cost of Nicotine Replacement Therapy (NRT) vs Smoking"]
[null,"NRT Selections: ",null,"HCP Notes"]
[null,"NICODERM® Patch Step 1 - 21 mg",{"$f":"IF('Step 2 Dosing Guide'!O17=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"}]
[null,"NICODERM® Patch Step 2 - 14mg",{"$f":"IF('Step 2 Dosing Guide'!O18=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"}]
[null,"NICODERM® Patch Step 3 - 7mg",{"$f":"IF('Step 2 Dosing Guide'!O19=TRUE,\"Selected\",\"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® Gum - 2mg",{"$f":"IF('Step 2 Dosing Guide'!O24=TRUE,\"2mg Selected\", \"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® Gum 4mg",{"$f":"IF('Step 2 Dosing Guide'!O25=TRUE,\"4mg Selected\", \"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® Lozenge - 2mg",{"$f":"IF('Step 2 Dosing Guide'!O26=TRUE,\"2mg Selected\", \"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® Lozenge - 4mg",{"$f":"IF('Step 2 Dosing Guide'!O27=TRUE,\"4mg Selected\", \"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® Inhaler",{"$f":"IF('Step 2 Dosing Guide'!O28=TRUE,\"Selected\", \"Not Selected\")","v":"Not Selected"}]
[null,"NICORETTE® QuickMist® and QuickMist® SmartTrackTM Spray",{"$f":"IF('Step 2 Dosing Guide'!O29=TRUE,\"Selected\", \"Not Selected\")","v":"Not Selected"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Other Potential Sources of Savings"]
[null,"Recommend reducing caffeine use by 50% when quitting: ",null,null,null,null,null,"J&J -$5 off coupons per purchase"]
[null,"Current amount spent on caffeine per day",0,null,null,null,null,null,null,null,"# of boxes purchased",{"$f":"Information!A40","v":0}]
[null,"Reduced by 50%",{"$f":"C67/2","v":0},null,null,null,null,null,null,null,"Total Savings",{"$f":"L67*5","v":0}]
[null,null,null,null,null,null,null,null,null,null,"*$5 coupon is exempt at Costco and Amazon"]
[null,"One Month",{"$f":"C68*30","v":0}]
[null,"6 Months",{"$f":"C70*6","v":0}]
[null,"1 Year",{"$f":"C71*2","v":0}]
[null,null,null,null,null,null,null,"Other areas that can help you save money on your Quit Journey"]
[null,"Pack a lunch for work daily:",null,null,null,null,null,"20% off Seniors Days at participating retailers"]
[null,"Assumes $10 per day/5 days for lunch",null,null,null,null,null,"Watch for flyers/sales!"]
[null,"One Month",{"$f":"200","v":200},null,null,null,null,"Bulk buy (14 or 21 packs- Costco/Amazon) "]
[null,"6 Months",{"$f":"C76*6","v":1200},null,null,null,null,"Loyalty Point Programs"]
[null,"1 Year",{"$f":"C77*2","v":2400}]
[null,"Time Savings "]
[null,"Time spent smoking a cigarette is 6min (on average) ",null,null,null,null,null,"Other areas that can help you save time on your Quit Journey"]
[null,"min/day ",{"$f":"'Step 1 Smoking Costs'!D8*6","v":0},null,null,null,null,"Gas/travel to purchase cigarettes"]
[null,"Hours per day",{"$f":"C81/60","v":0},"2 Hours to watch a movie with family",null,null,null,"Hourly rate of time it takes to purchase cigarettes"]
[null,"Days per month",{"$f":"C82*30/24","v":0},"60 hours = weekend getaway",null,null,null,"Time to move outside to smoke"]
[null,"Days in 6 months",{"$f":"C83*6","v":0},"14 days = 2 week vacation",null,null,null,"Activities missed due to smoking"]
[null,"Days in 1 year",{"$f":"C84*2","v":0},"30 days to learn a new language/skill"]
[null,"Days in 10 years",{"$f":"C84*10","v":0}]
[null,"References:"]
[null,"Results calculated based on cigarette and NRT costs sourced online and in-store in the Greater Toronto Area July 2021 (excluding cigarette costs supplied by patient)"]
[]
[null,"The development of this tool has been sponsored by NICORETTE® Canada. The tool is current as of January 25th, 2022. All pricing information sourced July 2021.\nThe content, including all cost/pricing estimates, is intended for educational and informational purposes only, and is not to be modified in any way. The user shall be fully responsible for any consequences resulting from use or reliance on the Content. The Content is obtained from a number of sources and is provided without charge on an “as is” basis without any representation, warranty or condition, whether express or implied, statutory or otherwise, as to quality, accuracy, completeness, timeliness, legality, currency, reliability, efficacy or fitness for a particular purpose. The Content is for information purposes only and not intended to be a substitute for professional medical or healthcare advice, diagnosis or treatment. The user should always seek advice from a professional healthcare provider regarding a medical condition.\n\nJohnson & Johnson Inc. (“JJI”), nor any of its directors, officers, agents, employees or affiliates shall be responsible for any direct, indirect, incidental, special, consequential or punitive damages, however caused, arising out of or in connection with the use or reliance on the Content, including any loss of use, personal injury, sickness or disease or any other loss, whether the action is in contract, tort (including negligence) incurred as a result of: (i) the use or inability to use the Smoking Cessation Cost Comparison Tool (ii) any inaccuracy, incompleteness or misinformation contained in the Content or (iii) reliance upon or acting upon any information found in the Content."]
[null,"Always read and follow the label"]

{"sheet":"Product Offering","index":5,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[11,6,12,6],[11,7,12,7],[9,2,10,2],[9,3,10,3],[9,4,10,4],[11,2,12,2],[11,3,12,3],[11,4,12,4],[5,2,6,5],[5,6,6,6],[0,0,0,8],[9,6,10,6],[9,7,10,7]]}
["Smoking Cessation Cost Comparison Tool"]
[]
[]
[]
[null,null,null,null,null,null,"How to use videos "]
[null,null,"NICODERM® Patch"]
[]
[]
[null,null,"Format","Characteristics/Attributes","Flavour","Strength ","Daily Maximum","How to use videos "]
[null,null,"NICORETTE® GUM","I want something that tastes great","Fresh Fruit\nULTRA fresh mint\nExtreme Chill®\nSpearmint\nCinnamon","2mg\n\nFor combination nicotine replacement therapy, use NICORETTE® 2mg gum if your time to first cigarette is >30 min after waking. ","20 Pieces"]
[null,null,null,null,null," 4mg\n\nIf the time to your first cigarette is <30 min after waking use NICORETTE® 4mg gum."]
[null,null,"NICORETTE® LOZENGE","I want something that tastes great, is discreet and is suitable for those with dental work/dentures.","Fresh Fruit\nMint","2mg\n\nFor combination nicotine replacement therapy, use NICORETTE® 2mg lozenge if your time to first cigarette is >30 min after waking. ","15 Lozenges"]
[null,null,null,null,null,"4mg\n\nIf the time to your first cigarette is <30 min after waking use NICORETTE® 4mg lozenge."]
[null,null,"NICORETTE® INHALER ","I want something that satisfies the hand-to-mouth craving and keeps my hands busy.","Menthol","1-2 mg delivered per 5-10 minute use","12 Cartridges"]
[null,null,"NICORETTE® QuickMist® and QuickMist® SmartTrackTM Spray","I want something that starts working in 30 seconds and is discreet.\n\nSmartTrackTM enabled QuickMist® allows users to tap and track their use with their mobile phone using the NICORETTE® Stop Smoking APP.","Fresh Mint\nCool Berry* \n\n*QuickMist®  Only","1mg nicotine per spray","64 Sprays Per Day\n\n(~150 sprays per container)","Learn More about the QuickMist® SmartTrackTM and Stop Smoking APP","  "]
[null,null,null,null,"* Flavour order based on consumer preferences"]

{"sheet":"Conversation Guide","index":6,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[47,0,47,14],[0,0,0,13]]}
["Smoking Cessation Cost Comparison Tool"]

{"sheet":"Case Studies","index":7,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[[7,2,7,3],[8,2,8,3],[9,2,9,3],[0,0,0,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[3,2,3,3],[1,1,2,3]]}
["Smoking Cessation Cost Comparison Tool"]
[null,"DIFFERENT QUITTERS\nWILL NEED\nDIFFERENT \nSUPPORT"]
[]
[null,"Case Study 1","Case Study 2"]
["Cigarettes Per Day ","9 per day ","20 per day"]
["Time to First Cigarette","> 30 minutes of waking","<30 Minutes of waking"]
["Background ","Female patient has been slowly reducing her cigarette use and is now only smoking 9 cigarettes per day down from 15. \nShe is now ready to quit completely. \nShe has been using the 2mg gum to reduce but has been stuck at 9 cigarettes for a number of weeks.","Male high school science teacher is ready to quit smoking abruptly. \nHe has tried unsuccessfully in the past. \nHas tried gum and lozenge in the past but unable to use during work hours. \nHe is looking for something that works quickly and is discreet. \nHe is motivated through tracking his progress."]
["Recommendation","Combination Nicotine Replacement Therapy Patch + Gum","Combination Nicotine Replacement Therapy Patch + QuickMist SmartTrack"]
["Patch Recommendation","Follow treatment recommendations for Patch <10 cigarettes per day","Follow treatment recommendations for Patch >10 cigarettes per day"]
["NICORETTE Recommendation","Follow treatment recommendations for 2 mg Gum (time to 1st cigarette >30 min of waking)","Follow treatment recommendations for QuickMist SmartTrack (up to 64 sprays per day)"]

{"sheet":"FAQ","index":8,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[[33,2,33,9],[35,2,35,9],[31,3,31,8],[13,3,13,9],[0,0,0,18],[3,3,3,9],[5,3,5,9],[7,3,7,9],[9,3,9,9],[11,3,11,9],[21,3,21,8],[25,3,25,8],[19,3,19,9]]}
["Smoking Cessation Cost Comparison Tool FAQ"]
[]
[null,null,"Q1","Why should I tell my patients to reduce their caffeine intake when starting their cessation journey?"]
[null,null,null,"Smoking increases the clearance of caffeine by about 50%. It is recommended advise your patient to reduce their caffeine intake by 50% to reduce the risk of caffeine related side effects like tremors and nausea.1 Switching to decaffeinated versions can also help.\n\n1.University of California San Francisco. Smoking Cessation Leadership center. Drug Interactions with Tobacco Smoke. "]
[null,null,"Q2","Is nicotine bad for you?"]
[null,null,null,"Some people worry that using Nicotine Replacement Therapy (NRT) to help them quit will be just as bad for their health as smoking cigarettes. It’s not true.\n\nIt’s cigarette smoke’s harmful chemicals, such as tar and carbon monoxide that are bad for you. Those ingredients can lead to health problems like heart disease and lung cancer.\n\nNicotine causes you to become addicted to smoking, and using NRT lets you reduce the cigarettes you smoke. By reducing the amount of tobacco smoke you inhale, you also reduce the associated health risks.\n\nhttps://www.nicorette.ca/get-ready-to-quit/myths-about-quitting-smoking"]
[null,null,"Q3","My patient only want to use willpower to quit."]
[null,null,null,"People who try quitting cold turkey have less chance of stopping smoking for good compared to people who use proven medications to reduce strong withdrawal symptoms. Quitting cold turkey can be especially hard because you’re dealing with the physical withdrawal symptoms at the same time as you’re kicking the habit. Instead, using medications like NICORETTE® have been  clinically proven to double your chances of successfully quitting smoking versus willpower alone.\n\nhttps://www.nicorette.ca/get-ready-to-quit/myths-about-quitting-smoking"]
[null,null,"Q4","What are the most common reasons for relapse when using NRT?"]
[null,null,null,"There are many reasons why quit attempts fail but from a nicotine replacement therapy (NRT) perspective, inadequate dosing and incorrect use is often at the heart of it. The good news is that intense nicotine withdrawal symptoms, which are the number one reason for relapse, can be very successfully mitigated through appropriate NRT dosing, usage guidance, and adherence to an appropriate treatment timeline.  This is where HCPs can play an important role - optimizing their patient medication regime. "]
[null,null,"Q5","Are cigarettes really addictive?"]
[null,null,null,"It may be surprising to many to learn that tobacco – not heroin, cocaine, or alcohol, has the highest chance of dependency after one single use1. This is due to how quickly and efficiently cigarettes deliver nicotine to the brain. \nEvidence suggests that 32% of smokers are dependent after just one cigarette.2,3\n\n1.American Cancer Society, Why People Start Smoking and Why It’s Hard to Stop (2020) \n2.Stahl’s Essential Psychopharmacology, 3rd ed. 2008; \n3.https://journals.lww.com/cja/Citation/2014/12000/AN_EVOLVING_PERSPECTIVE_ON_SMOKING_CESSATION.14.aspx"]
[null,null,"Q6","Tips to help patients trying to quit:"]
[null,null,null,"Nicotine has not been shown to cause cancer1 In fact, its the toxins in cigarette smoke, rather than nicotine that cause chronic lung disease, heart disease and other disorders NRT safety profiles have been established in over 30 years of worldwide clinical use2. Nicotine can cause adverse effects as it is a stimulant(e.g. CV, CNS, respiratory) with the potential increase in risk of arrhythmias and high blood pressure. For a full list of warnings please read the product label.\n\n1.U.S. Department of Health and Human Services (National Cancer Institute). Dispelling Myths About Nicotine Replacement Therapy. Available at: http://cancercontrol.cancer.gov/brp/tcrb/documents/MythsaboutNRTFactSheet.pdf. Accessed May 11, 2015.\n2.Food and Drug Administration: Consumer Health Information. Nicotine Replacement Therapy Labels May Change. Available at: http://www.fda.gov/ForConsumers/ConsumerUpdates/ucm345087.htm. Accessed May 30, 2015."]
[null,null,"Q7","How can I motivate my patient to quit?"]
[null,null,null,"Motivational approaches focus on providing:\n\nAppropriate empathy\nNon-judgmental advice\nPersonalized feedback (reflected back to the patient)\nPositive reinforcement\n\nhttps://www.helpthemquit.ca/counselling/techniques"]
[null,null,"Q8","What are some non-pharmacotherapy ways my patients can cope through strong cravings?"]
[null,null,null,"Suggest the ‘4Ds’ to cope with nicotine withdrawal:\n\nDrink plenty of water – between 6 and 8 glasses per day, unless restricted by your physician.\nDelay for 5 to 7 minutes (particularly the first-morning cigarette). The urge should pass.\nDo something else. For example, do something with your hands (e.g., knit, Sudoku, games on your phone, etc.) or something relaxing (e.g., a calming bath).\nDeep breathing. This releases endorphins and may mimic the sensation of the first drag of a cigarette.\nhttps://www.helpthemquit.ca/patient-barriers/motivation\n"]
[null,null,"Q9","My patient is concerned with the long-term safety of using NRT."]
[null,null,null,"Nicotine has not been shown to cause cancer1 In fact, its the toxins in cigarette smoke, rather than nicotine that cause chronic lung disease, heart disease and other disorders NRT safety profiles have been established in over 30 years of worldwide clinical use2. Nicotine can cause adverse effects as it is a stimulant(e.g. CV, CNS, respiratory) with the potential increase in risk of arrhythmias and high blood pressure. For a full list of warnings please read the product label.\n\n1.U.S. Department of Health and Human Services (National Cancer Institute). Dispelling Myths About Nicotine Replacement Therapy. Available at: http://cancercontrol.cancer.gov/brp/tcrb/documents/MythsaboutNRTFactSheet.pdf. Accessed May 11, 2015.\n2.Food and Drug Administration: Consumer Health Information. Nicotine Replacement Therapy Labels May Change. Available at: http://www.fda.gov/ForConsumers/ConsumerUpdates/ucm345087.htm. Accessed May 30, 2015."]
[null,null,"Q10","How do I titrate NRT?"]
[null,null,null,"Titrating combination therapy:\n- Use starting NRT patch dose for 6 weeks and \u000breduce dose by 7 mg every 2 weeks thereafter\n- If strong cravings return when attempting downward titration, consider remaining at the higher dose for longer\n- NRT can be used for 10-12 weeks or longer if necessary\n- Gum, lozenge, inhaler or oral spray can be used after discontinuation of patch, as required"]
[null,null,"Q11","Who is a good candidate for combination therapy?"]
[null,null,null,"1) Patients who have used NRT in a previous quit attempt but relapsed\n2) Patients who have had multiple failed quit attempts\n3) Patients who feel they need something more than a patch or single NRT format\n4) Patients who are experiencing breakthrough cravings or who have a high level of dependence\n"]
[null,null,"Q12","Drug InterACTIONS with Tobacco Smoke"]
[null,null,null,"Tobacco smoke impacts the metabolism of many drugs in the liver. Symptoms that arise with smoking cessation may, in fact, be due to drug interactions, and not nicotine replacement therapy. For more information visit: https://www.helpthemquit.ca/support-tools/for-healthcare-professionals"]
[null,null,"Q13","How much nicotine is delivered in 1 cigarette?"]
[null,null,null,"One cigarette delivers 1mg - 2mgs of nicotine.1\n1. Viegas CA. Noncigarette forms. of tobacco use. J. Bras Pneumol 2008;34(12):1069-73."]
[null,null,"Q14","What are the most common nicotine withdrawal symptoms?"]
[null,null,"Reference: Jarvis MJ. Why people smoke. BMJ 2004;328(7434):277-9. https://www.ncbi.nlm.nih.gov/pmc/articles/PMC324461/. "]
[null,null,"Q15","What is the difference between a cigarette and NRT?"]
[null,null,null,"NRT Delivers nicotine differently than cigarettes\nNRT helps to maintain nicotine levels in the blood, thereby reducing withdrawal from faster-acting nicotine delivery mechanisms such as cigarettes.1\n\nSmoking delivers nicotine directly to the brain via the pulmonary system in 10-20 seconds.1 Nicotine from some NRT formats (e.g. transdermal patch) is more slowly absorbed,  while NRT formats such as, gum, lozenges, inhaler, oral spray, have much quicker absorption through the oral mucosa, e.g. 60 seconds for oral spray.2\n\nSlower release nicotine delivery mechanisms are less reinforcing because1:\n• Nicotine levels wane off rather than plunging to trigger withdrawal symptoms\n• The user has less control with the dose to receive a rewarding effect when desired\n\nReferences: 1. Flowers L. Nicotine Replacement Therapy. Am J  Psychiatry https://psychiatryonline.org/doi/full/10.1176/appi.ajp-rj.2016.110602. 2. Instructions for Use, Package Insert, Nicorette Oral Spray, Data on File, Johnson & Johnson Inc. "]
[null,null,"Q16","How can I connect with a J&J representative for tools, resources, questions and coupons?"]
[null,null,"Please email J&J Smoking Cessation at: smoking_cessation@its.jnj.com."]
[null,null,"Q17","Where can I get information on how to use each of the NRT formats/product offerings?"]
[null,null,"Please see the Product Offering tab in this tool for more information. \n\nFor more information visit: www.HelpThemQuit.ca"]

{"sheet":"About this Tool","index":9,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,5,3,9],[5,5,5,9],[7,5,7,9],[4,3,4,4]]}
["About this Tool"]
[]
[null,null,null,"Heather Hadden B Sc Phm R Phm\nPrimary Care Pharmacist ",null,"This tool was authored by Heather Hadden B Sc Phm R Phm for Johnson & Johnson Consumer Health. "]
[null,null,null,null,null,"Heather Hadden has a wealth of experience as a hospital pharmacist and a primary health care team pharmacist. After gradating from the University of Toronto she completed a Hospital Pharmacy Residency at Women’s College Hospital where she continued to work for several years before joining the Credit Valley Hospital for almost 20 years. She has since worked in primary care for over 13 years first at The Credit Valley Family Health Team and more recently helped to implement CarePoint Health, an Inter-Professional Care Team (IPCT) in Mississauga She has certifications in smoking cessation (TEACH Certified; OMSC, STOP) , palliative care, CBT-insomnia, memory clinics, and osteoporosis, She is one of  the Ontario VP’s for Pharmacist for a Smoke Free Canada as well as a preceptor for the U of T 4th year APPE students, Pharm D for Pharmacist program, Hospital Residency program and a Coach and Mentor for Hospital and Primary Care Pharmacists at the Ontario College of Pharmacists. She is a University of Toronto Preceptor of the Year award recipient for Pharmacy students and most recently the 2021 University of Toronto Arbor Award recipient. She is a member and founder of a number of pharmacy and health profession associations. "]
[null,null,null,"Maeryl Sumagang\nDoctor of Pharmacy (PharmD) Candidate",null,"This tool was developed through support by Maeryl Sumagang for Johnson & Johnson Consumer Health. "]
[null,null,null,null,null,"Maeryl Sumagang completed her Bachelors degree in pharmacology and global health in 2018 and is completing her Doctor of Pharmacy (PharmD) degree and Certificate in Global Studies in Pharmacy from the University of Toronto in 2022. Aside from her love for pediatric practice, she has a strong interest in global health with the goal of providing patient-centered care to marginalized individuals and those of lower socioeconomic status both locally and on a global scale. After she graduates, she is pursuing her hospital residency at the Hospital for Sick Children in Toronto, Ontario. "]
[null,null,null,"Chris Oliveiro Pharm.D. R.Ph. CDE\nRetail Pharmacist",null,"This tool was reviewed by Chris Oliveiro for Johnson & Johnson Consumer Health. "]
[null,null,null,"\n",null,"Chris Oliveiro graduated from the University of Toronto with a Bachelor of Science in Pharmacy degree. He started his career as a pharmacist working for Shoppers Drug Mart and later became Pharmacist-owner of 2 Shoppers Drug Mart stores in Mississauga. In 1995, Chris opened Springdale Pharmacy, an independent pharmacy in Brampton, Ontario. Today, he also owns and operates a second pharmacy, James Potter Road Pharmacy, also in Brampton. In 2016, Chris graduated with high honors from the University of Florida with a Pharm.D degree. He was also the recipient of the Outstanding Leadership Award in his graduating class. Chris is also a Certified Diabetes Educator and practices as a Clinical Pharmacist working closely with the doctors nearby his 2 stores to educate patients on diabetes and other diseases. As a Certified Diabetes Educator, Chris was shocked to learn that many of his patients with diabetes smoke tobacco. He became smoking-cessation certified and has a proven success record in helping many of his patients break the habit. He is an active member and a Vice-President of Pharmacists For A Smoke-Free Canada (PSFC). His wish for Ontario is to have a smoking cessation certified pharmacist available in all pharmacies. \n\n"]

{"sheet":"Information","index":10,"n_rows":58,"n_cols":36,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["BRAND AND SIZE","PRICE PER PACK (C$)","# CIGS PER PACK",null,"Yearly expense","Years",null,"Store","Price Step 1 (14)",null,"Store","Price Step 1 (7)",null,"Store","Price Step 2 (7)",null,"Store","Price Step 3 (7)",null,"Store","Price Gum 4mg (105)",null,"Store","Price Gum 2mg (105)",null,"Store","Price Lozenge 4mg (88)",null,"Store","Price Lozenge 2mg (88)",null,"Store","Price Inhaler 4mg (42)",null,"Store","Price Quickmist (150)"]
["Patient unsure of costs",0,20,null,{"$f":"Results!C10*1","v":{"$error":"#DIV/0!"}},1,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0]
["Premium 25 (one pack)",19.78,25,null,{"$f":"Results!C10*2","v":{"$error":"#DIV/0!"}},2,null,"Amazon",48.8,null,"Amazon",28.97,null,"Amazon",29.45,null,"Guardian/I.D.A./Remedy'sRx",34.99,null,"Amazon",33.97,null,"Amazon",33.97,null,"Independent Pharmacy",53.19,null,"Independent Pharmacy",53.19,null,"Amazon",33.97,null,"Amazon",29.97]
["Premium 25 (two packs)",33.619999999999997,50,null,{"$f":"Results!C10*3","v":{"$error":"#DIV/0!"}},3,null,"Guardian/I.D.A./Remedy'sRx",64.989999999999995,null,"Guardian/I.D.A./Remedy'sRx",34.99,null,"Guardian/I.D.A./Remedy'sRx",34.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",27.99,null,"Guardian/I.D.A./Remedy'sRx",39.99,null,"Guardian/I.D.A./Remedy'sRx",39.99,null,"Pharmasave",42.99,null,"Pharmasave",47.99,null,"Guardian/I.D.A./Remedy'sRx",39.99,null,"Guardian/I.D.A./Remedy'sRx",39.99]
["Premium 25 (three packs)",42.375,75,null,{"$f":"Results!C10*4","v":{"$error":"#DIV/0!"}},4,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",51.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",27.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",27.99,null,"Independent Pharmacy",29.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",31.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",31.99,null,"Rexall",43.99,null,"Rexall",43.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",31.99,null,"Guardian/I.D.A./Remedy'sRx + Seniors' Day Discount (-20%)",31.99]
["Premium 20 (one pack)",15.42,20,null,{"$f":"Results!C10*5","v":{"$error":"#DIV/0!"}},5,null,"Independent Pharmacy",59.98,null,"Independent Pharmacy",29.99,null,"Independent Pharmacy",29.99,null,"Loblaws",31.99,null,"Independent Pharmacy",54.39,null,"Independent Pharmacy",54.39,null,"Rexall + Seniors' Day Discount (-20%)",35.19,null,"Rexall + Seniors' Day Discount (-20%)",35.19,null,"Independent Pharmacy",49,null,"Independent Pharmacy",49]
["Premium 20 (two packs)",28.54,40,null,{"$f":"Results!C10*6","v":{"$error":"#DIV/0!"}},6,null,"Loblaws",59.99,null,"Loblaws",31.99,null,"Loblaws",31.99,null,"Pharmasave",34.99,null,"Loblaws",37.99,null,"Loblaws",37.99,null,"Shoppers Drug Mart (SDM)",46.99,null,"Shoppers Drug Mart (SDM)",41.99,null,"Loblaws",37.99,null,"Loblaws",37.99]
["Non Premium 25 (one pack)",14.632999999999999,25,null,{"$f":"Results!C10*7","v":{"$error":"#DIV/0!"}},7,null,"Pharmasave",63.99,null,"Pharmasave",35.99,null,"Pharmasave",34.99,null,"Real Canadian Superstore",31.98,null,"Pharmasave",42.99,null,"Pharmasave",42.99,null,"SDM + Seniors' Day Discount (-20%)",37.590000000000003,null,"SDM + Seniors' Day Discount (-20%)",33.590000000000003,null,"Pharmasave",44.99,null,"Pharmasave",43.99]
["Non Premium 25 (two packs)",28.728000000000002,50,null,{"$f":"Results!C10*8","v":{"$error":"#DIV/0!"}},8,null,"Real Canadian Superstore",54.98,null,"Real Canadian Superstore",31.98,null,"Real Canadian Superstore",31.98,null,"Rexall",40.49,null,"Real Canadian Superstore",35.979999999999997,null,"Real Canadian Superstore",35.979999999999997,null,"Walmart",33.97,null,"Walmart",33.97,null,"Real Canadian Superstore",35.979999999999997,null,"Real Canadian Superstore",35.979999999999997]
["Non Premium 20 (one pack)",12.486499999999999,20,null,{"$f":"Results!C10*9","v":{"$error":"#DIV/0!"}},9,null,"Rexall",82.99,null,"Rexall",40.49,null,"Rexall",40.49,null,"Rexall + Seniors' Day Discount (-20%)",32.39,null,"Rexall",52.99,null,"Rexall",46.99,null,null,null,null,null,null,null,"Rexall",48.99,null,"Rexall",49.99]
["Non Premium 20 (two packs)",24.52,40,null,{"$f":"Results!C10*10","v":{"$error":"#DIV/0!"}},10,null,"Rexall + Seniors' Day Discount (-20%)",66.39,null,"Rexall + Seniors' Day Discount (-20%)",32.39,null,"Rexall + Seniors' Day Discount (-20%)",32.39,null,"Shoppers Drug Mart (SDM)",34.99,null,"Rexall + Seniors' Day Discount (-20%)",42.39,null,"Rexall + Seniors' Day Discount (-20%)",37.590000000000003,null,null,null,null,null,null,null,"Rexall + Seniors' Day Discount (-20%)",39.19,null,"Rexall + Seniors' Day Discount (-20%)",39.99]
["Carton of 20's (200/carton)",138.99,200,null,null,null,null,"Shoppers Drug Mart (SDM)",62.99,null,"Shoppers Drug Mart (SDM)",34.99,null,"Shoppers Drug Mart (SDM)",34.99,null,"SDM + Seniors' Day Discount (-20%)",27.99,null,"Shoppers Drug Mart (SDM)",46.99,null,"Shoppers Drug Mart (SDM)",41.99,null,null,null,null,null,null,null,"Shoppers Drug Mart (SDM)",43.99,null,"Shoppers Drug Mart (SDM)",43.99]
["Carton of 25's (200/carton)",124.3,200,null,null,null,null,"SDM + Seniors' Day Discount (-20%)",50.39,null,"SDM + Seniors' Day Discount (-20%)",27.99,null,"SDM + Seniors' Day Discount (-20%)",27.99,null,"Walmart",27.97,null,"SDM + Seniors' Day Discount (-20%)",37.590000000000003,null,"SDM + Seniors' Day Discount (-20%)",33.590000000000003,null,null,null,null,null,null,null,"SDM + Seniors' Day Discount (-20%)",35.19,null,"SDM + Seniors' Day Discount (-20%)",35.19]
[null,null,null,null,null,null,null,"Walmart",52.97,null,"Walmart",28.97,null,"Walmart",27.97,null,null,null,null,"Walmart",33.97,null,"Walmart",33.97,null,null,null,null,null,null,null,"Walmart",33.97,null,"Walmart",33.97]
[]
[null,null,null,null,"Net Cost Savings Using NRT","Years"]
[null,null,null,null,{"$f":"Results!C10-Results!C37","v":{"$error":"#DIV/0!"}},1]
[null,null,null,null,{"$f":"SUM(E17,Results!C10)","v":{"$error":"#DIV/0!"}},2,null,"Store","Price Step 1 (21)",null,null,null,null,null,null,null,null,null,null,"Store","Price Gum 4mg (315)",null,"Store","Price Gum 2mg (315)",null,null,null,null,null,null,null,null,null,null,"Store","Price Quickmist (450)"]
["Minus Amazon/Costco",null,null,null,{"$f":"SUM(E18,Results!C10)","v":{"$error":"#DIV/0!"}},3,null,"Click here for drop-down options",0,null,null,null,null,null,null,null,null,null,null,"Click here for drop-down options",0,null,"Click here for drop-down options",0,null,null,null,null,null,null,null,null,null,null,"Click here for drop-down options",0]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C21=\"Amazon\",'Step 3 Cost of NRT'!C21=\"Costco\"),0,'Step 3 Cost of NRT'!G21)","v":0},null,null,null,{"$f":"SUM(E19,Results!C10)","v":{"$error":"#DIV/0!"}},4,null,"Costco",67.989999999999995,null,null,null,null,null,null,null,null,null,null,"Costco",79.989999999999995,null,"Costco",79.989999999999995,null,null,null,null,null,null,null,null,null,null,"Costco",79.989999999999995]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C22=\"Amazon\",'Step 3 Cost of NRT'!C22=\"Costco\"),0,'Step 3 Cost of NRT'!G22)","v":0},null,null,null,{"$f":"SUM(E20,Results!C10)","v":{"$error":"#DIV/0!"}},5]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C23=\"Amazon\",'Step 3 Cost of NRT'!C23=\"Costco\"),0,'Step 3 Cost of NRT'!G23)","v":0},null,null,null,{"$f":"SUM(E21,Results!C10)","v":{"$error":"#DIV/0!"}},6]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C24=\"Amazon\",'Step 3 Cost of NRT'!C24=\"Costco\"),0,'Step 3 Cost of NRT'!G24)","v":0},null,null,null,{"$f":"SUM(E22,Results!C10)","v":{"$error":"#DIV/0!"}},7]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C25=\"Amazon\",'Step 3 Cost of NRT'!C25=\"Costco\"),0,'Step 3 Cost of NRT'!G25)","v":0},null,null,null,{"$f":"SUM(E23,Results!C10)","v":{"$error":"#DIV/0!"}},8]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C26=\"Amazon\",'Step 3 Cost of NRT'!C26=\"Costco\"),0,'Step 3 Cost of NRT'!G26)","v":0},null,null,null,{"$f":"SUM(E24,Results!C10)","v":{"$error":"#DIV/0!"}},9]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C27=\"Amazon\",'Step 3 Cost of NRT'!C27=\"Costco\"),0,'Step 3 Cost of NRT'!G27)","v":0},null,null,null,{"$f":"SUM(E25,Results!C10)","v":{"$error":"#DIV/0!"}},10]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C28=\"Amazon\",'Step 3 Cost of NRT'!C28=\"Costco\"),0,'Step 3 Cost of NRT'!G28)","v":0}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C29=\"Amazon\",'Step 3 Cost of NRT'!C29=\"Costco\"),0,'Step 3 Cost of NRT'!G29)","v":0}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C30=\"Amazon\",'Step 3 Cost of NRT'!C30=\"Costco\"),0,'Step 3 Cost of NRT'!G30)","v":0}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C31=\"Amazon\",'Step 3 Cost of NRT'!C31=\"Costco\"),0,'Step 3 Cost of NRT'!G31)","v":0},null,null,null,null,null,null,null,"Cost of Smoking","Cost of NRT"]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C32=\"Amazon\",'Step 3 Cost of NRT'!C32=\"Costco\"),0,'Step 3 Cost of NRT'!G32)","v":0},null,null,null,"Cigs Purchased",null,null,"1 Month",{"$f":"Results!C9","v":{"$error":"#DIV/0!"}},{"$f":"'Step 3 Cost of NRT'!H45*(1/3)","v":81.333633333333324}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C33=\"Amazon\",'Step 3 Cost of NRT'!C33=\"Costco\"),0,'Step 3 Cost of NRT'!G33)","v":0},null,null,null,20,null,null,"2 Months",{"$f":"I31*2","v":{"$error":"#DIV/0!"}},{"$f":"'Step 3 Cost of NRT'!H45*(2/3)","v":162.66726666666665}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C34=\"Amazon\",'Step 3 Cost of NRT'!C34=\"Costco\"),0,'Step 3 Cost of NRT'!G34)","v":0},null,null,null,25,null,null,"3 Months",{"$f":"I31*3","v":{"$error":"#DIV/0!"}},{"$f":"'Step 3 Cost of NRT'!H45","v":244.0009}]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C35=\"Amazon\",'Step 3 Cost of NRT'!C35=\"Costco\"),0,'Step 3 Cost of NRT'!G35)","v":0},null,null,null,40,null,null,"6 Months",{"$f":"I35/2","v":{"$error":"#DIV/0!"}},0]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C36=\"Amazon\",'Step 3 Cost of NRT'!C36=\"Costco\"),0,'Step 3 Cost of NRT'!G36)","v":0},null,null,null,50,null,null,"12 Months",{"$f":"Results!C10","v":{"$error":"#DIV/0!"}},0]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C37=\"Amazon\",'Step 3 Cost of NRT'!C37=\"Costco\"),0,'Step 3 Cost of NRT'!G37)","v":0},null,null,null,75]
[{"$f":"IF(OR('Step 3 Cost of NRT'!C38=\"Amazon\",'Step 3 Cost of NRT'!C38=\"Costco\"),0,'Step 3 Cost of NRT'!G38)","v":0},null,null,null,160]
[null,null,null,null,200]
["Sum of boxes minus Amazon/Costco:"]
[{"$f":"SUM(A20:A37)","v":0}]
[null,null,null,null,"Cost of smoking/month",{"$f":"Results!C9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Cost of smoking per year",{"$f":"'Step 1 Smoking Costs'!D17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Cost of NRT",{"$f":"'Step 3 Cost of NRT'!H45","v":244.0009}]
[]
["Province","tax type","PST","GST","HST","Total tax rate"]
["Alberta","GST",null,0.05,null,0.05]
["British Columbia","GST + PST",7.0000000000000007E-2,0.05,null,0.12,"More info"]
["Manitoba","GST + PST",7.0000000000000007E-2,0.05,null,0.12,"As of July 1, 2019 the PST rate was reduced from 8% to 7%."]
["New Brunswick","HST",null,null,0.15,0.15,"As of July 1, 2016 the HST rate increased from 13% to 15%."]
["Newfoundland and Labrador","HST",null,null,0.15,0.15,"As of July 1, 2016 the HST rate increased from 13% to 15%."]
["Northwest Territories","GST",null,0.05,null,0.05]
["Nova Scotia","HST",null,null,0.15,0.15]
["Nunavut","GST",null,0.05,null,0.05]
["Ontario","HST",null,null,0.13,0.13]
["Prince Edward Island","HST",null,null,0.15,0.15]
["Quebec","GST + *QST","*9.975%",0.05,null,0.14974999999999999]
["Saskatchewan","GST + PST",0.06,0.05,null,0.11]
["Yukon","GST",null,0.05,null,0.05]