Model of LLIN coverage years compared to CTNs (public)

	A	B	C	D	E
1	Expected LLIN effective coverage years for Against Malaria Foundation (AMF) purchases including brand adjustments, 2018-2020
2
3		Net type
4		Reference LLINs	Generic LLINs	PBO Nets	Other Next Generation Nets
5	Effective coverage years for reference net (PermaNet 2.0)	2.27	2.27	2.27	2.27
6	Adjustment to reference net coverage years	0.00%	-15.00%	0.00%	0.00%
7	Estimated effective coverage years by brand	2.27	1.93	2.27	2.27
8	AMF purchase volume, 2018-2020	20,484,465	28,928,625	12,040,815	685,100
9	Percent of AMF purchase volume, 2018-2020	32.97%	46.55%	19.38%	1.10%
10
11	Weighted average of LLIN effective coverage years for an AMF distribution	2.11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100