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   
 



Pulmonary Conditions


Treatment Expenditures (Direct Costs)


Lost Productivity (Indirect Impacts)

      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 49,206,333 49,601,748 50,047,402 50,707,738 51,329,722 51,991,947 52,675,480 53,339,213 53,952,045 54,813,140 55,666,992 56,528,627 57,435,459 58,450,647 59,363,863 60,248,686 61,118,586 61,994,936 62,863,676 63,704,148 64,595,033
  Optimistic 49,206,333 49,601,749 50,047,402 50,566,365 51,039,088 51,543,441 51,974,307 52,251,480 52,313,111 52,402,134 52,618,451 52,891,129 53,148,518 53,368,950 53,610,516 53,790,005 53,952,060 54,184,780 54,670,948 55,109,488 55,517,084
Expenditures per PRC ($) Baseline 919.21 953.24 986.26 1,023.63 1,058.01 1,095.79 1,134.79 1,174.35 1,215.10 1,256.62 1,299.29 1,343.45 1,389.01 1,436.11 1,484.81 1,535.16 1,587.22 1,641.05 1,696.70 1,754.24 1,813.73
  Optimistic 919.21 948.64 976.76 1,008.89 1,037.73 1,069.60 1,102.31 1,135.23 1,168.95 1,203.04 1,237.88 1,273.76 1,310.59 1,348.48 1,387.47 1,427.58 1,468.86 1,511.32 1,555.02 1,599.98 1,646.24
Total Expenditures (US$ Billions) Baseline 45.23 47.34 49.42 51.99 54.41 57.10 59.92 62.81 65.75 69.10 72.59 76.24 80.12 84.34 88.60 93.02 97.62 102.43 107.46 112.66 118.19
  Optimistic 45.23 47.11 48.94 51.09 53.06 55.24 57.41 59.45 61.30 63.20 65.32 67.57 69.88 72.22 74.67 77.11 79.60 82.29 85.47 88.68 91.97
Lost Productivity (US$ Billions) Baseline 93.68 99.78 106.01 112.91 118.73 125.69 132.74 139.96 147.32 155.43 163.81 172.47 181.61 191.43 201.23 211.13 221.22 231.70 242.54 253.64 265.40
  Optimistic 93.67 99.49 105.37 111.55 116.59 122.74 128.65 134.44 139.77 145.17 151.02 156.90 163.08 169.31 175.72 181.96 188.18 194.82 202.57 210.36 218.33
Alabama
PRC Baseline 854,015 857,852 861,646 879,546 891,570 902,227 912,167 921,117 928,741 940,303 951,456 962,513 974,149 987,469 998,938 1,009,824 1,020,383 1,031,001 1,041,432 1,051,335 1,062,037
  Optimistic 854,016 857,853 861,647 877,094 886,522 894,445 900,026 902,334 900,529 898,943 899,351 900,578 901,440 901,619 902,125 901,571 900,737 901,115 905,708 909,495 912,783
Expenditures per PRC ($) Baseline 866.46 897.77 928.13 962.46 994.01 1,028.65 1,064.38 1,100.60 1,137.87 1,175.82 1,214.80 1,255.09 1,296.63 1,339.55 1,383.89 1,429.70 1,477.02 1,525.91 1,576.41 1,628.59 1,682.50
  Optimistic 866.46 893.55 919.40 948.92 975.39 1,004.63 1,034.62 1,064.77 1,095.64 1,126.83 1,158.68 1,191.46 1,225.08 1,259.65 1,295.20 1,331.75 1,369.33 1,407.97 1,447.71 1,488.56 1,530.56
Total Expenditures (US$ Billions) Baseline 0.74 0.77 0.80 0.85 0.89 0.93 0.97 1.01 1.06 1.11 1.16 1.21 1.26 1.32 1.38 1.44 1.51 1.57 1.64 1.71 1.79
  Optimistic 0.74 0.77 0.79 0.83 0.86 0.90 0.93 0.96 0.99 1.01 1.04 1.07 1.10 1.14 1.17 1.20 1.23 1.27 1.31 1.35 1.40
Lost Productivity (US$ Billions) Baseline 1.63 1.73 1.83 1.96 2.06 2.18 2.30 2.42 2.54 2.67 2.80 2.94 3.08 3.23 3.39 3.54 3.69 3.85 4.02 4.19 4.36
  Optimistic 1.63 1.72 1.81 1.93 2.03 2.13 2.23 2.32 2.41 2.49 2.58 2.67 2.77 2.86 2.96 3.05 3.14 3.24 3.36 3.47 3.59
Alaska
PRC Baseline 105,037 106,252 107,197 108,835 110,443 112,140 113,910 115,663 117,313 119,532 121,767 124,033 126,417 129,072 131,520 133,936 136,343 138,788 141,249 143,687 146,270
  Optimistic 105,038 106,252 107,197 108,532 109,818 111,173 112,394 113,304 113,749 114,275 115,099 116,052 116,982 117,851 118,774 119,578 120,357 121,304 122,841 124,302 125,715
Expenditures per PRC ($) Baseline 1,179.73 1,236.85 1,292.88 1,356.96 1,416.55 1,482.71 1,551.71 1,622.46 1,696.08 1,771.88 1,850.57 1,932.82 2,018.54 2,108.06 2,201.55 2,299.19 2,401.16 2,507.65 2,618.86 2,735.01 2,856.30
  Optimistic 1,179.73 1,229.13 1,276.78 1,331.71 1,381.49 1,436.97 1,494.45 1,552.81 1,613.13 1,674.67 1,738.09 1,803.97 1,872.18 1,942.97 2,016.44 2,092.68 2,171.80 2,253.92 2,339.14 2,427.59 2,519.38
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.26 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.42
  Optimistic 0.12 0.13 0.14 0.14 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 0.29 0.30 0.32
Lost Productivity (US$ Billions) Baseline 0.20 0.21 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.45 0.47 0.49 0.52 0.54 0.57 0.60
  Optimistic 0.20 0.21 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.34 0.36 0.37 0.39 0.40 0.42 0.44 0.46 0.47 0.49
Arizona
PRC Baseline 823,999 844,400 864,148 881,675 901,438 923,507 947,105 971,274 995,344 1,024,810 1,055,016 1,086,214 1,119,150 1,155,102 1,189,938 1,225,075 1,260,783 1,297,494 1,334,931 1,372,617 1,412,283
  Optimistic 823,999 844,401 864,149 879,218 896,335 915,541 934,498 951,467 965,109 979,733 997,240 1,016,319 1,035,618 1,054,678 1,074,614 1,093,747 1,112,949 1,134,036 1,160,956 1,187,431 1,213,806
Expenditures per PRC ($) Baseline 760.60 793.50 825.63 862.19 896.03 933.42 972.24 1,011.85 1,052.88 1,094.92 1,138.38 1,183.59 1,230.49 1,279.26 1,329.96 1,382.66 1,437.46 1,494.43 1,553.65 1,615.22 1,679.24
  Optimistic 760.60 789.06 816.39 847.78 876.09 907.54 939.98 972.78 1,006.54 1,040.85 1,076.08 1,112.53 1,150.12 1,188.98 1,229.15 1,270.68 1,313.61 1,357.99 1,403.88 1,451.31 1,500.35
Total Expenditures (US$ Billions) Baseline 0.63 0.67 0.71 0.76 0.81 0.86 0.92 0.98 1.05 1.12 1.20 1.29 1.38 1.48 1.58 1.69 1.81 1.94 2.07 2.22 2.37
  Optimistic 0.63 0.67 0.71 0.75 0.79 0.83 0.88 0.93 0.97 1.02 1.07 1.13 1.19 1.25 1.32 1.39 1.46 1.54 1.63 1.72 1.82
Lost Productivity (US$ Billions) Baseline 1.57 1.70 1.83 1.96 2.09 2.23 2.39 2.55 2.72 2.91 3.10 3.31 3.54 3.78 4.03 4.29 4.56 4.85 5.15 5.47 5.80
  Optimistic 1.57 1.69 1.82 1.94 2.05 2.18 2.31 2.45 2.58 2.71 2.86 3.01 3.18 3.35 3.52 3.70 3.88 4.08 4.30 4.53 4.77
Arkansas
PRC Baseline 503,370 509,676 514,168 521,627 528,430 535,373 542,322 548,901 554,839 563,228 571,471 579,718 588,381 598,093 606,722 615,029 623,154 631,324 639,393 647,130 655,344
  Optimistic 503,370 509,676 514,169 520,173 525,438 530,755 535,103 537,708 537,985 538,455 540,176 542,415 544,465 546,095 547,921 549,099 550,086 551,790 556,064 559,823 563,245
Expenditures per PRC ($) Baseline 795.83 827.75 858.82 894.08 926.61 962.47 999.58 1,037.33 1,076.33 1,116.18 1,157.25 1,199.87 1,243.95 1,289.66 1,337.05 1,386.17 1,437.11 1,489.91 1,544.66 1,601.41 1,660.25
  Optimistic 795.83 823.44 849.89 880.18 907.43 937.63 968.70 1,000.04 1,032.23 1,064.85 1,098.26 1,132.75 1,168.24 1,204.83 1,242.58 1,281.50 1,321.64 1,363.05 1,405.75 1,449.78 1,495.20
Total Expenditures (US$ Billions) Baseline 0.40 0.42 0.44 0.47 0.49 0.52 0.54 0.57 0.60 0.63 0.66 0.70 0.73 0.77 0.81 0.85 0.90 0.94 0.99 1.04 1.09
  Optimistic 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.56 0.57 0.59 0.61 0.64 0.66 0.68 0.70 0.73 0.75 0.78 0.81 0.84
Lost Productivity (US$ Billions) Baseline 0.96 1.03 1.09 1.16 1.22 1.29 1.37 1.44 1.52 1.60 1.68 1.77 1.86 1.96 2.06 2.16 2.26 2.36 2.47 2.58 2.69
  Optimistic 0.96 1.02 1.08 1.15 1.20 1.26 1.32 1.38 1.44 1.49 1.55 1.61 1.67 1.73 1.80 1.86 1.92 1.98 2.06 2.14 2.22
California
PRC Baseline 5,301,069 5,329,516 5,386,663 5,425,649 5,476,470 5,538,966 5,608,118 5,678,075 5,744,772 5,839,817 5,935,707 6,033,782 6,137,789 6,254,310 6,360,672 6,464,555 6,567,306 6,671,018 6,774,375 6,875,214 6,981,961
  Optimistic 5,301,069 5,329,516 5,386,663 5,410,523 5,445,462 5,491,185 5,533,468 5,562,284 5,570,260 5,582,948 5,610,645 5,645,521 5,679,669 5,710,561 5,744,217 5,771,553 5,797,249 5,830,600 5,891,503 5,947,643 6,000,742
Expenditures per PRC ($) Baseline 826.30 851.92 876.64 904.47 929.91 957.73 986.28 1,015.08 1,044.58 1,074.48 1,105.05 1,136.50 1,168.79 1,201.99 1,236.13 1,271.24 1,307.36 1,344.49 1,382.69 1,421.96 1,462.35
  Optimistic 826.30 848.46 869.53 893.49 914.88 938.41 962.46 986.53 1,011.07 1,035.78 1,060.90 1,086.66 1,112.98 1,139.93 1,167.54 1,195.81 1,224.77 1,254.44 1,284.82 1,315.93 1,347.80
Total Expenditures (US$ Billions) Baseline 4.37 4.54 4.72 4.91 5.09 5.30 5.53 5.76 6.00 6.27 6.56 6.86 7.17 7.52 7.86 8.22 8.59 8.97 9.37 9.78 10.21
  Optimistic 4.37 4.52 4.68 4.83 4.98 5.15 5.33 5.49 5.63 5.78 5.95 6.13 6.32 6.51 6.71 6.90 7.10 7.31 7.57 7.83 8.09
Lost Productivity (US$ Billions) Baseline 10.09 10.72 11.41 12.08 12.67 13.39 14.13 14.90 15.69 16.56 17.47 18.41 19.41 20.48 21.56 22.65 23.77 24.93 26.14 27.37 28.69
  Optimistic 10.09 10.69 11.34 11.94 12.44 13.08 13.70 14.31 14.88 15.47 16.10 16.75 17.43 18.12 18.83 19.52 20.22 20.96 21.83 22.70 23.60
Colorado
PRC Baseline 671,881 676,415 682,437 687,160 693,226 700,670 708,864 717,107 724,881 736,155 747,476 759,044 771,352 785,251 797,900 810,299 822,617 835,144 847,675 859,934 872,974
  Optimistic 671,881 676,416 682,437 685,244 689,301 694,626 699,429 702,484 702,861 703,775 706,542 710,201 713,780 716,982 720,570 723,435 726,161 729,933 737,202 743,916 750,290
Expenditures per PRC ($) Baseline 842.23 879.79 916.51 958.34 997.11 1,040.00 1,084.58 1,130.13 1,177.37 1,225.83 1,275.98 1,328.21 1,382.47 1,438.94 1,497.72 1,558.91 1,622.59 1,688.87 1,757.86 1,829.67 1,904.41
  Optimistic 842.23 874.72 905.95 941.85 974.28 1,010.32 1,047.55 1,085.23 1,124.05 1,163.55 1,204.14 1,246.18 1,289.58 1,334.49 1,380.97 1,429.07 1,478.84 1,530.34 1,583.64 1,638.79 1,695.86
Total Expenditures (US$ Billions) Baseline 0.56 0.60 0.63 0.66 0.69 0.73 0.77 0.81 0.85 0.90 0.95 1.01 1.07 1.13 1.20 1.26 1.33 1.41 1.49 1.57 1.66
  Optimistic 0.56 0.59 0.62 0.65 0.67 0.70 0.73 0.76 0.79 0.82 0.85 0.89 0.92 0.96 1.00 1.03 1.07 1.12 1.17 1.22 1.27
Lost Productivity (US$ Billions) Baseline 1.28 1.36 1.45 1.53 1.60 1.69 1.79 1.88 1.98 2.09 2.20 2.32 2.44 2.57 2.70 2.84 2.98 3.12 3.27 3.42 3.59
  Optimistic 1.28 1.36 1.44 1.51 1.57 1.65 1.73 1.81 1.88 1.95 2.03 2.11 2.19 2.27 2.36 2.45 2.53 2.62 2.73 2.84 2.95
Connecticut
PRC Baseline 610,997 611,680 614,815 618,107 622,081 626,913 632,108 637,063 641,382 648,589 655,617 662,613 670,026 678,550 685,718 692,402 698,717 704,894 710,751 716,049 721,662
  Optimistic 610,998 611,681 614,815 616,384 618,559 621,506 623,694 624,072 621,899 620,061 619,713 619,976 620,016 619,557 619,261 618,177 616,789 616,091 618,122 619,444 620,243
Expenditures per PRC ($) Baseline 830.47 856.27 881.16 909.18 934.80 962.81 991.57 1,020.57 1,050.29 1,080.41 1,111.20 1,142.88 1,175.41 1,208.86 1,243.26 1,278.64 1,315.02 1,352.45 1,390.93 1,430.52 1,471.22
  Optimistic 830.47 852.78 874.00 898.12 919.66 943.36 967.58 991.82 1,016.54 1,041.42 1,066.73 1,092.68 1,119.19 1,146.34 1,174.15 1,202.64 1,231.82 1,261.70 1,292.31 1,323.67 1,355.78
Total Expenditures (US$ Billions) Baseline 0.51 0.52 0.54 0.56 0.58 0.60 0.63 0.65 0.67 0.70 0.73 0.76 0.79 0.82 0.85 0.89 0.92 0.95 0.99 1.02 1.06
  Optimistic 0.51 0.52 0.54 0.55 0.57 0.59 0.60 0.62 0.63 0.65 0.66 0.68 0.69 0.71 0.73 0.74 0.76 0.78 0.80 0.82 0.84
Lost Productivity (US$ Billions) Baseline 1.16 1.23 1.30 1.38 1.44 1.52 1.59 1.67 1.75 1.84 1.93 2.02 2.12 2.22 2.32 2.43 2.53 2.63 2.74 2.85 2.97
  Optimistic 1.16 1.23 1.29 1.36 1.41 1.48 1.54 1.61 1.66 1.72 1.78 1.84 1.90 1.97 2.03 2.09 2.15 2.22 2.29 2.36 2.44
Delaware
PRC Baseline 155,144 156,821 158,462 160,548 162,769 165,187 167,697 170,140 172,406 175,428 178,392 181,347 184,396 187,749 190,726 193,554 196,261 198,943 201,532 203,961 206,474
  Optimistic 155,144 156,821 158,463 160,101 161,848 163,763 165,466 166,670 167,170 167,712 168,623 169,678 170,634 171,426 172,242 172,805 173,249 173,881 175,268 176,444 177,458
Expenditures per PRC ($) Baseline 1,017.01 1,063.51 1,109.00 1,160.89 1,209.03 1,262.35 1,317.82 1,374.55 1,433.45 1,493.94 1,556.58 1,621.91 1,689.82 1,760.59 1,834.31 1,911.13 1,991.16 2,074.54 2,161.42 2,251.93 2,346.23
  Optimistic 1,017.01 1,057.23 1,095.92 1,140.44 1,180.69 1,225.47 1,271.75 1,318.65 1,367.01 1,416.25 1,466.89 1,519.40 1,573.64 1,629.82 1,688.01 1,748.28 1,810.69 1,875.34 1,942.29 2,011.63 2,083.45
Total Expenditures (US$ Billions) Baseline 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.44 0.46 0.48
  Optimistic 0.16 0.17 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 0.31 0.33 0.34 0.35 0.37
Lost Productivity (US$ Billions) Baseline 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.45 0.47 0.50 0.52 0.55 0.58 0.61 0.65 0.68 0.71 0.74 0.78 0.81 0.85
  Optimistic 0.30 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.46 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.63 0.65 0.67 0.70
Florida
PRC Baseline 2,621,933 2,651,621 2,699,164 2,741,895 2,790,955 2,846,590 2,906,452 2,967,683 3,028,177 3,104,625 3,182,772 3,263,430 3,348,801 3,442,718 3,532,865 3,623,533 3,715,582 3,810,333 3,906,975 4,004,223 4,107,067
  Optimistic 2,621,934 2,651,622 2,699,165 2,734,251 2,775,152 2,822,034 2,867,764 2,907,164 2,936,189 2,968,066 3,008,472 3,053,436 3,098,850 3,143,409 3,190,472 3,235,090 3,279,908 3,330,306 3,397,797 3,463,993 3,529,875
Expenditures per PRC ($) Baseline 880.20 914.42 947.68 985.39 1,020.14 1,058.39 1,097.94 1,138.13 1,179.60 1,221.93 1,265.50 1,310.66 1,357.33 1,405.66 1,455.71 1,507.55 1,561.23 1,616.83 1,674.40 1,734.02 1,795.77
  Optimistic 880.20 909.80 938.12 970.52 999.65 1,031.88 1,065.02 1,098.42 1,132.68 1,167.37 1,202.87 1,239.47 1,277.10 1,315.87 1,355.82 1,396.98 1,439.39 1,483.09 1,528.12 1,574.51 1,622.31
Total Expenditures (US$ Billions) Baseline 2.30 2.42 2.56 2.70 2.85 3.01 3.19 3.38 3.57 3.79 4.03 4.28 4.55 4.84 5.14 5.46 5.80 6.16 6.54 6.94 7.38
  Optimistic 2.30 2.41 2.53 2.65 2.77 2.91 3.05 3.19 3.33 3.46 3.62 3.78 3.96 4.14 4.33 4.52 4.72 4.94 5.19 5.45 5.73
Lost Productivity (US$ Billions) Baseline 4.99 5.33 5.72 6.11 6.46 6.88 7.32 7.79 8.27 8.80 9.37 9.96 10.59 11.28 11.98 12.70 13.45 14.24 15.07 15.94 16.87
  Optimistic 4.99 5.32 5.68 6.03 6.34 6.72 7.10 7.48 7.84 8.22 8.63 9.06 9.51 9.97 10.46 10.94 11.44 11.97 12.59 13.22 13.88
Georgia
PRC Baseline 1,548,681 1,571,430 1,595,584 1,623,747 1,652,597 1,683,223 1,714,671 1,745,501 1,774,564 1,811,672 1,848,446 1,885,379 1,923,717 1,965,632 2,004,064 2,041,476 2,078,354 2,115,420 2,152,173 2,187,886 2,225,239
  Optimistic 1,548,681 1,571,430 1,595,584 1,619,220 1,643,240 1,668,704 1,691,847 1,709,906 1,720,657 1,731,984 1,747,219 1,764,059 1,780,133 1,794,741 1,809,837 1,822,629 1,834,655 1,848,918 1,871,690 1,892,707 1,912,513
Expenditures per PRC ($) Baseline 778.03 807.42 835.96 868.28 898.03 930.75 964.54 998.85 1,034.22 1,070.27 1,107.36 1,145.76 1,185.40 1,226.42 1,268.85 1,312.76 1,358.18 1,405.17 1,453.79 1,504.10 1,556.14
  Optimistic 778.03 803.45 827.75 855.53 880.48 908.07 936.41 964.94 994.18 1,023.77 1,054.02 1,085.19 1,117.20 1,150.16 1,184.09 1,219.02 1,254.98 1,292.00 1,330.11 1,369.35 1,409.74
Total Expenditures (US$ Billions) Baseline 1.20 1.27 1.33 1.41 1.48 1.57 1.65 1.74 1.84 1.94 2.05 2.16 2.28 2.41 2.54 2.68 2.82 2.97 3.13 3.29 3.46
  Optimistic 1.20 1.26 1.32 1.39 1.45 1.52 1.58 1.65 1.71 1.77 1.84 1.91 1.99 2.06 2.14 2.22 2.30 2.39 2.49 2.59 2.70
Lost Productivity (US$ Billions) Baseline 2.95 3.16 3.38 3.62 3.82 4.07 4.32 4.58 4.85 5.14 5.44 5.75 6.08 6.44 6.79 7.15 7.52 7.91 8.30 8.71 9.14
  Optimistic 2.95 3.15 3.36 3.57 3.75 3.97 4.19 4.40 4.60 4.80 5.01 5.23 5.46 5.69 5.93 6.17 6.40 6.65 6.93 7.22 7.52
Hawaii
PRC Baseline 124,411 125,639 126,990 128,531 130,157 131,901 133,649 135,311 136,807 138,870 140,842 142,747 144,667 146,740 148,485 150,140 151,748 153,353 154,933 156,452 158,096
  Optimistic 124,411 125,640 126,990 128,173 129,421 130,764 131,870 132,552 132,651 132,762 133,129 133,562 133,869 133,982 134,095 134,046 133,955 134,034 134,741 135,345 135,878
Expenditures per PRC ($) Baseline 915.13 943.17 970.21 1,000.64 1,028.45 1,058.85 1,090.04 1,121.49 1,153.69 1,186.32 1,219.67 1,253.97 1,289.17 1,325.35 1,362.55 1,400.79 1,440.11 1,480.53 1,522.08 1,564.80 1,608.72
  Optimistic 915.13 939.38 962.43 988.63 1,012.02 1,037.74 1,064.01 1,090.31 1,117.11 1,144.08 1,171.50 1,199.60 1,228.31 1,257.70 1,287.80 1,318.61 1,350.16 1,382.47 1,415.55 1,449.43 1,484.11
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25
  Optimistic 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20
Lost Productivity (US$ Billions) Baseline 0.24 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.37 0.39 0.41 0.44 0.46 0.48 0.50 0.53 0.55 0.57 0.60 0.62 0.65
  Optimistic 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.34 0.35 0.37 0.38 0.40 0.41 0.43 0.44 0.45 0.47 0.48 0.50 0.52 0.53
Idaho
PRC Baseline 192,369 195,079 197,881 201,077 204,520 208,290 212,243 216,182 219,957 224,757 229,556 234,404 239,452 244,974 250,088 255,089 260,038 265,033 270,014 274,877 279,978
  Optimistic 192,369 195,079 197,882 200,517 203,363 206,494 209,418 211,774 213,275 214,872 216,985 219,321 221,580 223,676 225,851 227,744 229,548 231,644 234,825 237,792 240,631
Expenditures per PRC ($) Baseline 723.86 759.34 794.17 834.02 871.11 912.30 955.29 999.39 1,045.31 1,092.61 1,141.74 1,193.12 1,246.69 1,302.67 1,361.17 1,422.29 1,486.16 1,552.90 1,622.63 1,695.49 1,771.63
  Optimistic 723.86 754.55 784.17 818.32 849.29 883.83 919.62 955.99 993.58 1,031.96 1,071.53 1,112.66 1,155.26 1,199.48 1,245.40 1,293.08 1,342.59 1,393.99 1,447.35 1,502.76 1,560.30
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.39 0.41 0.44 0.47 0.50
  Optimistic 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.29 0.31 0.32 0.34 0.36 0.38
Lost Productivity (US$ Billions) Baseline 0.37 0.39 0.42 0.45 0.47 0.50 0.53 0.57 0.60 0.64 0.68 0.72 0.76 0.80 0.85 0.89 0.94 0.99 1.04 1.09 1.15
  Optimistic 0.37 0.39 0.42 0.44 0.46 0.49 0.52 0.54 0.57 0.60 0.62 0.65 0.68 0.71 0.74 0.77 0.80 0.83 0.87 0.91 0.95
Illinois
PRC Baseline 2,116,424 2,119,764 2,128,311 2,134,820 2,144,730 2,158,223 2,173,466 2,188,271 2,201,159 2,224,166 2,246,702 2,269,343 2,293,498 2,321,641 2,345,341 2,367,572 2,388,849 2,410,001 2,430,461 2,449,453 2,469,985
  Optimistic 2,116,425 2,119,765 2,128,312 2,128,869 2,132,587 2,139,606 2,144,535 2,143,646 2,134,294 2,126,334 2,123,664 2,123,316 2,122,313 2,119,798 2,118,039 2,113,767 2,108,743 2,106,388 2,113,711 2,118,985 2,122,863
Expenditures per PRC ($) Baseline 1,092.15 1,128.36 1,163.35 1,202.82 1,238.98 1,278.60 1,319.33 1,360.51 1,402.78 1,445.69 1,489.65 1,534.97 1,581.57 1,629.59 1,679.07 1,730.05 1,782.57 1,836.70 1,892.46 1,949.92 2,009.12
  Optimistic 1,092.15 1,123.47 1,153.28 1,187.25 1,217.63 1,251.11 1,285.37 1,319.73 1,354.82 1,390.20 1,426.25 1,463.26 1,501.13 1,539.99 1,579.85 1,620.75 1,662.70 1,705.74 1,749.89 1,795.19 1,841.66
Total Expenditures (US$ Billions) Baseline 2.32 2.39 2.48 2.57 2.66 2.76 2.87 2.98 3.09 3.22 3.35 3.48 3.63 3.78 3.94 4.10 4.26 4.43 4.60 4.78 4.96
  Optimistic 2.32 2.38 2.45 2.53 2.60 2.68 2.76 2.83 2.89 2.96 3.03 3.11 3.19 3.26 3.35 3.43 3.51 3.59 3.70 3.80 3.91
Lost Productivity (US$ Billions) Baseline 4.03 4.26 4.51 4.75 4.96 5.22 5.48 5.74 6.01 6.31 6.61 6.92 7.25 7.60 7.95 8.30 8.65 9.01 9.38 9.75 10.15
  Optimistic 4.03 4.25 4.48 4.70 4.87 5.09 5.31 5.52 5.70 5.89 6.10 6.30 6.51 6.72 6.94 7.15 7.36 7.57 7.83 8.09 8.35
Indiana
PRC Baseline 1,134,744 1,140,524 1,147,203 1,161,720 1,174,503 1,187,427 1,200,260 1,212,202 1,222,619 1,238,331 1,253,577 1,268,721 1,284,620 1,302,714 1,318,300 1,333,044 1,347,252 1,361,403 1,375,165 1,388,069 1,401,837
  Optimistic 1,134,744 1,140,524 1,147,203 1,158,481 1,167,853 1,177,184 1,184,283 1,187,482 1,185,479 1,183,863 1,184,927 1,187,082 1,188,737 1,189,457 1,190,535 1,190,142 1,189,279 1,189,893 1,195,947 1,200,798 1,204,829
Expenditures per PRC ($) Baseline 1,134.36 1,175.43 1,215.25 1,260.28 1,301.67 1,347.12 1,394.00 1,441.52 1,490.44 1,540.24 1,591.39 1,644.28 1,698.81 1,755.15 1,813.35 1,873.49 1,935.61 1,999.80 2,066.12 2,134.64 2,205.43
  Optimistic 1,134.36 1,169.88 1,203.79 1,242.51 1,277.24 1,315.60 1,354.95 1,394.52 1,435.02 1,475.95 1,517.75 1,560.77 1,604.90 1,650.27 1,696.93 1,744.91 1,794.24 1,844.97 1,897.13 1,950.77 2,005.93
Total Expenditures (US$ Billions) Baseline 1.29 1.34 1.39 1.46 1.53 1.60 1.67 1.75 1.82 1.91 1.99 2.09 2.18 2.29 2.39 2.50 2.61 2.72 2.84 2.96 3.09
  Optimistic 1.29 1.33 1.38 1.44 1.49 1.55 1.60 1.66 1.70 1.75 1.80 1.85 1.91 1.96 2.02 2.08 2.13 2.20 2.27 2.34 2.42
Lost Productivity (US$ Billions) Baseline 2.16 2.29 2.43 2.59 2.72 2.87 3.02 3.18 3.34 3.51 3.69 3.87 4.06 4.27 4.47 4.67 4.88 5.09 5.31 5.53 5.76
  Optimistic 2.16 2.29 2.42 2.56 2.67 2.80 2.93 3.06 3.17 3.28 3.40 3.52 3.65 3.77 3.90 4.03 4.15 4.28 4.43 4.58 4.74
Iowa
PRC Baseline 412,309 416,149 417,756 423,370 427,785 431,987 435,995 439,551 442,445 447,152 451,580 455,859 460,306 465,413 469,510 473,184 476,554 479,794 482,776 485,346 488,108
  Optimistic 412,309 416,149 417,756 422,191 425,363 428,261 430,191 430,588 429,005 427,484 426,850 426,526 425,949 424,951 424,007 422,459 420,675 419,350 419,859 419,866 419,511
Expenditures per PRC ($) Baseline 1,085.24 1,126.72 1,167.02 1,212.67 1,254.72 1,300.98 1,348.77 1,397.32 1,447.38 1,498.43 1,550.97 1,605.38 1,661.59 1,719.76 1,779.97 1,842.29 1,906.79 1,973.55 2,042.64 2,114.16 2,188.18
  Optimistic 1,085.24 1,121.12 1,155.43 1,194.67 1,229.92 1,268.92 1,308.98 1,349.34 1,390.71 1,432.59 1,475.42 1,519.57 1,564.93 1,611.64 1,659.75 1,709.29 1,760.31 1,812.85 1,866.96 1,922.69 1,980.08
Total Expenditures (US$ Billions) Baseline 0.45 0.47 0.49 0.51 0.54 0.56 0.59 0.61 0.64 0.67 0.70 0.73 0.76 0.80 0.84 0.87 0.91 0.95 0.99 1.03 1.07
  Optimistic 0.45 0.47 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.61 0.63 0.65 0.67 0.68 0.70 0.72 0.74 0.76 0.78 0.81 0.83
Lost Productivity (US$ Billions) Baseline 0.78 0.84 0.88 0.94 0.99 1.04 1.10 1.15 1.21 1.27 1.33 1.39 1.46 1.52 1.59 1.66 1.72 1.79 1.86 1.93 2.01
  Optimistic 0.78 0.83 0.88 0.93 0.97 1.02 1.06 1.11 1.15 1.18 1.23 1.27 1.31 1.35 1.39 1.43 1.47 1.51 1.56 1.60 1.65
Kansas
PRC Baseline 461,941 465,081 467,165 470,208 473,602 477,572 481,773 485,785 489,297 495,000 500,563 506,119 511,989 518,725 524,465 529,846 535,003 540,127 545,081 549,674 554,596
  Optimistic 461,941 465,081 467,166 468,897 470,921 473,453 475,361 475,879 474,433 473,228 473,151 473,552 473,775 473,627 473,636 473,047 472,271 472,082 474,044 475,515 476,655
Expenditures per PRC ($) Baseline 1,052.38 1,092.36 1,131.18 1,175.16 1,215.66 1,260.20 1,306.21 1,352.94 1,401.11 1,450.23 1,500.76 1,553.09 1,607.13 1,663.05 1,720.91 1,780.79 1,842.76 1,906.88 1,973.23 2,041.88 2,112.93
  Optimistic 1,052.38 1,086.96 1,120.02 1,157.82 1,191.77 1,229.33 1,267.91 1,306.75 1,346.57 1,386.88 1,428.09 1,470.56 1,514.18 1,559.10 1,605.35 1,652.97 1,702.00 1,752.49 1,804.48 1,858.01 1,913.13
Total Expenditures (US$ Billions) Baseline 0.49 0.51 0.53 0.55 0.58 0.60 0.63 0.66 0.69 0.72 0.75 0.79 0.82 0.86 0.90 0.94 0.99 1.03 1.08 1.12 1.17
  Optimistic 0.49 0.51 0.52 0.54 0.56 0.58 0.60 0.62 0.64 0.66 0.68 0.70 0.72 0.74 0.76 0.78 0.80 0.83 0.86 0.88 0.91
Lost Productivity (US$ Billions) Baseline 0.88 0.94 0.99 1.05 1.10 1.15 1.21 1.27 1.34 1.40 1.47 1.54 1.62 1.70 1.78 1.86 1.94 2.02 2.10 2.19 2.28
  Optimistic 0.88 0.93 0.98 1.03 1.08 1.13 1.18 1.22 1.27 1.31 1.36 1.40 1.45 1.50 1.55 1.60 1.65 1.70 1.76 1.82 1.87
Kentucky
PRC Baseline 1,020,460 1,028,153 1,034,588 1,061,050 1,078,497 1,093,688 1,107,697 1,120,268 1,131,076 1,146,554 1,161,423 1,176,068 1,191,319 1,208,510 1,223,315 1,237,301 1,250,762 1,264,158 1,277,196 1,289,460 1,302,537
  Optimistic 1,020,460 1,028,153 1,034,589 1,058,092 1,072,391 1,084,254 1,092,952 1,097,423 1,096,717 1,096,122 1,097,819 1,100,391 1,102,400 1,103,442 1,104,756 1,104,662 1,104,103 1,104,899 1,110,745 1,115,493 1,119,483
Expenditures per PRC ($) Baseline 935.16 975.76 1,015.39 1,060.51 1,102.28 1,148.44 1,196.36 1,245.27 1,295.94 1,347.87 1,401.54 1,457.39 1,515.35 1,575.61 1,638.27 1,703.41 1,771.15 1,841.59 1,914.82 1,990.97 2,070.14
  Optimistic 935.16 970.27 1,004.00 1,042.73 1,077.68 1,116.49 1,156.53 1,197.03 1,238.72 1,281.09 1,324.59 1,369.61 1,416.05 1,464.06 1,513.69 1,565.01 1,618.07 1,672.93 1,729.65 1,788.29 1,848.92
Total Expenditures (US$ Billions) Baseline 0.95 1.00 1.05 1.13 1.19 1.26 1.33 1.40 1.47 1.55 1.63 1.71 1.81 1.90 2.00 2.11 2.22 2.33 2.45 2.57 2.70
  Optimistic 0.95 1.00 1.04 1.10 1.16 1.21 1.26 1.31 1.36 1.40 1.45 1.51 1.56 1.62 1.67 1.73 1.79 1.85 1.92 1.99 2.07
Lost Productivity (US$ Billions) Baseline 1.94 2.07 2.19 2.36 2.49 2.64 2.79 2.94 3.09 3.25 3.42 3.59 3.77 3.96 4.15 4.34 4.53 4.72 4.93 5.13 5.35
  Optimistic 1.94 2.06 2.18 2.33 2.45 2.58 2.71 2.82 2.93 3.04 3.15 3.26 3.38 3.50 3.62 3.74 3.85 3.97 4.12 4.26 4.40
Louisiana
PRC Baseline 704,185 708,626 711,552 724,280 733,595 742,120 750,146 757,341 763,434 772,714 781,604 790,333 799,451 809,845 818,620 826,828 834,696 842,524 850,156 857,315 865,102
  Optimistic 704,186 708,626 711,552 722,261 729,441 735,718 740,161 741,898 740,244 738,726 738,801 739,477 739,781 739,437 739,282 738,192 736,823 736,382 739,359 741,651 743,524
Expenditures per PRC ($) Baseline 918.69 947.86 976.02 1,007.74 1,036.76 1,068.51 1,101.12 1,134.04 1,167.79 1,202.01 1,237.01 1,273.06 1,310.08 1,348.18 1,387.39 1,427.74 1,469.26 1,511.99 1,555.96 1,601.21 1,647.78
  Optimistic 918.69 943.92 967.92 995.22 1,019.62 1,046.47 1,073.92 1,101.42 1,129.47 1,157.73 1,186.48 1,215.97 1,246.12 1,277.01 1,308.68 1,341.12 1,374.38 1,408.45 1,443.37 1,479.16 1,515.83
Total Expenditures (US$ Billions) Baseline 0.65 0.67 0.69 0.73 0.76 0.79 0.83 0.86 0.89 0.93 0.97 1.01 1.05 1.09 1.14 1.18 1.23 1.27 1.32 1.37 1.43
  Optimistic 0.65 0.67 0.69 0.72 0.74 0.77 0.79 0.82 0.84 0.86 0.88 0.90 0.92 0.94 0.97 0.99 1.01 1.04 1.07 1.10 1.13
Lost Productivity (US$ Billions) Baseline 1.34 1.43 1.51 1.61 1.70 1.79 1.89 1.99 2.08 2.19 2.30 2.41 2.53 2.65 2.77 2.90 3.02 3.15 3.28 3.41 3.55
  Optimistic 1.34 1.42 1.50 1.59 1.67 1.75 1.83 1.91 1.98 2.05 2.12 2.19 2.27 2.35 2.42 2.50 2.57 2.65 2.74 2.83 2.92
Maine
PRC Baseline 273,510 274,409 276,295 287,722 293,778 298,681 303,062 306,974 310,338 314,925 319,287 323,523 327,852 332,650 336,706 340,438 343,918 347,281 350,436 353,244 356,157
  Optimistic 273,510 274,409 276,295 286,920 292,115 296,105 299,028 300,715 300,911 301,073 301,802 302,705 303,382 303,730 304,074 303,943 303,592 303,531 304,766 305,586 306,105
Expenditures per PRC ($) Baseline 839.51 877.82 915.29 958.03 997.67 1,041.58 1,087.25 1,133.96 1,182.45 1,232.24 1,283.80 1,337.56 1,393.46 1,451.69 1,512.35 1,575.55 1,641.39 1,709.99 1,781.44 1,855.89 1,933.44
  Optimistic 839.51 872.64 904.52 941.18 974.33 1,011.20 1,049.32 1,087.93 1,127.75 1,168.28 1,209.97 1,253.19 1,297.84 1,344.08 1,391.96 1,441.55 1,492.91 1,546.10 1,601.19 1,658.23 1,717.31
Total Expenditures (US$ Billions) Baseline 0.23 0.24 0.25 0.28 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.46 0.48 0.51 0.54 0.56 0.59 0.62 0.66 0.69
  Optimistic 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.34 0.35 0.37 0.38 0.39 0.41 0.42 0.44 0.45 0.47 0.49 0.51 0.53
Lost Productivity (US$ Billions) Baseline 0.52 0.55 0.59 0.64 0.68 0.72 0.76 0.81 0.85 0.89 0.94 0.99 1.04 1.09 1.14 1.19 1.24 1.30 1.35 1.41 1.46
  Optimistic 0.52 0.55 0.58 0.63 0.67 0.71 0.74 0.77 0.80 0.83 0.87 0.90 0.93 0.96 1.00 1.03 1.06 1.09 1.13 1.17 1.20
Maryland
PRC Baseline 1,087,561 1,095,263 1,108,136 1,125,649 1,142,838 1,160,879 1,179,308 1,197,226 1,213,925 1,236,145 1,258,146 1,280,270 1,303,347 1,328,793 1,351,823 1,374,058 1,395,784 1,417,468 1,438,766 1,459,195 1,480,548
  Optimistic 1,087,561 1,095,264 1,108,137 1,122,511 1,136,368 1,150,865 1,163,611 1,172,811 1,177,050 1,181,773 1,189,246 1,197,888 1,206,067 1,213,268 1,220,809 1,226,758 1,232,120 1,238,895 1,251,259 1,262,327 1,272,478
Expenditures per PRC ($) Baseline 888.21 921.25 953.31 989.60 1,022.98 1,059.68 1,097.57 1,136.01 1,175.61 1,215.96 1,257.45 1,300.37 1,344.68 1,390.49 1,437.86 1,486.84 1,537.49 1,589.87 1,644.04 1,700.05 1,757.96
  Optimistic 888.21 916.79 944.09 975.28 1,003.29 1,034.24 1,066.02 1,098.00 1,130.76 1,163.90 1,197.76 1,232.63 1,268.43 1,305.27 1,343.19 1,382.20 1,422.34 1,463.66 1,506.17 1,549.91 1,594.93
Total Expenditures (US$ Billions) Baseline 0.96 1.01 1.06 1.11 1.17 1.23 1.29 1.36 1.43 1.50 1.58 1.66 1.75 1.85 1.94 2.04 2.15 2.25 2.37 2.48 2.60
  Optimistic 0.96 1.00 1.05 1.09 1.14 1.19 1.24 1.29 1.33 1.38 1.42 1.48 1.53 1.58 1.64 1.70 1.75 1.81 1.88 1.96 2.03
Lost Productivity (US$ Billions) Baseline 2.07 2.20 2.35 2.51 2.64 2.81 2.97 3.14 3.31 3.51 3.70 3.91 4.12 4.35 4.58 4.82 5.05 5.30 5.55 5.81 6.08
  Optimistic 2.07 2.20 2.33 2.48 2.60 2.74 2.88 3.02 3.14 3.27 3.41 3.55 3.70 3.85 4.00 4.15 4.30 4.45 4.64 4.82 5.00
Massachusetts
PRC Baseline 1,341,697 1,356,836 1,363,438 1,373,062 1,383,409 1,395,182 1,407,505 1,419,176 1,429,347 1,445,906 1,462,067 1,478,244 1,495,419 1,515,223 1,532,204 1,548,288 1,563,793 1,579,260 1,594,305 1,608,398 1,623,512
  Optimistic 1,341,697 1,356,836 1,363,438 1,369,234 1,375,576 1,383,147 1,388,769 1,390,236 1,385,927 1,382,307 1,381,999 1,383,122 1,383,803 1,383,490 1,383,708 1,382,311 1,380,429 1,380,304 1,386,527 1,391,401 1,395,350
Expenditures per PRC ($) Baseline 1,002.74 1,038.17 1,072.49 1,111.28 1,146.89 1,185.98 1,226.26 1,267.05 1,309.01 1,351.70 1,395.51 1,440.77 1,487.40 1,535.53 1,585.23 1,636.53 1,689.50 1,744.17 1,800.62 1,858.90 1,919.06
  Optimistic 1,002.74 1,033.39 1,062.62 1,095.98 1,125.87 1,158.87 1,192.70 1,226.69 1,261.46 1,296.57 1,332.41 1,369.26 1,407.04 1,445.86 1,485.76 1,526.75 1,568.88 1,612.17 1,656.65 1,702.36 1,749.33
Total Expenditures (US$ Billions) Baseline 1.34 1.41 1.46 1.53 1.59 1.65 1.73 1.80 1.87 1.95 2.04 2.13 2.22 2.33 2.43 2.53 2.64 2.75 2.87 2.99 3.12
  Optimistic 1.34 1.40 1.45 1.50 1.55 1.60 1.66 1.71 1.75 1.79 1.84 1.89 1.95 2.00 2.06 2.11 2.17 2.23 2.30 2.37 2.44
Lost Productivity (US$ Billions) Baseline 2.55 2.73 2.89 3.06 3.20 3.37 3.55 3.72 3.90 4.10 4.30 4.51 4.73 4.96 5.19 5.43 5.66 5.90 6.15 6.40 6.67
  Optimistic 2.55 2.72 2.87 3.02 3.14 3.29 3.44 3.58 3.70 3.83 3.97 4.10 4.25 4.39 4.54 4.68 4.81 4.96 5.14 5.31 5.49
Michigan
PRC Baseline 2,119,074 2,136,844 2,147,293 2,178,599 2,204,412 2,229,559 2,254,033 2,276,490 2,295,732 2,324,570 2,352,153 2,379,151 2,407,143 2,438,752 2,465,167 2,489,482 2,512,243 2,534,318 2,555,110 2,573,755 2,593,440
  Optimistic 2,119,075 2,136,845 2,147,294 2,172,525 2,191,931 2,210,326 2,224,029 2,230,067 2,225,993 2,222,322 2,223,340 2,226,058 2,227,476 2,226,727 2,226,252 2,222,609 2,217,668 2,215,043 2,222,115 2,226,517 2,228,968
Expenditures per PRC ($) Baseline 1,054.78 1,088.61 1,121.28 1,158.09 1,191.78 1,228.65 1,266.53 1,304.78 1,344.01 1,383.79 1,424.50 1,466.44 1,509.52 1,553.87 1,599.52 1,646.51 1,694.89 1,744.68 1,795.94 1,848.70 1,903.01
  Optimistic 1,054.78 1,084.04 1,111.88 1,143.56 1,171.88 1,203.06 1,234.94 1,266.88 1,299.48 1,332.32 1,365.74 1,400.04 1,435.11 1,471.05 1,507.90 1,545.66 1,584.38 1,624.06 1,664.74 1,706.44 1,749.18
Total Expenditures (US$ Billions) Baseline 2.24 2.33 2.41 2.52 2.63 2.74 2.85 2.97 3.09 3.22 3.35 3.49 3.63 3.79 3.94 4.10 4.26 4.42 4.59 4.76 4.94
  Optimistic 2.24 2.32 2.39 2.48 2.57 2.66 2.75 2.83 2.89 2.96 3.04 3.12 3.20 3.28 3.36 3.44 3.51 3.60 3.70 3.80 3.90
Lost Productivity (US$ Billions) Baseline 4.03 4.30 4.55 4.85 5.10 5.39 5.68 5.97 6.27 6.59 6.92 7.26 7.61 7.99 8.36 8.72 9.09 9.47 9.86 10.25 10.66
  Optimistic 4.03 4.29 4.52 4.79 5.01 5.26 5.50 5.74 5.95 6.16 6.38 6.60 6.83 7.06 7.30 7.52 7.74 7.96 8.23 8.50 8.77
Minnesota
PRC Baseline 778,188 788,413 795,875 811,397 824,866 838,210 851,469 864,147 875,819 891,370 906,674 922,000 937,941 955,539 971,337 986,531 1,001,312 1,016,017 1,030,421 1,044,156 1,058,503
  Optimistic 778,188 788,414 795,876 809,135 820,196 830,980 840,136 846,525 849,214 852,163 857,021 862,672 867,934 872,465 877,199 880,775 883,903 888,019 896,131 903,284 909,745
Expenditures per PRC ($) Baseline 1,196.72 1,247.57 1,297.17 1,353.59 1,405.76 1,463.38 1,523.15 1,584.09 1,647.18 1,711.78 1,778.50 1,847.87 1,919.79 1,994.51 2,072.14 2,152.79 2,236.58 2,323.64 2,414.08 2,508.04 2,605.65
  Optimistic 1,196.72 1,240.70 1,282.91 1,331.35 1,375.02 1,423.49 1,473.46 1,523.96 1,575.91 1,628.67 1,682.80 1,738.78 1,796.48 1,856.09 1,917.68 1,981.32 2,047.06 2,114.99 2,185.17 2,257.68 2,332.60
Total Expenditures (US$ Billions) Baseline 0.93 0.98 1.03 1.10 1.16 1.23 1.30 1.37 1.44 1.53 1.61 1.70 1.80 1.91 2.01 2.12 2.24 2.36 2.49 2.62 2.76
  Optimistic 0.93 0.98 1.02 1.08 1.13 1.18 1.24 1.29 1.34 1.39 1.44 1.50 1.56 1.62 1.68 1.75 1.81 1.88 1.96 2.04 2.12
Lost Productivity (US$ Billions) Baseline 1.48 1.59 1.69 1.81 1.91 2.03 2.15 2.27 2.39 2.53 2.67 2.81 2.97 3.13 3.29 3.46 3.62 3.80 3.98 4.16 4.35
  Optimistic 1.48 1.58 1.68 1.78 1.87 1.98 2.08 2.18 2.27 2.36 2.46 2.56 2.66 2.77 2.88 2.98 3.08 3.19 3.32 3.45 3.58
Mississippi
PRC Baseline 502,774 507,018 509,477 523,152 531,613 538,768 545,269 551,013 555,856 562,956 569,707 576,300 583,143 590,896 597,445 603,538 609,348 615,121 620,708 625,910 631,509
  Optimistic 502,775 507,019 509,478 521,694 528,603 534,121 538,011 539,777 538,971 538,194 538,508 539,216 539,618 539,524 539,543 538,839 537,899 537,629 539,815 541,466 542,760
Expenditures per PRC ($) Baseline 822.75 858.87 894.16 934.34 971.55 1,012.70 1,055.44 1,099.08 1,144.31 1,190.68 1,238.63 1,288.56 1,340.38 1,394.29 1,450.36 1,508.69 1,569.37 1,632.49 1,698.14 1,766.44 1,837.48
  Optimistic 822.75 853.99 884.01 918.50 949.64 984.22 1,019.92 1,056.04 1,093.24 1,131.06 1,169.91 1,210.12 1,251.62 1,294.53 1,338.92 1,384.83 1,432.31 1,481.42 1,532.22 1,584.76 1,639.10
Total Expenditures (US$ 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 0.87 0.91 0.96 1.00 1.05 1.11 1.16
  Optimistic 0.41 0.43 0.45 0.48 0.50 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.68 0.70 0.72 0.75 0.77 0.80 0.83 0.86 0.89
Lost Productivity (US$ Billions) Baseline 0.96 1.02 1.08 1.16 1.23 1.30 1.37 1.45 1.52 1.60 1.68 1.76 1.84 1.94 2.03 2.12 2.21 2.30 2.39 2.49 2.59
  Optimistic 0.96 1.02 1.07 1.15 1.21 1.27 1.33 1.39 1.44 1.49 1.55 1.60 1.66 1.71 1.77 1.82 1.88 1.93 2.00 2.07 2.13
Missouri
PRC Baseline 1,034,358 1,038,827 1,045,162 1,066,495 1,082,406 1,097,141 1,111,211 1,124,156 1,135,543 1,151,774 1,167,509 1,183,099 1,199,368 1,217,627 1,233,513 1,248,567 1,263,079 1,277,511 1,291,563 1,304,842 1,318,935
  Optimistic 1,034,359 1,038,828 1,045,163 1,063,522 1,076,278 1,087,677 1,096,420 1,101,231 1,101,048 1,101,112 1,103,572 1,106,969 1,109,848 1,111,767 1,113,965 1,114,720 1,114,976 1,116,570 1,123,240 1,128,799 1,133,577
Expenditures per PRC ($) Baseline 1,255.04 1,303.75 1,351.09 1,404.76 1,454.21 1,508.65 1,564.92 1,622.11 1,681.11 1,741.32 1,803.31 1,867.55 1,933.94 2,002.68 2,073.87 2,147.59 2,223.93 2,302.99 2,384.85 2,469.63 2,557.42
  Optimistic 1,255.04 1,297.17 1,337.48 1,383.59 1,425.05 1,470.92 1,518.08 1,565.60 1,614.34 1,663.70 1,714.21 1,766.29 1,819.82 1,874.97 1,931.79 1,990.34 2,050.66 2,112.80 2,176.83 2,242.81 2,310.78
Total Expenditures (US$ Billions) Baseline 1.30 1.35 1.41 1.50 1.57 1.66 1.74 1.82 1.91 2.01 2.11 2.21 2.32 2.44 2.56 2.68 2.81 2.94 3.08 3.22 3.37
  Optimistic 1.30 1.35 1.40 1.47 1.53 1.60 1.66 1.72 1.78 1.83 1.89 1.96 2.02 2.08 2.15 2.22 2.29 2.36 2.45 2.53 2.62
Lost Productivity (US$ Billions) Baseline 1.97 2.09 2.21 2.37 2.50 2.65 2.80 2.95 3.10 3.27 3.44 3.61 3.79 3.99 4.18 4.38 4.57 4.77 4.98 5.20 5.42
  Optimistic 1.97 2.08 2.20 2.35 2.46 2.59 2.71 2.83 2.94 3.05 3.17 3.28 3.41 3.53 3.65 3.77 3.89 4.01 4.16 4.31 4.46
Montana
PRC Baseline 129,063 130,261 131,298 134,415 136,760 138,931 140,999 142,913 144,603 146,889 149,085 151,243 153,463 155,910 158,029 160,015 161,899 163,740 165,493 167,100 168,778
  Optimistic 129,063 130,262 131,298 134,040 135,986 137,733 139,123 139,999 140,210 140,428 140,921 141,512 142,009 142,356 142,714 142,862 142,916 143,112 143,925 144,556 145,059
Expenditures per PRC ($) Baseline 906.90 944.63 981.39 1,023.17 1,061.78 1,104.37 1,148.53 1,193.51 1,240.04 1,287.64 1,336.77 1,387.81 1,440.69 1,495.57 1,552.56 1,611.71 1,673.11 1,736.86 1,803.03 1,871.73 1,943.04
  Optimistic 906.90 939.53 970.82 1,006.70 1,039.02 1,074.87 1,111.81 1,149.11 1,187.45 1,226.37 1,266.27 1,307.50 1,349.97 1,393.82 1,439.10 1,485.84 1,534.11 1,583.94 1,635.39 1,688.51 1,743.35
Total Expenditures (US$ Billions) Baseline 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.28 0.30 0.31 0.33
  Optimistic 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.24 0.25
Lost Productivity (US$ Billions) Baseline 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.37 0.39 0.42 0.44 0.46 0.49 0.51 0.54 0.56 0.59 0.61 0.64 0.67 0.69
  Optimistic 0.25 0.26 0.28 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.40 0.42 0.44 0.45 0.47 0.48 0.50 0.51 0.53 0.55 0.57
Nebraska
PRC Baseline 278,993 279,774 280,781 282,680 284,660 286,903 289,243 291,436 293,306 296,469 299,536 302,581 305,807 309,548 312,686 315,614 318,406 321,186 323,869 326,349 329,028
  Optimistic 278,993 279,775 280,782 281,892 283,048 284,428 285,393 285,493 284,396 283,429 283,132 283,111 282,982 282,637 282,382 281,780 281,072 280,723 281,661 282,320 282,788
Expenditures per PRC ($) Baseline 1,202.31 1,254.17 1,304.78 1,362.38 1,415.68 1,474.57 1,535.70 1,598.07 1,662.67 1,728.85 1,797.24 1,868.40 1,942.21 2,018.94 2,098.69 2,181.60 2,267.79 2,357.38 2,450.51 2,547.32 2,647.95
  Optimistic 1,202.31 1,247.16 1,290.23 1,339.67 1,384.28 1,433.80 1,484.89 1,536.54 1,589.71 1,643.73 1,699.18 1,756.55 1,815.71 1,876.87 1,940.08 2,005.43 2,072.97 2,142.79 2,214.96 2,289.56 2,366.68
Total Expenditures (US$ Billions) Baseline 0.34 0.35 0.37 0.39 0.40 0.42 0.44 0.47 0.49 0.51 0.54 0.57 0.59 0.62 0.66 0.69 0.72 0.76 0.79 0.83 0.87
  Optimistic 0.34 0.35 0.36 0.38 0.39 0.41 0.42 0.44 0.45 0.47 0.48 0.50 0.51 0.53 0.55 0.57 0.58 0.60 0.62 0.65 0.67
Lost Productivity (US$ Billions) Baseline 0.53 0.56 0.59 0.63 0.66 0.69 0.73 0.76 0.80 0.84 0.88 0.92 0.97 1.01 1.06 1.11 1.15 1.20 1.25 1.30 1.35
  Optimistic 0.53 0.56 0.59 0.62 0.65 0.68 0.71 0.73 0.76 0.79 0.81 0.84 0.87 0.90 0.93 0.95 0.98 1.01 1.04 1.08 1.11
Nevada
PRC Baseline 263,334 268,632 275,733 282,133 289,213 297,005 305,272 313,703 322,061 332,122 342,382 352,925 363,975 375,941 387,474 399,010 410,625 422,450 434,368 446,231 458,571
  Optimistic 263,335 268,632 275,733 281,347 287,576 294,444 301,209 307,306 312,278 317,514 323,632 330,215 336,809 343,257 349,922 356,237 362,477 369,230 377,759 386,028 394,125
Expenditures per PRC ($) Baseline 804.14 849.11 893.55 944.70 992.62 1,046.17 1,102.41 1,160.46 1,221.29 1,284.34 1,350.22 1,419.54 1,492.26 1,568.70 1,649.07 1,733.55 1,822.35 1,915.71 2,013.85 2,117.01 2,225.47
  Optimistic 804.14 843.04 880.79 924.55 964.47 1,009.22 1,055.85 1,103.48 1,152.99 1,203.79 1,256.45 1,311.47 1,368.75 1,428.53 1,490.92 1,556.03 1,623.99 1,694.92 1,768.95 1,846.21 1,926.84
Total Expenditures (US$ Billions) Baseline 0.21 0.23 0.25 0.27 0.29 0.31 0.34 0.36 0.39 0.43 0.46 0.50 0.54 0.59 0.64 0.69 0.75 0.81 0.87 0.94 1.02
  Optimistic 0.21 0.23 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.63 0.67 0.71 0.76
Lost Productivity (US$ Billions) Baseline 0.50 0.54 0.58 0.63 0.67 0.72 0.77 0.82 0.88 0.94 1.01 1.08 1.15 1.23 1.31 1.40 1.49 1.58 1.68 1.78 1.88
  Optimistic 0.50 0.54 0.58 0.62 0.66 0.70 0.75 0.79 0.83 0.88 0.93 0.98 1.03 1.09 1.15 1.21 1.26 1.33 1.40 1.47 1.55
New Hampshire
PRC Baseline 231,125 233,607 236,252 242,936 247,986 252,679 257,203 261,475 265,412 270,499 275,503 280,500 285,692 291,400 296,561 301,548 306,404 311,241 315,989 320,527 325,246
  Optimistic 231,125 233,607 236,253 242,259 246,583 250,500 253,780 256,143 257,350 258,602 260,416 262,451 264,369 266,066 267,820 269,222 270,477 272,031 274,808 277,283 279,538
Expenditures per PRC ($) Baseline 748.62 779.53 809.64 843.86 875.47 910.33 946.46 983.26 1,021.31 1,060.23 1,100.38 1,142.09 1,185.28 1,230.11 1,276.63 1,324.91 1,375.02 1,427.02 1,480.99 1,537.00 1,595.13
  Optimistic 748.62 775.35 800.99 830.37 856.84 886.18 916.41 946.93 978.30 1,010.12 1,042.75 1,076.45 1,111.16 1,146.99 1,183.97 1,222.15 1,261.55 1,302.23 1,344.22 1,387.56 1,432.30
Total Expenditures (US$ Billions) Baseline 0.17 0.18 0.19 0.21 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.47 0.49 0.52
  Optimistic 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 0.31 0.32 0.33 0.34 0.35 0.37 0.38 0.40
Lost Productivity (US$ Billions) Baseline 0.44 0.47 0.50 0.54 0.57 0.61 0.65 0.69 0.72 0.77 0.81 0.86 0.90 0.95 1.01 1.06 1.11 1.16 1.22 1.28 1.34
  Optimistic 0.44 0.47 0.50 0.53 0.56 0.60 0.63 0.66 0.69 0.72 0.75 0.78 0.81 0.84 0.88 0.91 0.94 0.98 1.02 1.06 1.10
New Jersey
PRC Baseline 1,295,455 1,302,980 1,311,921 1,319,146 1,328,421 1,339,877 1,352,384 1,364,598 1,375,619 1,392,981 1,410,106 1,427,345 1,445,600 1,466,410 1,484,477 1,501,619 1,518,149 1,534,597 1,550,622 1,565,744 1,581,861
  Optimistic 1,295,456 1,302,981 1,311,922 1,315,469 1,320,900 1,328,319 1,334,382 1,336,770 1,333,832 1,331,710 1,332,883 1,335,498 1,337,701 1,338,921 1,340,607 1,340,645 1,340,137 1,341,268 1,348,537 1,354,502 1,359,553
Expenditures per PRC ($) Baseline 793.47 820.59 846.83 876.45 903.63 933.42 964.08 995.11 1,026.98 1,059.38 1,092.59 1,126.87 1,162.15 1,198.53 1,236.05 1,274.75 1,314.66 1,355.82 1,398.26 1,442.04 1,487.18
  Optimistic 793.47 816.92 839.28 864.77 887.58 912.75 938.52 964.39 990.83 1,017.52 1,044.72 1,072.67 1,101.30 1,130.70 1,160.88 1,191.86 1,223.67 1,256.33 1,289.87 1,324.29 1,359.64
Total Expenditures (US$ Billions) Baseline 1.02 1.07 1.11 1.16 1.20 1.25 1.30 1.36 1.41 1.48 1.54 1.61 1.68 1.76 1.83 1.91 2.00 2.08 2.17 2.26 2.35
  Optimistic 1.02 1.06 1.10 1.14 1.17 1.21 1.25 1.29 1.32 1.36 1.39 1.43 1.47 1.51 1.56 1.60 1.64 1.69 1.74 1.79 1.85
Lost Productivity (US$ Billions) Baseline 2.47 2.62 2.78 2.94 3.07 3.24 3.41 3.58 3.76 3.95 4.15 4.35 4.57 4.80 5.03 5.26 5.49 5.74 5.98 6.23 6.50
  Optimistic 2.47 2.61 2.76 2.90 3.02 3.16 3.30 3.44 3.56 3.69 3.83 3.96 4.10 4.25 4.39 4.54 4.67 4.82 5.00 5.17 5.35
New Mexico
PRC Baseline 224,102 224,889 226,758 227,813 229,322 231,266 233,421 235,531 237,431 240,413 243,334 246,244 249,294 252,754 255,698 258,419 260,994 263,500 265,871 268,027 270,285
  Optimistic 224,103 224,889 226,758 227,178 228,024 229,271 230,315 230,729 230,219 229,839 230,008 230,399 230,687 230,780 230,917 230,717 230,392 230,304 231,222 231,867 232,301
Expenditures per PRC ($) Baseline 700.27 727.09 753.16 782.70 809.90 839.83 870.75 902.17 934.56 967.61 1,001.62 1,036.84 1,073.23 1,110.89 1,149.88 1,190.23 1,232.00 1,275.23 1,319.99 1,366.31 1,414.26
  Optimistic 700.27 723.47 745.66 771.05 793.85 819.08 845.01 871.12 897.89 925.00 952.72 981.30 1,010.66 1,040.89 1,072.04 1,104.11 1,137.15 1,171.17 1,206.21 1,242.30 1,279.47
Total Expenditures (US$ Billions) Baseline 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38
  Optimistic 0.16 0.16 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.25 0.26 0.27 0.28 0.29 0.30
Lost Productivity (US$ Billions) Baseline 0.43 0.45 0.48 0.51 0.53 0.56 0.59 0.62 0.65 0.68 0.72 0.75 0.79 0.83 0.87 0.91 0.94 0.98 1.03 1.07 1.11
  Optimistic 0.43 0.45 0.48 0.50 0.52 0.55 0.57 0.59 0.62 0.64 0.66 0.68 0.71 0.73 0.76 0.78 0.80 0.83 0.86 0.89 0.91
New York
PRC Baseline 3,086,010 3,087,892 3,095,140 3,099,156 3,108,235 3,122,504 3,139,241 3,155,301 3,168,499 3,196,152 3,223,011 3,249,912 3,278,895 3,313,439 3,341,531 3,367,386 3,391,730 3,415,713 3,438,579 3,459,244 3,481,930
  Optimistic 3,086,011 3,087,893 3,095,140 3,090,516 3,090,636 3,095,569 3,097,455 3,090,956 3,072,248 3,055,567 3,046,507 3,040,788 3,034,161 3,025,369 3,017,682 3,006,402 2,994,029 2,985,400 2,990,445 2,992,540 2,992,593
Expenditures per PRC ($) Baseline 909.58 941.42 972.25 1,007.08 1,039.06 1,074.14 1,110.27 1,146.87 1,184.49 1,222.76 1,262.02 1,302.56 1,344.32 1,387.43 1,431.91 1,477.82 1,525.20 1,574.10 1,624.56 1,676.65 1,730.40
  Optimistic 909.58 937.12 963.38 993.34 1,020.18 1,049.80 1,080.16 1,110.65 1,141.84 1,173.33 1,205.46 1,238.49 1,272.34 1,307.12 1,342.85 1,379.55 1,417.26 1,456.00 1,495.80 1,536.68 1,578.69
Total Expenditures (US$ Billions) Baseline 2.80 2.91 3.01 3.12 3.23 3.35 3.49 3.62 3.75 3.91 4.07 4.23 4.41 4.60 4.78 4.98 5.17 5.38 5.59 5.80 6.03
  Optimistic 2.80 2.89 2.98 3.07 3.15 3.25 3.35 3.43 3.51 3.59 3.67 3.77 3.86 3.95 4.05 4.15 4.24 4.35 4.47 4.60 4.72
Lost Productivity (US$ Billions) Baseline 5.87 6.21 6.56 6.90 7.19 7.55 7.91 8.28 8.65 9.06 9.48 9.92 10.37 10.85 11.33 11.80 12.28 12.77 13.27 13.77 14.31
  Optimistic 5.87 6.19 6.52 6.82 7.06 7.37 7.67 7.95 8.21 8.46 8.74 9.02 9.31 9.60 9.89 10.17 10.44 10.73 11.08 11.42 11.77
North Carolina
PRC Baseline 1,512,534 1,541,719 1,564,646 1,593,241 1,622,144 1,652,710 1,684,158 1,715,139 1,744,606 1,782,275 1,819,961 1,858,180 1,898,211 1,942,227 1,983,299 2,023,890 2,064,416 2,105,631 2,147,001 2,187,786 2,230,678
  Optimistic 1,512,535 1,541,720 1,564,647 1,588,800 1,612,960 1,638,453 1,661,740 1,680,163 1,691,609 1,703,881 1,720,293 1,738,611 1,756,530 1,773,370 1,791,085 1,806,929 1,822,351 1,840,363 1,867,193 1,892,621 1,917,187
Expenditures per PRC ($) Baseline 867.77 909.11 949.63 995.94 1,038.97 1,086.72 1,136.48 1,187.46 1,240.48 1,295.02 1,351.61 1,410.72 1,472.27 1,536.52 1,603.57 1,673.54 1,746.57 1,822.78 1,902.32 1,985.34 2,071.97
  Optimistic 867.77 903.52 937.99 977.69 1,013.65 1,053.70 1,095.17 1,137.25 1,180.72 1,225.04 1,270.69 1,318.08 1,367.11 1,417.97 1,470.73 1,525.44 1,582.19 1,641.05 1,702.11 1,765.43 1,831.11
Total Expenditures (US$ Billions) Baseline 1.31 1.40 1.49 1.59 1.69 1.80 1.91 2.04 2.16 2.31 2.46 2.62 2.79 2.98 3.18 3.39 3.61 3.84 4.08 4.34 4.62
  Optimistic 1.31 1.39 1.47 1.55 1.63 1.73 1.82 1.91 2.00 2.09 2.19 2.29 2.40 2.51 2.63 2.76 2.88 3.02 3.18 3.34 3.51
Lost Productivity (US$ Billions) Baseline 2.88 3.10 3.31 3.55 3.75 4.00 4.24 4.50 4.76 5.05 5.36 5.67 6.00 6.36 6.72 7.09 7.47 7.87 8.28 8.71 9.17
  Optimistic 2.88 3.09 3.29 3.50 3.68 3.90 4.11 4.32 4.52 4.72 4.94 5.16 5.39 5.63 5.87 6.11 6.36 6.62 6.92 7.22 7.54
North Dakota
PRC Baseline 100,188 100,699 100,851 103,399 104,788 105,896 106,861 107,663 108,281 109,334 110,317 111,255 112,238 113,383 114,279 115,072 115,793 116,476 117,092 117,606 118,161
  Optimistic 100,189 100,700 100,852 103,111 104,195 104,983 105,439 105,468 104,992 104,525 104,276 104,097 103,861 103,526 103,204 102,736 102,216 101,802 101,832 101,740 101,555
Expenditures per PRC ($) Baseline 1,360.10 1,406.69 1,451.77 1,502.66 1,549.35 1,600.54 1,653.23 1,706.55 1,761.34 1,817.02 1,874.10 1,933.02 1,993.67 2,056.22 2,120.73 2,187.26 2,255.89 2,326.66 2,399.66 2,474.94 2,552.59
  Optimistic 1,360.10 1,400.39 1,438.80 1,482.58 1,521.79 1,565.02 1,609.31 1,653.77 1,699.21 1,745.06 1,791.82 1,839.86 1,889.08 1,939.61 1,991.49 2,044.75 2,099.45 2,155.60 2,213.26 2,272.46 2,333.24
Total Expenditures (US$ Billions) Baseline 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30
  Optimistic 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.21 0.22 0.23 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.19 0.20 0.21 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.32 0.34 0.35 0.37 0.39 0.40 0.42 0.44 0.45 0.47 0.49
  Optimistic 0.19 0.20 0.21 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.40
Ohio
PRC Baseline 1,835,074 1,840,504 1,845,141 1,881,679 1,905,339 1,925,813 1,944,523 1,960,875 1,974,193 1,995,613 2,015,876 2,035,616 2,056,229 2,079,985 2,099,406 2,117,176 2,133,791 2,150,030 2,165,373 2,179,118 2,193,975
  Optimistic 1,835,074 1,840,504 1,845,142 1,876,433 1,894,552 1,909,200 1,918,640 1,920,888 1,914,222 1,907,834 1,905,479 1,904,629 1,902,754 1,899,152 1,895,939 1,890,215 1,883,591 1,879,169 1,883,170 1,885,122 1,885,642
Expenditures per PRC ($) Baseline 1,178.81 1,219.67 1,259.24 1,303.92 1,344.92 1,389.89 1,436.20 1,483.08 1,531.27 1,580.26 1,630.51 1,682.39 1,735.82 1,790.93 1,847.80 1,906.48 1,967.01 2,029.47 2,093.91 2,160.40 2,229.00
  Optimistic 1,178.81 1,214.16 1,247.85 1,286.29 1,320.71 1,358.69 1,397.60 1,436.68 1,476.63 1,516.97 1,558.10 1,600.39 1,643.71 1,688.21 1,733.91 1,780.85 1,829.06 1,878.58 1,929.43 1,981.66 2,035.31
Total Expenditures (US$ Billions) Baseline 2.17 2.24 2.32 2.45 2.56 2.68 2.79 2.91 3.02 3.15 3.29 3.42 3.57 3.73 3.88 4.04 4.20 4.36 4.53 4.71 4.89
  Optimistic 2.17 2.23 2.30 2.41 2.50 2.59 2.68 2.76 2.83 2.89 2.97 3.05 3.13 3.21 3.29 3.37 3.45 3.53 3.63 3.74 3.84
Lost Productivity (US$ Billions) Baseline 3.49 3.70 3.91 4.19 4.41 4.66 4.90 5.15 5.39 5.66 5.93 6.21 6.50 6.81 7.12 7.42 7.72 8.04 8.35 8.68 9.01
  Optimistic 3.49 3.69 3.88 4.14 4.33 4.55 4.75 4.94 5.11 5.29 5.47 5.65 5.84 6.02 6.21 6.39 6.57 6.76 6.98 7.20 7.42
Oklahoma
PRC Baseline 673,757 675,260 678,452 684,152 689,921 696,298 702,914 709,207 714,782 723,596 732,249 740,953 750,240 760,910 770,242 779,204 787,992 796,909 805,773 814,332 823,599
  Optimistic 673,758 675,261 678,453 682,245 686,015 690,292 693,558 694,745 693,069 691,769 692,148 693,275 694,243 694,757 695,593 695,674 695,596 696,514 700,761 704,467 707,854
Expenditures per PRC ($) Baseline 780.30 810.54 839.94 873.26 903.96 937.76 972.70 1,008.20 1,044.83 1,082.20 1,120.68 1,160.55 1,201.76 1,244.42 1,288.61 1,334.36 1,381.73 1,430.79 1,481.59 1,534.19 1,588.66
  Optimistic 780.30 806.46 831.48 860.12 885.86 914.34 943.62 973.12 1,003.38 1,034.02 1,065.37 1,097.70 1,130.92 1,165.16 1,200.42 1,236.76 1,274.20 1,312.77 1,352.50 1,393.44 1,435.62
Total Expenditures (US$ Billions) Baseline 0.52 0.55 0.57 0.60 0.62 0.65 0.68 0.72 0.75 0.78 0.82 0.86 0.90 0.95 0.99 1.04 1.09 1.14 1.19 1.25 1.31
  Optimistic 0.52 0.54 0.56 0.59 0.61 0.63 0.65 0.68 0.70 0.72 0.74 0.76 0.79 0.81 0.84 0.86 0.89 0.91 0.95 0.98 1.02
Lost Productivity (US$ Billions) Baseline 1.28 1.36 1.44 1.52 1.60 1.68 1.77 1.86 1.95 2.05 2.15 2.26 2.37 2.49 2.61 2.73 2.85 2.98 3.11 3.24 3.38
  Optimistic 1.28 1.35 1.43 1.51 1.57 1.64 1.72 1.79 1.85 1.92 1.99 2.06 2.13 2.20 2.28 2.35 2.43 2.50 2.60 2.69 2.78
Oregon
PRC Baseline 589,721 590,288 596,167 602,701 610,138 618,661 627,831 637,071 645,928 657,980 670,157 682,633 695,882 710,658 724,415 738,062 751,732 765,704 779,802 793,776 808,616
  Optimistic 589,721 590,288 596,168 601,022 606,684 613,324 619,474 624,080 626,307 629,038 633,457 638,708 643,942 648,874 654,207 658,942 663,587 669,241 678,175 686,684 694,976
Expenditures per PRC ($) Baseline 825.33 860.43 894.66 933.60 969.61 1,009.38 1,050.64 1,092.70 1,136.26 1,180.85 1,226.91 1,274.80 1,324.45 1,376.04 1,429.63 1,485.32 1,543.17 1,603.28 1,665.73 1,730.61 1,798.01
  Optimistic 825.33 855.69 884.82 918.25 948.39 981.85 1,016.34 1,051.20 1,087.06 1,123.48 1,160.84 1,199.49 1,239.32 1,280.48 1,323.00 1,366.93 1,412.32 1,459.22 1,507.68 1,557.74 1,609.47
Total Expenditures (US$ Billions) Baseline 0.49 0.51 0.53 0.56 0.59 0.62 0.66 0.70 0.73 0.78 0.82 0.87 0.92 0.98 1.04 1.10 1.16 1.23 1.30 1.37 1.45
  Optimistic 0.49 0.51 0.53 0.55 0.58 0.60 0.63 0.66 0.68 0.71 0.74 0.77 0.80 0.83 0.87 0.90 0.94 0.98 1.02 1.07 1.12
Lost Productivity (US$ Billions) Baseline 1.12 1.19 1.26 1.34 1.41 1.50 1.58 1.67 1.76 1.87 1.97 2.08 2.20 2.33 2.46 2.59 2.72 2.86 3.01 3.16 3.32
  Optimistic 1.12 1.18 1.26 1.33 1.39 1.46 1.53 1.61 1.67 1.74 1.82 1.89 1.98 2.06 2.14 2.23 2.31 2.41 2.51 2.62 2.73
Pennsylvania
PRC Baseline 2,167,298 2,175,784 2,184,641 2,210,648 2,232,116 2,253,346 2,274,164 2,293,136 2,309,147 2,335,056 2,359,944 2,384,490 2,410,282 2,439,933 2,464,622 2,487,462 2,509,000 2,530,101 2,550,157 2,568,290 2,587,665
  Optimistic 2,167,299 2,175,785 2,184,641 2,204,485 2,219,477 2,233,908 2,243,892 2,246,373 2,239,001 2,232,347 2,230,705 2,231,054 2,230,381 2,227,806 2,225,760 2,220,805 2,214,805 2,211,358 2,217,808 2,221,789 2,224,005
Expenditures per PRC ($) Baseline 861.04 888.05 914.11 943.46 970.31 999.66 1,029.80 1,060.22 1,091.39 1,122.99 1,155.30 1,188.57 1,222.72 1,257.85 1,293.99 1,331.17 1,369.42 1,408.77 1,449.24 1,490.88 1,533.72
  Optimistic 861.04 884.40 906.61 931.88 954.45 979.28 1,004.66 1,030.08 1,056.00 1,082.10 1,108.65 1,135.87 1,163.70 1,192.20 1,221.41 1,251.33 1,281.98 1,313.38 1,345.56 1,378.52 1,412.29
Total Expenditures (US$ Billions) Baseline 1.86 1.93 2.00 2.09 2.17 2.25 2.34 2.43 2.52 2.62 2.73 2.83 2.95 3.07 3.19 3.31 3.44 3.56 3.70 3.83 3.97
  Optimistic 1.86 1.92 1.98 2.05 2.12 2.19 2.25 2.31 2.36 2.42 2.47 2.53 2.60 2.66 2.72 2.78 2.84 2.90 2.98 3.06 3.14
Lost Productivity (US$ Billions) Baseline 4.13 4.38 4.63 4.92 5.16 5.45 5.73 6.02 6.31 6.62 6.94 7.28 7.62 7.99 8.35 8.72 9.08 9.46 9.84 10.23 10.63
  Optimistic 4.13 4.36 4.60 4.86 5.07 5.32 5.55 5.78 5.98 6.18 6.40 6.62 6.84 7.07 7.30 7.51 7.73 7.95 8.22 8.48 8.75
Rhode Island
PRC Baseline 218,083 219,158 220,619 222,080 223,788 225,799 227,934 229,973 231,762 234,572 237,298 239,998 242,825 246,040 248,748 251,253 253,613 255,891 258,039 259,955 261,945
  Optimistic 218,084 219,159 220,620 221,462 222,521 223,851 224,900 225,284 224,722 224,254 224,303 224,556 224,701 224,649 224,641 224,319 223,876 223,654 224,411 224,884 225,133
Expenditures per PRC ($) Baseline 894.01 928.11 961.23 998.75 1,033.30 1,071.31 1,110.58 1,150.46 1,191.58 1,233.52 1,276.67 1,321.36 1,367.52 1,415.29 1,464.73 1,515.90 1,568.85 1,623.66 1,680.37 1,739.07 1,799.82
  Optimistic 894.01 923.50 951.70 983.95 1,012.92 1,044.96 1,077.89 1,111.04 1,145.03 1,179.44 1,214.62 1,250.88 1,288.14 1,326.50 1,366.01 1,406.69 1,448.58 1,491.72 1,536.15 1,581.90 1,629.01
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.40 0.42 0.43 0.45 0.47
  Optimistic 0.19 0.20 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.32 0.33 0.34 0.36 0.37
Lost Productivity (US$ Billions) Baseline 0.42 0.44 0.47 0.49 0.52 0.55 0.57 0.60 0.63 0.67 0.70 0.73 0.77 0.81 0.84 0.88 0.92 0.96 1.00 1.04 1.08
  Optimistic 0.42 0.44 0.46 0.49 0.51 0.53 0.56 0.58 0.60 0.62 0.64 0.67 0.69 0.71 0.74 0.76 0.78 0.80 0.83 0.86 0.89
South Carolina
PRC Baseline 639,809 648,249 655,346 669,434 681,258 692,706 703,909 714,490 724,125 736,881 749,356 761,778 774,664 788,881 801,619 813,863 825,795 837,710 849,408 860,602 872,354
  Optimistic 639,809 648,249 655,346 667,568 677,401 686,731 694,540 699,920 702,128 704,469 708,319 712,760 716,844 720,296 723,929 726,617 728,966 732,175 738,709 744,494 749,757
Expenditures per PRC ($) Baseline 860.77 899.29 936.95 979.86 1,019.63 1,063.65 1,109.40 1,156.14 1,204.63 1,254.39 1,305.87 1,359.52 1,415.24 1,473.25 1,533.64 1,596.50 1,661.94 1,730.06 1,800.98 1,874.80 1,951.64
  Optimistic 860.77 894.09 926.12 962.94 996.21 1,033.19 1,071.39 1,110.06 1,149.91 1,190.45 1,232.12 1,275.29 1,319.85 1,365.97 1,413.71 1,463.11 1,514.24 1,567.16 1,621.92 1,678.60 1,737.26
Total Expenditures (US$ Billions) Baseline 0.55 0.58 0.61 0.66 0.69 0.74 0.78 0.83 0.87 0.92 0.98 1.04 1.10 1.16 1.23 1.30 1.37 1.45 1.53 1.61 1.70
  Optimistic 0.55 0.58 0.61 0.64 0.67 0.71 0.74 0.78 0.81 0.84 0.87 0.91 0.95 0.98 1.02 1.06 1.10 1.15 1.20 1.25 1.30
Lost Productivity (US$ Billions) Baseline 1.22 1.30 1.39 1.49 1.58 1.67 1.77 1.87 1.98 2.09 2.21 2.32 2.45 2.58 2.72 2.85 2.99 3.13 3.28 3.43 3.58
  Optimistic 1.22 1.30 1.38 1.47 1.55 1.64 1.72 1.80 1.88 1.95 2.03 2.11 2.20 2.29 2.37 2.46 2.54 2.63 2.74 2.84 2.95
South Dakota
PRC Baseline 126,194 127,120 127,791 130,762 132,727 134,440 136,017 137,417 138,595 140,332 141,975 143,576 145,221 147,078 148,612 150,023 151,344 152,625 153,830 154,906 156,051
  Optimistic 126,194 127,121 127,792 130,398 131,976 133,281 134,207 134,615 134,385 134,160 134,200 134,338 134,382 134,292 134,210 133,941 133,598 133,397 133,782 134,007 134,121
Expenditures per PRC ($) Baseline 1,232.64 1,286.87 1,339.84 1,400.17 1,456.04 1,517.82 1,582.00 1,647.54 1,715.47 1,785.12 1,857.15 1,932.15 2,010.00 2,091.00 2,175.26 2,262.91 2,354.10 2,448.96 2,547.64 2,650.30 2,757.09
  Optimistic 1,232.64 1,279.54 1,324.61 1,376.38 1,423.13 1,475.06 1,528.67 1,582.91 1,638.78 1,695.58 1,753.92 1,814.33 1,876.66 1,941.13 2,007.82 2,076.79 2,148.14 2,221.94 2,298.27 2,377.23 2,458.90
Total Expenditures (US$ Billions) Baseline 0.16 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.36 0.37 0.39 0.41 0.43
  Optimistic 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33
Lost Productivity (US$ Billions) Baseline 0.24 0.26 0.27 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.53 0.55 0.57 0.59 0.62 0.64
  Optimistic 0.24 0.25 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.37 0.39 0.40 0.41 0.43 0.44 0.45 0.47 0.48 0.50 0.51 0.53
Tennessee
PRC Baseline 1,167,267 1,182,961 1,194,920 1,220,820 1,241,890 1,262,141 1,281,944 1,300,691 1,317,852 1,340,853 1,363,526 1,386,290 1,410,133 1,436,623 1,460,642 1,484,008 1,507,094 1,530,432 1,553,663 1,576,259 1,600,195
  Optimistic 1,167,267 1,182,961 1,194,921 1,217,417 1,234,859 1,251,254 1,264,880 1,274,166 1,277,819 1,281,875 1,288,855 1,297,086 1,304,882 1,311,724 1,319,082 1,324,922 1,330,378 1,337,628 1,351,182 1,363,598 1,375,310
Expenditures per PRC ($) Baseline 957.39 994.59 1,030.76 1,071.76 1,109.54 1,151.13 1,194.13 1,237.83 1,282.91 1,328.93 1,376.30 1,425.40 1,476.14 1,528.68 1,583.10 1,639.45 1,697.81 1,758.24 1,820.83 1,885.65 1,952.77
  Optimistic 957.39 989.57 1,020.36 1,055.59 1,087.26 1,122.31 1,158.34 1,194.65 1,231.89 1,269.61 1,308.21 1,348.01 1,388.92 1,431.07 1,474.50 1,519.25 1,565.35 1,612.86 1,661.81 1,712.24 1,764.20
Total Expenditures (US$ Billions) Baseline 1.11 1.18 1.23 1.31 1.38 1.45 1.53 1.61 1.69 1.78 1.88 1.98 2.08 2.20 2.31 2.43 2.56 2.69 2.83 2.97 3.12
  Optimistic 1.11 1.17 1.22 1.29 1.34 1.40 1.47 1.52 1.57 1.63 1.69 1.75 1.81 1.88 1.94 2.01 2.08 2.16 2.25 2.33 2.43
Lost Productivity (US$ Billions) Baseline 2.22 2.38 2.53 2.72 2.87 3.05 3.23 3.41 3.60 3.80 4.01 4.23 4.46 4.71 4.95 5.20 5.45 5.72 5.99 6.28 6.57
  Optimistic 2.22 2.37 2.52 2.69 2.82 2.98 3.13 3.28 3.41 3.55 3.70 3.85 4.00 4.16 4.32 4.48 4.64 4.81 5.01 5.21 5.41
Texas
PRC Baseline 3,856,885 3,908,928 3,968,878 4,015,746 4,071,616 4,136,429 4,206,475 4,277,370 4,346,178 4,436,807 4,528,588 4,622,616 4,721,896 4,831,667 4,934,616 5,036,775 5,139,274 5,243,952 5,349,738 5,454,955 5,566,403
  Optimistic 3,856,886 3,908,929 3,968,879 4,004,550 4,048,562 4,100,747 4,150,483 4,190,143 4,214,152 4,241,651 4,280,585 4,325,161 4,369,457 4,411,602 4,456,370 4,496,831 4,536,663 4,583,317 4,652,533 4,718,999 4,784,121
Expenditures per PRC ($) Baseline 797.90 830.88 863.02 899.53 933.26 970.47 1,009.02 1,048.30 1,088.91 1,130.45 1,173.31 1,217.83 1,263.93 1,311.79 1,361.45 1,413.00 1,466.50 1,522.02 1,579.65 1,639.46 1,701.53
  Optimistic 797.90 826.43 853.78 885.13 913.38 944.70 976.96 1,009.53 1,043.00 1,076.97 1,111.79 1,147.77 1,184.82 1,223.06 1,262.54 1,303.29 1,345.36 1,388.79 1,433.62 1,479.89 1,527.66
Total Expenditures (US$ Billions) Baseline 3.07 3.25 3.43 3.61 3.80 4.01 4.24 4.48 4.73 5.02 5.31 5.63 5.97 6.34 6.72 7.12 7.54 7.98 8.45 8.94 9.47
  Optimistic 3.07 3.23 3.39 3.54 3.70 3.87 4.05 4.23 4.40 4.57 4.76 4.96 5.18 5.40 5.63 5.86 6.10 6.37 6.67 6.98 7.31
Lost Productivity (US$ Billions) Baseline 7.34 7.86 8.41 8.94 9.42 10.00 10.60 11.22 11.87 12.58 13.33 14.10 14.93 15.82 16.73 17.65 18.60 19.60 20.64 21.72 22.87
  Optimistic 7.34 7.84 8.36 8.83 9.25 9.76 10.27 10.78 11.26 11.75 12.29 12.83 13.41 14.00 14.61 15.21 15.82 16.48 17.24 18.01 18.81
Utah
PRC Baseline 313,298 317,631 322,000 326,572 331,632 337,260 343,211 349,169 354,901 362,370 369,910 377,622 385,770 394,791 403,277 411,732 420,259 429,001 437,887 446,763 456,181
  Optimistic 313,298 317,632 322,001 325,662 329,755 334,351 338,643 342,049 344,120 346,431 349,652 353,324 356,977 360,468 364,193 367,594 370,981 374,956 380,819 386,489 392,071
Expenditures per PRC ($) Baseline 719.62 752.31 784.29 820.76 854.58 892.03 930.98 970.81 1,012.14 1,054.58 1,098.53 1,144.34 1,191.95 1,241.55 1,293.22 1,347.03 1,403.08 1,461.47 1,522.28 1,585.63 1,651.61
  Optimistic 719.62 747.90 775.10 806.39 834.67 866.12 898.63 931.56 965.51 1,000.07 1,035.60 1,072.43 1,110.48 1,149.88 1,190.67 1,232.91 1,276.65 1,321.94 1,368.84 1,417.41 1,467.69
Total Expenditures (US$ Billions) Baseline 0.23 0.24 0.25 0.27 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.63 0.67 0.71 0.75
  Optimistic 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.50 0.52 0.55 0.58
Lost Productivity (US$ Billions) Baseline 0.60 0.64 0.68 0.73 0.77 0.82 0.86 0.92 0.97 1.03 1.09 1.15 1.22 1.29 1.37 1.44 1.52 1.60 1.69 1.78 1.87
  Optimistic 0.60 0.64 0.68 0.72 0.75 0.80 0.84 0.88 0.92 0.96 1.00 1.05 1.10 1.14 1.19 1.24 1.29 1.35 1.41 1.48 1.54
Vermont
PRC Baseline 109,820 111,189 112,014 116,434 118,911 120,975 122,858 124,568 126,075 128,100 130,059 131,998 133,998 136,213 138,149 139,970 141,716 143,433 145,076 146,605 148,197
  Optimistic 109,821 111,190 112,015 116,110 118,238 119,931 121,224 122,028 122,246 122,466 122,937 123,505 123,997 124,371 124,761 124,966 125,100 125,364 126,170 126,826 127,370
Expenditures per PRC ($) Baseline 797.21 835.58 873.20 916.22 956.21 1,000.60 1,046.89 1,094.33 1,143.69 1,194.49 1,247.22 1,302.31 1,359.72 1,419.66 1,482.24 1,547.58 1,615.81 1,687.03 1,761.40 1,839.05 1,920.12
  Optimistic 797.21 830.39 862.39 899.27 932.68 969.91 1,008.47 1,047.62 1,088.06 1,129.32 1,171.83 1,215.98 1,261.68 1,309.10 1,358.30 1,409.35 1,462.32 1,517.27 1,574.30 1,633.46 1,694.85
Total Expenditures (US$ Billions) Baseline 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.28
  Optimistic 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22
Lost Productivity (US$ Billions) Baseline 0.21 0.22 0.24 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.45 0.47 0.49 0.51 0.54 0.56 0.58 0.61
  Optimistic 0.21 0.22 0.24 0.26 0.27 0.29 0.30 0.31 0.33 0.34 0.35 0.37 0.38 0.39 0.41 0.42 0.44 0.45 0.47 0.48 0.50
Virginia
PRC Baseline 1,419,324 1,439,240 1,457,135 1,481,251 1,505,196 1,530,374 1,556,125 1,581,237 1,604,779 1,635,653 1,666,306 1,697,179 1,729,422 1,764,938 1,797,403 1,829,006 1,860,164 1,891,524 1,922,666 1,952,934 1,984,724
  Optimistic 1,419,324 1,439,240 1,457,136 1,477,122 1,496,673 1,517,173 1,535,411 1,548,991 1,556,031 1,563,708 1,575,053 1,587,970 1,600,340 1,611,495 1,623,205 1,632,937 1,642,049 1,653,229 1,672,095 1,689,454 1,705,799
Expenditures per PRC ($) Baseline 789.93 822.15 853.53 889.17 922.07 958.34 995.92 1,034.17 1,073.70 1,114.13 1,155.81 1,199.08 1,243.88 1,290.36 1,338.57 1,388.58 1,440.46 1,494.28 1,550.11 1,608.02 1,668.10
  Optimistic 789.93 817.80 844.51 875.12 902.67 933.22 964.66 996.40 1,029.00 1,062.07 1,095.96 1,130.96 1,166.98 1,204.15 1,242.51 1,282.09 1,322.93 1,365.07 1,408.55 1,453.41 1,499.71
Total Expenditures (US$ Billions) Baseline 1.12 1.18 1.24 1.32 1.39 1.47 1.55 1.64 1.72 1.82 1.93 2.04 2.15 2.28 2.41 2.54 2.68 2.83 2.98 3.14 3.31
  Optimistic 1.12 1.18 1.23 1.29 1.35 1.42 1.48 1.54 1.60 1.66 1.73 1.80 1.87 1.94 2.02 2.09 2.17 2.26 2.36 2.46 2.56
Lost Productivity (US$ Billions) Baseline 2.70 2.90 3.09 3.30 3.48 3.70 3.92 4.15 4.38 4.64 4.90 5.18 5.47 5.78 6.09 6.41 6.73 7.07 7.42 7.78 8.15
  Optimistic 2.70 2.89 3.07 3.26 3.42 3.61 3.80 3.99 4.16 4.33 4.52 4.71 4.91 5.11 5.32 5.52 5.73 5.94 6.20 6.45 6.71
Washington
PRC Baseline 993,045 996,710 1,006,186 1,017,816 1,030,809 1,045,608 1,061,544 1,077,679 1,093,304 1,114,459 1,135,989 1,158,210 1,181,908 1,208,401 1,233,370 1,258,310 1,283,513 1,309,434 1,335,816 1,362,234 1,390,383
  Optimistic 993,045 996,711 1,006,187 1,014,978 1,024,973 1,036,589 1,047,414 1,055,702 1,060,093 1,065,439 1,073,779 1,083,682 1,093,691 1,103,343 1,113,836 1,123,419 1,133,013 1,144,472 1,161,726 1,178,449 1,194,984
Expenditures per PRC ($) Baseline 890.79 927.97 964.21 1,005.40 1,043.47 1,085.48 1,129.02 1,173.39 1,219.30 1,266.27 1,314.74 1,365.11 1,417.30 1,471.49 1,527.74 1,586.15 1,646.79 1,709.74 1,775.11 1,842.97 1,913.43
  Optimistic 890.79 922.95 953.79 989.16 1,021.04 1,056.39 1,092.81 1,129.60 1,167.42 1,205.81 1,245.18 1,285.86 1,327.77 1,371.05 1,415.74 1,461.88 1,509.53 1,558.73 1,609.54 1,662.00 1,716.17
Total Expenditures (US$ Billions) Baseline 0.88 0.92 0.97 1.02 1.08 1.13 1.20 1.26 1.33 1.41 1.49 1.58 1.68 1.78 1.88 2.00 2.11 2.24 2.37 2.51 2.66
  Optimistic 0.88 0.92 0.96 1.00 1.05 1.10 1.14 1.19 1.24 1.28 1.34 1.39 1.45 1.51 1.58 1.64 1.71 1.78 1.87 1.96 2.05
Lost Productivity (US$ Billions) Baseline 1.89 2.01 2.13 2.27 2.38 2.53 2.68 2.83 2.99 3.16 3.34 3.53 3.74 3.96 4.18 4.41 4.65 4.89 5.15 5.42 5.71
  Optimistic 1.89 2.00 2.12 2.24 2.34 2.47 2.59 2.72 2.83 2.95 3.08 3.21 3.36 3.50 3.65 3.80 3.95 4.11 4.30 4.50 4.70
West Virginia
PRC Baseline 370,902 372,283 373,614 389,168 396,063 401,086 405,241 408,612 411,156 415,235 418,951 422,449 426,030 430,150 433,297 436,015 438,426 440,694 442,686 444,284 446,043
  Optimistic 370,902 372,284 373,614 388,083 393,821 397,627 399,847 400,280 398,667 396,971 396,008 395,266 394,231 392,753 391,304 389,274 387,018 385,176 384,993 384,344 383,358
Expenditures per PRC ($) Baseline 973.23 1,007.89 1,041.48 1,079.45 1,114.32 1,152.60 1,192.06 1,232.04 1,273.17 1,315.02 1,357.98 1,402.38 1,448.13 1,495.37 1,544.16 1,594.54 1,646.56 1,700.27 1,755.74 1,813.02 1,872.17
  Optimistic 973.23 1,003.21 1,031.82 1,064.47 1,093.74 1,126.05 1,159.19 1,192.49 1,226.56 1,260.98 1,296.11 1,332.25 1,369.30 1,407.39 1,446.53 1,486.77 1,528.12 1,570.62 1,614.31 1,659.21 1,705.36
Total Expenditures (US$ Billions) Baseline 0.36 0.38 0.39 0.42 0.44 0.46 0.48 0.50 0.52 0.55 0.57 0.59 0.62 0.64 0.67 0.70 0.72 0.75 0.78 0.81 0.84
  Optimistic 0.36 0.37 0.39 0.41 0.43 0.45 0.46 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.57 0.58 0.59 0.60 0.62 0.64 0.65
Lost Productivity (US$ Billions) Baseline 0.71 0.75 0.79 0.87 0.92 0.97 1.02 1.07 1.12 1.18 1.23 1.29 1.35 1.41 1.47 1.53 1.59 1.65 1.71 1.77 1.83
  Optimistic 0.71 0.75 0.79 0.86 0.90 0.95 0.99 1.03 1.07 1.10 1.14 1.17 1.21 1.25 1.28 1.32 1.35 1.38 1.43 1.47 1.51
Wisconsin
PRC Baseline 927,840 936,465 942,780 956,250 968,278 980,448 992,575 1,003,990 1,014,139 1,028,667 1,042,754 1,056,690 1,071,171 1,087,367 1,101,349 1,114,475 1,126,993 1,139,295 1,151,093 1,161,997 1,173,445
  Optimistic 927,841 936,466 942,781 953,585 962,796 971,990 979,363 983,516 983,333 983,420 985,649 988,695 991,220 992,832 994,611 995,003 994,846 995,766 1,001,077 1,005,226 1,008,534
Expenditures per PRC ($) Baseline 1,169.32 1,217.62 1,264.68 1,318.16 1,367.55 1,422.03 1,478.49 1,536.00 1,595.47 1,656.30 1,719.05 1,784.24 1,851.74 1,921.81 1,994.52 2,069.99 2,148.31 2,229.60 2,313.96 2,401.51 2,492.37
  Optimistic 1,169.32 1,211.10 1,251.15 1,297.07 1,338.44 1,384.30 1,431.54 1,479.23 1,528.25 1,577.99 1,628.98 1,681.65 1,735.90 1,791.90 1,849.70 1,909.37 1,970.96 2,034.54 2,100.17 2,167.92 2,237.85
Total Expenditures (US$ Billions) Baseline 1.09 1.14 1.19 1.26 1.32 1.39 1.47 1.54 1.62 1.70 1.79 1.89 1.98 2.09 2.20 2.31 2.42 2.54 2.66 2.79 2.92
  Optimistic 1.09 1.13 1.18 1.24 1.29 1.35 1.40 1.45 1.50 1.55 1.61 1.66 1.72 1.78 1.84 1.90 1.96 2.03 2.10 2.18 2.26
Lost Productivity (US$ Billions) Baseline 1.77 1.88 2.00 2.13 2.24 2.37 2.50 2.63 2.77 2.92 3.07 3.22 3.39 3.56 3.73 3.91 4.08 4.26 4.44 4.63 4.82
  Optimistic 1.77 1.88 1.98 2.10 2.20 2.31 2.42 2.53 2.63 2.72 2.83 2.93 3.04 3.15 3.26 3.37 3.47 3.58 3.71 3.84 3.97
Wyoming
PRC Baseline 67,000 67,335 67,686 68,331 68,975 69,668 70,366 71,007 71,555 72,409 73,223 74,017 74,836 75,764 76,519 77,202 77,835 78,442 79,007 79,497 80,017
  Optimistic 67,001 67,336 67,686 68,141 68,585 69,067 69,430 69,560 69,382 69,224 69,213 69,255 69,251 69,178 69,104 68,926 68,709 68,561 68,710 68,772 68,772
Expenditures per PRC ($) Baseline 822.30 859.95 896.78 938.80 977.79 1,020.96 1,065.89 1,111.84 1,159.54 1,208.54 1,259.28 1,312.20 1,367.23 1,424.56 1,484.29 1,546.53 1,611.39 1,678.96 1,749.36 1,822.71 1,899.15
  Optimistic 822.30 854.86 886.20 922.24 954.84 991.10 1,028.58 1,066.56 1,105.73 1,145.61 1,186.63 1,229.16 1,273.11 1,318.62 1,365.76 1,414.59 1,465.16 1,517.54 1,571.79 1,627.98 1,686.18
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15
  Optimistic 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.14 0.15 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 0.32 0.33
  Optimistic 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.25 0.26 0.27


 
 
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