Scenarios

CORE

INTERMEDIATE

CONSTANT

Prevalence

2011

2025

2040

2025

2040

2025

2040

Total

300.769

644.738

1.183.630

564.781

862.623

516.239

660.102

Comp 0

166.327

372.443

708.091

320.497

504.314

270.745

320.276

Comp 1

57.415

123.738

219.485

112.333

171.215

106.545

139.486

Comp 2

77.027

148.557

256.055

131.951

187.094

138.949

200.340

Costs1.000 EUR

2011

2025

2040

2025

2040

2025

2040

Health care

725.464

1.431.167

2.455.206

1.286.964

1.842.157

1.315.790

1.850.934

Pharmaceuticals

149.954

306.039

532.748

274.265

400.288

267.676

359.782

Nursing

849.716

1.619.462

2.706.185

1.468.785

2.063.159

1.544.347

2.236.536

Production loss

1.750.026

3.064.095

4.923.290

2.746.838

3.698.946

3.127.798

4.207.509

Additional costs

761.957

1.529.690

2.638.948

1.369.600

1.974.463

1.356.548

1.849.551

Total

4.237.117

7.950.453

13.256.377

7.146.452

9.979.014

7.576.581

10.452.805

Costs1.000 EUR

2011

2025

2040

2025

2040

2025

2040

CG 0

1.000.176

2.136.663

3.976.832

1.848.713

2.829.577

1.653.206

1.942.922

CG 1

780.826

1.587.383

2.735.883

1.452.635

2.152.001

1.486.812

1.966.886

CG 2

2.456.116

4.226.406

6.543.662

3.845.104

4.997.437

4.436.563

6.542.998

Cost per PYRS

2011

2025

2040

2025

2040

2025

2040

Health care

2.412

2.220

2.074

2.279

2.136

2.549

2.804

Pharmaceuticals

499

475

450

486

464

519

545

Nursing

2.825

2.512

2.286

2.601

2.392

2.992

3.388

Production loss

5.819

4.752

4.159

4.864

4.288

6.059

6.374

Additional costs

2.533

2.373

2.230

2.425

2.289

2.628

2.802

Total

14.088

12.331

11.200

12.653

11.568

14.676

15.835

Cost per PYRS

Comp 0

6.013

5.737

5.616

5.768

5.611

6.106

6.066

Comp 1

13.600

12.829

12.465

12.932

12.569

13.955

14.101

Comp 2

31.887

28.450

25.556

29.140

26.711

31.929

32.659