Table 5.

Budget Impact, Reference Case - Expanding community pharmacist-initiated management to 25% of target population

Total Cost per Year, $
Strategy	Year 1	Year 2	Year 3	Year 4	Year 5	5-Year Total
Current Scenario	242,003,570	244,423,605	246,867,841	249,336,520	251,829,885	1,234,461,421
New Scenario	239,059,337	237,913,234	235,422,846	235,479,723	235,514,195	1,183,389,335
Net Budget Impact†	-2,944,233	−6,510,371	−11,444,995	−13,856,797	−16,315,690	−51,072,086

^†Negative results indicate cost savings