Scenario | Cost | Benefit | ICER | |||||
---|---|---|---|---|---|---|---|---|
Index | Description | Standard care | Islet cell transplantation | Cost difference | Standard care | Islet cell transplantation | Benefit difference | |
Structural scenarios with difference in LE = 12 years a | ||||||||
1 | 5 % discount rate (base case) | $56,560 | $347,377 | $290,816 | 9.59 | 11.52 | 1.94 | $150,006 |
2 | 3.5 % discount rate | $67,363 | $369,647 | $302,284 | 11.14 | 13.51 | 2.37 | $127,278 |
3 | 3 % discount rate | $71,695 | $378,532 | $306,837 | 11.76 | 14.31 | 2.56 | $120,008 |
4 | Undiscounted | $109,303 | $455,743 | $346,440 | 17.08 | 21.36 | 4.28 | $80,917 |
5 | 5 % discount rate; life years | $56,560 | $347,377 | $290,816 | 14.08 | 15.12 | 1.05 | $278,188 |
6 | Undiscounted; life years | $109,303 | $455,743 | $346,440 | 25.30 | 28.63 | 3.33 | $104,177 |
7 | Undiscounted; double disutilities | $109,303 | $455,743 | $346,440 | 14.29 | 19.86 | 5.56 | $62,254 |
8 | Generic Imm.b | $56,560 | $273,741 | $217,180 | 9.59 | 11.52 | 1.94 | $112,023 |
9 | Generic Imm.b; 1 % discount rate | $94,062 | $320,265 | $226,203 | 14.93 | 18.48 | 3.55 | $63,668 |
10 | Generic Imm.b; each transplantation costs $20,000 less | $56,560 | $231,843 | $175,283 | 9.59 | 11.52 | 1.94 | $90,412 |
11 | Increased costs in IIT (110 %) and DRC (125 %) states | $66,426 | $352,527 | $286,100 | 9.59 | 11.52 | 1.94 | $147,573 |
12 | As row above but undiscounted and doubled disutilities in IIT and DRC states | $129,361 | $468,444 | $339,083 | 14.29 | 19.86 | 5.56 | $60,932 |
Structural scenarios with difference in LE = 10 years a | ||||||||
13 | 5 % discount rate | $60,863 | $349,993 | $289,130 | 9.93 | 11.73 | 1.80 | $160,394 |
14 | 3 % discount rate | $78,527 | $382,868 | $304,341 | 12.30 | 14.66 | 2.36 | $128,877 |
15 | Undiscounted; life years | $123,916 | $465,610 | $341,694 | 27.20 | 29.94 | 2.74 | $124,804 |
Structural scenarios with difference in LE = 14 years a | ||||||||
16 | 5 % discount rate | $51,693 | $344,471 | $292,778 | 9.22 | 11.31 | 2.09 | $140,095 |
17 | 3 % discount rate | $64,301 | $373,931 | $309,630 | 11.20 | 13.96 | 2.77 | $111,867 |
18 | Undiscounted; life years | $94,621 | $446,014 | $351,393 | 23.43 | 27.36 | 3.93 | $89,402 |