Skip to main content
. 2021 May 27;13:453–464. doi: 10.2147/CEOR.S304868

Table 3.

Budget Impact Analysis

Traditional Instruments (“AS IS” Scenario) Population Cost
 -no switch 1,400,100 € 301,457,308.22
 - switch 555,347 € 154,321,073.18
Total Baseline Scenario € 455,778,381.40
Traditional Instruments + GA (“TO BE” Scenario) Population Cost
 -no switch 1,896,783 € 433,313,949.72
 - switch 58,663 € 17,628,446.14
Total Innovative Scenario € 331,146,644.54
Difference (€) −496,683 -€ 4,835,985.54
Difference (%) −89.44% −1.06%