Public Copy of Smallpox Eradication Estimates

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1
2
3
4	Current Population	7,442,135,578
5
6
7	Inflation adjusted annual cost per person, '87 baseline	Population	Total	Total cost per person	Net benefit of eradication per year	Net benefit per person	Loss productivity per person in total population	Economic total	Non-econ total
8	Developed	1,000,266,667	$753,917,254	$0.75	-$1,077,913,459	-$1.08	$0.21	$211,819,628	$542,097,626
9	Developing	2,500,000,000	$2,304,832,746	$0.92	$1,938,515,381	$0.78	$0.86	$2,154,049,296	$150,783,451
10	Total	3,500,266,667	$3,058,750,000	$0.87	$860,601,922	$0.25	$0.68	$2,365,868,924	$692,881,076
11
12	Inflation adjusted annual cost per person, '67 baseline	Population	Total	Total cost per person	Net benefit of eradication per year	Net benefit per person	Loss productivity per person in total population	Economic total	Non-econ total
13	Developed	1,000,266,667	$2,564,221,557	$2.56	$732,390,844	$0.73	$0.72	$720,440,411	$1,843,781,146
14	Developing	2,500,000,000	$7,839,191,617	$3.14	$7,472,874,251	$2.99	$2.93	$7,326,347,305	$512,844,311
15	Total	3,500,266,667	$10,403,413,174	$2.97	$8,205,265,096	$2.34	$2.30	$8,046,787,716	$2,356,625,457
16
17	Eradication costs	Yearly	Total
18	Original	$23,000,000	$299,000,000
19	1967 baseline	$168,505,988	$2,190,577,844
20	1987 baseline	$49,543,134	$644,060,739
21
22
23	Cost per vaccination	Developing	US	Developed
24	Original	$0.10	$6.50	$6.50
25	1967 baseline	$0.73	$47.62	$47.62
26
27	Percentage being vaccinated	20%
28	Number being vaccinated	500,000,000
29	Total spent on vaccination/monitoring Original	$50,000,000	$107,300,000	$250,033,289
30	1967 baseline	$366,317,365	$786,117,066	$1,831,830,713
31
32	2017 Inflation adjustment	1960	1967	1987
33	US Inflation	826.69%	732.63%	215.40%
34
35						Treatment Costs		Prevention costs			Economic
36		Population	Total	Total per person	Loss productivity per person in total population	Direct	Treatment after illness	Vaccination total	Vaccination per person	Monitoring	Total	Work losses	Disability	Premature death	Other	Source
37	US	200,266,667	$150,200,000	$0.75	$0.21	700,000		92,800,000	0.4633821571	14,500,000	42,200,000	41,700,000	400,000	100,000
38	Developed	1,000,266,667	$350,000,000	$0.35	$0.10						98,335,553					https://drive.google.com/open?id=0B3lpvu9ww5atZlJoNDl1WjRDSzA
39	Developing	2,500,000,000	$1,070,000,000	$0.43	$0.40	20,000,000		50,000,000			1,000,000,000					Fenner, et al, 1988, pg 1363-1368
40	Total	3,500,266,667	$1,420,000,000	$0.41	$0.31						1,098,335,553
41
42
43	Developed Country Costs	Total Population	Total Costs	Costs per person	Fraction of costs Economic	Source
44	US	200266667	150200000	$0.75	28%	Fenner, et al, 1988, pg 1363-1368
45	non-US developed	800,000,000	200000000	$0.25		https://drive.google.com/open?id=0B3lpvu9ww5atZlJoNDl1WjRDSzA
46	Total	1,000,266,667	350200000	$0.35	28%
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100