TABLE 5.

Univariate Sensitivity Analyses for the Unit Cost Estimates in 2016 US $

Parameter	Unit Costs, US $
	Youth Center	% Change	Student Wellness Center	% Change	Government Clinic	% Change
Base case	4.79		4.16		3.19
Test device price
−50%	4.64	−3	4.02	−3	3.04	−5
+50%	4.93	+3	4.31	+3.6	3.34	+5
Utilization rate
−50%	4.45	−7	3.83	−8	2.98	7
+50%	5.13	+7	4.49	+8	3.42	7
Personnel costs (total)
−50%	3.72	−22	3.12	−25	2.51	−21
+50%	5.85	+22	5.21	+25	3.88	+21

Coverage Rate	Eligible Population	Total Cost, US $	Budget Impact, %
Base-case scenario (15–49 y)	6,959,537	22,212,635.93	0.85
Increase CPR (5%)	7,570,023	24,161,112.76	0.92
High-risk population (15–25 y)	2,314,757	7,387,969.63	0.28

CPR indicates contraception prevalence rate; US $, US dollar.