| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||
2 | Please feel free to make an editable copy for your own explorations | |||||||||||||||
3 | For scenario analysis | Incentive per AM | Best - $3.63 bn | Fair share % | GDP (World Bank) | Burden source | GRAM (ARC 2022) | Pathogens | 6 priority | Healthcare costs | CGD 2024 | |||||
4 | ||||||||||||||||
5 | Vary these assumptions >> | User input incentive: | DALY value ($) | Mid | AMR growth p.a. | 2.0% | Discount p.a. - costs | 3.5% | Reserve period (yrs) | 4 | ||||||
6 | Link to explainer video | AM efficacy | 5.0% | User input value: | $0 | Resistance p.a. | 2.0% | Discount p.a. - health | 1.5% | Subscription model payment duration (years) | 10 | |||||
7 | Link to technical explainer video | AMs per year | 0.6 | EU DALY value | CGD/OHE | |||||||||||
8 | ||||||||||||||||
9 | << Expand to see baseline scenario assumptions | |||||||||||||||
14 | ||||||||||||||||
15 | 10-year horizon | Country / region | Cost-benefit (ROI) | Cost-effectiveness (€ per DALY) | Cost-effectiveness (€ per life saved) | Total cost (discounted, mil €) | Total benefits (discounted, mil €) | Lives saved | DALYs averted | DALY benefits (mil €) | Healthcare savings (mil €) | |||||
16 | France | 5.4 | €7,265 | €109,404 | €469.92 | €2,527 | 4,295 | 64,681 | €2,119.40 | €439.67 | ||||||
17 | Netherlands | 2.9 | €14,721 | €222,824 | €170.73 | €501 | 766 | 11,597 | €424.86 | €81.87 | ||||||
18 | Denmark | 5.3 | €16,700 | €269,546 | €67.61 | €355 | 251 | 4,049 | €320.67 | €37.38 | ||||||
19 | United Kingdom | 3.8 | €7,969 | €123,444 | €529.25 | €1,992 | 4,287 | 66,411 | €1,629.38 | €391.90 | ||||||
20 | Italy | 6.8 | €4,394 | €67,523 | €346.52 | €2,339 | 5,132 | 78,856 | €1,873.04 | €503.43 | ||||||
21 | ||||||||||||||||
22 | 30-year horizon | Country / region | Cost-benefit (ROI) | Cost-effectiveness (€ per DALY) | Cost-effectiveness (€ per life saved) | Total cost (discounted, mil €) | Total benefits (discounted, mil €) | Lives saved | DALYs averted | DALY benefits (mil €) | Healthcare savings (mil €) | |||||
23 | France | 24.5 | €1,259 | €18,965 | €1,561 | €38,233 | 82,322 | 1,239,666 | €33,256 | €5,375 | ||||||
24 | Netherlands | 13.4 | €2,552 | €38,626 | €567 | €7,593 | 14,685 | 222,267 | €6,667 | €1,001 | ||||||
25 | Denmark | 24.3 | €2,895 | €46,725 | €225 | €5,455 | 4,808 | 77,597 | €5,032 | €457 | ||||||
26 | United Kingdom | 17.1 | €1,381 | €21,399 | €1,758 | €30,003 | 82,171 | 1,272,824 | €25,567 | €4,791 | ||||||
27 | Italy | 30.5 | €762 | €11,705 | €1,151 | €35,089 | 98,357 | 1,511,332 | €29,390 | €6,155 | ||||||
28 | ||||||||||||||||
29 | ||||||||||||||||
30 | ||||||||||||||||
31 | ||||||||||||||||
32 |