Development effects estimation model - New Incentives

	A	B	C
1	Calculations for development benefits for New Incentives
2
3	SMC units of value per treatment-year	0.14	From SMC CEA
4	Development effects of vaccination vs. SMC	52%	See 'Development effects estimation model' tab
5	Vaccination value per treatment-year	0.07	Calculation
6	Number of years of protection provided by vaccination	7	Assume equivalent of 7 full years of protection
7
8	Units of value per vaccinated infant in cohort	0.5
9
10
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