Input estimates for productivity and losses and outcomes obtained mid-year 2009 for the five scenarios and the CTP based on the formula.

*includes age-specific mortality of 1%+losses to follow-up and non-adherence+1st year AIDS mortality. **includes age-specific mortality of 1%+losses to follow-up and non-adherence. ***total number of AIDS deaths minus the sum of the number of new patients per year 2004–2009.