Document 2491734

TABLE 1
ProJtlcted TheruJ>llutlc EvnlUDtionll & MOilalitlea
) ulI.13
PhYGlall
Therapy
fVOIluation5:
MedIcal
Care.
Mana!ler
2014
42
125
2015
13
2016
20la
44
45
46
850
1,020
L,O:!O
2019
47
Ago on
year
7.017
PrMrult
Physical
YhOtapy
Total
Value:
~
CO!itzo
750
1,72.5
1,020
1,020
1,020
1,020
1,725
1,395
1,634
1,020
1,020
125
750
1,020
~.O13
1,007
1,000
99~
2020
4B
1.020
961
2021
49
uno
1,020
97<\
2022
2023
50
51
52
1,020
1,020
9Q8
1,O~O
1,020
%1
1,~5
1.77"'1
1,020
1.020
1,020
1,020
1,895
1,020
949
1,717
918
1,020
912
2024
;1025
2026
2027
1.?5
1,020
l,OZO
55
56
2029
2030
57
58
2031
59
203:l.
2033
GO
61
2034
20::'5
/53
62
Z036
64
2031
2036
6!i
66
2039
d'1
2040
OB
2041
69
2042
2M3
2044
70
1,020
125
1,020
125
125
1,0;/0
1,020
1,020
l,OZO
1,0:20
1,OW
1,020
1,0:20
75
1,020
76
1,O:W
1,020
2049
77
78
750
1,020
7'1
73
750
125
.125
750
906
900
1,661
806
1,895
1,6OB
860
Total
p~nt
value rosb
Ba3
en
87]
1,020
SS4
1 , 020
1,020
eq6
B43
1,695
1,556
J,021l
832
1,02U
826
660
680
930
1,020
l,a9S
1,020
1,020
1,020
1,OlO
1,020
1,020
1,895
750
!M~
936
1,020
1,020
1,020
1,020
71
2f.l45
2046
20<)7
Z046
750
1,020
1,020
1,0;20
1,020
l,020
l,O:W
n
750
1,020
1,020
S3
54
2028
2050
1,020
an
816
1,505
537
$39/427
29G
TAS!..E 2
future MEdical Care
PrImary
Age on
Yoar
2014
2015
'UI\.
42
4:1
4'l
:u
Phy~clan
ColonRectDt
SUrgeon
157.50
157.50
157.50
157.50
Care
2017
20i8
45
157..50
1 57.50
157.50
J57.S0
46
157.50
2019
47
157.50
157.50
157..50
157,50
157.50
157.50
157.50
157.50
157.50
157.50
157.50
157.50
157.S0
157.50
15 7.50
lS7.50
157.5 0
157.50
:.57.50
157..50
157.50
201&
2mo
2.021
2022
2023
2024
2025
2t)26
2027
2028
2029
48
49
50
51
52
53
54
55
2OJO
56
57
58
2031
2032
2033
59
60
61
2034
62
2035
2036
64
2037
2038
2039
2040
21141
2042
2£)43
20 44
2045
2046
2047
2048
63
55
56
57
6S
69
70
71
72
73
74
20~9
75
76
77
2050
7~
~S7.50
IS7.50
lS7.50
157.50
:'57.50
1.57.50
157.50
157. 50
157.50
loS/.50
lS7.50
157.50
157.50
157.50
157.50
157. 50
157.50
157.50
105.00
SpInal
lJrologl!>t
Palo
I'hYGlcian
T<Jtal
P&A
Coots
5,160
225
225
3900
48DO
225
no
no
4S00
720
225
225
4800
72U
720
720
225
225
225
480'0
4800
4800
4800
Pra!fmt
Cord
72{]
6 ,(l.6 0
5,060
6,060
G,OliC
&.O6{l
&.060
6,000
6,060
6,060
4600
720
720
720
720
4800
720
6,060
4800
4eOl)
720
225
157.5(-
225
4eoo
6 ,060
6, 060
:57.50
157.50
15: .50
157.50
157.50
157.50
157.50
157.50
157.50
157.50
157.50
225
4800
lS7.:0
157.50
157.SD
157.50
'1 57.50
157 .50
15i .50
157.50
157.50
157.5(1
157.5'(i
157.$l)
LOS.OO
225
225
225
225
225
4800
4800
72D
no
T2D
720
225
4COO
225
225
225
225
225
225
2 25
4800
4800
720
22S
4800
4800
4800
4800
720
2'25
225
225
225
225
2'25
2'25
225
2'25
2LS
225
225
4800
4600
4800
4800
4800
4800
4600
4800
4800
720
720
720
720
720
720
6,060
6.060
6,060
6,060
6,050
6,060
6,050
no
no
4800
4800
3300
720
no
350
Tobl.! prellent value costs
6,192
6,214
6,237
6,259
6,282
6,3()4.
6,327
6;350
5,373
7"1D
4800
4S0n
6,170
6,396
5,419
5.442
5,4E5
6,4S8
5,512
6,535
5,559
6,582
7XJ
no
6,126
6,1 48
6,060
6, 060
6 ,000
720
7X>
720
5,160
6,082
6,104
6 ,050
6 ,060
6, 060
6, 0 50
6,050
&,060
6,06e}
720
Value
Costs
6,050
f,060
6,060
6 ,~6C
6,050
6,060
4,095
6,6U6
6,630
6,653
6,677
6,701
6,726
6,750
6,774
6,799
6,823
6,8<Hi
6,.872
4,661
$236,242
TABLe 3
Testing
Dlagno~l c
A~on
YlJ."!r
Jun. 13
Url;malysl&
Urine
CulbJre
201~
42
43
20.84
53.00
44
20.84
53.QO
20.84
53 .(}()
2015
2016
2017
2018
2019
Com pleta
Blood
Matabollc
C:ystoseo py
Count
Jlen'!.l
550
43.2S
43 .29
43 .29
45
46
47
2{)<'O
4S
2(J21
2022
2023
2024
2025
49
5()
51
52
43.2£1
"3.29
550
20.84
':<0.04
20.84
53.00
53.00
53.00
SSO
Value
Phi eb ate my
Costs
U>sts
72.71
til.SO
750
72.71
10 .50
10.50
127
20a
10.5\1
127
750
127
20"
10,50
lO,SO
10,50
10,50
ZOO
203
677
689
205
nn
72.71
72.71
72.71
43.29
43. 2'9
n.71
43 .29
72.71
43.29
72,7:
43 .29
72.71
43.29
n.n
72.71
n.n
43.29
72..71
43 .2!l
43.2.9
72.71
]2.7:
43.29
53
54
55
20.~
53.0 0
56
20.8<1-
53 .00
20.B4
2031
57
58
59
53.00
43.2g
43.29
20.84
72.71
53.00
43.2~
72.71
'2o.a~
53 .00
2025
2027
2028
2025
2<130
2032
60
2033
51
203~
52
53
C4
2035
2036
2037
203ll
2039
2CJ.40·
55
66
43.29
550
43.2,
2.0.64
2.0.8t
43. 29
53.00
43.29
43.2-?
67
55<1
66
69
20 B4
70
20 . ~
2043
53.00
71
2044
20 .84
2045
72
73
53.00
20~6
7~
20 .&4
2047'
53.00
75
76
77
76
ZO.84
53.0D
2lJ.49·
2(150
43 ,29
,(3.2:'
53.00
2041
2042
2048
550
53.CO
43.l9
-43.29
013 .29
5S0
550
ZO.84
53.0(1
lO.SO
10.50
10.50
10.50
10.50
10.50
10.50
LO.50
~i) . 50
n.n
10.50
lO.Se;
12.71
72.71
1()"50
n.n
n .n
lO.SCI
10.5(1
200
128
127
13 0
200
206
127
750
12.7
131
776
132
200
209
1<.7
133
200
2.l1
677
200
L27
200
127
750
127
200
127
200
714
::.12
1:>4
214
135
005
135
217
137
215
740
2:zC
139
n7l
10.50
on
72,71
10. 50
1".50
127
>0.50
200
222
127
751J
140
835
72.71
to.SO
12 7
200
127
200
141
225
72 .71
10.50
10.50
10.50
10.50
10.50
72.71
10 ..50
10.50
677
200
43.29
72.71
>}3.l9'
n .71
43 .29
43.29
43.29
10.5(1
n.n
4-3 .29
4 3 . l9
43.29
1050
10.50
n..n
n.n
n .n
43.29
Preserrt
Total
72 .71
n .n
n.71
TO~BI
preopent value costs
200
142
226
767
228
~1t,1.84
'1'Abt.£ 4
Fub"" Sultlical
.,.,.,10 n!D Illm
Jun. 13
niDI
Spinal Cord
Slirnubtor
20J'!
4l
13,000
72,076
~O1 5
43
44
Ar;eon
V-o;.r
2015
ZO l 7
:Z011!
20) 9
2.020
lO21
50
2024
52
2025
202&
2027
53
5(,
20)0
2031
'032
$fJ
60
~O)3
Gl
2034
~2
2!J35
63
WI
Pl'o.rtMt1l9
'10/6"22.14
1-':1>,698
12.,(;99
0
()
0
0
0
0
0
0
0
a
5~ .930
59
65
;(UJ9
67
'-0'10
2041
2042
2.0q3
?04·1
&II
M ,930
IJ('i
Corts
0
0
0
(l
(}
0
54/)J()
56,7.; 6
0
0
0
0
0
0
)}
2036
2031
2038
2048
StJmul~ror
TotAl
Collin
54
S5
;'>Q2U
2029
1U47
p.enlle
....
5l
PmlIl!ht
Value
Spinal C04X'
'17
4D
19
20'.3
ZtJ.4S
Itepl:ltElJlenl
45
20U
2n~6
5,,''''''
<!11m
5tlmuflltor
ca."
0
\)
0
0
°0
n
0
Q
0
54/!l)0
U
~,bOl
()
0
0
0
0
0
0
0
n
(l
0
I)
0
0
70
0
54,930
0
0
0
72
0
0
73
74
75
(}
0
0
0
0
0
0
0
0
0
0
0
~.".t:J
$30i.~61
69
5-1,930
n
7(;
2nr;}
n
7.050
7lJ
Tnt,;.1 P"'GAtlt vlIlue
60/S-~7
0
)
TA6LJ; 5
MedJcatlons
A'il8on
Ve.r.r
Jun . 13
2014
42
43
44
45
2015
201.6
2017
2018
201~
2D20
2021
202.2
2023
46
47
48
49
SO
Sl
;1024
52
2025
2026
2027
S3
54
S5
2028
56
57
2C29
2030
2031
2032
2033
2034
58
Oxycodone
iOmg
OxyContJr:
Dln~p3m
20~g
1Gm;
804.13
1,015.32
1,015.32
1,015. 32
1,C15.3"
1,01.5.32
1..0iS.32
1,015.32
1,015.32
1..015.37.
1,015.32
1.015.32
1,015.32.
1,015.32
1,015.32
1,0 15.32
1,015.32
4,562.21
5,760.36
5,760.36
110.91
14').04
S,760.3€>
5,750.315
59
1,015.32
{iO
61
62
1,015.32.
l ,ij15.32
1,{nS.32
2035
2036
203,
2038
2039
200
63
1,015.32
64
1,015.32
65
66
1,Q15.32
2041
2042
69
70
201;3
2044
71
72
2045
73
2046
2047
75
2048
67
69
71l
20.;9
76
77
2050
78
1,015.32
l,(ol S.32
1,015.32
1,015.32
:',015.32
1,() 15.32
1,015,32
t...015.32
1))15.32
1,015.32
1,015.32
1,015.32
659.25
lblJproten
800 m9
164.00
2.32.32
2.32. J:2
232.32
;;{l4
14>:1.04
3,1<;5.92
3,972 .00
3,972.00
3,972.00
140.04
3,972.00
140 .0~
5,760.36
!40.04
5,750.36
140 .04
5,760.36
~40 .04
14Q.O~
5,760 .36
1.40.~
3,972.00
3,972.00
3,.972.00
3,972.00
3,972.00
3,972.00
3,972.00
3,972.0()
3,972.01)
::>,972.0 0-
5,750 .36
5,76-0.36
5,76 0. 36
140.CP\
3/972.00
14{).C4
3,972.0(}
3, 972.00
3,972..00')
3,972.00
5,760.36
5 ,7&0.310
S,76D.36
5/75C·.36
5 ,750 .3(;
5 ,750 .35
5,750.36
5,760.36
5,760.36
5,760.36
S,760.36
5,761J.36
5,760 .36
5,750.36
5 ,750.36
5,760 .3E>
S,75().35
5,150.36
5,76C.36
5,760.36
5,760.36
5,760.35
Present
AmitiZOl
24 meg
~40.C4
140.04
t40.C4
1<:0.04
!~O.C4
140.011
140.04
l.ro.O~
14ij.C4
! 40.04
HO,Q4
140.04
: 4004
140.C4
14D.04
14{l.O4
140.04
t4D .04
140.04
140 .04
3" m.OO
3 ,972.00
3,'372.00
3,9n.OO
3 ,9n.Ot)
3,972.00
3,972.00
3,972.00
3,972,00
3,972.00
3,~72.00
Total
Costs
Value
Costs
9,011
11,:223
204
9.011
11,12f
11,324
11,536
232.32
2(1<;
H, 120
ll,324
11.751
232 .32
232.3'2.
2!}4
Clprofl ox! n
1!-, 12.0
11,324
11,120
11 ,32'1
11.120
11,047
12..422
12.312
12.554
12, 542
1.2,891
11,776
13,132
13,015
13,377
13.. 258
13,627
13,505
13,862
13,7SS
14,141
14,016
14,406
232.32
232 .3 2
232.32
2040
23:1..32
200t
11,324
204
11,120
11.324
232.32
232.32
232.32
232.32
232.3:1
232 .32
232.32
232.32
232.32
232.32
232.32
2:!"-.32
232.32
232..32
1U.20
204
20'l
204
11 ,32'<
204
11,120
11,3Z<1
11,120
5,760.35
14(; ~
14fl ·04
t4{].04
3,972.00
3.972.00
3,972.00
3,.. 72.00
5,/60.36
1~O.O4
3.972.00
232.32
3,740.20
90.93
2,.579.02
150.85
11,864
12 , 194
1:l,GS<;
204
11,1~O
1~276
204
11,324
14,675
11.120
11,32<1
il,l2<J
11,324
11, 120
11,324
11.120
14,544
14,949
204
204
232.32
232.32
11 ,971
11,324
!l,lW
11,324
232.32
232.3;1
232.32
232.32
232.32
232.32
2.:;2.32
232.32
11,324
11,120
11,324
11,120
ll ,324
11 ; l2<J
20';
204
11,433
204
204
',424
Total present wItH! 00111:.$
14,816
1.5,228
1.5,0 93
15.513
15,:175
10,361
$485,266
T~BLE
6Supplfes
!)epenas
PteS2nt
Age Dn
Jun. 13
Colo!Stomy
Year
I ncontInent
Bed
SU))plJCI1
Pads
Chucks
2(;14
42
2G15
2,044.12
2,S80.9&
2 , 580.96
663.9 1
178..20
853.52
201 7
43
44
45
225
:225
2018
45
2,580 .96
2,580.96
1363.52
863.52
201 9
47
gi)3.5Z
863 52
225
3,569
863 .52
:225
3,659
22S
:22S-
3,669
2f)1.5
~63.52
2020
48
2021
49
2 ,58D.96
2,580.96
2,560.96
2a22
SO
2,550.96
a53.5:<
20'23
51
20"24
2025
20 26
2, 580.9 5
2, 58 0.96
53
54
2(}27
5S
2028
353.52
353 .52
363.52
863.52
%3 .52
SO
57
55
S9
2029
203 0
2031
2m2
2033
2034
2035
2036
2037
2035
52
60
863.52-
225
225
225
C25
<25
~6
2,5'8 0.9$
2, 580.96
:? ,SSO.S6
2, SSO.96
58
69
70
71
72
2(l49
2050
225
2 ,5~1{).9 5
2{x{)
2047
2048
86~ , 52
65
73
74
75
75
77
76
2., 580.96
L, SSO.96
2. S80.96
2 , 580.%
2, S80.%
2.580.96
2 , 580.96
2,~8o.9&
1,675.52
863 .52
063.5'2
225
363 S l
US
863 .52
225
353 .52
U5
U5
225
S63 .S2
563.52
563.52
563.52
863 .52
S63.S2
863.52
963.52
863.52
560.68
3,4Slf
3,659
3,6793,683
3, 686
3,56!?
3,569
3, 569
3, 659
3,659
3, 669
22S
86~ . S2
363 .52
3,45"8
3,780
3, 669
22S
225
225
225
863.52
SS140
:'10 ?-8
22S
863.52
2,580.95
2,5IlO.95
2,59 0.9 5
\I .. I~
Costs
225
225
125
8&3.52
Total
Costs
2.25
~3.52
2, 560.9&
67
2045
2()1:6
2 , SSG.9 6
2, SSD.SO
2,580.96
2,580.95
1. ,580 .96
51
62
53
54
2039
204l
2042
2043
2044
2,SSO.96
2, 580.96
2 ,58 0 .96
Tens Unit
Supplies E/S
3,.659
3)359
3,65~
3,669
3,669
3,66~
3,659
3,~69
3,669-
3,669
3,569
3,669
3,669
3,669
22S
3, 509
3 ,669
3,669
3,569
3.569
3.669
3.669
3,659
3, 609
146. 09
2,3S3
225
225
u5
125
ns
ns
T otal present v!llue c;:ost5
3, 783
3,676
3,689
3, 693
3,696
3,699
3,703
3,706
3,709
3,713
3,715
3,719
3,723
3, 72.6
3, 729
3,733
3,735
3, 739
3, 7 43
3,7 46
>,750
3,753
:3.75(\
3,760
3,763
. 3, 755
3,770
3,773
3,777
3,780
3,783
3,767
2,461
$i36,553
TABLE 7
Medical EQuipment
Hospltl>l
Alia en
Ye.ar
Sad!
BcdsJda
JUn. l.3
Mattresi
T'lbr~
20lA
2015
2016
42
;t\!17
;t016
45
~7
2021
'2022
2023
50
51
202~
52
2025
S3
~O26
50<:
'2027
~S
2928
2fXZ9
56
57
2!Y30
58
2031
59
2032
60
61
&3
2037
65
~03B
2.C13?
G5
&7
20~D
6B
2.041
2042
2.043
&9
70
71
12
73
aa.,.
97. 45
; 31.8~
<!O~7
2046
76
20~9
77
7S
Pre.&a1It
Total
Value
c!)$ts
Costs
33C!
Il
0
330
665
I}
t,200
210
l OO
97 .45
132.65
t,740
I}
2"
664.52
665
5€9
6<i4.62
0
330
0
0
66S
0
333
0
0
97.46
~OO
97.46
132.65
132.86
0
1.740
Ct
0
665
~g
0
665
0
664.62
:0(;
97.~6
132.86
664 ,62
2D
10.:)
37.46
132.85
33(',
0
0
1,740
0
j,7eo
0
0
692
0
339
0
0
685
0
1.74Q
1,796
0
0
0
"
664.62
: :10
~5
(I
97..:.5
132.8-5
330
0
0
665
664.62
1,£00
~2:J
::m
':17.4 5
/32.85
Totel pre!U!nt 1I"(1JoO oo1<t5
672
0
1.,764
0
0
075
0
336
0
0
0
1. ~0
0
655
0
!,748
0
0
LOO
1.200
Q
0
~4
74
15
2050
Seat
564.SZ
62
2035
2036
2046
<h"tr
:1.00
~
48
4-9
20~S
Grab
44
2020
20<14
Stlct/on
Tolhilt
43
20!!I
203:;
2034
"irapgz.e
EkI'o'Clted
Ltft
$13.':1156
TAUU:
a
!lorne Services
I>reoellt
Hume
1I<'»'IIe
Yard
rotal
v~IUe
Milinteniloce
S~rvl~
~~
~
9,094
11.347
9,094
11,274
11,347
11,201
Year
J"n.13
tlealth
Aid!!
2014
2015
42
7,619
675
800
43
44
45
46
47
9,620
9,621l
9 ,620
eS2
Age on
2016
2017
852
S75
975
852
875
11,347
11,129
852
875
11,347
11,057
IlS2
875
875
675
1l7S
11,3117
lO,9tJ5
10,914
lO,6'14
48
9,620
9,620
9,620
'19
9,620
652
so
9,6'-0
852
2023
51
S2
85Z
652
875
2024
9,620
9,620
2025
53
54
55
56
57
9,620
1152
875
9,620
05l
052
675
2018
2019
2020
2021
7.022
2026
2027
2028
2029
7.030
2031
2032
2033
2034
203S
2036
2037
2036
2039
56
59
60
6~
62
63
64
GS
66
67
2040
6B
2041
69
70
2042
204 3
21344
l04S
20<16
2047
2048
2049
2050
71
i2
73
74
75
76
77
78
9,620
9,620
9,620
9,620
9,620
11,740
13,468
852
052-
852
652
95;2
US2
052
852
13,46B
13,4613
BS2
n,468
852
13,'f68
13,468
1::1,468
J3,468
)3,468
13,468
352
852
aS2
075
97.$
11,3'17
11,347
11,347
11.347
11,347
11,34 7
10,774
10.704
10,635
10,566
10'<)96
11,347
.1.1,347
11,347
10,430
10,363
lO;l96
8'/5
11,347
975
875
875
075
11, 347
13,467
10,230
10,lM
11,965
075
875
e7S
B75
875
15,195
15,195
] 5,195
852
675
15,195
15,195
15,195
15,195
15,195
as;!
057
B75
875
15,395
875
075
IlS2
375
851
975
13,468
13,'l6fl
U,.46S
t3, 46!l
352
1352
075
1152
675
13~'l
13,468
852
8,745
553
13,4613
13,458
11,.347
875
1~,j95
15,195
15,195
15, 195
15',195
13,435
13,340
13,252
13,176
13,091
13,007
12,923
12,839
.1 2,756
12,674
U,S9:2
12,:>11
12,430
17,350
12,270
975
15,19!i
15,195
B7S
1:;,1\1!i
12,112
7,799
ssu
Toml pre:>ont value
9,846
(;Om
12,191
$'127,910
TAIlLE 1)
Whcclchllir
Year
AlI"on
Ju". 13
2014
2015
42
4.'1
2016
lOl7
201tl
:W19
2020
2021
2022
'1"
45
2.024
52
53
1016
54
2021
5S
2029
5&
57
2030
5U
2031
59
60
61
2036
2037
61;
57
2040
2041
2042
68
69
2048
20<19
2050
H81ntcnnnre
CO!>~
1,b()[)
un.so
72
l ,60n
11.0 .50
n
220.50
220.50
210.50
70
71
7Z
1,600
2:10.50
150
151
222
150.00
7~
150.00
ISO.On
371
22<
150
214
374
214
n
78
27.0.50
151
1.913
150.00
150
152
150.00
215
72
150-.00
l!!O.OO
1:>0,00
222
J71
222
l50
1.B9J
72
37~
ill
152
1,921
153
226
150.00
150
7').
1 50_ 00
-n
150.00
150_00
150_00
222
371
2U
150
1,093
150
1,934
1S0.00
150.00
222
150_00
150.00
227
360
222
150.00
15!>
150.00
1,093
150
228
154
1.944
lS'!
226
1i!..
72
371
378
226
t53
153
72
.150.00
222
.In
]82
7?
150.00
150_00
ISO_OO
:In
l~U
229
lSS
'.D9~
1,?SS
220.50
1,600
1,R'.I~
n.
73
75
76
77
n)
L'iO . UO
72
704
ISO
z:u
72
220.50
;uo.50
372
150.00
Iso.nO
1,1193
n
1.600
Ul
371
lSO.OO
n
220.50
1,GOO
l~O .U U
IS0_00
150
lSI
1,90)
un.50
1,600
Va'""
Co,;t,<
1,1193
150
122
1,&93
150.00
72
uo_50
6;!
2038
2044
204.5
2046
2047
Cover
63
64
65
2039
2043
'rotlll
5'0
2025
2033
2034
7.035
wh~lchlllr
49
51
2032
Cudllon
47
4fl
I"reJ«: n t
~anul'l
WheelchaIr
ClY.lhlo"
- 46
202.3
2028
wf1en1cl1",,.
Reelinri
Mllnu;:,'
Wh<:eldl/llr
n
;01<.1 fl~ml ""Iun crets
Ij::ZO,.7.61
TABLE 10
Total Cilre Costs, by Year
Present
Ye&r
Z014
2015
2016
2017
2018
2019
2020
Age on
JUt'l. 13
Costs
42
$157,119
$157,119
33,653
190,771
224,719
47
36,909
48
35,855
33,870
366,073
3-1,968
434,911
2023
2024
52
2025
53
54
55
56
57
2026
2027
Cumulative
43
44
45
46
49
50
51
2021
2022
Value Costs
All Items
33,947
34,533
259,251
34,058
293,309
330,219
90,950
36,151
34,121
36,254
34,928
399,943
525,861
562,013
596,133
632,387
667,315
2030
2031
S8
S9
34.545
2032
60
97,876
702,024
739,782
774,640
809,185
907,061
2033
2034
61
38,103
945,163
62
2.035
63
40,253
38,445
2()36
64
2037
65
38,685
39,024
2038
2039
66
G7
40,527
41,602
2040
2041
63
59
38,962
99,371
2042
2043
2044
70
39.792
985,417
J,023 ,B02
1,062,547
1,101,571
1,142,098
1,183,700
1,222.661
1,322,032
1,361,825
71
38,766
1,400,591
72
73
74
75
76
77
42,654
1,443,245
38,921
1,482,166
39,433
1,521,599
1,561,595
78
28,001
Total COSt6 from above
A..-chltectural renovatiQns
$1,671,570
2028
2029
2045
2046
2047
2048
2049
2050
34,708
37,758
34,B58
39,996
39,605
42,369
8,SOO
~-~-.--------- - -
fj::1,680,070
Total projeGt;cd coat of care
- - - - - - - - - - - -- - - - -
- - - --
-
-------
1,601,200
1,643,570
1,671,570
1,680,070
TABLE 11
Total Care Costs, By Item category
Projected Therapeutic evaluations &. modalities ("Table 1)
Future medical care (Table 2)
Diagnostic testIng (Table 3)
Future surgical care (Thble 4)
tJledications (Table 5)
Supplies (T~ble 6)
Medical equipment (Table 7)
Home servIces (Table a)
Wheelchair (Table 9)
ArchItectural renovations
Tot.al
pt'f!tfleht
value CO$ts
$39.427
236,242
11,134
301,561
485,266
136,563
13,156
427,910
20,261
8,500
$l,6S(),070