Table 3. Sensitivity analysis on key burden of illness assumptions.

Assumption		Cost
		2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016
Base case		3,680,233,795,244	4,235,617,109,128	4,701,182,922,976	4,846,020,781,817	5,019,633,100,110	5,486,410,086,705	5,814,992,976,769	6,159,488,759,051	6,421,885,598,523	6,716,992,852,444	6,906,588,614,709
Self-payment cost due to exclusion	11%	3,711,257,139,215	4,269,731,656,007	4,738,196,072,152	4,891,400,747,236	5,069,180,707,246	5,539,122,026,917	5,869,633,553,680	6,216,208,548,882	6,479,799,073,198	6,776,839,043,580	6,967,790,505,589
	20%	3,758,443,405,139	4,321,639,376,898	4,794,535,810,751	4,960,780,852,854	5,144,995,017,811	5,619,920,613,540	5,953,597,774,746	6,303,349,096,437	6,568,803,055,861	6,868,910,792,248	7,061,921,021,206
Discount rate	0%	3,874,440,653,050	4,536,378,779,999	5,036,764,090,884	5,184,696,012,249	5,348,497,726,623	5,841,530,537,553	6,156,700,946,741	6,518,794,425,616	6,763,938,237,563	7,097,991,969,143	7,265,716,631,374
	5%	3,608,316,562,974	4,124,713,574,902	4,576,781,509,309	4,719,882,859,041	4,896,913,092,329	5,353,699,002,535	5,686,672,763,369	6,024,025,376,641	6,292,603,171,235	6,574,780,651,454	6,770,256,188,743
Friction period for worker replacement	1 mo.	3,346,061,583,850	3,726,839,993,401	4,121,236,220,694	4,255,075,036,749	4,436,206,798,623	4,854,178,186,053	5,195,726,556,241	5,502,927,031,116	5,787,023,551,063	6,035,133,811,143	6,227,442,843,374
	3 mo.	3,348,836,444,680	3,730,993,735,545	4,126,091,147,815	4,260,034,765,749	4,441,227,022,623	4,859,621,923,053	5,201,159,455,241	5,508,706,562,116	5,792,721,578,063	6,041,078,895,143	6,233,663,267,374
	6 mo.	3,352,998,735,925	3,737,224,348,761	4,133,373,538,496	4,267,474,359,249	4,448,757,358,623	4,867,787,528,553	5,209,308,803,741	5,517,375,858,616	5,801,268,618,563	6,049,996,521,143	6,242,993,903,374

mo. = month