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 |