2 Hour CEA Trial malaria nets

	A	B	D	E
1	$ per SWLS total	7.0
2	$ per SWLS intervention	2.8
3
4	Total effect	43,043	Total intervention cost	300000
5
6	Net life expectancy discount	80%	Fixed costs	150000
7	Nets per year	100,000	Co-founder salaries	50000
8			Operational costs	10000
9			Staff	90000
10
11	Total SWLS per person from net coverage	0.53804	Intervention costs per person	1.50
12	Year net lasts	3	Delivery costs	50%
13	Net SWLS of life	12	Malaria net cost per person	1
14	Neutral point for SWLS	10	Average people covered	2
15	Average SWLS (Uganda)	22	Malaria net cost	2
16	Effect of one year of net on life expectancy	0.0149
17	Lifetime coverage effect of net on life expectancy	1.159
18	Normal life expectancy in sub-Saharan Africa	60.88
19	Average years lost to mortality from malaria 2017	6.1
20	% PCR positive compared to normal with net	0.81
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