| Literature DB >> 30532571 |
Cheryl P Ferrufino1, Julie Munakata1, Wenhui Wei2, Clare Proudfoot3, Andreas Kuznik4, Susan H Boklage4, Chieh-I Chen4.
Abstract
OBJECTIVE: To estimate the 5-year budget impact (BI) on a US health plan of introducing sarilumab - a human immunoglobulin G1 anti-IL-6 receptor α monoclonal antibody - as combination treatment with conventional synthetic disease-modifying antirheumatic drugs (csDMARDs) or monotherapy in patients with moderate-to-severe rheumatoid arthritis (RA).Entities:
Keywords: IL-6 inhibitor; disease-modifying anti-rheumatic drug; treatment costs
Year: 2018 PMID: 30532571 PMCID: PMC6247948 DOI: 10.2147/CEOR.S163829
Source DB: PubMed Journal: Clinicoecon Outcomes Res ISSN: 1178-6981
Estimates of treatment-eligible population: demographic and epidemiological parameters and estimates of treatment-eligible populations
| Parameter | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Source |
|---|---|---|---|---|---|---|
| n (%) | n (%) | n (%) | n (%) | n (%) | ||
|
| ||||||
| Covered lives | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | (Assumption) |
| Adults | 772,521 (77.3%) | 774,104 (77.4%) | 775,827 (77.6%) | 777,291 (77.7%) | 778,393 (77.8%) | 29 |
| Prevalence of RA | 4,635 (0.6%) | 4,645 (0.6%) | 4,655 (0.6%) | 4,664 (0.6%) | 4,670 (0.6%) | 14 |
| Moderate-to-severe RA patients | 3,038 (65.5%) | 3,044 (65.5%) | 3,051 (65.5%) | 3,056 (65.5%) | 3,061 (65.5%) | 15 |
| DMARD-treated patients | 2,843 (93.6%) | 2,849 (93.6%) | 2,855 (93.6%) | 2,861 (93.6%) | 2,865 (93.6%) | 16 |
|
| ||||||
| csDMARD-treated patients | 1,109 (39.0%) | 1,111 (39.0%) | 1,113 (39.0%) | 1,116 (39.0%) | 1,117 (39.0%) | Adelphi Marketing Study (Sanofi DOF, manuscript pending) |
| csDMARD-IR patients | 409 (36.9%) | 410 (36.9%) | 411 (36.9%) | 412 (36.9%) | 412 (36.9%) | 18,19,30 |
|
| ||||||
| TNFi-treated patients | 1,085 (38.2%) | 1,087 (38.2%) | 1,090 (38.2%) | 1,092 (38.2%) | 1,093 (38.2%) | Adelphi Marketing Study (Sanofi DOF; publication pending) |
| TNF-IR patients | 345 (31.8%) | 346 (31.8%) | 346 (31.8%) | 347 (31.8%) | 348 (31.8%) | 31 |
|
| ||||||
| csDMARD- or TNFi-treated patients | 2,194 (77.2%) | 2,198 (77.2%) | 2,203 (77.2%) | 2,207 (77.2%) | 2,210 (77.2%) | Adelphi Marketing Study (Sanofi DOF; publication pending) |
| csDMARD-IR or TNF-IR patients | 754 (34.4%) | 756 (34.4%) | 757 (34.4%) | 759 (34.4%) | 760 (34.4%) | 18,19,30,31 |
| csDMARD-IR and TNF-IR monotherapy patients | 226 (30.0%) | 227 (30.0%) | 227 (30.0%) | 228 (30.0%) | 228 (30.0%) | 32 |
Abbreviations: DMARD, disease-modifying antirheumatic drug; IR, inadequate response; RA, rheumatoid arthritis; TNFi, tumor necrosis factor inhibitor; csDMARD, conventional synthetic disease-modifying antirheumatic drug; DOF, data on file.
Estimates of treatment-eligible population: projected patient treatment distributions
| Baseline %, n | Year 1 projected %, n | Year 2 projected %, n | Year 3 projected %, n | Year 4 projected %, n | Year 5 projected %, n | |
|---|---|---|---|---|---|---|
|
| ||||||
| Non-TNFi biologics | ||||||
| Abatacept (SC) | 4.14%, 17 | 4.12%, 17 | 4.10%, 17 | 4.08%, 17 | 4.06%, 17 | 4.04%, 17 |
| Abatacept (IV) | 2.95%, 12 | 2.93%, 12 | 2.92%, 12 | 2.90%, 12 | 2.89%, 12 | 2.87%, 12 |
| Rituximab | 3.01%, 12 | 3.00%, 12 | 2.98%, 12 | 2.97%, 12 | 2.95%, 12 | 2.94%, 12 |
| Sarilumab | 0.00%, 0 | 0.50%, 2 | 1.00%, 4 | 1.50%, 6 | 2.00%, 8 | 2.50%, 10 |
| Tocilizumab (SC) | 2.48%, 10 | 2.47%, 10 | 2.46%, 10 | 2.44%, 10 | 2.43%, 10 | 2.42%, 10 |
| Tocilizumab (IV) | 1.55%, 6 | 1.54%, 6 | 1.54%, 6 | 1.53%, 6 | 1.52%, 6 | 1.51%, 6 |
| TNFi biologics | ||||||
| Adalimumab | 25.89%, 106 | 25.76%, 105 | 25.63%, 105 | 25.50%, 105 | 25.37%, 104 | 25.24%, 104 |
| Certolizumab pegol | 4.17%, 17 | 4.15%, 17 | 4.13%, 17 | 4.11%, 17 | 4.09%, 17 | 4.06%, 17 |
| Etanercept | 26.18%, 107 | 26.05%, 107 | 25.92%, 106 | 25.79%, 106 | 25.66%, 106 | 25.53%, 105 |
| Golimumab (SC) | 2.50%, 10 | 2.49%, 10 | 2.48%, 10 | 2.46%, 10 | 2.45%, 10 | 2.44%, 10 |
| Golimumab (IV) | 4.38%, 18 | 4.36%, 18 | 4.33%, 18 | 4.31%, 18 | 4.29%, 18 | 4.27%, 18 |
| Infliximab | 17.51%, 72 | 17.42%, 71 | 17.33%, 71 | 17.25%, 71 | 17.16%, 71 | 17.07%, 70 |
| Infliximab biosimilar | 1.68%, 7 | 1.67%, 7 | 1.66%, 7 | 1.65%, 7 | 1.65%, 7 | 1.64%, 7 |
| JAK inhibitors | ||||||
| Tofacitinib | 3.56%, 15 | 3.54%, 15 | 3.52%, 14 | 3.51%, 14 | 3.49%, 14 | 3.47%, 14 |
| | 100.00%, 409 | 100.00%, 409 | 100.00%, 410 | 100.00%, 411 | 100.00%, 412 | 100.00%, 412 |
|
| ||||||
| Non-TNFi biologics | ||||||
| Abatacept (SC) | 12.71%, 44 | 12.64%, 44 | 12.58%, 44 | 12.52%, 43 | 12.45%, 43 | 12.39%, 43 |
| Abatacept (IV) | 9.04%, 31 | 8.99%, 31 | 8.95%, 31 | 8.90%, 31 | 8.86%, 31 | 8.81%, 31 |
| Rituximab | 9.24%, 32 | 9.19%, 32 | 9.15%, 32 | 9.10%, 32 | 9.06%, 31 | 9.01%, 31 |
| Sarilumab | 0.00%, 0 | 0.50%, 2 | 1.00%, 4 | 1.50%, 5 | 2.00%, 7 | 2.50%, 9 |
| Tocilizumab (SC) | 7.61%, 26 | 7.57%, 26 | 7.53%, 26 | 7.50%, 26 | 7.46%, 26 | 7.42%, 26 |
| Tocilizumab (IV) | 4.76%, 16 | 4.73%, 16 | 4.71%, 16 | 4.68%, 16 | 4.66%, 16 | 4.64%, 16 |
| TNFi biologics | ||||||
| Adalimumab | 14.95%, 52 | 14.88%, 51 | 14.81%, 51 | 14.73%, 51 | 14.66%, 51 | 14.58%, 51 |
| Certolizumab pegol | 2.41%, 8 | 2.40%, 8 | 2.38%, 8 | 2.37%, 8 | 2.36%, 8 | 2.35%, 8 |
| Etanercept | 15.12%, 52 | 15.05%, 52 | 14.97%, 52 | 14.90%, 52 | 14.82%, 51 | 14.75%, 51 |
| Golimumab (SC) | 1.44%, 5 | 1.44%, 5 | 1.43%, 5 | 1.42%, 5 | 1.42%, 5 | 1.41%, 5 |
| Golimumab (IV) | 2.53%, 9 | 2.52%, 9 | 2.50%, 9 | 2.49%, 9 | 2.48%, 9 | 2.47%, 9 |
| Infliximab | 10.11%, 35 | 10.06%, 35 | 10.01%, 35 | 9.96%, 34 | 9.91%, 34 | 9.86%, 34 |
| Infliximab biosimilar | 0.97%, 3 | 0.96%, 3 | 0.96%, 3 | 0.96%, 3 | 0.95%, 3 | 0.95%, 3 |
| JAK inhibitors | ||||||
| Tofacitinib | 9.11%, 31 | 9.06%, 31 | 9.01%, 31 | 8.97%, 31 | 8.92%, 31 | 8.88%, 31 |
| | 100.00%, 345 | 100.00%, 345 | 100.00%, 346 | 100.00%, 346 | 100.00%, 347 | 100.00%, 348 |
|
| ||||||
| Non-TNFi biologics | ||||||
| Abatacept (SC) | 8.09%, 61 | 8.09%, 61 | 8.07%, 61 | 7.93%, 60 | 7.91%, 60 | 7.89%, 60 |
| Abatacept (IV) | 5.70%, 43 | 5.70%, 43 | 5.69%, 43 | 5.68%, 43 | 5.67%, 43 | 5.66%, 43 |
| Rituximab | 5.84%, 44 | 5.84%, 44 | 5.82%, 44 | 5.81%, 44 | 5.67%, 43 | 5.66%, 43 |
| Sarilumab | 0.00%, 0 | 0.53%, 4 | 1.06%, 8 | 1.45%, 11 | 1.98%, 15 | 2.50%, 19 |
| Tocilizumab (SC) | 4.77%, 36 | 4.77%, 36 | 4.76%, 36 | 4.76%, 36 | 4.74%, 36 | 4.74%, 36 |
| Tocilizumab (IV) | 2.92%, 22 | 2.9%, 22 | 2.91%, 22 | 2.91%, 22 | 2.90%, 22 | 2.89%, 22 |
| TNFi biologics | ||||||
| Adalimumab | 20.95%, 158 | 20.69%, 156 | 20.63%, 156 | 20.61%, 156 | 20.42%, 155 | 20.39%, 155 |
| Certolizumab pegol | 3.32%, 25 | 3.32%, 25 | 3.31%, 25 | 3.30%, 25 | 3.29%, 25 | 3.29%, 25 |
| Etanercept | 21.09%, 159 | 21.09%, 159 | 20.90%, 158 | 20.87%, 158 | 20.69%, 157 | 20.53%, 156 |
| Golimumab (SC) | 1.99%, 15 | 1.99%, 15 | 1.98%, 15 | 1.98%, 15 | 1.98%, 15 | 1.97%, 15 |
| Golimumab (IV) | 3.58%, 27 | 3.58%, 27 | 3.57%, 27 | 3.57%, 27 | 3.56%, 27 | 3.55%, 27 |
| Infliximab | 14.19%, 107 | 14.06%, 106 | 14.02%, 106 | 13.87%, 105 | 13.83%, 105 | 13.68, 104 |
| Infliximab biosimilar | 1.33%, 10 | 1.33%, 10 | 1.32%, 10 | 1.32%, 10 | 1.32%, 10 | 1.32%, 10 |
| JAK inhibitors | ||||||
| Tofacitinib | 6.10%, 46 | 6.10%, 46 | 5.95%, 45 | 5.94%, 45 | 5.93%, 45 | 5.92%, 45 |
| | 100.00%, 754 | 100.00%, 754 | 100.00%, 756 | 100.00%, 757 | 100.00%, 759 | 100.00%, 760 |
|
| ||||||
| Non-TNFi biologics | ||||||
| Abatacept (SC) | 7.22%, 16 | 7.19%, 16 | 7.15%, 16 | 7.12%, 16 | 7.08%, 16 | 7.04%, 16 |
| Abatacept (IV) | 5.14%, 12 | 5.11%, 12 | 5.09%, 12 | 5.06%, 12 | 5.03%, 12 | 5.01%, 11 |
| Rituximab | 5.25%, 12 | 5.23%, 12 | 5.20%, 12 | 5.17%, 12 | 5.15%, 12 | 5.12%, 12 |
| Sarilumab | 0.00%, 0 | 0.50%, 1 | 1.00%, 2 | 1.50%, 3 | 2.00%, 5 | 2.50%, 6 |
| Tocilizumab (SC) | 4.33%, 10 | 4.30%, 10 | 4.28%, 10 | 4.26%, 10 | 4.24%, 10 | 4.22%, 10 |
| Tocilizumab (IV) | 2.70%, 6 | 2.69%, 6 | 2.68%, 6 | 2.66%, 6 | 2.65%, 6 | 2.64%, 6 |
| TNFi biologics | ||||||
| Adalimumab | 21.96%, 50 | 21.85%, 49 | 21.74%, 49 | 21.63%, 49 | 21.52%, 49 | 21.41%, 49 |
| Certolizumab pegol | 3.54%, 8 | 3.52%, 8 | 3.50%, 8 | 3.48%, 8 | 3.46%, 8 | 3.45%, 8 |
| Etanercept | 22.20%, 50 | 22.09%, 50 | 21.98%, 50 | 21.87%, 50 | 21.76%, 50 | 21.65%, 49 |
| Golimumab (SC) | 2.12%, 5 | 2.11%, 5 | 2.10%, 5 | 2.09%, 5 | 2.08%, 5 | 2.07%, 5 |
| Golimumab (IV) | 3.71%, 8 | 3.69%, 8 | 3.68%, 8 | 3.66%, 8 | 3.64%, 8 | 3.62%, 8 |
| Infliximab | 14.85%, 34 | 14.78%, 33 | 14.70%, 33 | 14.63%, 33 | 14.55%, 33 | 14.48%, 33 |
| Infliximab biosimilar | 1.42%, 3 | 1.42%, 3 | 1.41%, 3 | 1.40%, 3 | 1.40%, 3 | 1.39%, 3 |
| JAK inhibitors | ||||||
| Tofacitinib | 5.55%, 13 | 5.53%, 13 | 5.50%, 13 | 5.47%, 12 | 5.44%, 12 | 5.42%, 12 |
| | 100.00%, 226 | 100.00%, 226 | 100.00%, 227 | 100.00%, 227 | 100.00%, 228 | 100.00%, 228 |
Abbreviations: DMARD, disease-modifying antirheumatic drug; IR, inadequate response; IV, intravenous; JAK, Janus kinase; RA, rheumatoid arthritis; SC, subcutaneous; TNF, tumor necrosis factor; TNFi, tumor necrosis factor inhibitor; csDMARD, conventional synthetic disease-modifying antirheumatic drug.
Dose titration and combination treatment with methotrexate
| Time to dose titration (weeks) | Percentage of patients titrating | Magnitude of dose titration from maintenance dose | Rate of combination treatment with methotrexate23 | |
|---|---|---|---|---|
|
| ||||
| Sarilumab | 12.0 | 30.0% (Data on file) | −25.0% | 100.00% |
| Tocilizumab (SC) | 12.0 | 65.0% | 100.0% | 60.00% |
| Tocilizumab (IV) | 12.0 | 51.6% | 100.0% | 60.00% |
| Abatacept (SC) | 0.0 | 0.0% | 0.0% | 80.81% |
| Abatacept (IV) | 0.0 | 0.0% | 0.0% | 80.81% |
| Rituximab | 24.0 | 56.0% | −13.3% | 74.14% |
| Etanercept | 17.6 | 2.8% | 15.5% | 71.25% |
| Infliximab | 27.3 | 69.6% | 44.9% | 87.28% |
| Adalimumab | 22.4 | 15.7% | 44.9% | 84.78% |
| Certolizumab pegol | 22.4 | 17.9%g | 29.7%g | 83.33% |
| Golimumab (SC) | 22.4 | 17.9%g | 29.7%g | 83.33% |
| Golimumab (IV) | 22.4 | 17.9%g | 29.7%g | 83.33% |
| Infliximab biosimilar | 27.3 | 69.6% | 44.9% | 87.28% |
| Tofacitinib | 0.0 | 0.0% | 0.0% | 50.00% |
Notes:
In the absence of observational data estimating the average time to titration, it is assumed that patients titrate at their 3-month follow-up if they do not adequately respond or due to tolerability issues.
Assumptions due to unavailability of data; for tofacitinib, 50% is the mid-point value.
Regeneron and Sanofi US Real World Actemra SC Dosing Study using Truven MarketScan Databases. 2016 (Data on file).
GNS TNF cycling predictive analytics project (data on file).
Dose titration is not recommended for Abatacept (package insert).
Assumption based on the average time to escalation of etanercept and infliximab.35
Weighted average of etanercept, infliximab, and adalimumab derived from Joyce et al.36
Abbreviations: IV, intravenous; JAK, Janus kinase; SC, subcutaneous; TNF, tumor necrosis factor; TNFi, tumor necrosis factor inhibitor.
Drug cost summary
| Drug costs | Dose | Package size | WAC | Unit WAC | Annual cost | Annual price increase | Net WAC with ICER specified discounts" |
|---|---|---|---|---|---|---|---|
|
| |||||||
| Abatacept (SC) | 125.0 mg | 4 syringes | $4,131 | $1,033 | $57,359 | 13.5% | $2892 |
| Abatacept (IV) | 250.0 mg | 1 vial | $1,046 | $1,046 | $49,906 | 13.5% | $732 |
| Rituximab (IV) | 100.0 mg | 1 vial | $835 | $835 | $50,863 | 5.0% | $710 |
| Sarilumab (SC) | 150.0 mg | 2 syringes | $3,159 | $1,580 | $43,317 | 5.3% | $2,527 |
| Sarilumab (SC) | 200.0 mg | 2 syringes | $3,159 | $1,580 | $41,208 | 5.3% | $2,527 |
| Tocilizumab (SC) | 162.0 mg | 1 syringe | $985 | $985 | $40,117 | 8.4% | $788 |
| Tocilizumab (IV) | 80.0 mg | 1 vial | $417 | $417 | $39,038 | 6.3% | $333 |
| Adalimumab (SC) | 40.0 mg | 6 pens | $14,616 | $2,436 | $73,542 | 14.9% | $10,231 |
| Certolizumab pegol (SC) | 200.0 mg | 3 syringe kits | $12,132 | $4,044 | $68,232 | 9.9% | $8,493 |
| Etanercept (SC) | 50.0 mg | 4 syringes | $4,872 | $1,218 | $59,953 | 16.4% | $3,410 |
| Golimumab (SC) | 50.0 mg | 1 syringe | $4,520 | $4,520 | $68,955 | 14.5% | $3,164 |
| Golimumab (IV) | 50.0 mg | 1 vial | $1,734 | $1,734 | $59,952 | 14.5% | $1,213 |
| Infliximab (IV) | 100.0 mg | 1 vial | $1,168 | $1,168 | $37,228 | 8.3% | $817 |
| Infliximab (IV) biosimilar | 100.0 mg | 1 vial | $889 | $889 | $28,332 | 8.3% | $622 |
| Tofacitinib (Oral) | 5.0 mg | 60 tablets | $4,099 | $63 | $46,213 | 15.5% | $3,891 |
| Methotrexate | 2.5 mg | 100 tablets | $236 | $1 | $1,139 | 0.0% | Not applicable |
| Concomitant medication: Prednisone | 10.0 mg | 1 tablet | $0.19 | $0.19 | $69 | 0.0% | Not applicable |
Notes:
Assuming full compliance, no fees, discounts or any patient out of pocket contributions.
Based on the compound annual growth rate for drug prices between January 2013 to January 2016.37
Discounts: TNFi: 30%, CD-20 directed cytolytic antibody: 15%, T-cell inhibitors: 30%, IL-6 inhibitors: 20%, JAK inhibitors: 5%.
Abbreviations: csDMARD, conventional synthetic disease-modifying antirheumatic drug; IV, intravenous; JAK, janus kinase; SC, subcutaneous; TNFi, tumor necrosis factor inhibitor; WAC, wholesale acquisition cost.
Figure 1Annual per-patient treatment costs for years 1–5.
Note: All costs are presented in US$.
Abbreviations: IV, intravenous; SC, subcutaneous.
Figure 2Total costs and budget impact in years 1–5 for (A) csDMARD-IR, (B) TNF-IR, (C) combination therapy, and (D) monotherapy populations. Note: All costs are presented in US$.
Abbreviations: csDMARD, conventional synthetic disease-modifying antirheumatic drug; IR, inadequate response; TNF, tumor necrosis factor.
Figure 3One-way sensitivity analyses on total costs for csDMARD-IR (minimum and maximum of parameter range).
Note: All costs are presented in US$.
Abbreviations: DOT, duration of treatment; csDMARD, conventional synthetic disease-modifying antirheumatic drug; IR, inadequate response; RA, rheumatoid arthritis.
Model assumptions
| Module | Assumptions |
|---|---|
|
| |
| General | • The model calculates costs associated with the line of therapy during which a patient becomes eligible for sarilumab |
| Population | • The TNF-IR and biologic-naive csDMARD-IR populations are mutually exclusive |
| • The model assumes a hypothetical plan population of one million covered lives | |
| • The “TNFi or csDMARD IR” is calculated using a weighted estimate of the TNF-IR and csDMARD-IR population values | |
| Market definition | • The market basket comparators are based on DMARD therapy utilization and recommendations from the ACR 2015 guidelines |
| • The base-case market basket represents the total number of patients that are IR | |
| • Sarilumab adoption assumes market share is pulled proportionally from all comparators included in the market basket | |
| • Adherence was assumed to impact the number of DMARD doses and administrations. It is assumed that all patients are 100% compliant during the induction phase (first 8 weeks) | |
| • Adherence for oral products is assumed to reduce the volume of medication consumed | |
| • In the base-case year, it is assumed that sarilumab market share is 0% | |
| • csDMARD combination therapy is assumed to be methotrexate in all cases | |
| • Tofacitinib combination therapy rate is assumed to be 50% (mid-point value) | |
| Treatment inputs | • DOT conversion from months to weeks: 4.35 weeks per month (=365/12/7) |
| • Induction dose and regular dose assumptions are reported separately to account for alternate loading doses and schedules during the first 8 weeks | |
| Drug costs | • Tier placement can vary by plan. All branded DMARDs are assumed to be covered on Tier 3 (specialty). Generic medications such as methotrexate and prednisone are assumed to be covered on Tier 1 |
| • For orals, patient cost sharing is applied based on the refill frequency (days of supply) | |
| • All products placed on a medical tier will be allocated to the Medical budget; all other products will be categorized under the Pharmacy budget | |
| • For products with multiple prices, the lowest published WAC price was selected for each formulation | |
| • Patients receiving IV therapy would require one office visit per infusion | |
| Monitoring | • It is assumed that monitoring tests/labs were conducted during scheduled office visits and, therefore, do not incur incremental office visit costs |
Abbreviations: ACR, American College of Rheumatology; cs, conventional synthetic; DMARD, disease-modifying antirheumatic drug; DOT, duration of treatment; IR, inadequate response; IV, intravenous; RA, rheumatoid arthritis; TNFi, tumor necrosis factor inhibitor; WAC, wholesale acquisition cost.
Budget impact by cost metric in years 1–5, in (A) csDMARD-IR, (B) TNF-IR populations, (C) combination (pooled csDMARD-IR and TNF-IR), and (D) monotherapy (csDMARD-IR or TNF-IR)
| Cost by metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Years 1-5 | |
|---|---|---|---|---|---|---|---|
|
( | |||||||
| Base-case | $20,254,095 | $20,824,169 | $21,474,496 | $22,205,356 | $23,026,048 | $107,784,164 | |
| Projected | $20,226,459 | $20,764,870 | $21,378,464 | $22,066,321 | $22,836,306 | $107,272,419 | |
| Net | −$27,636 | −$59,299 | −$96,033 | −$139,035 | −$189,742 | −$511,744 | |
| Base-case | $223,299 | $223,756 | $224,254 | $224,677 | $224,996 | $1,120,982 | |
| Projected | $222,182 | $221,518 | $220,890 | $220,184 | $219,371 | $1,104,146 | |
| Net | −$1,116 | −$2,238 | −$3,364 | −$4,494 | −$5,625 | −$16,836 | |
| Base-case | $8,699 | $8,717 | $8,736 | $8,752 | $8,765 | $43,668 | |
| Projected | $8,696 | $8,712 | $8,729 | $8,743 | $8,753 | $43,634 | |
| Net | −$3 | −$5 | −$7 | −$9 | −$12 | −$35 | |
| Base-case | $6,433 | $6,446 | $6,461 | $6,473 | $6,482 | $32,295 | |
| Projected | $6,677 | $6,935 | $7,196 | $7,455 | $7,711 | $35,975 | |
| Net | $244 | $489 | $735 | $982 | $1,229 | $3,680 | |
| Base-case | $20,547,268 | $21,117,943 | $21,768,924 | $22,500,339 | $23,321,449 | $109,255,924 | |
| Projected | $20,518,659 | $21,056,693 | $21,669,959 | $22,357,386 | $23,126,803 | $108,729,500 | |
| Net | −$28,610 | −$61,249 | −$98,965 | −$142,953 | −$194,646 | −$526,424 | |
|
( | |||||||
| Base-case | $15,608,855 | $16,031,438 | $16,510,886 | $17,046,450 | $17,644,182 | $82,841,812 | |
| Projected | $15,592,910 | $15,996,734 | $16,453,889 | $16,962,801 | $17,528,531 | $82,534,865 | |
| Net | −$15,945 | −$34,705 | −$56,997 | −$83,649 | −$115,651 | −$306,948 | |
| Base-case | $228,199 | $228,667 | $229,176 | $229,608 | $229,934 | $1,145,585 | |
| Projected | $227,058 | $226,380 | $225,738 | $225,016 | $224,186 | $1,128,379 | |
| Net | −$1,141 | −$2,287 | −$3,438 | −$4,592 | −$5,748 | −$17,206 | |
| Base-case | $7,206 | $7,220 | $7,236 | $7,250 | $7,260 | $36,173 | |
| Projected | $7,204 | $7,218 | $7,233 | $7,245 | $7,254 | $35,154 | |
| Net | −$2 | −$2 | −$3 | −$5 | −$6 | −$9 | |
| Base-case | $15,364 | $15,395 | $15,430 | $15,459 | $15,481 | $77,128 | |
| Projected | $15,520 | $15,708 | $15,900 | $16,087 | $16,267 | $79,482 | |
| Net | $156 | $313 | $470 | $628 | $786 | $2,354 | |
| Base-case | $15,899,992 | $16,323,171 | $16,803,268 | $17,339,384 | $17,937,532 | $84,303,347 | |
| Projected | $15,883,006 | $16,286,381 | $16,743,137 | $17,251,548 | $17,816,639 | $83,980,711 | |
| Net | −$16,986 | −$36,790 | −$60,131 | −$87,837 | −$120,893 | −$322,637 | |
|
( | |||||||
| Base-case | $36,177,639 | $37,182,732 | $38,327,255 | $39,610,950 | $41,049,549 | $192,348,125 | |
| Projected | $36,132,484 | $37,085,458 | $38,169,098 | $39,381,082 | $40,734,673 | $191,502,794 | |
| Net | −$45,155 | −$97,274 | −$158,157 | −$229,868 | −$314,876 | −$845,331 | |
| Base-case | $442,973 | $443,881 | $444,869 | $445,708 | $446,340 | $2,223,771 | |
| Projected | $440,758 | $439,442 | $438,196 | $436,794 | $435,182 | $2,190,372 | |
| Net | −$2,215 | −$4,439 | −$6,673 | −$8,914 | −$11,159 | −$33,399 | |
| Base-case | $15,932 | $15,965 | $16,000 | $16,031 | $16,053 | $79,981 | |
| Projected | $15,929 | $15,957 | $15,989 | $16,016 | $16,035 | $79,925 | |
| Net | −$3 | −$8 | −$11 | −$15 | −$19 | −$56 | |
| Base-case | $116,023 | $116,260 | $116,519 | $116,739 | $116,905 | $582,446 | |
| Projected | $116,274 | $116,765 | $117,277 | $117,752 | $118,172 | $586,240 | |
| Net | $252 | $504 | $758 | $1,013 | $1,262 | $3,794 | |
| Base-case | $36,752,567 | $37,758,838 | $38,904,643 | $40,189,428 | $41,628,848 | $195,234,324 | |
| Projected | $36,705,445 | $37,657,622 | $38,740,560 | $39,951,644 | $41,304,062 | $194,359,332 | |
| Net | −$47,122 | −$101,216 | −$164,083 | −$237,784 | −$324,786 | −$874,992 | |
|
( | |||||||
| Base-case | $10,746,634 | $11,047,944 | $11,391,063 | $11,775,969 | $12,207,397 | $57,169,007 | |
| Projected | $10,732,920 | $11,018,425 | $11,343,110 | $11,706,334 | $12,112,089 | $56,912,879 | |
| Net | −$13,714 | −$29,518 | −$47,952 | −$69,635 | −$95,308 | −$256,127 | |
| Base-case | $132,892 | $133,164 | $133,461 | $133,712 | $133,902 | $667,131 | |
| Projected | $132,228 | $131,833 | $131,459 | $131,038 | $130,555 | $657,112 | |
| Net | −$664 | −$1,332 | −$2,002 | −$2,674 | −$3,348 | −$10,020 | |
| Base-case | $4,780 | $4,789 | $4,800 | $4,809 | $4,816 | $23,994 | |
| Projected | $4,779 | $4,787 | $4,797 | $4,805 | $4,810 | $23,978 | |
| Net | −$1 | −$2 | −$3 | −$4 | −$6 | −$17 | |
| Base-case | $5,902 | $5,914 | $5,927 | $5,938 | $5,947 | $29,628 | |
| Projected | $6,025 | $6,161 | $6,298 | $6,434 | $6,567 | $31,486 | |
| net | $123 | $247 | $371 | $496 | $621 | $1,858 | |
| Base-case | $10,890,208 | $11,191,811 | $11,535,251 | $11,920,429 | $12,352,061 | $57,889,760 | |
| Projected | $10,875,951 | $11,161,206 | $11,485,664 | $11,848,611 | $12,254,022 | $57,625,454 | |
| net | −$14,256 | −$30,605 | −$49,586 | −$71,818 | −$98,040 | −$264,306 | |
Abbreviations: csDMARD, conventional synthetic disease-modifying antirheumatic drug; DMARD, disease-modifying antirheumatic drug; IR, inadequate response; TNF, tumor necrosis factor inhibitor.