Table 3. Breakdown of infected cases, ICER, and costs of the best scenarios.

	# Infected Children (0–18)	# Infected Adults (19–59)	# Infected Seniors (60+)	Overall AR	Change compared to baseline	Medical costs of illness (HKD, bn)	Cost to stay home with sick children (HKD, bn)	Cost to stay home due to school closure (HKD, bn)	Total Cost (HKD, bn)	Total Cost per 100,000 people (USD, m)	ICER (HKD, bn)	Exp # deaths	Cost per Case Prevented (USD)
Baseline	510,459	402,419	34,765	9.22%		2.11	0.43	0.00	2.55	4.64		65.08	-
FCF2-KPS-SCL8	453,192	300,441	25,135	7.37%	-20.05%	1.74	0.36	49.98	52.08	95.05	2679.64	49.45	37,850
NC300-KPS-SCL8	466,313	320,886	27,083	7.76%	-15.86%	1.82	0.37	49.98	52.18	95.22	3394.89	52.62	48,022
NDC100-KPS-SCL8	365,338	202,191	16,474	5.33%	-42.16%	1.31	0.26	50.96	52.53	95.87	1286.10	34.07	17,738
NCP1-KP-SCL1	469,461	326,516	27,632	7.86%	-14.76%	1.84	0.38	3.68	5.90	10.76	246.35	53.48	3,487
NCP1-KPS-SCL1	237,977	126,465	10,314	3.36%	-63.58%	0.84	0.15	7.12	8.12	14.81	95.04	21.46	1,255
NCP3-KP-SCL1	456,250	312,014	26,390	7.56%	-18.03%	1.78	0.36	3.65	5.78	10.55	194.76	51.22	2,730
NCP3-KPS-SCL1	264,102	148,987	12,191	3.86%	-58.08%	0.96	0.17	6.84	7.97	14.55	101.32	25.04	1,340
NCP3-KPS-SCL2	73,584	41,560	3,483	1.05%	-88.58%	0.27	0.04	9.60	9.90	18.07	90.11	7.01	1,145
NCP5-KP-SCL1	465,627	325,336	27,684	7.81%	-15.25%	1.83	0.37	3.61	5.80	10.59	231.77	53.30	3,259
NCP5-KPS-SCL1	328,219	195,122	16,041	4.97%	-46.04%	1.21	0.23	6.88	8.31	15.17	135.92	32.55	1,823
NCP10-KP-SCL8	239,530	157,227	13,496	3.80%	-58.82%	0.92	0.16	18.90	19.98	36.47	321.53	26.01	4,187
NCP10-KPS-SCL2	306,458	184,103	15,133	4.66%	-49.41%	1.14	0.20	12.91	14.24	26.00	256.82	30.67	3,416