| Percent Reduction in Minor Severity of Illness Admissions | ||||
| 2% | 5% | 10% | 15% | |
| Number of Admissions | 82 | 206 | 411 | 617 |
| Case Management Time (Hours) | 984 | 2,472 | 4,932 | 7,404 |
| Case Management Expenses | $49,200 | $123,600 | $246,600 | $370,200 |
| Home Care/Medication Expenses | $205,000 | $515,000 | $1,027,500 | $1,542,500 |
| Total Expenses | $254,200 | $638,600 | $1,274,100 | $1,912,700 |
| Hospital Costs Avoided | $328,000 | $824,000 | $1,644,000 | $2,468,000 |
| Difference | $73,800 | $185,400 | $369,900 | $555,300 |