Three assumptions were used for each variable (low, medium and high). The medium assumption refers to the central assumptions used in the model. Under the low assumption scenario, both the estimated volume of services per treated case and health price inflation were reduced by 20%, and under the high assumption scenario, both variables were assumed to be 20% greater.