Base case | 17 404 | 4417 | 73 016.4 | 73 016.1 | 44 729 |
|
Year |
|
2006 | 17 579 | 6339 | 73 015.4 | 73 015.0 | 26 660 |
|
2007 | 17 464 | 5089 | 73 017.2 | 73,016.8 | 37 024 |
|
2008 | 17 525 | 5750 | 73,017.1 | 73 016.7 | 30 961 |
|
2009 | 17 437 | 4766 | 73 015.7 | 73 015.4 | 40 811 |
|
2010 | 17 210 | 2297 | 73 016.8 | 73 016.6 | 100 348 |
|
2011 | 17 224 | 2448 | 73 015.7 | 73 015.5 | 93 145 |
|
2012 | 17 691 | 7551 | 73 015.6 | 73 015.1 | 20 463 |
|
2013 | 17 248 | 2703 | 73 016.8 | 73 016.6 | 82 554 |
|
2014 | 17 244 | 2672 | 73 016.2 | 73 016.0 | 83 076 |
|
2015 | 17 415 | 4533 | 73 017.6 | 73 017.3 | 42 772 |
|
Discount rate, % |
|
0 | 17 413 | 4521 | 117 249.1 | 117 248.7 | 29 365 |
|
3 | 17 397 | 4349 | 50 463.6 | 50 463.4 | 59 594 |
|
5 | 17 394 | 4295 | 34 738.1 | 34 737.9 | 75 872 |
|
50-yr time horizon | 17 402 | 4395 | 60 992.1 | 60 991.9 | 54 398 |
|
Vaccine effectiveness28 (n = 96) | 18 569 | 4409 | 73 017.8 | 73 017.5 | 55 031 |