Statistics by Disease

In this section, the direct and indirect costs for both the baseline and optimistic scenarios through 2023 are available for each disease. To view complete numbers for all 50 states, click on one of the disease links below.

Treatment Expenditures (Direct Costs)
The projected direct medical treatment costs for each disease ?the baseline course is the path we are currently on and the optimistic course is possible if we make moderate changes toward prevention and screening.

Lost Productivity (Indirect Impacts)
The projected impact of lost workdays and lower productivity for both employees with a condition, and also employed caregivers assisting individuals with a condition - the baseline course is the path we are currently on and the optimistic course is possible if we make moderate changes toward prevention and screening.


    Cancers    Breast Cancer    Colon Cancer    Lung Cancer    Prostate Cancer    Other Cancers    Diabetes    Heart Disease    Pulmonary Conditions    Hypertension    Stroke    Emotional Disorders   
 



Cancers


Treatment Expenditures (Direct Costs)


Lost Productivity (Indirect Impacts)

PRC is Population Reporting Condition
  2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
United States
PRC Baseline 10,580,803 10,923,937 11,249,952 11,605,472 11,992,897 12,341,901 12,683,610 13,013,522 13,342,175 13,698,523 14,033,410 14,353,603 14,666,619 14,967,606 15,273,919 15,586,874 15,901,828 16,228,188 16,540,339 16,862,030 17,182,318
  Optimistic 10,580,803 10,923,071 11,239,661 11,542,130 11,865,136 12,170,358 12,464,149 12,718,057 12,945,419 13,113,367 13,254,803 13,347,764 13,454,776 13,507,995 13,538,502 13,570,722 13,619,687 13,703,117 13,794,603 13,973,628 14,122,745
Expenditures per PRC ($) Baseline 4,541.30 4,706.66 4,852.84 5,000.68 5,150.72 5,305.02 5,462.80 5,626.89 5,798.35 5,982.17 6,173.21 6,370.88 6,575.96 6,789.47 7,010.45 7,239.17 7,476.04 7,721.29 7,975.31 8,238.68 8,512.42
  Optimistic 4,541.30 4,683.29 4,804.78 4,925.98 5,048.41 5,172.51 5,298.16 5,428.16 5,560.81 5,704.73 5,856.90 6,016.84 6,180.17 6,349.94 6,527.91 6,710.82 6,897.64 7,090.25 7,293.67 7,497.89 7,709.32
Total Expenditures (US$ Billions) Baseline 48.05 51.42 54.59 58.04 61.77 65.47 69.29 73.23 77.36 81.95 86.63 91.45 96.45 101.62 107.08 112.84 118.88 125.30 131.91 138.92 146.26
  Optimistic 48.05 51.16 54.00 56.86 59.90 62.95 66.04 69.04 71.99 74.81 77.63 80.31 83.15 85.77 88.38 91.07 93.94 97.16 100.61 104.77 108.88
Lost Productivity (US$ Billions) Baseline 271.17 295.90 322.28 349.52 375.29 403.77 432.59 462.23 493.29 526.10 559.43 593.43 628.57 664.67 702.25 741.15 781.24 823.54 866.83 912.25 959.59
  Optimistic 271.17 290.72 310.15 330.67 346.03 364.61 382.21 401.58 419.22 436.32 452.65 462.32 476.36 488.96 500.85 512.60 524.66 538.16 551.91 569.60 586.53
Alabama
PRC Baseline 166,510 171,372 175,762 182,151 188,225 193,404 198,294 202,832 207,234 211,958 216,362 220,485 224,370 227,999 231,677 235,405 239,174 243,052 246,711 250,496 254,175
  Optimistic 166,510 171,358 175,602 181,157 186,223 190,715 194,858 198,211 201,037 202,854 204,294 204,958 205,751 205,682 205,279 204,899 204,810 205,215 205,769 207,619 208,969
Expenditures per PRC ($) Baseline 4,352.69 4,557.99 4,693.47 4,821.15 4,954.72 5,093.95 5,237.06 5,386.41 5,542.60 5,710.58 5,885.11 6,065.45 6,252.24 6,446.43 6,646.97 6,854.07 7,068.06 7,288.95 7,517.16 7,753.29 7,998.07
  Optimistic 4,352.69 4,536.02 4,648.46 4,751.42 4,859.59 4,970.85 5,084.28 5,202.10 5,322.08 5,453.14 5,592.20 5,738.65 5,887.97 6,043.11 6,205.98 6,373.19 6,543.50 6,718.71 6,904.12 7,089.17 7,280.38
Total Expenditures (US$ Billions) Baseline 0.73 0.78 0.82 0.88 0.93 0.99 1.04 1.09 1.15 1.21 1.27 1.34 1.40 1.47 1.54 1.61 1.69 1.77 1.85 1.94 2.03
  Optimistic 0.73 0.78 0.82 0.86 0.90 0.95 0.99 1.03 1.07 1.11 1.14 1.18 1.21 1.24 1.27 1.31 1.34 1.38 1.42 1.47 1.52
Lost Productivity (US$ Billions) Baseline 4.27 4.64 5.04 5.49 5.89 6.33 6.76 7.20 7.66 8.14 8.63 9.12 9.62 10.12 10.65 11.19 11.75 12.33 12.93 13.55 14.20
  Optimistic 4.27 4.56 4.85 5.19 5.43 5.71 5.98 6.26 6.51 6.75 6.98 7.10 7.28 7.45 7.59 7.74 7.89 8.06 8.23 8.46 8.68
Alaska
PRC Baseline 20,404 21,350 22,212 23,197 24,270 25,281 26,291 27,282 28,256 29,355 30,394 31,435 32,478 33,468 34,492 35,539 36,565 37,605 38,571 39,550 40,484
  Optimistic 20,404 21,347 22,190 23,066 24,007 24,924 25,829 26,654 27,405 28,089 28,698 29,226 29,792 30,207 30,581 30,956 31,336 31,776 32,195 32,805 33,307
Expenditures per PRC ($) Baseline 5,860.33 6,263.28 6,520.88 6,780.53 7,047.15 7,324.05 7,610.02 7,910.28 8,226.31 8,567.81 8,925.27 9,298.32 9,688.34 10,097.02 10,523.57 10,968.40 11,432.21 11,916.02 12,420.22 12,946.95 13,497.75
  Optimistic 5,860.33 6,223.25 6,437.71 6,650.07 6,867.14 7,089.16 7,316.03 7,552.80 7,795.79 8,061.26 8,343.44 8,642.26 8,949.53 9,270.76 9,610.10 9,961.16 10,321.74 10,695.80 11,092.45 11,493.25 11,910.08
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.16 0.17 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.34 0.36 0.39 0.42 0.45 0.48 0.51 0.55
  Optimistic 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.32 0.34 0.36 0.38 0.40
Lost Productivity (US$ Billions) Baseline 0.52 0.58 0.64 0.70 0.76 0.83 0.90 0.97 1.04 1.13 1.21 1.30 1.39 1.49 1.59 1.69 1.80 1.91 2.02 2.14 2.26
  Optimistic 0.52 0.57 0.61 0.66 0.70 0.75 0.79 0.84 0.89 0.93 0.98 1.01 1.05 1.09 1.13 1.17 1.21 1.25 1.29 1.34 1.38
Arizona
PRC Baseline 161,358 169,943 177,603 184,977 193,435 201,618 210,088 218,741 227,606 237,041 246,533 256,140 265,908 275,782 286,002 296,608 307,560 318,937 330,398 342,350 354,587
  Optimistic 161,358 169,927 177,441 183,958 191,371 198,792 206,411 213,694 220,689 226,711 232,606 237,915 243,650 248,599 253,258 258,060 263,301 269,261 275,624 283,850 291,668
Expenditures per PRC ($) Baseline 3,715.99 3,914.42 4,056.04 4,204.08 4,353.19 4,506.55 4,663.73 4,827.75 4,999.49 5,184.61 5,377.79 5,578.31 5,787.10 6,005.10 6,231.28 6,466.11 6,710.13 6,963.47 7,226.67 7,500.30 7,785.65
  Optimistic 3,715.99 3,891.98 4,009.71 4,131.70 4,253.62 4,377.04 4,502.10 4,631.86 4,764.14 4,908.45 5,061.94 5,224.06 5,389.82 5,562.53 5,744.20 5,931.23 6,122.60 6,320.31 6,530.13 6,740.67 6,959.23
Total Expenditures (US$ Billions) Baseline 0.60 0.67 0.72 0.78 0.84 0.91 0.98 1.06 1.14 1.23 1.33 1.43 1.54 1.66 1.78 1.92 2.06 2.22 2.39 2.57 2.76
  Optimistic 0.60 0.66 0.71 0.76 0.81 0.87 0.93 0.99 1.05 1.11 1.18 1.24 1.31 1.38 1.45 1.53 1.61 1.70 1.80 1.91 2.03
Lost Productivity (US$ Billions) Baseline 4.14 4.60 5.09 5.57 6.05 6.60 7.17 7.77 8.42 9.10 9.83 10.59 11.40 12.25 13.15 14.10 15.11 16.19 17.32 18.52 19.80
  Optimistic 4.14 4.52 4.90 5.27 5.58 5.96 6.33 6.75 7.15 7.54 7.94 8.24 8.63 9.00 9.37 9.75 10.14 10.57 11.03 11.57 12.11
Arkansas
PRC Baseline 125,170 129,371 133,102 137,388 141,952 145,945 149,896 153,646 157,291 161,170 164,758 168,172 171,400 174,466 177,573 180,740 183,945 187,206 190,334 193,516 196,599
  Optimistic 125,170 129,361 132,978 136,629 140,425 143,901 147,286 150,137 152,593 154,257 155,572 156,319 157,150 157,344 157,263 157,200 157,364 157,874 158,509 160,121 161,328
Expenditures per PRC ($) Baseline 3,946.91 3,975.26 4,111.49 4,247.38 4,386.19 4,528.92 4,675.20 4,827.49 4,986.68 5,156.46 5,332.97 5,515.87 5,705.65 5,903.30 6,108.06 6,320.28 6,540.20 6,767.95 7,004.04 7,249.12 7,503.69
  Optimistic 3,946.91 3,954.09 4,067.82 4,179.34 4,292.95 4,408.02 4,524.91 4,645.86 4,769.53 4,902.78 5,043.18 5,190.57 5,341.54 5,498.56 5,663.21 5,832.93 6,006.62 6,185.74 6,374.59 6,564.84 6,761.66
Total Expenditures (US$ Billions) Baseline 0.48 0.51 0.55 0.58 0.62 0.66 0.70 0.74 0.78 0.83 0.88 0.93 0.98 1.03 1.08 1.14 1.20 1.27 1.33 1.40 1.48
  Optimistic 0.48 0.51 0.54 0.57 0.60 0.63 0.67 0.70 0.73 0.76 0.78 0.81 0.84 0.87 0.89 0.92 0.95 0.98 1.01 1.05 1.09
Lost Productivity (US$ Billions) Baseline 3.21 3.50 3.81 4.14 4.44 4.77 5.11 5.46 5.82 6.19 6.57 6.95 7.35 7.75 8.16 8.59 9.04 9.50 9.97 10.47 10.98
  Optimistic 3.21 3.44 3.67 3.91 4.10 4.31 4.52 4.74 4.94 5.13 5.31 5.41 5.56 5.70 5.82 5.94 6.06 6.20 6.34 6.53 6.70
California
PRC Baseline 1,155,105 1,193,246 1,232,814 1,268,566 1,309,822 1,347,991 1,386,619 1,425,319 1,464,080 1,505,332 1,544,585 1,582,973 1,621,351 1,657,890 1,694,716 1,732,686 1,771,042 1,810,935 1,848,938 1,887,917 1,926,753
  Optimistic 1,155,105 1,193,136 1,231,654 1,261,551 1,295,762 1,329,091 1,362,408 1,392,658 1,420,102 1,440,485 1,458,287 1,471,450 1,486,803 1,495,665 1,501,710 1,508,228 1,516,629 1,529,012 1,542,031 1,564,612 1,583,819
Expenditures per PRC ($) Baseline 4,120.56 4,232.09 4,336.69 4,446.90 4,555.84 4,667.59 4,781.10 4,898.92 5,021.33 5,153.46 5,290.20 5,430.82 5,575.96 5,726.09 5,880.18 6,038.58 6,201.51 6,369.04 6,541.26 6,718.48 6,901.57
  Optimistic 4,120.56 4,214.31 4,300.41 4,390.76 4,479.44 4,569.01 4,659.05 4,752.27 4,846.14 4,949.60 5,059.73 5,175.90 5,293.42 5,415.02 5,542.35 5,672.22 5,803.57 5,938.17 6,080.62 6,221.18 6,365.96
Total Expenditures (US$ Billions) Baseline 4.74 5.05 5.35 5.64 5.97 6.29 6.63 6.98 7.35 7.76 8.17 8.60 9.04 9.49 9.97 10.46 10.98 11.53 12.09 12.68 13.30
  Optimistic 4.74 5.03 5.30 5.54 5.80 6.07 6.35 6.62 6.88 7.13 7.38 7.62 7.87 8.10 8.32 8.56 8.80 9.08 9.38 9.73 10.08
Lost Productivity (US$ Billions) Baseline 29.60 32.32 35.32 38.21 40.99 44.10 47.29 50.63 54.13 57.81 61.57 65.45 69.49 73.62 77.92 82.39 87.01 91.90 96.90 102.14 107.60
  Optimistic 29.60 31.76 33.99 36.14 37.79 39.82 41.78 43.97 45.99 47.93 49.80 50.97 52.64 54.14 55.56 56.97 58.42 60.05 61.69 63.78 65.78
Colorado
PRC Baseline 147,965 152,766 157,643 162,216 167,538 172,447 177,386 182,210 187,086 192,624 197,838 202,824 207,751 212,505 217,369 222,312 227,168 232,095 236,764 241,541 246,219
  Optimistic 147,965 152,752 157,495 161,320 165,741 170,032 174,292 178,039 181,473 184,337 186,798 188,550 190,527 191,729 192,630 193,528 194,546 195,968 197,460 200,168 202,381
Expenditures per PRC ($) Baseline 4,319.08 4,471.37 4,640.98 4,817.01 4,995.11 5,178.20 5,366.12 5,562.10 5,767.48 5,988.22 6,218.36 6,457.43 6,706.47 6,966.44 7,236.52 7,517.23 7,808.91 8,111.97 8,427.04 8,754.72 9,096.43
  Optimistic 4,319.08 4,445.04 4,586.50 4,731.92 4,877.87 5,025.68 5,175.73 5,331.37 5,490.71 5,663.66 5,846.74 6,039.60 6,237.17 6,442.87 6,658.88 6,881.55 7,109.60 7,345.27 7,594.45 7,845.57 8,106.12
Total Expenditures (US$ Billions) Baseline 0.63 0.68 0.73 0.78 0.84 0.89 0.95 1.01 1.08 1.15 1.23 1.31 1.39 1.48 1.57 1.67 1.77 1.88 2.00 2.11 2.24
  Optimistic 0.63 0.68 0.72 0.76 0.81 0.85 0.90 0.95 1.00 1.04 1.09 1.14 1.19 1.24 1.28 1.33 1.38 1.44 1.50 1.57 1.64
Lost Productivity (US$ Billions) Baseline 3.79 4.14 4.52 4.89 5.24 5.64 6.05 6.47 6.92 7.40 7.89 8.39 8.90 9.44 9.99 10.57 11.16 11.78 12.41 13.07 13.75
  Optimistic 3.79 4.07 4.35 4.62 4.83 5.09 5.34 5.62 5.88 6.13 6.38 6.53 6.75 6.94 7.13 7.31 7.49 7.70 7.90 8.16 8.41
Connecticut
PRC Baseline 136,363 140,150 143,639 147,117 151,261 155,067 158,630 161,922 165,209 168,763 171,874 174,620 177,168 179,490 181,882 184,350 186,801 189,344 191,721 194,148 196,589
  Optimistic 136,363 140,140 143,511 146,330 149,669 152,943 155,927 158,310 160,394 161,687 162,507 162,584 162,752 162,226 161,462 160,750 160,236 160,120 160,116 161,107 161,792
Expenditures per PRC ($) Baseline 4,744.50 4,924.69 5,051.41 5,180.00 5,308.76 5,440.91 5,575.39 5,714.31 5,858.60 6,012.68 6,171.53 6,334.49 6,502.41 6,675.65 6,853.52 7,036.33 7,224.41 7,417.85 7,616.83 7,821.08 8,032.07
  Optimistic 4,744.50 4,904.26 5,009.74 5,115.96 5,221.41 5,328.51 5,436.45 5,547.87 5,661.15 5,783.67 5,912.62 6,047.32 6,183.45 6,323.59 6,469.16 6,617.40 6,767.74 6,921.72 7,083.28 7,244.06 7,409.57
Total Expenditures (US$ Billions) Baseline 0.65 0.69 0.73 0.76 0.80 0.84 0.88 0.93 0.97 1.01 1.06 1.11 1.15 1.20 1.25 1.30 1.35 1.40 1.46 1.52 1.58
  Optimistic 0.65 0.69 0.72 0.75 0.78 0.81 0.85 0.88 0.91 0.94 0.96 0.98 1.01 1.03 1.04 1.06 1.08 1.11 1.13 1.17 1.20
Lost Productivity (US$ Billions) Baseline 3.49 3.80 4.11 4.43 4.73 5.07 5.41 5.75 6.11 6.48 6.85 7.22 7.59 7.97 8.36 8.77 9.18 9.61 10.05 10.50 10.98
  Optimistic 3.49 3.73 3.96 4.19 4.36 4.58 4.78 5.00 5.19 5.38 5.55 5.63 5.76 5.87 5.97 6.07 6.17 6.29 6.41 6.57 6.72
Delaware
PRC Baseline 33,642 34,865 36,045 37,364 38,805 40,119 41,425 42,674 43,928 45,266 46,518 47,691 48,805 49,902 50,992 52,104 53,194 54,328 55,426 56,545 57,653
  Optimistic 33,642 34,863 36,012 37,159 38,390 39,559 40,706 41,704 42,622 43,334 43,939 44,350 44,772 45,033 45,194 45,357 45,549 45,861 46,207 46,838 47,364
Expenditures per PRC ($) Baseline 5,226.80 5,401.97 5,615.80 5,830.59 6,050.43 6,276.90 6,509.88 6,753.12 7,008.37 7,281.30 7,566.29 7,862.65 8,171.43 8,494.47 8,830.73 9,180.64 9,544.74 9,923.64 10,318.21 10,729.48 11,158.77
  Optimistic 5,226.80 5,369.55 5,548.66 5,725.65 5,905.86 6,088.62 6,274.77 6,467.75 6,665.95 6,879.50 7,105.12 7,342.36 7,586.16 7,840.56 8,108.01 8,384.58 8,668.68 8,962.89 9,273.98 9,588.97 9,916.22
Total Expenditures (US$ Billions) Baseline 0.17 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.61 0.64
  Optimistic 0.17 0.19 0.20 0.21 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.33 0.34 0.35 0.37 0.38 0.39 0.41 0.43 0.45 0.47
Lost Productivity (US$ Billions) Baseline 0.86 0.94 1.03 1.13 1.21 1.31 1.41 1.52 1.62 1.74 1.85 1.97 2.09 2.22 2.34 2.48 2.61 2.76 2.90 3.06 3.22
  Optimistic 0.86 0.93 0.99 1.06 1.12 1.19 1.25 1.32 1.38 1.44 1.50 1.54 1.59 1.63 1.67 1.71 1.75 1.80 1.85 1.91 1.97
Florida
PRC Baseline 657,395 683,458 709,301 734,429 763,165 790,553 818,676 847,270 876,480 907,056 937,362 967,879 998,738 1,029,929 1,062,279 1,096,060 1,131,065 1,167,853 1,204,976 1,243,980 1,284,039
  Optimistic 657,395 683,403 708,657 730,417 755,038 779,550 804,479 827,961 850,274 868,101 885,074 899,706 915,822 929,060 941,149 953,878 968,363 985,802 1,004,704 1,030,697 1,055,261
Expenditures per PRC ($) Baseline 4,576.11 4,768.21 4,924.10 5,084.22 5,245.40 5,410.53 5,579.16 5,754.38 5,937.29 6,133.19 6,336.78 6,547.41 6,765.86 6,993.32 7,228.59 7,472.08 7,724.14 7,984.96 8,255.04 8,535.05 8,825.92
  Optimistic 4,576.11 4,743.62 4,873.55 5,005.57 5,137.66 5,270.77 5,405.30 5,544.19 5,685.51 5,838.72 6,000.79 6,171.27 6,345.39 6,526.44 6,716.45 6,911.92 7,111.46 7,317.14 7,534.82 7,752.93 7,978.68
Total Expenditures (US$ Billions) Baseline 3.02 3.26 3.49 3.73 4.00 4.28 4.57 4.88 5.20 5.56 5.94 6.34 6.76 7.20 7.68 8.19 8.74 9.33 9.95 10.62 11.33
  Optimistic 3.02 3.24 3.45 3.66 3.88 4.11 4.35 4.59 4.83 5.07 5.31 5.55 5.81 6.06 6.32 6.59 6.89 7.21 7.57 7.99 8.42
Lost Productivity (US$ Billions) Baseline 16.85 18.51 20.32 22.12 23.88 25.86 27.92 30.09 32.41 34.84 37.37 40.02 42.80 45.74 48.84 52.12 55.57 59.27 63.15 67.30 71.71
  Optimistic 16.85 18.19 19.56 20.93 22.02 23.35 24.67 26.14 27.53 28.88 30.22 31.16 32.42 33.63 34.82 36.03 37.30 38.72 40.20 42.01 43.83
Georgia
PRC Baseline 345,397 358,272 371,583 385,761 401,433 416,136 430,684 444,896 459,149 474,610 489,393 503,524 517,238 530,271 543,348 556,572 569,872 583,519 596,667 610,155 623,554
  Optimistic 345,397 358,243 371,237 383,643 397,135 410,330 423,208 434,773 445,480 454,322 462,232 468,236 474,495 478,550 481,587 484,526 488,005 492,614 497,471 505,463 512,316
Expenditures per PRC ($) Baseline 3,962.93 4,124.10 4,253.79 4,384.44 4,516.62 4,652.62 4,791.71 4,936.48 5,087.75 5,250.12 5,418.84 5,593.32 5,774.17 5,962.38 6,156.92 6,358.06 6,566.05 6,781.05 7,003.51 7,234.02 7,473.25
  Optimistic 3,962.93 4,103.35 4,211.20 4,318.20 4,426.08 4,535.25 4,645.84 4,760.24 4,876.68 5,003.45 5,137.67 5,278.95 5,423.22 5,573.25 5,730.79 5,892.78 6,057.96 6,228.08 6,408.17 6,588.32 6,774.64
Total Expenditures (US$ Billions) Baseline 1.37 1.48 1.58 1.69 1.81 1.94 2.06 2.20 2.34 2.49 2.65 2.82 2.99 3.16 3.35 3.54 3.74 3.96 4.18 4.41 4.66
  Optimistic 1.37 1.47 1.56 1.66 1.76 1.86 1.97 2.07 2.17 2.27 2.37 2.47 2.57 2.67 2.76 2.86 2.96 3.07 3.19 3.33 3.47
Lost Productivity (US$ Billions) Baseline 8.85 9.70 10.64 11.62 12.56 13.61 14.69 15.80 16.98 18.23 19.51 20.82 22.17 23.55 24.98 26.46 28.00 29.61 31.27 33.01 34.82
  Optimistic 8.85 9.53 10.24 10.99 11.58 12.29 12.98 13.73 14.43 15.12 15.79 16.22 16.80 17.32 17.82 18.30 18.80 19.35 19.90 20.60 21.28
Hawaii
PRC Baseline 37,676 38,636 39,841 41,037 42,376 43,603 44,883 46,145 47,354 48,542 49,688 50,783 51,839 52,801 53,747 54,704 55,639 56,575 57,450 58,340 59,194
  Optimistic 37,676 38,631 39,802 40,808 41,920 42,988 44,094 45,079 45,916 46,433 46,892 47,186 47,521 47,622 47,623 47,627 47,668 47,801 47,963 48,409 48,727
Expenditures per PRC ($) Baseline 4,358.47 4,526.43 4,635.61 4,748.23 4,859.78 4,975.09 5,092.73 5,215.39 5,342.90 5,480.91 5,624.22 5,771.71 5,924.10 6,081.88 6,243.97 6,410.70 6,582.10 6,758.16 6,939.27 7,125.89 7,318.62
  Optimistic 4,358.47 4,507.35 4,596.55 4,687.56 4,777.39 4,868.89 4,961.40 5,057.69 5,154.40 5,261.76 5,376.79 5,498.59 5,621.92 5,749.96 5,884.61 6,022.10 6,160.92 6,303.02 6,453.75 6,602.16 6,754.97
Total Expenditures (US$ Billions) Baseline 0.17 0.17 0.18 0.19 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.43
  Optimistic 0.17 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.31 0.32 0.33
Lost Productivity (US$ Billions) Baseline 0.97 1.05 1.14 1.24 1.33 1.43 1.53 1.64 1.75 1.86 1.98 2.10 2.22 2.34 2.47 2.60 2.73 2.87 3.01 3.16 3.31
  Optimistic 0.97 1.03 1.10 1.17 1.22 1.29 1.35 1.42 1.49 1.54 1.60 1.63 1.68 1.72 1.76 1.80 1.84 1.88 1.92 1.97 2.02
Idaho
PRC Baseline 45,925 47,449 49,141 50,725 52,558 54,300 56,084 57,847 59,615 61,518 63,400 65,229 67,053 68,857 70,733 72,650 74,569 76,515 78,380 80,279 82,142
  Optimistic 45,925 47,445 49,095 50,445 51,994 53,539 55,106 56,523 57,828 58,873 59,862 60,635 61,489 62,116 62,670 63,225 63,838 64,580 65,337 66,493 67,480
Expenditures per PRC ($) Baseline 3,312.24 3,410.70 3,555.08 3,705.57 3,858.36 4,015.61 4,177.41 4,346.49 4,524.03 4,714.53 4,914.01 5,121.92 5,339.26 5,566.99 5,804.56 6,052.44 6,311.14 6,581.00 6,862.55 7,156.64 7,464.42
  Optimistic 3,312.24 3,388.74 3,509.40 3,633.88 3,759.21 3,886.20 4,015.39 4,149.49 4,287.12 4,435.88 4,593.62 4,759.95 4,931.08 5,109.82 5,298.03 5,492.82 5,693.26 5,901.15 6,121.24 6,344.34 6,576.54
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.17 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.36 0.38 0.41 0.44 0.47 0.50 0.54 0.57 0.61
  Optimistic 0.15 0.16 0.17 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.40 0.42 0.44
Lost Productivity (US$ Billions) Baseline 1.18 1.29 1.41 1.53 1.64 1.78 1.91 2.05 2.20 2.36 2.53 2.70 2.87 3.06 3.25 3.45 3.66 3.88 4.11 4.34 4.59
  Optimistic 1.18 1.26 1.35 1.45 1.52 1.60 1.69 1.78 1.87 1.96 2.04 2.10 2.18 2.25 2.32 2.39 2.46 2.54 2.61 2.71 2.80
Illinois
PRC Baseline 444,562 455,897 466,781 477,161 489,537 500,343 510,558 519,977 529,326 539,769 549,212 557,903 566,386 574,260 582,136 590,105 598,003 606,438 614,094 621,981 629,782
  Optimistic 444,562 455,863 466,359 474,566 484,333 493,407 501,750 508,206 513,639 516,779 518,809 518,868 519,642 518,306 516,021 513,782 512,170 512,051 512,098 515,369 517,558
Expenditures per PRC ($) Baseline 4,831.10 4,993.61 5,135.18 5,278.93 5,423.40 5,570.57 5,720.19 5,874.76 6,035.26 6,205.76 6,381.95 6,563.26 6,750.39 6,943.96 7,143.18 7,348.32 7,559.62 7,777.22 8,001.29 8,232.32 8,471.01
  Optimistic 4,831.10 4,971.51 5,089.84 5,208.66 5,327.46 5,446.83 5,567.08 5,690.70 5,816.36 5,951.25 6,092.80 6,240.57 6,390.96 6,546.34 6,708.17 6,873.77 7,042.25 7,215.16 7,396.42 7,577.95 7,764.88
Total Expenditures (US$ Billions) Baseline 2.15 2.28 2.40 2.52 2.65 2.79 2.92 3.05 3.19 3.35 3.51 3.66 3.82 3.99 4.16 4.34 4.52 4.72 4.91 5.12 5.33
  Optimistic 2.15 2.27 2.37 2.47 2.58 2.69 2.79 2.89 2.99 3.08 3.16 3.24 3.32 3.39 3.46 3.53 3.61 3.69 3.79 3.91 4.02
Lost Productivity (US$ Billions) Baseline 11.39 12.35 13.37 14.37 15.32 16.37 17.41 18.47 19.57 20.73 21.89 23.07 24.27 25.50 26.76 28.06 29.38 30.78 32.18 33.65 35.17
  Optimistic 11.39 12.13 12.87 13.60 14.13 14.78 15.39 16.05 16.63 17.19 17.72 17.97 18.40 18.76 19.09 19.41 19.73 20.11 20.49 21.01 21.49
Indiana
PRC Baseline 208,463 213,771 219,143 225,563 232,410 238,316 243,821 248,924 253,864 259,392 264,399 269,073 273,467 277,582 281,848 286,168 290,484 294,882 298,964 303,180 307,316
  Optimistic 208,463 213,755 218,948 224,343 229,953 235,018 239,614 243,271 246,291 248,271 249,669 250,140 250,787 250,423 249,745 249,097 248,764 248,994 249,375 251,312 252,690
Expenditures per PRC ($) Baseline 4,831.37 5,064.42 5,220.98 5,375.76 5,533.62 5,695.76 5,861.61 6,033.74 6,213.14 6,404.38 6,602.54 6,807.08 7,018.70 7,238.21 7,464.82 7,698.77 7,940.38 8,189.79 8,447.32 8,713.52 8,989.25
  Optimistic 4,831.37 5,040.06 5,170.89 5,297.99 5,427.26 5,558.31 5,691.17 5,828.36 5,968.32 6,118.99 6,277.48 6,443.33 6,612.50 6,787.67 6,970.58 7,158.17 7,349.49 7,546.25 7,753.00 7,960.59 8,174.82
Total Expenditures (US$ Billions) Baseline 1.02 1.08 1.14 1.21 1.29 1.36 1.43 1.50 1.58 1.66 1.75 1.83 1.92 2.01 2.10 2.20 2.31 2.42 2.53 2.64 2.76
  Optimistic 1.02 1.08 1.13 1.19 1.25 1.31 1.36 1.42 1.47 1.52 1.57 1.61 1.66 1.70 1.74 1.78 1.83 1.88 1.93 2.00 2.07
Lost Productivity (US$ Billions) Baseline 5.34 5.79 6.28 6.79 7.27 7.80 8.32 8.84 9.39 9.96 10.54 11.12 11.72 12.33 12.96 13.61 14.27 14.96 15.67 16.40 17.16
  Optimistic 5.34 5.69 6.04 6.43 6.71 7.04 7.35 7.68 7.98 8.26 8.53 8.66 8.88 9.06 9.24 9.41 9.58 9.78 9.98 10.24 10.49
Iowa
PRC Baseline 100,542 103,765 106,080 108,991 111,942 114,350 116,619 118,682 120,671 122,850 124,813 126,608 128,323 129,985 131,704 133,366 134,982 136,625 138,099 139,566 140,942
  Optimistic 100,542 103,757 105,984 108,399 110,753 112,766 114,608 115,997 117,097 117,620 117,907 117,752 117,735 117,324 116,752 116,124 115,617 115,372 115,173 115,656 115,839
Expenditures per PRC ($) Baseline 4,667.11 4,822.44 4,983.14 5,141.76 5,304.32 5,471.16 5,641.98 5,819.31 6,004.20 6,200.40 6,403.90 6,614.26 6,832.17 7,058.46 7,292.48 7,534.48 7,784.77 8,043.59 8,311.29 8,588.48 8,875.90
  Optimistic 4,667.11 4,797.99 4,932.67 5,063.25 5,196.72 5,332.00 5,469.33 5,611.14 5,756.24 5,911.33 6,074.05 6,244.04 6,417.89 6,598.08 6,786.11 6,979.30 7,176.82 7,380.19 7,593.39 7,808.54 8,030.71
Total Expenditures (US$ Billions) Baseline 0.47 0.50 0.53 0.56 0.59 0.63 0.66 0.69 0.72 0.76 0.80 0.84 0.88 0.92 0.96 1.00 1.05 1.10 1.15 1.20 1.25
  Optimistic 0.47 0.50 0.52 0.55 0.58 0.60 0.63 0.65 0.67 0.70 0.72 0.74 0.76 0.77 0.79 0.81 0.83 0.85 0.87 0.90 0.93
Lost Productivity (US$ Billions) Baseline 2.58 2.81 3.04 3.28 3.50 3.74 3.98 4.22 4.46 4.72 4.98 5.23 5.50 5.77 6.06 6.34 6.63 6.93 7.24 7.55 7.87
  Optimistic 2.58 2.76 2.92 3.11 3.23 3.38 3.51 3.66 3.79 3.91 4.03 4.08 4.17 4.25 4.32 4.39 4.45 4.53 4.61 4.71 4.81
Kansas
PRC Baseline 87,407 90,157 92,294 94,510 97,020 99,204 101,339 103,323 105,272 107,449 109,451 111,317 113,112 114,854 116,665 118,504 120,349 122,243 124,008 125,795 127,510
  Optimistic 87,407 90,151 92,211 94,001 95,993 97,837 99,604 101,007 102,191 102,925 103,457 103,603 103,857 103,747 103,497 103,252 103,143 103,275 103,451 104,264 104,808
Expenditures per PRC ($) Baseline 4,706.29 4,873.93 5,035.86 5,198.88 5,364.18 5,532.98 5,705.56 5,884.27 6,070.33 6,267.39 6,471.59 6,682.55 6,900.97 7,127.68 7,362.02 7,604.26 7,854.78 8,113.71 8,381.42 8,658.34 8,945.35
  Optimistic 4,706.29 4,849.48 4,985.47 5,120.64 5,256.86 5,394.21 5,533.38 5,676.75 5,823.39 5,979.66 6,143.35 6,314.12 6,488.64 6,669.32 6,857.53 7,050.79 7,248.40 7,451.75 7,664.63 7,879.54 8,101.34
Total Expenditures (US$ Billions) Baseline 0.41 0.44 0.46 0.49 0.52 0.55 0.58 0.61 0.64 0.67 0.71 0.74 0.78 0.82 0.86 0.90 0.95 0.99 1.04 1.09 1.14
  Optimistic 0.41 0.44 0.46 0.48 0.50 0.53 0.55 0.57 0.60 0.62 0.64 0.65 0.67 0.69 0.71 0.73 0.75 0.77 0.79 0.82 0.85
Lost Productivity (US$ Billions) Baseline 2.24 2.44 2.64 2.85 3.04 3.25 3.46 3.67 3.89 4.13 4.36 4.60 4.85 5.10 5.36 5.63 5.91 6.20 6.50 6.81 7.12
  Optimistic 2.24 2.40 2.54 2.69 2.80 2.93 3.05 3.19 3.31 3.42 3.53 3.59 3.68 3.76 3.83 3.90 3.97 4.06 4.14 4.25 4.35
Kentucky
PRC Baseline 173,313 178,433 183,120 190,347 196,993 202,523 207,656 212,448 217,135 222,338 227,104 231,568 235,782 239,767 243,809 247,850 251,900 256,074 259,935 263,911 267,804
  Optimistic 173,313 178,418 182,952 189,298 194,886 199,686 204,027 207,558 210,563 212,680 214,303 215,110 216,049 216,118 215,847 215,550 215,527 216,031 216,636 218,578 220,019
Expenditures per PRC ($) Baseline 4,598.61 4,933.44 5,112.30 5,281.01 5,459.49 5,646.05 5,838.80 6,040.80 6,253.16 6,482.29 6,721.46 6,969.94 7,228.78 7,499.37 7,780.46 8,072.53 8,376.03 8,691.28 9,018.91 9,359.95 9,715.64
  Optimistic 4,598.61 4,905.16 5,053.97 5,190.12 5,334.77 5,483.83 5,636.43 5,795.33 5,958.08 6,135.86 6,324.74 6,524.19 6,728.73 6,942.16 7,167.07 7,399.26 7,637.08 7,883.08 8,144.34 8,407.00 8,679.82
Total Expenditures (US$ Billions) Baseline 0.82 0.88 0.94 1.01 1.08 1.14 1.21 1.28 1.36 1.44 1.53 1.61 1.70 1.80 1.90 2.00 2.11 2.23 2.34 2.47 2.60
  Optimistic 0.82 0.88 0.92 0.98 1.04 1.10 1.15 1.20 1.25 1.30 1.36 1.40 1.45 1.50 1.55 1.59 1.65 1.70 1.76 1.84 1.91
Lost Productivity (US$ Billions) Baseline 4.44 4.83 5.25 5.73 6.16 6.63 7.08 7.55 8.03 8.54 9.05 9.57 10.10 10.65 11.21 11.79 12.38 13.00 13.62 14.28 14.96
  Optimistic 4.44 4.75 5.05 5.42 5.68 5.98 6.26 6.55 6.82 7.08 7.32 7.45 7.65 7.82 7.99 8.14 8.30 8.48 8.67 8.91 9.14
Louisiana
PRC Baseline 183,122 189,426 194,328 201,103 207,817 213,481 218,872 223,924 228,754 233,991 238,808 243,289 247,619 251,720 255,823 259,963 264,129 268,454 272,436 276,464 280,380
  Optimistic 183,122 189,409 194,142 199,985 205,574 210,482 215,047 218,798 221,905 223,938 225,492 226,164 227,071 227,072 226,642 226,201 226,067 226,510 227,013 228,889 230,216
Expenditures per PRC ($) Baseline 4,584.81 4,738.01 4,859.66 4,975.14 5,094.21 5,218.09 5,344.85 5,477.05 5,615.02 5,763.77 5,918.01 6,076.90 6,241.05 6,411.40 6,586.74 6,767.24 6,953.06 7,144.29 7,341.21 7,544.49 7,754.61
  Optimistic 4,584.81 4,717.64 4,818.06 4,910.66 5,006.68 5,105.08 5,205.00 5,308.73 5,413.74 5,529.41 5,652.40 5,782.10 5,914.03 6,051.17 6,195.36 6,343.13 6,492.97 6,646.78 6,809.76 6,971.28 7,137.84
Total Expenditures (US$ Billions) Baseline 0.84 0.90 0.94 1.00 1.06 1.11 1.17 1.23 1.28 1.35 1.41 1.48 1.55 1.61 1.69 1.76 1.84 1.92 2.00 2.09 2.17
  Optimistic 0.84 0.89 0.94 0.98 1.03 1.07 1.12 1.16 1.20 1.24 1.27 1.31 1.34 1.37 1.40 1.43 1.47 1.51 1.55 1.60 1.64
Lost Productivity (US$ Billions) Baseline 4.69 5.13 5.57 6.06 6.50 6.98 7.46 7.95 8.46 8.99 9.52 10.06 10.61 11.18 11.76 12.36 12.98 13.62 14.28 14.96 15.66
  Optimistic 4.69 5.04 5.36 5.73 6.00 6.31 6.59 6.91 7.19 7.45 7.70 7.83 8.04 8.22 8.38 8.54 8.71 8.90 9.08 9.33 9.56
Maine
PRC Baseline 52,657 54,249 55,701 58,358 60,531 62,351 64,071 65,662 67,217 68,955 70,579 72,084 73,526 74,894 76,267 77,640 78,989 80,303 81,534 82,767 83,956
  Optimistic 52,657 54,245 55,652 58,044 59,892 61,491 62,970 64,181 65,231 66,027 66,686 67,063 67,487 67,634 67,652 67,654 67,716 67,877 68,072 68,667 69,089
Expenditures per PRC ($) Baseline 4,742.80 4,992.34 5,189.40 5,368.03 5,565.15 5,771.83 5,986.15 6,210.22 6,445.42 6,697.17 6,960.01 7,233.24 7,517.98 7,815.36 8,124.51 8,446.04 8,780.75 9,128.78 9,490.96 9,867.61 10,260.66
  Optimistic 4,742.80 4,962.53 5,127.63 5,272.11 5,432.92 5,599.98 5,771.69 5,950.46 6,134.60 6,332.87 6,542.34 6,762.32 6,987.90 7,222.57 7,468.09 7,721.12 7,981.13 8,249.90 8,532.99 8,819.88 9,117.64
Total Expenditures (US$ Billions) Baseline 0.25 0.27 0.29 0.31 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.62 0.66 0.69 0.73 0.77 0.82 0.86
  Optimistic 0.25 0.27 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.44 0.45 0.47 0.49 0.51 0.52 0.54 0.56 0.58 0.61 0.63
Lost Productivity (US$ Billions) Baseline 1.35 1.47 1.60 1.76 1.89 2.04 2.19 2.33 2.49 2.65 2.81 2.98 3.15 3.33 3.51 3.69 3.88 4.08 4.27 4.48 4.69
  Optimistic 1.35 1.44 1.54 1.66 1.75 1.84 1.93 2.03 2.11 2.20 2.28 2.32 2.39 2.45 2.50 2.56 2.61 2.67 2.72 2.80 2.87
Maryland
PRC Baseline 227,320 234,605 242,430 251,066 260,588 269,250 277,638 285,730 293,687 302,381 310,463 318,031 325,236 332,114 339,014 346,024 352,958 360,139 366,935 373,958 380,983
  Optimistic 227,320 234,588 242,207 249,688 257,799 265,497 272,825 279,233 284,951 289,459 293,220 295,701 298,299 299,641 300,378 301,119 302,133 303,910 305,801 309,664 312,894
Expenditures per PRC ($) Baseline 4,518.69 4,571.69 4,715.84 4,859.86 5,006.17 5,156.40 5,310.02 5,469.64 5,636.12 5,813.82 5,998.19 6,188.68 6,385.90 6,590.82 6,802.53 7,021.36 7,247.49 7,481.11 7,722.66 7,972.76 8,232.09
  Optimistic 4,518.69 4,549.07 4,669.37 4,787.71 4,907.50 5,028.68 5,151.49 5,278.40 5,407.75 5,547.46 5,694.70 5,849.12 6,006.79 6,170.43 6,341.73 6,517.83 6,697.45 6,882.30 7,077.11 7,272.57 7,474.53
Total Expenditures (US$ Billions) Baseline 1.00 1.07 1.14 1.22 1.30 1.39 1.47 1.56 1.66 1.76 1.86 1.97 2.08 2.19 2.31 2.43 2.56 2.69 2.83 2.98 3.14
  Optimistic 1.00 1.07 1.13 1.20 1.27 1.34 1.41 1.47 1.54 1.61 1.67 1.73 1.79 1.85 1.90 1.96 2.02 2.09 2.16 2.25 2.34
Lost Productivity (US$ Billions) Baseline 5.83 6.35 6.94 7.56 8.15 8.81 9.47 10.15 10.86 11.61 12.38 13.15 13.94 14.75 15.59 16.45 17.34 18.28 19.23 20.23 21.28
  Optimistic 5.83 6.24 6.68 7.15 7.52 7.95 8.37 8.82 9.23 9.63 10.01 10.24 10.56 10.85 11.11 11.37 11.64 11.94 12.23 12.62 12.99
Massachusetts
PRC Baseline 256,732 264,790 270,882 277,375 284,933 291,718 298,186 304,237 310,264 317,026 323,117 328,710 333,975 338,956 343,994 349,164 354,310 359,707 364,787 370,027 375,229
  Optimistic 256,732 264,770 270,643 275,892 281,936 287,717 293,096 297,428 301,179 303,670 305,422 305,951 306,687 306,237 305,259 304,357 303,825 304,102 304,583 306,997 308,765
Expenditures per PRC ($) Baseline 5,722.68 5,897.97 6,072.85 6,248.99 6,426.64 6,609.18 6,795.78 6,989.33 7,190.98 7,406.65 7,630.01 7,860.23 8,098.29 8,345.03 8,599.24 8,861.38 9,131.97 9,411.22 9,699.30 9,996.45 10,304.12
  Optimistic 5,722.68 5,870.25 6,015.98 6,160.98 6,306.26 6,453.80 6,603.18 6,757.70 6,915.20 7,085.55 7,265.21 7,453.34 7,644.53 7,842.25 8,048.23 8,258.80 8,473.18 8,693.49 8,924.98 9,156.64 9,395.56
Total Expenditures (US$ Billions) Baseline 1.47 1.56 1.65 1.73 1.83 1.93 2.03 2.13 2.23 2.35 2.47 2.58 2.70 2.83 2.96 3.09 3.24 3.39 3.54 3.70 3.87
  Optimistic 1.47 1.55 1.63 1.70 1.78 1.86 1.94 2.01 2.08 2.15 2.22 2.28 2.34 2.40 2.46 2.51 2.57 2.64 2.72 2.81 2.90
Lost Productivity (US$ Billions) Baseline 6.58 7.17 7.76 8.35 8.92 9.54 10.17 10.81 11.47 12.18 12.88 13.59 14.31 15.05 15.82 16.60 17.41 18.25 19.12 20.02 20.96
  Optimistic 6.58 7.05 7.47 7.90 8.22 8.62 8.99 9.39 9.75 10.10 10.43 10.60 10.86 11.09 11.29 11.50 11.70 11.94 12.19 12.51 12.82
Michigan
PRC Baseline 358,731 369,397 378,737 390,710 403,443 414,507 424,759 434,126 443,271 453,343 462,516 470,982 478,971 486,514 494,086 501,540 508,892 516,423 523,320 530,329 536,987
  Optimistic 358,731 369,373 378,391 388,580 399,137 408,757 417,434 424,326 430,203 434,125 437,022 438,139 439,540 439,189 438,001 436,629 435,741 435,869 436,121 439,090 440,899
Expenditures per PRC ($) Baseline 4,463.01 4,572.30 4,697.88 4,820.26 4,945.18 5,073.27 5,203.94 5,339.16 5,479.68 5,628.90 5,783.05 5,941.62 6,105.14 6,274.20 6,448.11 6,627.04 6,811.19 7,000.65 7,195.60 7,396.43 7,603.70
  Optimistic 4,463.01 4,552.72 4,657.74 4,758.14 4,860.50 4,964.19 5,069.12 5,177.24 5,287.31 5,405.45 5,529.38 5,658.65 5,790.19 5,926.03 6,067.41 6,212.00 6,359.05 6,509.84 6,667.74 6,825.89 6,988.57
Total Expenditures (US$ Billions) Baseline 1.59 1.69 1.78 1.88 2.00 2.10 2.21 2.32 2.43 2.55 2.67 2.80 2.92 3.05 3.19 3.32 3.47 3.62 3.77 3.92 4.08
  Optimistic 1.59 1.68 1.76 1.85 1.94 2.03 2.12 2.20 2.27 2.35 2.42 2.48 2.55 2.60 2.66 2.71 2.77 2.84 2.91 3.00 3.08
Lost Productivity (US$ Billions) Baseline 9.19 10.01 10.85 11.77 12.62 13.56 14.49 15.42 16.39 17.41 18.44 19.47 20.53 21.60 22.72 23.85 25.00 26.21 27.43 28.69 29.99
  Optimistic 9.19 9.83 10.44 11.13 11.64 12.25 12.80 13.40 13.93 14.44 14.92 15.18 15.56 15.90 16.20 16.49 16.79 17.12 17.45 17.90 18.31
Minnesota
PRC Baseline 175,193 181,084 186,417 193,076 200,013 206,187 212,114 217,749 223,340 229,426 235,147 240,629 246,040 251,375 256,865 262,317 267,760 273,315 278,634 284,052 289,460
  Optimistic 175,193 181,072 186,247 192,029 197,883 203,337 208,473 212,863 216,810 219,775 222,280 223,959 225,905 227,054 227,839 228,491 229,387 230,787 232,285 235,249 237,715
Expenditures per PRC ($) Baseline 5,568.06 5,742.26 5,959.64 6,174.23 6,395.14 6,621.91 6,854.86 7,096.95 7,349.92 7,617.56 7,895.77 8,184.28 8,483.98 8,795.98 9,119.70 9,455.42 9,803.84 10,165.34 10,540.51 10,930.03 11,335.13
  Optimistic 5,568.06 5,710.28 5,893.39 6,071.12 6,253.16 6,437.82 6,625.84 6,820.17 7,020.11 7,232.38 7,454.62 7,686.60 7,924.64 8,171.59 8,429.04 8,694.15 8,966.34 9,247.30 9,541.42 9,840.35 10,149.72
Total Expenditures (US$ Billions) Baseline 0.97 1.04 1.11 1.19 1.28 1.37 1.45 1.55 1.64 1.75 1.86 1.97 2.09 2.21 2.34 2.48 2.63 2.78 2.94 3.10 3.28
  Optimistic 0.97 1.03 1.10 1.17 1.24 1.31 1.38 1.45 1.52 1.59 1.66 1.72 1.79 1.86 1.92 1.99 2.06 2.13 2.22 2.31 2.41
Lost Productivity (US$ Billions) Baseline 4.49 4.91 5.34 5.81 6.26 6.75 7.23 7.73 8.26 8.81 9.37 9.95 10.54 11.16 11.81 12.47 13.15 13.87 14.60 15.37 16.17
  Optimistic 4.49 4.82 5.14 5.50 5.77 6.09 6.39 6.72 7.02 7.31 7.59 7.76 8.00 8.22 8.43 8.63 8.84 9.06 9.29 9.59 9.87
Mississippi
PRC Baseline 126,873 130,874 134,267 139,699 144,609 148,701 152,577 156,188 159,719 163,505 166,982 170,206 173,320 176,232 179,131 182,058 185,041 188,153 191,051 194,006 196,889
  Optimistic 126,873 130,864 134,142 138,931 143,057 146,627 149,932 152,642 154,985 156,541 157,737 158,287 158,997 159,033 158,741 158,443 158,394 158,763 159,183 160,599 161,633
Expenditures per PRC ($) Baseline 3,970.61 4,008.24 4,160.83 4,306.05 4,459.03 4,617.73 4,781.31 4,952.26 5,131.59 5,322.91 5,522.47 5,729.84 5,945.75 6,171.26 6,405.68 6,649.41 6,902.72 7,165.94 7,439.65 7,724.70 8,021.71
  Optimistic 3,970.61 3,984.99 4,112.69 4,230.93 4,355.81 4,483.59 4,614.20 4,749.79 4,889.12 5,039.01 5,197.07 5,363.10 5,533.86 5,711.85 5,898.79 6,092.08 6,290.53 6,495.79 6,712.34 6,931.59 7,159.02
Total Expenditures (US$ Billions) Baseline 0.49 0.52 0.56 0.60 0.64 0.69 0.73 0.77 0.82 0.87 0.92 0.98 1.03 1.09 1.15 1.21 1.28 1.35 1.42 1.50 1.58
  Optimistic 0.49 0.52 0.55 0.59 0.62 0.66 0.69 0.73 0.76 0.79 0.82 0.85 0.88 0.91 0.94 0.97 1.00 1.03 1.07 1.11 1.16
Lost Productivity (US$ Billions) Baseline 3.25 3.55 3.85 4.21 4.53 4.86 5.20 5.55 5.91 6.28 6.66 7.04 7.43 7.83 8.24 8.66 9.09 9.55 10.01 10.50 11.00
  Optimistic 3.25 3.48 3.70 3.98 4.17 4.39 4.60 4.82 5.02 5.21 5.39 5.48 5.63 5.76 5.87 5.98 6.10 6.24 6.37 6.55 6.71
Missouri
PRC Baseline 186,483 191,691 196,612 203,580 210,445 216,273 221,788 226,866 231,792 237,123 241,989 246,553 250,897 255,089 259,358 263,624 267,951 272,402 276,623 280,990 285,249
  Optimistic 186,483 191,677 196,440 202,485 208,229 213,290 217,975 221,731 224,898 226,981 228,534 229,234 230,121 230,168 229,858 229,521 229,522 230,075 230,809 232,997 234,631
Expenditures per PRC ($) Baseline 5,334.06 5,584.56 5,771.11 5,951.41 6,138.19 6,330.97 6,528.89 6,734.84 6,949.99 7,179.47 7,417.75 7,664.24 7,919.82 8,185.51 8,460.41 8,744.88 9,039.30 9,343.92 9,659.12 9,985.73 10,324.73
  Optimistic 5,334.06 5,555.85 5,711.89 5,859.24 6,011.92 6,167.52 6,325.88 6,489.73 6,657.32 6,837.63 7,027.40 7,226.14 7,429.45 7,640.36 7,860.92 8,087.66 8,319.47 8,558.36 8,809.62 9,062.72 9,324.38
Total Expenditures (US$ Billions) Baseline 1.00 1.07 1.13 1.21 1.29 1.37 1.45 1.53 1.61 1.70 1.80 1.89 1.99 2.09 2.19 2.31 2.42 2.55 2.67 2.81 2.95
  Optimistic 1.00 1.06 1.12 1.19 1.25 1.32 1.38 1.44 1.50 1.55 1.61 1.66 1.71 1.76 1.81 1.86 1.91 1.97 2.03 2.11 2.19
Lost Productivity (US$ Billions) Baseline 4.78 5.19 5.63 6.13 6.59 7.08 7.56 8.06 8.57 9.11 9.65 10.19 10.75 11.33 11.92 12.54 13.16 13.82 14.50 15.20 15.93
  Optimistic 4.78 5.10 5.42 5.80 6.07 6.39 6.68 7.00 7.28 7.55 7.80 7.94 8.15 8.33 8.50 8.67 8.84 9.04 9.23 9.50 9.74
Montana
PRC Baseline 31,347 32,463 33,435 34,623 35,824 36,889 37,912 38,909 39,901 40,966 41,979 42,981 43,967 44,925 45,916 46,918 47,887 48,851 49,740 50,614 51,447
  Optimistic 31,347 32,460 33,403 34,428 35,435 36,366 37,244 38,009 38,691 39,187 39,616 39,932 40,293 40,501 40,654 40,801 40,964 41,197 41,429 41,887 42,226
Expenditures per PRC ($) Baseline 4,316.51 4,493.96 4,649.06 4,802.79 4,961.72 5,126.78 5,296.41 5,473.79 5,659.73 5,860.27 6,069.34 6,286.36 6,512.12 6,747.70 6,992.08 7,245.61 7,508.68 7,781.48 8,064.46 8,358.48 8,664.60
  Optimistic 4,316.51 4,469.03 4,597.62 4,722.54 4,851.66 4,983.85 5,118.33 5,258.25 5,400.97 5,557.08 5,723.06 5,898.51 6,077.93 6,264.95 6,461.93 6,664.77 6,872.06 7,086.06 7,312.92 7,540.30 7,776.03
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.45
  Optimistic 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.32 0.33
Lost Productivity (US$ Billions) Baseline 0.80 0.88 0.96 1.04 1.12 1.21 1.29 1.38 1.48 1.57 1.67 1.78 1.88 2.00 2.11 2.23 2.35 2.48 2.61 2.74 2.87
  Optimistic 0.80 0.86 0.92 0.99 1.03 1.09 1.14 1.20 1.25 1.30 1.35 1.38 1.43 1.47 1.50 1.54 1.58 1.62 1.66 1.71 1.75
Nebraska
PRC Baseline 58,207 59,780 61,121 62,554 64,174 65,549 66,893 68,128 69,324 70,650 71,895 73,084 74,216 75,316 76,452 77,578 78,692 79,810 80,853 81,891 82,915
  Optimistic 58,207 59,776 61,066 62,217 63,496 64,646 65,747 66,597 67,286 67,663 67,943 68,003 68,129 68,020 67,815 67,592 67,448 67,441 67,475 67,907 68,193
Expenditures per PRC ($) Baseline 5,181.90 5,347.75 5,551.87 5,757.65 5,967.71 6,182.84 6,403.48 6,632.88 6,872.65 7,127.04 7,391.76 7,666.47 7,952.00 8,249.49 8,558.38 8,879.10 9,212.14 9,557.86 9,916.87 10,290.12 10,678.59
  Optimistic 5,181.90 5,317.39 5,488.87 5,659.18 5,832.12 6,006.86 6,184.39 6,367.78 6,556.09 6,756.83 6,967.45 7,187.71 7,413.89 7,648.87 7,894.49 8,147.83 8,407.93 8,676.63 8,958.61 9,244.90 9,541.43
Total Expenditures (US$ Billions) Baseline 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.48 0.50 0.53 0.56 0.59 0.62 0.65 0.69 0.72 0.76 0.80 0.84 0.89
  Optimistic 0.30 0.32 0.34 0.35 0.37 0.39 0.41 0.42 0.44 0.46 0.47 0.49 0.51 0.52 0.54 0.55 0.57 0.59 0.60 0.63 0.65
Lost Productivity (US$ Billions) Baseline 1.49 1.62 1.75 1.88 2.01 2.14 2.28 2.42 2.56 2.71 2.87 3.02 3.18 3.34 3.52 3.69 3.87 4.05 4.24 4.43 4.63
  Optimistic 1.49 1.59 1.69 1.78 1.85 1.94 2.02 2.10 2.18 2.25 2.32 2.36 2.41 2.46 2.51 2.55 2.60 2.65 2.70 2.77 2.83
Nevada
PRC Baseline 79,919 83,392 87,594 91,715 96,331 100,855 105,469 110,133 114,875 119,931 124,899 129,833 134,796 139,725 144,750 149,954 155,293 160,802 166,233 171,839 177,502
  Optimistic 79,919 83,384 87,510 91,202 95,290 99,428 103,608 107,577 111,369 114,687 117,825 120,576 123,486 125,917 128,128 130,393 132,851 135,638 138,531 142,309 145,815
Expenditures per PRC ($) Baseline 4,001.34 4,349.96 4,559.03 4,776.98 4,999.96 5,230.94 5,470.08 5,721.53 5,987.32 6,274.77 6,577.22 6,894.15 7,227.27 7,578.32 7,946.32 8,332.42 8,737.74 9,162.97 9,609.20 10,077.78 10,571.19
  Optimistic 4,001.34 4,318.39 4,493.14 4,673.13 4,855.59 5,041.41 5,231.40 5,429.60 5,634.03 5,856.51 6,093.57 6,344.86 6,604.39 6,876.64 7,164.56 7,463.85 7,773.35 8,095.97 8,439.87 8,789.73 9,155.85
Total Expenditures (US$ Billions) Baseline 0.33 0.36 0.40 0.44 0.48 0.53 0.58 0.63 0.69 0.75 0.82 0.90 0.97 1.06 1.15 1.25 1.36 1.47 1.60 1.73 1.88
  Optimistic 0.33 0.36 0.39 0.43 0.46 0.50 0.54 0.58 0.63 0.67 0.72 0.77 0.82 0.87 0.92 0.97 1.03 1.10 1.17 1.25 1.34
Lost Productivity (US$ Billions) Baseline 2.05 2.26 2.51 2.76 3.01 3.30 3.60 3.91 4.25 4.61 4.98 5.37 5.78 6.20 6.66 7.13 7.63 8.16 8.71 9.30 9.91
  Optimistic 2.05 2.22 2.41 2.61 2.78 2.98 3.18 3.40 3.61 3.82 4.02 4.18 4.37 4.56 4.74 4.93 5.12 5.33 5.54 5.80 6.06
New Hampshire
PRC Baseline 50,420 52,130 53,807 56,016 58,238 60,240 62,176 64,010 65,870 68,001 70,021 71,915 73,725 75,478 77,293 79,137 80,951 82,795 84,566 86,388 88,198
  Optimistic 50,420 52,126 53,760 55,718 57,627 59,417 61,118 62,585 63,955 65,156 66,212 66,968 67,738 68,234 68,633 69,025 69,460 70,039 70,646 71,708 72,609
Expenditures per PRC ($) Baseline 4,293.19 4,458.24 4,616.91 4,770.05 4,930.47 5,097.01 5,268.62 5,447.33 5,634.27 5,833.93 6,041.49 6,256.22 6,478.98 6,710.65 6,950.66 7,199.28 7,457.04 7,724.15 8,000.95 8,287.82 8,586.05
  Optimistic 4,293.19 4,434.04 4,566.98 4,692.69 4,824.10 4,959.21 5,097.20 5,240.44 5,387.63 5,545.90 5,712.52 5,886.74 6,064.55 6,248.78 6,440.88 6,638.09 6,839.95 7,047.99 7,266.22 7,486.78 7,714.94
Total Expenditures (US$ Billions) Baseline 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.60 0.64 0.68 0.72 0.76
  Optimistic 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.39 0.41 0.43 0.44 0.46 0.48 0.49 0.51 0.54 0.56
Lost Productivity (US$ Billions) Baseline 1.29 1.41 1.54 1.69 1.82 1.97 2.12 2.27 2.44 2.61 2.79 2.97 3.16 3.35 3.55 3.76 3.98 4.20 4.43 4.67 4.93
  Optimistic 1.29 1.39 1.48 1.60 1.68 1.78 1.87 1.98 2.07 2.17 2.26 2.32 2.40 2.47 2.54 2.61 2.68 2.75 2.83 2.92 3.02
New Jersey
PRC Baseline 352,953 364,354 374,183 383,579 394,710 404,822 414,334 423,407 432,533 442,373 451,150 459,121 466,819 473,934 481,060 488,360 495,692 503,487 510,856 518,500 526,146
  Optimistic 352,953 364,327 373,838 381,499 390,509 399,229 407,223 413,912 419,889 423,776 426,499 427,390 428,717 428,200 426,846 425,558 424,843 425,350 426,118 429,669 432,357
Expenditures per PRC ($) Baseline 4,434.26 4,578.19 4,710.39 4,845.49 4,980.98 5,119.54 5,260.63 5,406.58 5,558.37 5,719.83 5,886.63 6,058.27 6,235.56 6,418.88 6,607.41 6,801.58 7,001.84 7,208.41 7,421.31 7,640.56 7,867.36
  Optimistic 4,434.26 4,557.40 4,667.78 4,779.76 4,891.07 5,003.62 5,117.12 5,234.33 5,353.88 5,482.28 5,617.20 5,758.12 5,901.11 6,048.57 6,201.63 6,357.84 6,516.79 6,680.01 6,851.00 7,022.23 7,198.64
Total Expenditures (US$ Billions) Baseline 1.57 1.67 1.76 1.86 1.97 2.07 2.18 2.29 2.40 2.53 2.66 2.78 2.91 3.04 3.18 3.32 3.47 3.63 3.79 3.96 4.14
  Optimistic 1.57 1.66 1.74 1.82 1.91 2.00 2.08 2.17 2.25 2.32 2.40 2.46 2.53 2.59 2.65 2.71 2.77 2.84 2.92 3.02 3.11
Lost Productivity (US$ Billions) Baseline 9.05 9.87 10.72 11.55 12.35 13.24 14.13 15.04 15.99 16.99 17.98 18.98 20.01 21.05 22.12 23.22 24.35 25.55 26.77 28.05 29.38
  Optimistic 9.05 9.70 10.32 10.93 11.39 11.96 12.49 13.07 13.60 14.10 14.56 14.80 15.18 15.50 15.79 16.07 16.37 16.70 17.05 17.51 17.96
New Mexico
PRC Baseline 55,891 58,042 59,997 61,732 63,734 65,565 67,418 69,241 71,054 73,005 74,856 76,667 78,433 80,129 81,821 83,504 85,147 86,796 88,331 89,874 91,340
  Optimistic 55,891 58,037 59,941 61,390 63,050 64,646 66,242 67,656 68,924 69,869 70,687 71,282 71,945 72,314 72,533 72,720 72,952 73,323 73,708 74,524 75,126
Expenditures per PRC ($) Baseline 3,277.39 3,351.84 3,459.05 3,571.63 3,684.24 3,799.66 3,917.39 4,039.82 4,167.53 4,304.94 4,447.74 4,595.41 4,748.54 4,907.81 5,072.47 5,242.74 5,418.86 5,600.98 5,789.39 5,984.64 6,187.38
  Optimistic 3,277.39 3,334.61 3,423.56 3,516.24 3,608.37 3,701.30 3,795.09 3,892.10 3,990.53 4,098.03 4,212.06 4,332.22 4,454.70 4,582.03 4,715.78 4,853.06 4,992.90 5,136.90 5,289.27 5,441.50 5,598.95
Total Expenditures (US$ Billions) Baseline 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.42 0.44 0.46 0.49 0.51 0.54 0.57
  Optimistic 0.18 0.19 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.38 0.39 0.41 0.42
Lost Productivity (US$ Billions) Baseline 1.43 1.57 1.72 1.86 1.99 2.14 2.30 2.46 2.63 2.80 2.98 3.17 3.36 3.56 3.76 3.97 4.18 4.40 4.63 4.86 5.10
  Optimistic 1.43 1.54 1.65 1.76 1.84 1.94 2.03 2.14 2.23 2.32 2.41 2.47 2.55 2.62 2.68 2.75 2.81 2.88 2.95 3.04 3.12
New York
PRC Baseline 713,701 731,553 748,727 764,669 783,485 799,986 815,471 830,237 844,764 860,300 874,093 886,716 898,830 909,520 919,891 930,340 940,605 951,782 961,689 971,901 982,052
  Optimistic 713,701 731,497 748,056 760,565 775,224 788,997 801,536 811,656 820,050 824,096 826,282 825,399 825,478 821,817 816,387 811,009 806,607 804,651 802,929 806,267 807,989
Expenditures per PRC ($) Baseline 5,033.76 5,199.40 5,352.66 5,509.24 5,666.11 5,826.69 5,990.36 6,159.95 6,336.36 6,524.66 6,719.62 6,920.55 7,128.35 7,343.43 7,564.83 7,793.02 8,028.48 8,271.50 8,522.02 8,780.34 9,047.80
  Optimistic 5,033.76 5,175.17 5,302.93 5,432.28 5,560.84 5,690.81 5,821.96 5,957.48 6,095.35 6,244.15 6,401.06 6,565.43 6,732.46 6,904.97 7,084.53 7,267.99 7,454.67 7,646.56 7,848.06 8,049.57 8,257.42
Total Expenditures (US$ Billions) Baseline 3.59 3.80 4.01 4.21 4.44 4.66 4.88 5.11 5.35 5.61 5.87 6.14 6.41 6.68 6.96 7.25 7.55 7.87 8.20 8.53 8.89
  Optimistic 3.59 3.79 3.97 4.13 4.31 4.49 4.67 4.84 5.00 5.15 5.29 5.42 5.56 5.67 5.78 5.89 6.01 6.15 6.30 6.49 6.67
Lost Productivity (US$ Billions) Baseline 18.29 19.82 21.45 23.03 24.52 26.17 27.81 29.49 31.23 33.04 34.84 36.66 38.52 40.39 42.29 44.24 46.21 48.30 50.40 52.58 54.85
  Optimistic 18.29 19.47 20.64 21.79 22.61 23.64 24.58 25.63 26.56 27.42 28.22 28.59 29.23 29.75 30.20 30.63 31.07 31.60 32.12 32.87 33.56
North Carolina
PRC Baseline 296,714 308,267 319,057 330,780 343,696 355,668 367,567 379,219 390,943 403,542 415,580 427,119 438,395 449,395 460,706 472,216 483,877 495,865 507,602 519,745 531,961
  Optimistic 296,714 308,243 318,764 328,972 340,030 350,719 361,200 370,599 379,302 386,282 392,493 397,149 402,121 405,506 408,285 411,047 414,332 418,596 423,217 430,581 437,093
Expenditures per PRC ($) Baseline 4,218.73 4,433.76 4,614.94 4,797.98 4,985.39 5,178.80 5,378.01 5,586.41 5,805.52 6,040.67 6,286.58 6,542.79 6,810.30 7,090.62 7,382.82 7,687.47 8,005.04 8,335.99 8,681.16 9,041.67 9,418.68
  Optimistic 4,218.73 4,406.03 4,557.42 4,707.83 4,861.08 5,016.65 5,175.21 5,339.83 5,508.92 5,691.89 5,885.64 6,089.91 6,300.20 6,519.98 6,751.60 6,991.53 7,238.30 7,494.21 7,765.59 8,040.45 8,326.51
Total Expenditures (US$ Billions) Baseline 1.25 1.37 1.47 1.59 1.71 1.84 1.98 2.12 2.27 2.44 2.61 2.79 2.99 3.19 3.40 3.63 3.87 4.13 4.41 4.70 5.01
  Optimistic 1.25 1.36 1.45 1.55 1.65 1.76 1.87 1.98 2.09 2.20 2.31 2.42 2.53 2.64 2.76 2.87 3.00 3.14 3.29 3.46 3.64
Lost Productivity (US$ Billions) Baseline 7.60 8.35 9.14 9.96 10.76 11.64 12.54 13.47 14.45 15.50 16.57 17.66 18.79 19.96 21.18 22.45 23.77 25.16 26.60 28.12 29.71
  Optimistic 7.60 8.20 8.80 9.42 9.92 10.51 11.08 11.70 12.28 12.85 13.40 13.76 14.24 14.68 15.10 15.53 15.96 16.44 16.93 17.55 18.15
North Dakota
PRC Baseline 20,487 21,051 21,469 22,185 22,801 23,289 23,757 24,185 24,595 25,016 25,412 25,786 26,154 26,514 26,904 27,292 27,669 28,050 28,396 28,723 29,028
  Optimistic 20,487 21,049 21,449 22,063 22,557 22,965 23,346 23,639 23,872 23,959 24,016 23,994 24,008 23,942 23,857 23,764 23,695 23,675 23,661 23,775 23,825
Expenditures per PRC ($) Baseline 5,765.85 5,877.47 6,051.91 6,217.48 6,391.05 6,569.88 6,752.78 6,942.35 7,139.50 7,348.43 7,564.55 7,787.27 8,017.26 8,255.36 8,500.89 8,754.00 9,014.88 9,283.73 9,560.89 9,847.09 10,142.90
  Optimistic 5,765.85 5,850.55 5,996.51 6,131.50 6,273.69 6,418.52 6,565.51 6,717.11 6,871.67 7,036.99 7,210.25 7,390.98 7,575.36 7,766.07 7,964.91 8,168.76 8,376.47 8,589.76 8,813.09 9,037.51 9,268.67
Total Expenditures (US$ Billions) Baseline 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29
  Optimistic 0.12 0.12 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.21 0.21 0.22
Lost Productivity (US$ Billions) Baseline 0.53 0.57 0.62 0.67 0.71 0.76 0.81 0.86 0.91 0.96 1.01 1.07 1.12 1.18 1.24 1.30 1.36 1.42 1.49 1.55 1.62
  Optimistic 0.53 0.56 0.59 0.63 0.66 0.69 0.72 0.75 0.77 0.80 0.82 0.83 0.85 0.87 0.88 0.90 0.91 0.93 0.95 0.97 0.99
Ohio
PRC Baseline 377,109 386,711 395,291 408,694 421,465 431,850 441,042 449,282 457,397 466,828 475,241 482,854 489,954 496,513 503,161 509,763 516,262 523,053 529,186 535,525 541,676
  Optimistic 377,109 386,684 394,937 406,479 416,996 425,874 433,442 439,114 443,831 446,922 448,899 449,024 449,466 448,076 445,959 443,782 442,123 441,617 441,284 443,738 445,173
Expenditures per PRC ($) Baseline 5,125.22 5,325.73 5,483.87 5,633.86 5,789.93 5,951.08 6,116.17 6,287.54 6,466.12 6,656.30 6,853.18 7,056.16 7,265.94 7,483.29 7,707.37 7,938.42 8,176.74 8,422.49 8,675.90 8,937.51 9,208.12
  Optimistic 5,125.22 5,301.16 5,433.41 5,555.71 5,683.21 5,813.37 5,945.66 6,082.38 6,221.94 6,372.08 6,529.86 6,694.74 6,862.82 7,036.69 7,217.97 7,403.69 7,592.95 7,787.41 7,991.39 8,196.09 8,407.10
Total Expenditures (US$ Billions) Baseline 1.94 2.06 2.17 2.30 2.44 2.57 2.70 2.82 2.96 3.11 3.26 3.41 3.56 3.72 3.88 4.05 4.22 4.41 4.59 4.79 4.99
  Optimistic 1.94 2.05 2.15 2.26 2.37 2.48 2.58 2.67 2.76 2.85 2.93 3.01 3.08 3.15 3.22 3.29 3.36 3.44 3.53 3.64 3.74
Lost Productivity (US$ Billions) Baseline 9.66 10.48 11.32 12.31 13.19 14.13 15.04 15.96 16.91 17.93 18.94 19.96 21.00 22.05 23.13 24.24 25.36 26.54 27.73 28.97 30.25
  Optimistic 9.66 10.29 10.90 11.65 12.16 12.76 13.29 13.87 14.37 14.87 15.33 15.55 15.91 16.22 16.50 16.76 17.03 17.34 17.66 18.09 18.49
Oklahoma
PRC Baseline 135,263 138,653 142,078 145,813 149,932 153,491 157,046 160,371 163,575 167,080 170,246 173,208 176,040 178,770 181,559 184,446 187,372 190,377 193,205 196,124 199,012
  Optimistic 135,263 138,642 141,949 145,017 148,335 151,355 154,324 156,719 158,689 159,912 160,763 161,030 161,451 161,291 160,888 160,551 160,448 160,725 161,114 162,514 163,564
Expenditures per PRC ($) Baseline 3,940.75 4,163.21 4,296.65 4,430.87 4,566.90 4,707.13 4,850.77 5,000.47 5,157.07 5,325.75 5,501.17 5,682.66 5,870.99 6,067.25 6,270.30 6,480.48 6,698.01 6,923.03 7,156.04 7,397.71 7,648.87
  Optimistic 3,940.75 4,141.74 4,252.56 4,362.20 4,472.97 4,585.25 4,699.13 4,817.01 4,936.92 5,068.02 5,207.12 5,353.75 5,503.55 5,659.52 5,823.64 5,992.54 6,164.81 6,342.39 6,530.88 6,719.26 6,914.38
Total Expenditures (US$ Billions) Baseline 0.54 0.58 0.61 0.65 0.68 0.72 0.76 0.80 0.84 0.89 0.94 0.98 1.03 1.08 1.14 1.20 1.26 1.32 1.38 1.45 1.52
  Optimistic 0.54 0.57 0.60 0.63 0.66 0.69 0.73 0.75 0.78 0.81 0.84 0.86 0.89 0.91 0.94 0.96 0.99 1.02 1.05 1.09 1.13
Lost Productivity (US$ Billions) Baseline 3.47 3.76 4.07 4.39 4.69 5.02 5.36 5.70 6.05 6.42 6.79 7.16 7.54 7.94 8.35 8.77 9.21 9.66 10.13 10.61 11.11
  Optimistic 3.47 3.69 3.92 4.15 4.33 4.53 4.73 4.95 5.14 5.32 5.49 5.58 5.72 5.84 5.95 6.06 6.18 6.31 6.45 6.62 6.79
Oregon
PRC Baseline 122,618 124,670 128,262 131,840 136,005 139,883 143,839 147,739 151,732 156,239 160,542 164,746 168,985 173,145 177,412 181,800 186,137 190,461 194,576 198,772 202,890
  Optimistic 122,618 124,659 128,145 131,116 134,553 137,927 141,331 144,349 147,157 149,480 151,534 153,094 154,911 156,148 157,156 158,206 159,361 160,779 162,262 164,723 166,777
Expenditures per PRC ($) Baseline 4,160.17 4,372.33 4,526.65 4,686.08 4,847.20 5,013.30 5,183.81 5,361.69 5,548.07 5,749.18 5,958.73 6,176.06 6,402.29 6,638.33 6,883.07 7,136.97 7,400.43 7,673.58 7,956.99 8,251.24 8,557.72
  Optimistic 4,160.17 4,347.72 4,475.92 4,607.01 4,738.54 4,872.07 5,007.65 5,148.35 5,291.98 5,448.88 5,615.48 5,791.27 5,971.00 6,158.11 6,354.73 6,557.02 6,763.72 6,976.97 7,202.96 7,429.51 7,664.41
Total Expenditures (US$ Billions) Baseline 0.51 0.55 0.58 0.62 0.66 0.70 0.75 0.79 0.84 0.90 0.96 1.02 1.08 1.15 1.22 1.30 1.38 1.46 1.55 1.64 1.74
  Optimistic 0.51 0.54 0.57 0.60 0.64 0.67 0.71 0.74 0.78 0.81 0.85 0.89 0.92 0.96 1.00 1.04 1.08 1.12 1.17 1.22 1.28
Lost Productivity (US$ Billions) Baseline 3.14 3.38 3.67 3.97 4.26 4.58 4.91 5.25 5.61 6.00 6.40 6.81 7.24 7.69 8.16 8.64 9.14 9.67 10.20 10.75 11.33
  Optimistic 3.14 3.32 3.54 3.76 3.92 4.13 4.33 4.56 4.77 4.97 5.17 5.30 5.48 5.65 5.81 5.98 6.14 6.31 6.49 6.71 6.93
Pennsylvania
PRC Baseline 485,266 497,716 508,451 521,938 536,267 548,474 559,666 569,746 579,703 591,047 601,192 610,301 618,903 627,110 635,657 644,318 652,863 661,621 669,727 678,115 686,287
  Optimistic 485,266 497,679 507,996 519,126 530,599 540,912 550,060 556,915 562,607 565,978 568,044 567,765 568,008 566,204 563,676 561,208 559,389 558,881 558,731 562,127 564,243
Expenditures per PRC ($) Baseline 4,846.91 4,993.58 5,121.81 5,246.58 5,373.71 5,505.27 5,639.87 5,779.47 5,924.83 6,080.77 6,242.04 6,407.83 6,578.94 6,755.91 6,937.80 7,124.80 7,317.28 7,515.26 7,718.88 7,928.22 8,144.40
  Optimistic 4,846.91 4,972.63 5,079.01 5,180.70 5,283.96 5,389.78 5,497.13 5,608.39 5,721.64 5,844.89 5,975.19 6,111.69 6,249.95 6,392.75 6,541.43 6,692.91 6,846.63 7,004.12 7,169.50 7,334.17 7,503.64
Total Expenditures (US$ Billions) Baseline 2.36 2.49 2.60 2.74 2.88 3.02 3.16 3.29 3.43 3.59 3.75 3.91 4.07 4.24 4.41 4.59 4.78 4.97 5.17 5.38 5.59
  Optimistic 2.36 2.47 2.58 2.69 2.80 2.92 3.02 3.12 3.22 3.31 3.39 3.47 3.55 3.62 3.69 3.76 3.83 3.91 4.01 4.12 4.23
Lost Productivity (US$ Billions) Baseline 12.44 13.48 14.57 15.72 16.78 17.94 19.09 20.24 21.43 22.70 23.97 25.23 26.52 27.85 29.23 30.64 32.07 33.58 35.10 36.69 38.33
  Optimistic 12.44 13.25 14.02 14.87 15.47 16.21 16.87 17.59 18.22 18.83 19.40 19.67 20.11 20.50 20.85 21.20 21.55 21.95 22.35 22.91 23.43
Rhode Island
PRC Baseline 43,783 44,995 46,057 47,097 48,324 49,431 50,477 51,473 52,465 53,566 54,538 55,438 56,296 57,094 57,926 58,769 59,625 60,531 61,349 62,174 62,987
  Optimistic 43,783 44,992 46,016 46,844 47,814 48,751 49,612 50,315 50,920 51,297 51,535 51,580 51,673 51,556 51,375 51,197 51,097 51,140 51,190 51,548 51,794
Expenditures per PRC ($) Baseline 4,734.45 4,919.30 5,077.40 5,238.46 5,400.84 5,567.55 5,738.05 5,915.12 6,099.86 6,297.53 6,502.57 6,714.41 6,934.02 7,162.14 7,397.93 7,641.67 7,893.95 8,155.00 8,424.83 8,703.84 8,993.47
  Optimistic 4,734.45 4,894.46 5,026.29 5,159.16 5,292.13 5,426.91 5,563.36 5,704.55 5,848.66 6,004.39 6,168.66 6,340.91 6,516.44 6,698.31 6,888.30 7,082.99 7,281.79 7,486.58 7,701.98 7,918.19 8,141.67
Total Expenditures (US$ Billions) Baseline 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.52 0.54 0.57
  Optimistic 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.41 0.42
Lost Productivity (US$ Billions) Baseline 1.12 1.22 1.32 1.42 1.51 1.62 1.72 1.83 1.94 2.06 2.17 2.29 2.41 2.54 2.66 2.79 2.93 3.07 3.22 3.36 3.52
  Optimistic 1.12 1.20 1.27 1.34 1.39 1.46 1.52 1.59 1.65 1.71 1.76 1.79 1.83 1.87 1.90 1.93 1.97 2.01 2.05 2.10 2.15
South Carolina
PRC Baseline 163,923 170,148 175,996 183,258 190,693 197,362 203,899 210,264 216,558 223,236 229,522 235,493 241,300 246,831 252,398 258,013 263,567 269,220 274,562 280,012 285,330
  Optimistic 163,923 170,135 175,831 182,247 188,645 194,602 200,352 205,473 210,105 213,687 216,774 218,974 221,341 222,734 223,683 224,586 225,673 227,247 228,877 231,926 234,387
Expenditures per PRC ($) Baseline 4,205.83 4,375.79 4,542.86 4,707.31 4,877.30 5,053.31 5,234.59 5,424.23 5,623.40 5,836.94 6,059.86 6,291.64 6,533.20 6,785.78 7,048.51 7,321.85 7,606.10 7,901.65 8,209.18 8,529.72 8,864.07
  Optimistic 4,205.83 4,349.95 4,489.39 4,623.75 4,762.41 4,903.79 5,048.03 5,197.88 5,351.64 5,518.13 5,694.27 5,879.79 6,070.50 6,269.53 6,479.06 6,695.77 6,918.16 7,148.32 7,392.01 7,638.22 7,893.90
Total Expenditures (US$ Billions) Baseline 0.69 0.74 0.80 0.86 0.93 1.00 1.07 1.14 1.22 1.30 1.39 1.48 1.58 1.67 1.78 1.89 2.00 2.13 2.25 2.39 2.53
  Optimistic 0.69 0.74 0.79 0.84 0.90 0.95 1.01 1.07 1.12 1.18 1.23 1.29 1.34 1.40 1.45 1.50 1.56 1.62 1.69 1.77 1.85
Lost Productivity (US$ Billions) Baseline 4.20 4.61 5.04 5.52 5.97 6.46 6.95 7.47 8.01 8.57 9.15 9.74 10.34 10.96 11.60 12.27 12.95 13.66 14.39 15.15 15.93
  Optimistic 4.20 4.53 4.85 5.22 5.50 5.83 6.14 6.49 6.80 7.11 7.40 7.58 7.84 8.06 8.28 8.48 8.69 8.92 9.16 9.45 9.73
South Dakota
PRC Baseline 28,618 29,430 30,123 31,118 32,045 32,808 33,531 34,192 34,831 35,506 36,149 36,774 37,382 37,978 38,595 39,212 39,826 40,435 41,012 41,571 42,106
  Optimistic 28,618 29,428 30,095 30,946 31,699 32,346 32,944 33,408 33,785 33,974 34,125 34,175 34,267 34,244 34,176 34,099 34,064 34,091 34,145 34,386 34,539
Expenditures per PRC ($) Baseline 5,494.99 5,839.70 6,062.96 6,280.46 6,507.77 6,742.82 6,984.83 7,237.35 7,501.98 7,784.53 8,078.96 8,384.71 8,702.92 9,035.04 9,380.12 9,738.73 10,111.41 10,498.59 10,901.00 11,319.81 11,756.28
  Optimistic 5,494.99 5,805.90 5,992.91 6,171.02 6,357.17 6,547.06 6,740.72 6,941.41 7,147.36 7,368.76 7,602.07 7,846.90 8,098.33 8,360.01 8,634.47 8,917.80 9,208.60 9,509.35 9,826.55 10,147.63 10,480.73
Total Expenditures (US$ Billions) Baseline 0.16 0.17 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.45 0.47 0.50
  Optimistic 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.30 0.31 0.32 0.34 0.35 0.36
Lost Productivity (US$ Billions) Baseline 0.73 0.80 0.86 0.94 1.00 1.07 1.14 1.21 1.29 1.36 1.44 1.52 1.60 1.69 1.77 1.86 1.96 2.05 2.15 2.25 2.35
  Optimistic 0.73 0.78 0.83 0.89 0.92 0.97 1.01 1.05 1.09 1.13 1.17 1.18 1.21 1.24 1.26 1.29 1.31 1.34 1.37 1.40 1.43
Tennessee
PRC Baseline 259,706 269,389 277,876 288,746 299,754 309,441 318,851 327,840 336,683 346,247 355,232 363,780 371,931 379,693 387,600 395,584 403,703 411,991 419,876 427,947 435,900
  Optimistic 259,706 269,369 277,627 287,172 296,568 305,138 313,324 320,362 326,596 331,343 335,367 338,090 340,977 342,421 343,316 344,188 345,560 347,710 350,053 354,550 358,227
Expenditures per PRC ($) Baseline 4,811.57 5,002.08 5,164.61 5,322.22 5,485.14 5,654.02 5,827.61 6,008.65 6,198.10 6,401.31 6,612.65 6,831.45 7,058.39 7,294.67 7,539.17 7,792.16 8,054.07 8,325.05 8,605.59 8,896.29 9,198.18
  Optimistic 4,811.57 4,976.32 5,111.68 5,240.06 5,372.71 5,508.29 5,646.42 5,789.70 5,936.02 6,094.90 6,263.09 6,440.08 6,620.86 6,808.80 7,005.99 7,208.78 7,415.84 7,629.24 7,854.85 8,080.99 8,314.95
Total Expenditures (US$ Billions) Baseline 1.25 1.35 1.44 1.54 1.64 1.75 1.86 1.97 2.09 2.22 2.35 2.49 2.63 2.77 2.92 3.08 3.25 3.43 3.61 3.81 4.01
  Optimistic 1.25 1.34 1.42 1.50 1.59 1.68 1.77 1.85 1.94 2.02 2.10 2.18 2.26 2.33 2.41 2.48 2.56 2.65 2.75 2.87 2.98
Lost Productivity (US$ Billions) Baseline 6.66 7.30 7.96 8.70 9.38 10.12 10.87 11.64 12.45 13.30 14.16 15.04 15.94 16.86 17.82 18.81 19.83 20.91 22.00 23.15 24.34
  Optimistic 6.66 7.17 7.66 8.23 8.65 9.14 9.61 10.12 10.58 11.02 11.45 11.71 12.07 12.39 12.70 13.00 13.31 13.66 14.01 14.45 14.88
Texas
PRC Baseline 797,396 829,728 860,362 889,213 922,061 952,810 984,509 1,015,895 1,047,414 1,081,244 1,113,802 1,145,778 1,177,619 1,208,909 1,240,984 1,274,304 1,308,130 1,343,327 1,377,808 1,413,620 1,449,634
  Optimistic 797,396 829,661 859,579 884,360 912,249 939,565 967,468 992,806 1,016,214 1,034,989 1,051,923 1,065,400 1,080,244 1,090,965 1,099,973 1,109,530 1,120,516 1,134,496 1,149,362 1,171,805 1,191,897
Expenditures per PRC ($) Baseline 4,198.72 4,363.27 4,516.66 4,675.11 4,834.96 4,998.72 5,166.18 5,340.34 5,522.34 5,717.24 5,920.05 6,130.23 6,348.57 6,576.20 6,812.16 7,056.88 7,310.64 7,573.68 7,846.57 8,130.12 8,425.17
  Optimistic 4,198.72 4,339.39 4,467.40 4,598.20 4,729.38 4,861.52 4,995.23 5,133.30 5,274.03 5,426.37 5,587.39 5,756.76 5,930.14 6,110.61 6,300.23 6,495.71 6,695.65 6,902.05 7,120.48 7,340.08 7,567.67
Total Expenditures (US$ Billions) Baseline 3.34 3.62 3.89 4.16 4.46 4.76 5.09 5.43 5.78 6.18 6.59 7.02 7.48 7.95 8.45 8.99 9.56 10.17 10.81 11.49 12.21
  Optimistic 3.34 3.60 3.84 4.07 4.31 4.57 4.83 5.10 5.36 5.62 5.88 6.13 6.41 6.67 6.93 7.21 7.50 7.83 8.18 8.60 9.02
Lost Productivity (US$ Billions) Baseline 20.44 22.48 24.65 26.78 28.85 31.17 33.58 36.08 38.73 41.53 44.40 47.37 50.47 53.68 57.06 60.59 64.27 68.17 72.21 76.48 80.96
  Optimistic 20.44 22.08 23.72 25.34 26.60 28.15 29.67 31.35 32.91 34.44 35.92 36.90 38.25 39.49 40.69 41.91 43.16 44.55 45.98 47.77 49.50
Utah
PRC Baseline 71,290 73,643 76,266 78,749 81,600 84,291 87,049 89,683 92,318 95,192 98,004 100,767 103,553 106,312 109,179 112,149 115,180 118,299 121,329 124,446 127,552
  Optimistic 71,290 73,637 76,191 78,307 80,712 83,101 85,525 87,634 89,573 91,134 92,580 93,720 95,008 95,951 96,766 97,610 98,594 99,810 101,063 102,976 104,656
Expenditures per PRC ($) Baseline 3,335.23 3,299.72 3,431.07 3,566.98 3,704.86 3,846.33 3,991.53 4,142.63 4,300.70 4,468.98 4,644.57 4,827.12 5,017.28 5,215.73 5,422.15 5,636.88 5,860.34 6,092.68 6,334.35 6,586.07 6,848.47
  Optimistic 3,335.23 3,279.85 3,389.75 3,502.30 3,615.63 3,730.36 3,846.96 3,967.64 4,091.53 4,224.34 4,364.29 4,511.17 4,662.03 4,819.12 4,983.72 5,153.65 5,328.25 5,508.71 5,698.36 5,890.82 6,090.35
Total Expenditures (US$ Billions) Baseline 0.22 0.24 0.26 0.28 0.30 0.32 0.35 0.37 0.40 0.43 0.46 0.49 0.52 0.55 0.59 0.63 0.67 0.72 0.77 0.82 0.87
  Optimistic 0.22 0.24 0.26 0.27 0.29 0.31 0.33 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.53 0.55 0.58 0.61 0.64
Lost Productivity (US$ Billions) Baseline 1.83 1.99 2.18 2.37 2.55 2.76 2.97 3.19 3.41 3.66 3.91 4.17 4.44 4.72 5.02 5.33 5.66 6.00 6.36 6.73 7.12
  Optimistic 1.83 1.96 2.10 2.24 2.35 2.49 2.62 2.77 2.90 3.03 3.16 3.25 3.36 3.47 3.58 3.69 3.80 3.92 4.04 4.20 4.35
Vermont
PRC Baseline 22,690 23,541 24,230 25,393 26,379 27,250 28,080 28,881 29,666 30,525 31,341 32,128 32,877 33,616 34,352 35,074 35,779 36,488 37,139 37,792 38,410
  Optimistic 22,690 23,540 24,209 25,258 26,103 26,879 27,604 28,240 28,807 29,253 29,644 29,927 30,218 30,402 30,518 30,608 30,717 30,884 31,043 31,388 31,639
Expenditures per PRC ($) Baseline 4,615.89 4,806.38 5,010.38 5,200.67 5,407.13 5,622.89 5,846.69 6,080.96 6,326.95 6,589.00 6,862.70 7,147.98 7,445.67 7,757.14 8,081.44 8,419.04 8,770.93 9,137.71 9,519.81 9,917.99 10,333.67
  Optimistic 4,615.89 4,776.26 4,947.75 5,103.25 5,272.42 5,447.58 5,627.63 5,815.34 6,009.32 6,216.58 6,434.82 6,663.91 6,899.37 7,144.62 7,400.78 7,664.93 7,936.88 8,218.52 8,514.13 8,815.49 9,128.14
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.40
  Optimistic 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.28 0.29
Lost Productivity (US$ Billions) Baseline 0.58 0.64 0.69 0.76 0.83 0.89 0.96 1.03 1.10 1.17 1.25 1.33 1.41 1.49 1.58 1.67 1.76 1.85 1.95 2.04 2.15
  Optimistic 0.58 0.63 0.67 0.72 0.76 0.81 0.85 0.89 0.93 0.97 1.01 1.04 1.07 1.10 1.13 1.16 1.18 1.21 1.24 1.28 1.31
Virginia
PRC Baseline 279,290 290,660 300,937 312,240 324,643 336,190 347,501 358,480 369,414 381,277 392,442 402,999 413,147 422,823 432,604 442,589 452,544 462,780 472,606 482,631 492,606
  Optimistic 279,290 290,637 300,661 310,534 321,182 331,518 341,494 350,353 358,454 365,030 370,718 374,812 379,069 381,654 383,513 385,400 387,658 390,834 394,204 400,010 404,943
Expenditures per PRC ($) Baseline 3,991.35 4,107.79 4,250.53 4,393.64 4,539.32 4,689.25 4,842.94 5,002.99 5,170.42 5,349.49 5,535.82 5,728.87 5,929.35 6,138.25 6,354.72 6,579.14 6,811.78 7,052.85 7,302.83 7,562.42 7,832.37
  Optimistic 3,991.35 4,085.59 4,204.76 4,322.31 4,441.51 4,562.30 4,684.96 4,811.89 4,941.65 5,081.92 5,230.04 5,385.65 5,545.01 5,710.80 5,884.76 6,064.07 6,247.51 6,436.79 6,636.67 6,837.84 7,046.19
Total Expenditures (US$ Billions) Baseline 1.10 1.19 1.28 1.37 1.47 1.58 1.68 1.79 1.91 2.04 2.17 2.31 2.45 2.60 2.75 2.91 3.08 3.26 3.45 3.65 3.86
  Optimistic 1.10 1.19 1.26 1.34 1.43 1.51 1.60 1.69 1.77 1.86 1.94 2.02 2.10 2.18 2.26 2.34 2.42 2.52 2.62 2.74 2.85
Lost Productivity (US$ Billions) Baseline 7.16 7.87 8.62 9.40 10.16 11.00 11.85 12.73 13.66 14.64 15.64 16.66 17.71 18.78 19.89 21.04 22.23 23.48 24.77 26.11 27.51
  Optimistic 7.16 7.74 8.30 8.90 9.37 9.93 10.47 11.06 11.61 12.15 12.66 12.98 13.42 13.82 14.19 14.56 14.93 15.35 15.77 16.31 16.82
Washington
PRC Baseline 222,477 228,274 235,335 242,685 251,127 259,102 267,218 275,220 283,345 292,400 301,062 309,548 318,077 326,426 335,041 344,026 353,045 362,346 371,390 380,721 390,076
  Optimistic 222,477 228,254 235,119 241,355 248,447 255,488 262,574 268,936 274,858 279,829 284,268 287,769 291,713 294,520 296,923 299,506 302,382 305,994 309,809 315,596 320,730
Expenditures per PRC ($) Baseline 4,406.98 4,596.31 4,756.49 4,919.95 5,085.35 5,256.04 5,431.37 5,614.28 5,805.84 6,012.21 6,227.16 6,449.95 6,681.70 6,923.28 7,173.58 7,433.21 7,702.46 7,981.61 8,271.06 8,571.39 8,883.99
  Optimistic 4,406.98 4,570.90 4,704.12 4,838.39 4,973.35 5,110.60 5,250.11 5,394.97 5,542.87 5,704.18 5,875.34 6,055.76 6,240.15 6,431.94 6,633.26 6,840.37 7,051.96 7,270.27 7,501.29 7,732.94 7,972.98
Total Expenditures (US$ Billions) Baseline 0.98 1.05 1.12 1.19 1.28 1.36 1.45 1.55 1.65 1.76 1.87 2.00 2.13 2.26 2.40 2.56 2.72 2.89 3.07 3.26 3.47
  Optimistic 0.98 1.04 1.11 1.17 1.24 1.31 1.38 1.45 1.52 1.60 1.67 1.74 1.82 1.89 1.97 2.05 2.13 2.22 2.32 2.44 2.56
Lost Productivity (US$ Billions) Baseline 5.70 6.18 6.74 7.31 7.86 8.48 9.11 9.78 10.48 11.23 12.00 12.80 13.63 14.50 15.40 16.36 17.34 18.39 19.46 20.60 21.78
  Optimistic 5.70 6.08 6.49 6.91 7.25 7.65 8.05 8.49 8.90 9.31 9.71 9.97 10.33 10.66 10.98 11.31 11.65 12.02 12.40 12.86 13.32
West Virginia
PRC Baseline 72,222 74,243 75,923 79,623 82,299 84,344 86,144 87,767 89,329 91,074 92,671 94,137 95,476 96,707 97,923 99,102 100,193 101,280 102,209 103,147 104,006
  Optimistic 72,222 74,236 75,851 79,180 81,413 83,155 84,631 85,736 86,610 87,101 87,426 87,421 87,458 87,140 86,663 86,157 85,696 85,413 85,154 85,400 85,419
Expenditures per PRC ($) Baseline 4,717.69 4,986.88 5,130.46 5,250.65 5,388.79 5,535.28 5,686.50 5,844.93 6,010.96 6,190.52 6,377.23 6,570.17 6,770.05 6,978.01 7,192.77 7,414.59 7,643.59 7,879.97 8,124.17 8,376.99 8,639.11
  Optimistic 4,717.69 4,962.98 5,081.48 5,174.81 5,285.55 5,401.74 5,520.81 5,645.02 5,771.39 5,910.71 6,059.02 6,215.65 6,375.33 6,541.57 6,716.63 6,896.47 7,079.33 7,267.50 7,467.22 7,665.97 7,871.43
Total Expenditures (US$ Billions) Baseline 0.35 0.37 0.39 0.42 0.44 0.47 0.49 0.51 0.54 0.56 0.59 0.62 0.65 0.67 0.70 0.73 0.77 0.80 0.83 0.86 0.90
  Optimistic 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.48 0.50 0.51 0.53 0.54 0.56 0.57 0.58 0.59 0.61 0.62 0.64 0.65 0.67
Lost Productivity (US$ Billions) Baseline 1.85 2.01 2.17 2.40 2.58 2.76 2.94 3.12 3.30 3.50 3.69 3.89 4.09 4.29 4.50 4.71 4.92 5.14 5.36 5.58 5.81
  Optimistic 1.85 1.98 2.09 2.27 2.37 2.49 2.60 2.71 2.80 2.90 2.99 3.03 3.10 3.15 3.21 3.25 3.30 3.35 3.41 3.48 3.55
Wisconsin
PRC Baseline 185,324 191,446 196,497 202,573 209,114 214,823 220,247 225,377 230,452 235,945 241,067 245,949 250,666 255,235 259,973 264,660 269,307 274,048 278,457 282,923 287,327
  Optimistic 185,324 191,433 196,320 201,477 206,896 211,855 216,463 220,300 223,663 225,949 227,786 228,808 230,050 230,438 230,516 230,489 230,705 231,439 232,230 234,444 236,135
Expenditures per PRC ($) Baseline 5,314.95 5,501.70 5,702.19 5,901.17 6,105.19 6,314.47 6,529.16 6,752.22 6,985.21 7,232.15 7,488.74 7,754.62 8,030.63 8,317.77 8,615.44 8,923.96 9,243.87 9,575.50 9,919.30 10,275.95 10,646.61
  Optimistic 5,314.95 5,471.83 5,640.40 5,805.01 5,972.96 6,143.10 6,316.06 6,494.78 6,678.31 6,873.76 7,078.67 7,292.74 7,512.18 7,739.75 7,977.16 8,221.53 8,472.11 8,730.62 9,001.51 9,276.08 9,560.12
Total Expenditures (US$ Billions) Baseline 0.98 1.05 1.12 1.20 1.28 1.36 1.44 1.52 1.61 1.71 1.81 1.91 2.01 2.12 2.24 2.36 2.49 2.62 2.76 2.91 3.06
  Optimistic 0.98 1.05 1.11 1.17 1.24 1.30 1.37 1.43 1.49 1.55 1.61 1.67 1.73 1.78 1.84 1.89 1.95 2.02 2.09 2.17 2.26
Lost Productivity (US$ Billions) Baseline 4.75 5.19 5.63 6.10 6.54 7.03 7.51 8.01 8.52 9.06 9.61 10.17 10.74 11.33 11.95 12.58 13.23 13.91 14.59 15.31 16.05
  Optimistic 4.75 5.10 5.42 5.77 6.03 6.35 6.64 6.96 7.24 7.52 7.78 7.93 8.14 8.34 8.53 8.71 8.89 9.09 9.29 9.56 9.81
Wyoming
PRC Baseline 17,121 17,773 18,290 18,815 19,410 19,945 20,481 20,989 21,486 22,055 22,589 23,097 23,600 24,088 24,579 25,077 25,564 26,043 26,478 26,894 27,275
  Optimistic 17,121 17,771 18,272 18,708 19,197 19,659 20,115 20,498 20,829 21,089 21,311 21,454 21,625 21,714 21,763 21,810 21,871 21,967 22,059 22,262 22,392
Expenditures per PRC ($) Baseline 3,827.09 4,152.09 4,310.36 4,473.71 4,639.33 4,810.62 4,986.67 5,171.10 5,364.89 5,574.98 5,794.73 6,023.40 6,262.25 6,512.44 6,772.81 7,043.97 7,326.34 7,620.19 7,926.12 8,245.27 8,578.78
  Optimistic 3,827.09 4,126.80 4,257.96 4,391.49 4,526.18 4,663.11 4,802.27 4,947.09 5,094.86 5,257.43 5,430.83 5,614.59 5,803.23 6,000.62 6,209.33 6,425.09 6,646.23 6,875.25 7,119.07 7,363.97 7,618.70
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23
  Optimistic 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17
Lost Productivity (US$ Billions) Baseline 0.44 0.48 0.52 0.57 0.61 0.65 0.70 0.75 0.79 0.85 0.90 0.95 1.01 1.07 1.13 1.19 1.26 1.32 1.39 1.45 1.52
  Optimistic 0.44 0.47 0.50 0.54 0.56 0.59 0.62 0.65 0.67 0.70 0.73 0.74 0.77 0.79 0.81 0.82 0.84 0.86 0.88 0.91 0.93


 
 
Milken Institute
Milken Institute analysis based on MEPS, NHIS, etc.
For more information refer to full report “An Unhealthy America: Economic Burden of Chronic Disease” or visit www.milkeninstitute.org