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% |