Model Inputs
Edit any field to recalculate live
Drug Search
Pull real pricing and volume data from CMS
Pricing
$
Wholesale Acquisition Cost%
Average Manufacturer Price$
Commercial Deal
%
Volume (units)
BEST PRICE CASCADE TRIGGERED
Your commercial rebate decision has reset the statutory Medicaid Best Price. Incremental exposure: $800,000
Commercial Net Price
$650.00
Old Medicaid Rebate / Unit
$220.00
New Medicaid Rebate / Unit
$300.00
Incremental Medicaid Exposure
$800,000
Revenue by Channel
| Channel | Volume | Net Price / Unit | Net Revenue |
|---|---|---|---|
| Commercial | 50,000 | $650.00 | $32,500,000 |
| Medicaid | 10,000 | $700.00 | $7,000,000 |
| 340B | 5,000 | $650.00 | $3,250,000 |
| TOTAL | 65,000 | — | $42,750,000 |
Total Gross Revenue at WAC$65,000,000
Total Net Revenue$42,750,000
GTN Spread34.2%
Save & Compare Scenarios
WAC $1,000.00Rebate 35%Net $650.00Cascade triggered
GTN Waterfall — Gross to Net Revenue Bridge
All values in total dollars across channel volumes
Revenue (Gross / Net)
Rebates & Discounts