Numerical Computation for HIV-AIDS Modeling with Recovery (Vaccination) using Excel spreadsheet
n	s(n)	h(n)	a(n)	r(n)	s(n + 1)	h(n + 1)	a(n + 1)	r(n + 1)
0	24,650	10	1000	100	24,643	222	1000	101
1	24,643	222	1000	101	24,531	477	1000	102
2	24,531	477	1000	102	24,295	785	1001	104
3	24,295	785	1001	104	23,911	1154	1001	105
4	23,911	1154	1001	105	23,357	1591	1001	106
5	23,357	1591	1001	106	22,612	2105	1001	108
6	22,612	2105	1001	108	21,658	2701	1002	109
7	21,658	2701	1002	109	20,486	3382	1003	111
8	20,486	3382	1003	111	19,098	4144	1003	113
9	19,098	4144	1003	113	17,514	4977	1004	114
10	17,514	4977	1004	114	15,769	5866	1006	116
11	15,769	5866	1006	116	13,918	6784	1007	118
12	13,918	6784	1007	118	12,028	7703	1009	121
13	12,028	7703	1009	121	10,174	8590	1011	123
14	10,174	8590	1011	123	8425	9416	1013	125
15	8425	9416	1013	125	6838	10,159	1015	127
16	6838	10,159	1015	127	5448	10,804	1018	130
17	5448	10,804	1018	130	4270	11,346	1021	133
18	4270	11,346	1021	133	3301	11,790	1023	135
19	3301	11,790	1023	135	2522	12,144	1026	138
20	2522	12,144	1026	138	1909	12,421	1029	141
21	1909	12,421	1029	141	1435	12,634	1032	143
22	1435	12,634	1032	143	1072	12,795	1036	146
23	1072	12,795	1036	146	798	12,915	1039	149
24	798	12,915	1039	149	592	13,004	1042	152
25	592	13,004	1042	152	438	13,069	1045	155
26	438	13,069	1045	155	323	13,115	1049	158
27	323	13,115	1049	158	238	13,148	1052	160
28	238	13,148	1052	160	176	13,171	1055	163
29	176	13,171	1055	163	129	13,187	1058	166
30	129	13,187	1058	166	95	13,196	1062	169
31	95	13,196	1062	169	70	13,202	1065	172
32	70	13,202	1065	172	52	13,204	1068	175
33	52	13,204	1068	175	38	13,205	1072	177
34	38	13,205	1072	177	28	13,203	1075	180
35	28	13,203	1075	180	21	13,201	1078	183
36	21	13,201	1078	183	15	13,197	1082	186
37	15	13,197	1082	186	11	13,193	1085	189
38	11	13,193	1085	189	8	13,189	1088	192
39	8	13,189	1088	192	6	13,184	1091	195
40	6	13,184	1091	195	4	13,179	1095	197