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   
 



Diabetes


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 13,729,333 14,112,727 14,498,708 14,910,494 15,358,352 15,778,278 16,194,381 16,590,545 16,980,829 17,379,333 17,751,887 18,112,100 18,469,974 18,804,124 19,122,783 19,432,526 19,745,662 20,079,039 20,397,838 20,696,493 20,992,423
  Optimistic 13,729,333 14,112,727 14,498,708 14,866,172 15,246,960 15,643,462 16,035,845 16,407,510 16,775,296 17,050,091 17,296,101 17,486,480 17,678,938 17,787,791 17,815,621 17,820,566 17,843,891 17,903,335 17,937,794 18,093,965 18,201,000
Expenditures per PRC ($) Baseline 1,977.30 2,045.63 2,111.86 2,188.99 2,257.14 2,333.56 2,413.89 2,494.93 2,578.56 2,663.23 2,749.77 2,839.03 2,930.82 3,025.57 3,123.39 3,224.37 3,328.61 3,436.23 3,547.32 3,662.00 3,780.40
  Optimistic 1,977.30 2,035.74 2,091.48 2,157.40 2,213.78 2,277.66 2,344.68 2,411.68 2,480.46 2,549.50 2,619.60 2,691.54 2,765.10 2,840.67 2,918.30 2,998.06 3,080.00 3,164.18 3,250.65 3,339.49 3,430.76
Total Expenditures (US$ Billions) Baseline 27.15 28.87 30.62 32.63 34.65 36.80 39.07 41.38 43.77 46.28 48.82 51.44 54.17 56.95 59.81 62.77 65.88 69.19 72.60 76.10 79.73
  Optimistic 27.15 28.73 30.32 32.06 33.73 35.61 37.57 39.54 41.58 43.44 45.28 47.05 48.87 50.53 52.00 53.45 55.00 56.71 58.40 60.54 62.59
Lost Productivity (US$ Billions) Baseline 104.74 113.77 123.58 134.77 144.21 154.84 165.66 176.71 188.22 200.06 212.05 224.32 237.07 250.00 263.13 276.44 290.12 304.62 319.47 334.50 350.12
  Optimistic 104.74 113.12 122.10 131.80 139.52 148.81 158.12 167.89 177.84 187.11 196.33 204.47 213.38 221.55 228.84 235.82 243.02 250.88 258.55 268.20 277.45
Alabama
PRC Baseline 245,392 252,405 258,354 264,186 270,462 276,075 281,533 286,471 291,282 296,164 300,486 304,619 308,784 312,462 315,755 318,934 322,245 325,944 329,664 333,179 336,675
  Optimistic 245,392 252,405 258,354 263,401 268,501 273,716 278,777 283,311 287,756 290,554 292,771 294,097 295,560 295,574 294,171 292,478 291,208 290,626 289,905 291,283 291,906
Expenditures per PRC ($) Baseline 1,930.55 1,995.68 2,058.74 2,132.12 2,196.91 2,269.51 2,345.77 2,422.64 2,501.90 2,582.08 2,663.98 2,748.38 2,835.11 2,924.57 3,016.86 3,112.05 3,210.26 3,311.56 3,416.06 3,523.85 3,635.05
  Optimistic 1,930.55 1,986.25 2,039.33 2,102.07 2,155.68 2,216.40 2,280.05 2,343.65 2,408.88 2,474.33 2,540.73 2,608.83 2,678.42 2,749.87 2,823.22 2,898.53 2,975.85 3,055.24 3,136.74 3,220.41 3,306.31
Total Expenditures (US$ Billions) Baseline 0.47 0.50 0.53 0.56 0.59 0.63 0.66 0.69 0.73 0.76 0.80 0.84 0.88 0.91 0.95 0.99 1.03 1.08 1.13 1.17 1.22
  Optimistic 0.47 0.50 0.53 0.55 0.58 0.61 0.64 0.66 0.69 0.72 0.74 0.77 0.79 0.81 0.83 0.85 0.87 0.89 0.91 0.94 0.97
Lost Productivity (US$ Billions) Baseline 1.87 2.03 2.20 2.39 2.54 2.71 2.88 3.05 3.23 3.41 3.59 3.77 3.96 4.15 4.34 4.54 4.73 4.94 5.16 5.38 5.62
  Optimistic 1.87 2.02 2.18 2.34 2.46 2.60 2.75 2.90 3.05 3.19 3.32 3.44 3.57 3.68 3.78 3.87 3.97 4.07 4.18 4.32 4.45
Alaska
PRC Baseline 19,979 20,733 21,586 22,495 23,503 24,502 25,445 26,364 27,233 28,053 28,769 29,392 29,957 30,431 30,821 31,151 31,466 31,799 32,070 32,291 32,518
  Optimistic 19,979 20,733 21,586 22,428 23,333 24,292 25,196 26,073 26,904 27,521 28,030 28,377 28,674 28,787 28,714 28,567 28,436 28,353 28,202 28,231 28,194
Expenditures per PRC ($) Baseline 2,559.70 2,675.40 2,788.68 2,921.87 3,040.83 3,175.47 3,318.43 3,464.14 3,616.00 3,771.27 3,931.55 4,098.44 4,271.73 4,452.34 4,640.59 4,836.80 5,041.31 5,254.46 5,476.63 5,708.18 5,949.53
  Optimistic 2,559.70 2,658.66 2,753.85 2,867.36 2,965.36 3,077.27 3,195.68 3,315.11 3,438.76 3,563.93 3,692.09 3,824.68 3,961.38 4,102.97 4,249.62 4,401.51 4,558.83 4,721.77 4,890.54 5,065.34 5,246.38
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.18 0.19
  Optimistic 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15
Lost Productivity (US$ Billions) Baseline 0.15 0.17 0.18 0.20 0.22 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54
  Optimistic 0.15 0.17 0.18 0.20 0.21 0.23 0.25 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43
Arizona
PRC Baseline 216,515 234,946 245,879 257,854 270,820 283,723 297,018 310,465 324,255 338,727 352,958 367,263 381,911 396,475 411,227 426,265 441,721 457,990 474,353 490,808 507,660
  Optimistic 216,515 234,946 245,879 257,087 268,856 281,299 294,110 307,039 320,330 332,310 343,896 354,577 365,555 375,046 383,117 390,906 399,178 408,364 417,144 429,090 440,155
Expenditures per PRC ($) Baseline 1,751.85 1,822.60 1,891.56 1,972.29 2,044.05 2,124.92 2,210.41 2,297.14 2,387.12 2,478.72 2,572.85 2,670.45 2,771.34 2,876.05 2,984.71 3,097.48 3,214.51 3,335.96 3,462.00 3,592.80 3,728.55
  Optimistic 1,751.85 1,812.37 1,870.35 1,939.24 1,998.47 2,065.86 2,136.90 2,208.26 2,281.86 2,356.08 2,431.79 2,509.83 2,589.99 2,672.71 2,758.07 2,846.16 2,937.07 3,030.87 3,127.67 3,227.57 3,330.65
Total Expenditures (US$ Billions) Baseline 0.38 0.43 0.47 0.51 0.55 0.60 0.66 0.71 0.77 0.84 0.91 0.98 1.06 1.14 1.23 1.32 1.42 1.53 1.64 1.76 1.89
  Optimistic 0.38 0.43 0.46 0.50 0.54 0.58 0.63 0.68 0.73 0.78 0.84 0.89 0.95 1.00 1.06 1.11 1.17 1.24 1.30 1.38 1.47
Lost Productivity (US$ Billions) Baseline 1.65 1.89 2.10 2.33 2.54 2.78 3.04 3.31 3.59 3.90 4.22 4.55 4.90 5.27 5.66 6.06 6.49 6.95 7.43 7.93 8.47
  Optimistic 1.65 1.88 2.07 2.28 2.46 2.68 2.90 3.14 3.40 3.65 3.90 4.15 4.41 4.67 4.92 5.17 5.44 5.72 6.01 6.36 6.71
Arkansas
PRC Baseline 126,396 131,081 134,093 137,263 140,696 143,838 146,964 149,786 152,578 155,435 158,107 160,630 163,070 165,246 167,235 169,171 171,134 173,306 175,518 177,627 179,792
  Optimistic 126,396 131,081 134,093 136,855 139,675 142,609 145,526 148,133 150,732 152,491 154,047 155,081 156,086 156,315 155,803 155,138 154,652 154,527 154,350 155,291 155,885
Expenditures per PRC ($) Baseline 1,695.34 1,758.82 1,820.52 1,892.56 1,956.40 2,028.17 2,103.81 2,180.35 2,259.53 2,339.92 2,422.31 2,507.50 2,595.34 2,686.25 2,780.35 2,877.75 2,978.55 3,082.89 3,190.88 3,302.66 3,418.35
  Optimistic 1,695.34 1,749.64 1,801.54 1,863.06 1,915.81 1,975.71 2,038.70 2,101.82 2,166.77 2,232.12 2,298.62 2,367.01 2,437.10 2,509.27 2,583.57 2,660.08 2,738.85 2,819.95 2,903.46 2,989.43 3,077.96
Total Expenditures (US$ Billions) Baseline 0.21 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.49 0.51 0.53 0.56 0.59 0.61
  Optimistic 0.21 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 0.40 0.41 0.42 0.44 0.45 0.46 0.48
Lost Productivity (US$ Billions) Baseline 0.96 1.06 1.14 1.24 1.32 1.41 1.50 1.60 1.69 1.79 1.89 1.99 2.09 2.20 2.30 2.41 2.51 2.63 2.75 2.87 3.00
  Optimistic 0.96 1.05 1.13 1.21 1.28 1.36 1.43 1.52 1.60 1.67 1.75 1.81 1.88 1.95 2.00 2.05 2.11 2.17 2.22 2.30 2.38
California
PRC Baseline 1,572,952 1,612,008 1,661,440 1,715,125 1,773,587 1,829,430 1,885,241 1,940,365 1,994,448 2,050,208 2,103,625 2,156,071 2,209,168 2,259,576 2,308,392 2,356,348 2,404,877 2,455,830 2,502,066 2,544,487 2,586,169
  Optimistic 1,572,952 1,612,008 1,661,440 1,710,026 1,760,723 1,813,798 1,866,786 1,918,958 1,970,308 2,011,368 2,049,613 2,081,597 2,114,554 2,137,450 2,150,599 2,160,885 2,173,255 2,189,724 2,200,309 2,224,525 2,242,279
Expenditures per PRC ($) Baseline 1,903.57 1,958.68 2,011.80 2,073.34 2,127.41 2,187.74 2,250.82 2,314.13 2,379.10 2,444.54 2,511.08 2,579.35 2,649.21 2,720.95 2,794.64 2,870.32 2,948.05 3,027.89 3,109.89 3,194.11 3,280.61
  Optimistic 1,903.57 1,950.70 1,995.44 2,048.12 2,092.95 2,143.55 2,196.38 2,248.95 2,302.68 2,356.36 2,410.64 2,466.09 2,522.54 2,580.29 2,639.36 2,699.78 2,761.59 2,824.81 2,889.48 2,955.63 3,023.29
Total Expenditures (US$ Billions) Baseline 2.99 3.16 3.34 3.56 3.77 4.00 4.24 4.49 4.74 5.01 5.28 5.56 5.85 6.15 6.45 6.76 7.09 7.44 7.78 8.13 8.48
  Optimistic 2.99 3.14 3.32 3.50 3.69 3.89 4.10 4.32 4.54 4.74 4.94 5.13 5.33 5.52 5.68 5.83 6.00 6.19 6.36 6.57 6.78
Lost Productivity (US$ Billions) Baseline 12.00 12.99 14.16 15.50 16.65 17.95 19.29 20.67 22.11 23.60 25.13 26.70 28.36 30.04 31.76 33.52 35.33 37.26 39.19 41.12 43.13
  Optimistic 12.00 12.92 13.99 15.16 16.11 17.25 18.41 19.64 20.89 22.07 23.27 24.34 25.52 26.62 27.62 28.59 29.60 30.68 31.71 32.97 34.18
Colorado
PRC Baseline 131,708 137,174 141,491 146,325 151,490 156,311 161,000 165,448 169,713 173,925 177,599 180,889 183,979 186,666 189,199 191,714 194,364 197,320 200,076 202,597 205,041
  Optimistic 131,708 137,174 141,491 145,890 150,391 154,976 159,424 163,623 167,659 170,630 173,039 174,641 176,100 176,577 176,266 175,811 175,645 175,939 175,946 177,121 177,776
Expenditures per PRC ($) Baseline 1,903.91 1,983.17 2,060.52 2,151.17 2,231.84 2,322.86 2,419.18 2,517.03 2,618.66 2,722.23 2,828.80 2,939.40 3,053.88 3,172.81 3,296.38 3,424.75 3,558.13 3,696.70 3,840.66 3,990.24 4,145.64
  Optimistic 1,903.91 1,971.71 2,036.73 2,114.06 2,180.61 2,256.41 2,336.39 2,416.81 2,499.84 2,583.66 2,669.23 2,757.53 2,848.31 2,942.08 3,038.94 3,138.99 3,242.33 3,349.07 3,459.33 3,573.21 3,690.85
Total Expenditures (US$ Billions) Baseline 0.25 0.27 0.29 0.31 0.34 0.36 0.39 0.42 0.44 0.47 0.50 0.53 0.56 0.59 0.62 0.66 0.69 0.73 0.77 0.81 0.85
  Optimistic 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.55 0.57 0.59 0.61 0.63 0.66
Lost Productivity (US$ Billions) Baseline 1.00 1.11 1.21 1.32 1.42 1.53 1.65 1.76 1.88 2.00 2.12 2.24 2.36 2.48 2.60 2.73 2.86 2.99 3.13 3.27 3.42
  Optimistic 1.00 1.10 1.19 1.29 1.38 1.47 1.57 1.67 1.78 1.87 1.96 2.04 2.13 2.20 2.26 2.33 2.39 2.47 2.54 2.63 2.71
Connecticut
PRC Baseline 147,392 148,852 151,880 155,091 158,750 162,224 165,637 168,790 171,902 175,057 177,901 180,704 183,488 185,968 188,106 190,083 191,986 193,943 195,601 196,973 198,146
  Optimistic 147,392 148,852 151,880 154,630 157,599 160,838 164,015 166,928 169,821 171,741 173,333 174,463 175,629 175,917 175,248 174,315 173,495 172,928 172,011 172,204 171,798
Expenditures per PRC ($) Baseline 2,077.25 2,137.50 2,195.57 2,262.85 2,321.97 2,387.94 2,456.92 2,526.15 2,597.20 2,668.76 2,741.54 2,816.22 2,892.62 2,971.10 3,051.70 3,134.49 3,219.53 3,306.88 3,396.60 3,488.74 3,583.39
  Optimistic 2,077.25 2,128.78 2,177.69 2,235.28 2,284.30 2,339.62 2,397.39 2,454.87 2,513.63 2,572.34 2,631.69 2,692.33 2,754.08 2,817.24 2,881.85 2,947.95 3,015.56 3,084.71 3,155.46 3,227.83 3,301.86
Total Expenditures (US$ Billions) Baseline 0.31 0.32 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.57 0.60 0.62 0.64 0.66 0.69 0.71
  Optimistic 0.31 0.32 0.33 0.35 0.36 0.38 0.39 0.41 0.43 0.44 0.46 0.47 0.48 0.50 0.51 0.51 0.52 0.53 0.54 0.56 0.57
Lost Productivity (US$ Billions) Baseline 1.12 1.20 1.29 1.40 1.49 1.59 1.69 1.80 1.91 2.02 2.13 2.24 2.36 2.47 2.59 2.70 2.82 2.94 3.06 3.18 3.30
  Optimistic 1.12 1.19 1.28 1.37 1.44 1.53 1.62 1.71 1.80 1.88 1.97 2.04 2.12 2.19 2.25 2.31 2.36 2.42 2.48 2.55 2.62
Delaware
PRC Baseline 39,455 40,987 42,482 43,988 45,567 47,052 48,518 49,914 51,330 52,780 54,164 55,481 56,779 58,043 59,226 60,348 61,424 62,529 63,590 64,525 65,441
  Optimistic 39,455 40,987 42,482 43,858 45,236 46,650 48,043 49,363 50,709 51,780 52,774 53,565 54,347 54,906 55,178 55,342 55,508 55,754 55,921 56,412 56,739
Expenditures per PRC ($) Baseline 2,228.82 2,323.94 2,416.85 2,525.84 2,622.94 2,732.60 2,848.76 2,966.87 3,089.68 3,214.95 3,343.96 3,478.00 3,616.85 3,761.25 3,911.41 4,067.56 4,229.95 4,398.82 4,574.43 4,757.06 4,946.97
  Optimistic 2,228.82 2,310.17 2,388.27 2,481.23 2,561.30 2,652.57 2,748.95 2,845.95 2,946.17 3,047.44 3,150.91 3,257.76 3,367.70 3,481.36 3,598.85 3,720.30 3,845.86 3,975.65 4,109.82 4,248.52 4,391.91
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.32
  Optimistic 0.09 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.25
Lost Productivity (US$ Billions) Baseline 0.30 0.33 0.36 0.40 0.43 0.46 0.50 0.53 0.57 0.61 0.65 0.69 0.73 0.77 0.81 0.86 0.90 0.95 1.00 1.04 1.09
  Optimistic 0.30 0.33 0.36 0.39 0.41 0.44 0.47 0.51 0.54 0.57 0.60 0.63 0.66 0.68 0.71 0.73 0.76 0.78 0.81 0.84 0.86
Florida
PRC Baseline 904,996 962,633 996,138 1,030,951 1,069,964 1,108,543 1,148,654 1,188,792 1,230,221 1,273,916 1,317,286 1,361,088 1,405,789 1,450,111 1,494,278 1,538,650 1,583,972 1,631,316 1,678,871 1,726,850 1,775,861
  Optimistic 904,996 962,633 996,138 1,027,886 1,062,204 1,099,071 1,137,409 1,175,677 1,215,331 1,249,783 1,283,464 1,314,074 1,345,581 1,371,735 1,392,135 1,411,016 1,431,414 1,454,552 1,476,393 1,509,703 1,539,720
Expenditures per PRC ($) Baseline 1,957.16 2,028.19 2,097.14 2,177.56 2,248.74 2,328.69 2,412.86 2,497.93 2,585.85 2,675.00 2,766.28 2,860.57 2,957.68 3,058.09 3,161.90 3,269.24 3,380.22 3,494.98 3,613.62 3,736.30 3,863.14
  Optimistic 1,957.16 2,017.91 2,075.92 2,144.63 2,203.48 2,270.24 2,340.39 2,410.61 2,482.80 2,555.36 2,629.14 2,704.95 2,782.58 2,862.43 2,944.58 3,029.08 3,116.01 3,205.43 3,297.42 3,392.05 3,489.39
Total Expenditures (US$ Billions) Baseline 1.77 1.95 2.09 2.24 2.41 2.58 2.77 2.97 3.18 3.41 3.64 3.89 4.16 4.43 4.72 5.03 5.35 5.70 6.07 6.45 6.86
  Optimistic 1.77 1.94 2.07 2.20 2.34 2.50 2.66 2.83 3.02 3.19 3.37 3.55 3.74 3.93 4.10 4.27 4.46 4.66 4.87 5.12 5.37
Lost Productivity (US$ Billions) Baseline 6.90 7.76 8.49 9.32 10.05 10.88 11.75 12.66 13.64 14.66 15.74 16.86 18.04 19.28 20.56 21.89 23.27 24.75 26.29 27.91 29.62
  Optimistic 6.90 7.72 8.39 9.11 9.72 10.46 11.22 12.03 12.88 13.72 14.57 15.37 16.24 17.09 17.88 18.67 19.49 20.38 21.28 22.38 23.47
Georgia
PRC Baseline 427,459 442,722 457,038 470,989 485,938 499,911 513,947 527,435 540,867 554,787 568,068 581,383 594,836 607,362 619,287 631,004 642,932 655,759 668,447 680,484 692,342
  Optimistic 427,459 442,722 457,038 469,589 482,413 495,640 508,916 521,616 534,320 544,277 553,483 561,302 569,361 574,535 576,955 578,661 581,009 584,703 587,830 594,915 600,279
Expenditures per PRC ($) Baseline 1,688.00 1,747.53 1,805.25 1,872.52 1,932.00 1,998.75 2,068.95 2,139.82 2,213.01 2,287.15 2,362.98 2,441.24 2,521.77 2,604.96 2,690.89 2,779.66 2,871.35 2,966.07 3,063.91 3,164.98 3,269.38
  Optimistic 1,688.00 1,738.91 1,787.49 1,844.97 1,894.17 1,949.94 2,008.48 2,067.04 2,127.19 2,187.60 2,248.97 2,311.99 2,376.46 2,442.73 2,510.84 2,580.86 2,652.83 2,726.80 2,802.84 2,881.00 2,961.34
Total Expenditures (US$ Billions) Baseline 0.72 0.77 0.83 0.88 0.94 1.00 1.06 1.13 1.20 1.27 1.34 1.42 1.50 1.58 1.67 1.75 1.85 1.95 2.05 2.15 2.26
  Optimistic 0.72 0.77 0.82 0.87 0.91 0.97 1.02 1.08 1.14 1.19 1.24 1.30 1.35 1.40 1.45 1.49 1.54 1.59 1.65 1.71 1.78
Lost Productivity (US$ Billions) Baseline 3.26 3.57 3.90 4.26 4.56 4.91 5.26 5.62 6.00 6.39 6.79 7.20 7.63 8.07 8.52 8.98 9.45 9.95 10.47 11.00 11.55
  Optimistic 3.26 3.55 3.85 4.16 4.41 4.71 5.02 5.34 5.66 5.97 6.28 6.56 6.87 7.16 7.41 7.66 7.91 8.19 8.47 8.82 9.15
Hawaii
PRC Baseline 58,450 59,356 60,971 62,894 64,913 66,824 68,732 70,497 72,203 73,947 75,538 76,960 78,345 79,563 80,648 81,649 82,614 83,625 84,505 85,241 85,955
  Optimistic 58,450 59,356 60,971 62,707 64,442 66,253 68,059 69,720 71,329 72,546 73,599 74,301 74,989 75,263 75,135 74,876 74,657 74,563 74,313 74,522 74,525
Expenditures per PRC ($) Baseline 2,015.45 2,073.10 2,128.66 2,193.00 2,249.50 2,312.54 2,378.43 2,444.52 2,512.34 2,580.61 2,650.02 2,721.21 2,794.03 2,868.79 2,945.55 3,024.37 3,105.29 3,188.39 3,273.70 3,361.30 3,451.24
  Optimistic 2,015.45 2,064.76 2,111.55 2,166.63 2,213.49 2,266.36 2,321.55 2,376.46 2,432.55 2,488.59 2,545.23 2,603.07 2,661.95 2,722.17 2,783.74 2,846.71 2,911.10 2,976.95 3,044.29 3,113.15 3,183.57
Total Expenditures (US$ 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 0.24 0.25 0.26 0.27 0.28 0.29 0.30
  Optimistic 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.45 0.48 0.52 0.57 0.61 0.66 0.70 0.75 0.80 0.85 0.90 0.95 1.01 1.06 1.11 1.16 1.21 1.27 1.32 1.38 1.43
  Optimistic 0.45 0.48 0.51 0.56 0.59 0.63 0.67 0.71 0.76 0.80 0.84 0.87 0.91 0.94 0.97 0.99 1.02 1.04 1.07 1.10 1.14
Idaho
PRC Baseline 53,106 55,274 57,635 61,456 65,255 68,727 72,042 75,150 78,111 81,005 83,667 86,123 88,500 90,797 93,044 95,261 97,543 99,928 102,361 104,775 107,259
  Optimistic 53,106 55,274 57,635 61,273 64,782 68,139 71,337 74,321 77,166 79,470 81,519 83,148 84,710 85,889 86,684 87,359 88,148 89,100 90,016 91,599 92,996
Expenditures per PRC ($) Baseline 1,645.64 1,720.95 1,794.73 1,881.52 1,959.09 2,046.92 2,140.22 2,235.37 2,334.59 2,436.09 2,540.92 2,650.13 2,763.59 2,881.90 3,005.27 3,133.93 3,268.09 3,408.00 3,553.89 3,706.03 3,864.69
  Optimistic 1,645.64 1,710.06 1,772.05 1,846.01 1,909.89 1,982.87 2,060.12 2,138.07 2,218.82 2,300.60 2,384.36 2,471.06 2,560.49 2,653.15 2,749.16 2,848.65 2,951.74 3,058.57 3,169.25 3,283.95 3,402.79
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.12 0.13 0.14 0.15 0.17 0.18 0.20 0.21 0.23 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.39 0.41
  Optimistic 0.09 0.09 0.10 0.11 0.12 0.14 0.15 0.16 0.17 0.18 0.19 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 0.41 0.45 0.49 0.56 0.61 0.67 0.74 0.80 0.87 0.93 1.00 1.07 1.14 1.21 1.28 1.36 1.43 1.52 1.60 1.69 1.79
  Optimistic 0.41 0.44 0.49 0.54 0.59 0.65 0.70 0.76 0.82 0.87 0.93 0.97 1.02 1.07 1.11 1.16 1.20 1.25 1.30 1.36 1.42
Illinois
PRC Baseline 539,825 545,400 556,462 567,744 580,317 591,853 602,956 613,155 622,646 632,041 640,257 647,903 655,543 662,118 668,161 673,982 680,040 687,130 693,501 698,995 704,158
  Optimistic 539,825 545,400 556,462 566,057 576,108 586,796 597,053 606,391 615,109 620,067 623,818 625,523 627,467 626,331 622,488 618,074 614,543 612,675 609,862 611,099 610,524
Expenditures per PRC ($) Baseline 2,079.97 2,144.32 2,206.48 2,278.62 2,342.14 2,413.13 2,487.50 2,562.28 2,639.17 2,716.76 2,795.80 2,877.05 2,960.32 3,046.01 3,134.18 3,224.90 3,318.24 3,414.29 3,513.12 3,614.80 3,719.43
  Optimistic 2,079.97 2,135.01 2,187.34 2,249.07 2,301.69 2,361.16 2,423.36 2,485.35 2,548.81 2,612.33 2,676.64 2,742.45 2,809.55 2,878.29 2,948.72 3,020.87 3,094.79 3,170.52 3,248.09 3,327.57 3,408.99
Total Expenditures (US$ Billions) Baseline 1.12 1.17 1.23 1.29 1.36 1.43 1.50 1.57 1.64 1.72 1.79 1.86 1.94 2.02 2.09 2.17 2.26 2.35 2.44 2.53 2.62
  Optimistic 1.12 1.16 1.22 1.27 1.33 1.39 1.45 1.51 1.57 1.62 1.67 1.72 1.76 1.80 1.84 1.87 1.90 1.94 1.98 2.03 2.08
Lost Productivity (US$ Billions) Baseline 4.12 4.40 4.74 5.13 5.45 5.81 6.17 6.53 6.90 7.28 7.65 8.02 8.41 8.80 9.19 9.59 9.99 10.42 10.86 11.30 11.74
  Optimistic 4.12 4.37 4.69 5.02 5.27 5.58 5.89 6.20 6.52 6.80 7.08 7.31 7.57 7.80 8.00 8.18 8.37 8.59 8.79 9.06 9.31
Indiana
PRC Baseline 282,531 289,790 296,449 303,238 310,404 316,788 322,837 328,356 333,664 338,935 343,610 348,081 352,368 356,088 359,497 362,631 365,825 369,460 373,108 376,284 379,444
  Optimistic 282,531 289,790 296,449 302,336 308,153 314,081 319,677 324,734 329,625 332,514 334,788 336,058 337,276 336,842 334,923 332,550 330,591 329,426 328,110 328,967 328,988
Expenditures per PRC ($) Baseline 2,185.14 2,258.99 2,330.51 2,413.74 2,487.22 2,569.57 2,656.07 2,743.28 2,833.20 2,924.17 3,017.10 3,112.87 3,211.28 3,312.81 3,417.55 3,525.59 3,637.06 3,752.05 3,870.67 3,993.04 4,119.29
  Optimistic 2,185.14 2,248.30 2,308.49 2,379.65 2,440.46 2,509.33 2,581.53 2,653.67 2,727.68 2,801.92 2,877.27 2,954.53 3,033.49 3,114.57 3,197.81 3,283.27 3,371.02 3,461.11 3,553.62 3,648.59 3,746.10
Total Expenditures (US$ Billions) Baseline 0.62 0.65 0.69 0.73 0.77 0.81 0.86 0.90 0.95 0.99 1.04 1.08 1.13 1.18 1.23 1.28 1.33 1.39 1.44 1.50 1.56
  Optimistic 0.62 0.65 0.68 0.72 0.75 0.79 0.83 0.86 0.90 0.93 0.96 0.99 1.02 1.05 1.07 1.09 1.11 1.14 1.17 1.20 1.23
Lost Productivity (US$ Billions) Baseline 2.16 2.34 2.53 2.74 2.91 3.11 3.30 3.50 3.70 3.90 4.10 4.31 4.52 4.73 4.95 5.16 5.37 5.61 5.84 6.08 6.33
  Optimistic 2.16 2.32 2.50 2.68 2.82 2.99 3.15 3.32 3.49 3.65 3.80 3.93 4.07 4.20 4.30 4.40 4.50 4.62 4.73 4.88 5.01
Iowa
PRC Baseline 115,203 117,238 120,106 123,660 127,317 130,545 133,628 136,441 139,083 141,609 143,766 145,699 147,485 149,090 150,550 151,887 153,256 154,707 156,112 157,372 158,570
  Optimistic 115,203 117,238 120,106 123,292 126,393 129,429 132,319 134,935 137,399 138,926 140,075 140,667 141,169 141,032 140,259 139,288 138,495 137,944 137,285 137,583 137,484
Expenditures per PRC ($) Baseline 2,052.62 2,125.85 2,196.91 2,279.74 2,353.01 2,435.26 2,521.81 2,609.22 2,699.52 2,791.02 2,884.66 2,981.33 3,080.84 3,183.67 3,289.93 3,399.74 3,513.22 3,630.48 3,751.66 3,876.88 4,006.28
  Optimistic 2,052.62 2,115.26 2,175.04 2,245.82 2,306.41 2,375.12 2,447.27 2,519.47 2,593.65 2,668.18 2,743.93 2,821.72 2,901.33 2,983.19 3,067.37 3,153.91 3,242.90 3,334.40 3,428.49 3,525.22 3,624.69
Total Expenditures (US$ Billions) Baseline 0.24 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.50 0.52 0.54 0.56 0.59 0.61 0.64
  Optimistic 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.36 0.37 0.38 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.47 0.49 0.50
Lost Productivity (US$ Billions) Baseline 0.88 0.95 1.02 1.12 1.20 1.28 1.37 1.45 1.54 1.63 1.72 1.80 1.89 1.98 2.07 2.16 2.25 2.35 2.45 2.54 2.64
  Optimistic 0.88 0.94 1.01 1.09 1.16 1.23 1.30 1.38 1.46 1.52 1.59 1.64 1.70 1.76 1.80 1.84 1.89 1.93 1.98 2.04 2.10
Kansas
PRC Baseline 95,551 97,997 100,355 102,962 105,751 108,282 110,750 113,036 115,262 117,458 119,349 121,034 122,560 123,837 124,977 126,025 127,181 128,522 129,796 130,933 132,130
  Optimistic 95,551 97,997 100,355 102,656 104,984 107,356 109,666 111,789 113,867 115,232 116,285 116,854 117,311 117,144 116,434 115,571 114,932 114,595 114,142 114,469 114,560
Expenditures per PRC ($) Baseline 2,062.45 2,135.59 2,206.53 2,289.21 2,362.34 2,444.40 2,530.74 2,617.92 2,707.96 2,799.19 2,892.52 2,988.86 3,088.00 3,190.44 3,296.27 3,405.62 3,518.59 3,635.31 3,755.90 3,880.49 4,009.21
  Optimistic 2,062.45 2,125.01 2,184.70 2,255.35 2,315.82 2,384.39 2,456.38 2,528.40 2,602.38 2,676.71 2,752.22 2,829.77 2,909.12 2,990.70 3,074.56 3,160.78 3,249.41 3,340.53 3,434.20 3,530.51 3,629.51
Total Expenditures (US$ Billions) Baseline 0.20 0.21 0.22 0.24 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.49 0.51 0.53
  Optimistic 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.37 0.38 0.39 0.40 0.42
Lost Productivity (US$ Billions) Baseline 0.73 0.79 0.86 0.93 0.99 1.06 1.13 1.20 1.28 1.35 1.43 1.50 1.57 1.65 1.72 1.79 1.87 1.95 2.03 2.12 2.20
  Optimistic 0.73 0.79 0.85 0.91 0.96 1.02 1.08 1.14 1.21 1.26 1.32 1.37 1.42 1.46 1.50 1.53 1.57 1.61 1.65 1.70 1.75
Kentucky
PRC Baseline 219,242 223,731 229,161 234,869 241,016 246,747 252,260 257,316 262,275 267,313 271,898 276,304 280,644 284,536 288,111 291,453 294,781 298,368 301,977 305,289 308,439
  Optimistic 219,242 223,731 229,161 234,171 239,268 244,639 249,791 254,477 259,100 262,249 264,916 266,761 268,625 269,157 268,416 267,276 266,389 266,038 265,558 266,900 267,425
Expenditures per PRC ($) Baseline 2,057.14 2,140.51 2,221.78 2,316.93 2,401.51 2,496.86 2,597.65 2,699.92 2,806.05 2,914.09 3,025.14 3,140.28 3,259.34 3,382.91 3,511.16 3,644.27 3,782.43 3,925.83 4,074.66 4,229.14 4,389.48
  Optimistic 2,057.14 2,128.45 2,196.78 2,277.98 2,347.78 2,427.23 2,510.98 2,595.12 2,681.91 2,769.45 2,858.74 2,950.80 3,045.37 3,142.96 3,243.69 3,347.65 3,454.93 3,565.66 3,679.93 3,797.87 3,919.59
Total Expenditures (US$ Billions) Baseline 0.45 0.48 0.51 0.54 0.58 0.62 0.66 0.69 0.74 0.78 0.82 0.87 0.91 0.96 1.01 1.06 1.11 1.17 1.23 1.29 1.35
  Optimistic 0.45 0.48 0.50 0.53 0.56 0.59 0.63 0.66 0.69 0.73 0.76 0.79 0.82 0.85 0.87 0.89 0.92 0.95 0.98 1.01 1.05
Lost Productivity (US$ Billions) Baseline 1.67 1.80 1.95 2.12 2.26 2.42 2.58 2.74 2.91 3.08 3.25 3.42 3.60 3.78 3.96 4.15 4.33 4.53 4.73 4.93 5.14
  Optimistic 1.67 1.79 1.93 2.08 2.19 2.33 2.46 2.60 2.75 2.88 3.01 3.12 3.24 3.35 3.45 3.54 3.63 3.73 3.83 3.96 4.08
Louisiana
PRC Baseline 239,139 246,541 252,904 259,095 265,821 271,897 277,888 283,344 288,450 293,460 297,808 301,849 305,648 309,024 312,087 314,928 317,652 320,468 323,116 325,550 327,935
  Optimistic 239,139 246,541 252,904 258,325 263,894 269,574 275,168 280,218 284,959 287,900 290,161 291,423 292,557 292,322 290,754 288,804 287,058 285,743 284,148 284,613 284,328
Expenditures per PRC ($) Baseline 1,946.57 2,004.26 2,059.91 2,124.43 2,181.15 2,244.47 2,310.73 2,377.27 2,445.60 2,514.47 2,584.54 2,656.49 2,730.14 2,805.83 2,883.63 2,963.58 3,045.74 3,130.19 3,216.97 3,306.16 3,397.83
  Optimistic 1,946.57 1,995.92 2,042.78 2,097.99 2,145.01 2,198.09 2,253.56 2,308.78 2,365.25 2,421.71 2,478.81 2,537.19 2,596.65 2,657.51 2,719.80 2,783.54 2,848.78 2,915.55 2,983.89 3,053.82 3,125.40
Total Expenditures (US$ Billions) Baseline 0.46 0.49 0.52 0.55 0.58 0.61 0.64 0.67 0.71 0.74 0.77 0.80 0.83 0.87 0.90 0.93 0.97 1.00 1.04 1.08 1.11
  Optimistic 0.46 0.49 0.52 0.54 0.57 0.59 0.62 0.65 0.67 0.70 0.72 0.74 0.76 0.78 0.79 0.80 0.82 0.83 0.85 0.87 0.89
Lost Productivity (US$ Billions) Baseline 1.82 1.99 2.16 2.34 2.50 2.67 2.84 3.02 3.20 3.38 3.56 3.74 3.92 4.11 4.29 4.48 4.67 4.86 5.06 5.26 5.47
  Optimistic 1.82 1.98 2.13 2.29 2.41 2.56 2.71 2.87 3.02 3.16 3.29 3.41 3.53 3.64 3.73 3.82 3.91 4.00 4.10 4.22 4.33
Maine
PRC Baseline 69,379 71,407 73,792 77,658 81,584 85,240 88,726 91,922 94,999 98,006 100,718 103,184 105,510 107,636 109,645 111,469 113,150 114,860 116,470 117,955 119,384
  Optimistic 69,379 71,407 73,792 77,428 80,992 84,512 87,857 90,908 93,849 96,149 98,132 99,620 100,991 101,818 102,150 102,222 102,252 102,414 102,423 103,122 103,509
Expenditures per PRC ($) Baseline 2,003.01 2,088.31 2,171.63 2,269.36 2,356.42 2,454.73 2,558.86 2,664.73 2,774.80 2,887.07 3,002.68 3,122.79 3,247.20 3,376.57 3,511.09 3,650.97 3,796.42 3,947.67 4,104.94 4,268.48 4,438.54
  Optimistic 2,003.01 2,075.97 2,146.01 2,229.36 2,301.15 2,382.98 2,469.38 2,556.33 2,646.17 2,736.94 2,829.67 2,925.43 3,023.95 3,125.79 3,231.06 3,339.88 3,452.36 3,568.63 3,688.81 3,813.05 3,941.46
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.18 0.19 0.21 0.23 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.48 0.50 0.53
  Optimistic 0.14 0.15 0.16 0.17 0.19 0.20 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.32 0.33 0.34 0.35 0.37 0.38 0.39 0.41
Lost Productivity (US$ Billions) Baseline 0.53 0.58 0.63 0.70 0.77 0.84 0.91 0.98 1.05 1.13 1.20 1.28 1.35 1.43 1.51 1.59 1.66 1.74 1.82 1.91 1.99
  Optimistic 0.53 0.57 0.62 0.69 0.74 0.80 0.87 0.93 0.99 1.06 1.11 1.16 1.22 1.27 1.31 1.35 1.39 1.44 1.48 1.53 1.58
Maryland
PRC Baseline 241,765 244,373 250,454 256,351 263,081 269,592 276,134 282,293 288,338 294,555 300,373 306,082 311,645 316,611 321,157 325,311 329,228 333,293 336,889 339,996 342,866
  Optimistic 241,765 244,373 250,454 255,589 261,173 267,289 273,430 279,178 284,848 288,975 292,660 295,509 298,298 299,499 299,204 298,326 297,519 297,179 296,259 297,243 297,274
Expenditures per PRC ($) Baseline 1,937.26 2,004.52 2,069.72 2,145.65 2,212.76 2,288.02 2,367.14 2,446.99 2,529.39 2,612.82 2,698.12 2,786.10 2,876.59 2,970.02 3,066.48 3,166.08 3,268.91 3,375.08 3,484.70 3,597.87 3,714.73
  Optimistic 1,937.26 1,994.79 2,049.65 2,114.55 2,170.07 2,232.98 2,298.98 2,364.98 2,432.73 2,500.76 2,569.84 2,640.73 2,713.23 2,787.73 2,864.27 2,942.91 3,023.71 3,106.73 3,192.02 3,279.66 3,369.71
Total Expenditures (US$ Billions) Baseline 0.47 0.49 0.52 0.55 0.58 0.62 0.65 0.69 0.73 0.77 0.81 0.85 0.90 0.94 0.98 1.03 1.08 1.12 1.17 1.22 1.27
  Optimistic 0.47 0.49 0.51 0.54 0.57 0.60 0.63 0.66 0.69 0.72 0.75 0.78 0.81 0.83 0.86 0.88 0.90 0.92 0.95 0.97 1.00
Lost Productivity (US$ Billions) Baseline 1.84 1.97 2.13 2.32 2.47 2.65 2.82 3.01 3.20 3.39 3.59 3.79 4.00 4.21 4.42 4.63 4.84 5.06 5.28 5.50 5.72
  Optimistic 1.84 1.96 2.11 2.27 2.39 2.54 2.70 2.86 3.02 3.17 3.32 3.46 3.60 3.73 3.84 3.95 4.05 4.16 4.27 4.41 4.53
Massachusetts
PRC Baseline 285,149 289,319 295,382 301,911 309,009 315,387 321,893 328,107 334,393 340,971 347,202 353,310 359,494 365,202 370,422 375,304 379,896 384,747 389,001 392,676 396,122
  Optimistic 285,149 289,319 295,382 301,014 306,768 312,692 318,742 324,487 330,345 334,512 338,287 341,106 344,097 345,463 345,101 344,172 343,307 343,057 342,086 343,298 343,449
Expenditures per PRC ($) Baseline 2,322.06 2,398.65 2,472.77 2,558.95 2,634.98 2,720.12 2,809.48 2,899.50 2,992.25 3,086.02 3,181.72 3,280.29 3,381.49 3,485.83 3,593.38 3,704.25 3,818.54 3,936.36 4,057.81 4,183.01 4,312.07
  Optimistic 2,322.06 2,387.57 2,449.95 2,523.65 2,586.59 2,657.82 2,732.45 2,806.97 2,883.37 2,959.96 3,037.63 3,117.24 3,198.54 3,281.96 3,367.57 3,455.40 3,545.52 3,638.00 3,732.89 3,830.25 3,930.15
Total Expenditures (US$ Billions) Baseline 0.66 0.69 0.73 0.77 0.81 0.86 0.90 0.95 1.00 1.05 1.10 1.16 1.22 1.27 1.33 1.39 1.45 1.51 1.58 1.64 1.71
  Optimistic 0.66 0.69 0.72 0.76 0.79 0.83 0.87 0.91 0.95 0.99 1.03 1.06 1.10 1.13 1.16 1.19 1.22 1.25 1.28 1.31 1.35
Lost Productivity (US$ Billions) Baseline 2.18 2.33 2.52 2.73 2.90 3.10 3.29 3.49 3.71 3.92 4.15 4.38 4.61 4.86 5.10 5.34 5.58 5.84 6.09 6.35 6.61
  Optimistic 2.18 2.32 2.49 2.67 2.81 2.97 3.14 3.32 3.50 3.67 3.84 3.99 4.15 4.30 4.43 4.55 4.68 4.81 4.93 5.09 5.24
Michigan
PRC Baseline 465,425 475,132 486,544 498,277 511,151 522,744 533,797 543,756 553,271 562,854 571,412 579,505 587,584 594,935 601,733 607,952 614,211 621,050 627,389 632,852 637,934
  Optimistic 465,425 475,132 486,544 496,796 507,443 518,278 528,571 537,757 546,574 552,191 556,741 559,488 562,419 562,779 560,600 557,521 555,054 553,755 551,724 553,272 553,106
Expenditures per PRC ($) Baseline 2,021.67 2,082.20 2,140.60 2,208.32 2,267.88 2,334.40 2,404.02 2,473.95 2,545.79 2,618.20 2,691.91 2,767.61 2,845.13 2,924.82 3,006.74 3,090.95 3,177.52 3,266.52 3,358.01 3,452.06 3,548.75
  Optimistic 2,021.67 2,073.44 2,122.61 2,180.58 2,229.94 2,285.69 2,343.95 2,401.98 2,461.33 2,520.68 2,580.72 2,642.12 2,704.67 2,768.71 2,834.27 2,901.37 2,970.07 3,040.39 3,112.38 3,186.07 3,261.50
Total Expenditures (US$ Billions) Baseline 0.94 0.99 1.04 1.10 1.16 1.22 1.28 1.35 1.41 1.47 1.54 1.60 1.67 1.74 1.81 1.88 1.95 2.03 2.11 2.18 2.26
  Optimistic 0.94 0.99 1.03 1.08 1.13 1.18 1.24 1.29 1.35 1.39 1.44 1.48 1.52 1.56 1.59 1.62 1.65 1.68 1.72 1.76 1.80
Lost Productivity (US$ Billions) Baseline 3.55 3.83 4.15 4.50 4.80 5.13 5.46 5.79 6.13 6.48 6.83 7.18 7.54 7.91 8.28 8.65 9.02 9.42 9.83 10.23 10.64
  Optimistic 3.55 3.81 4.10 4.40 4.64 4.93 5.21 5.50 5.79 6.06 6.32 6.54 6.79 7.01 7.20 7.38 7.56 7.76 7.95 8.20 8.43
Minnesota
PRC Baseline 162,741 166,080 171,247 176,948 183,215 189,241 195,206 200,915 206,493 211,974 216,985 221,565 225,889 229,838 233,502 236,991 240,537 244,210 247,725 250,887 254,003
  Optimistic 162,741 166,080 171,247 176,422 181,887 187,624 193,295 198,698 203,994 207,958 211,413 213,912 216,215 217,416 217,541 217,332 217,370 217,748 217,849 219,338 220,228
Expenditures per PRC ($) Baseline 2,323.83 2,416.01 2,505.79 2,610.82 2,704.11 2,809.19 2,920.18 3,032.71 3,149.38 3,268.07 3,389.96 3,516.25 3,646.72 3,782.04 3,922.38 4,067.92 4,218.87 4,375.42 4,537.77 4,706.15 4,880.78
  Optimistic 2,323.83 2,402.68 2,478.17 2,567.82 2,644.84 2,732.44 2,824.71 2,917.35 3,012.85 3,109.10 3,207.22 3,308.30 3,412.07 3,519.10 3,629.49 3,743.33 3,860.75 3,981.86 4,106.76 4,235.58 4,368.44
Total Expenditures (US$ Billions) Baseline 0.38 0.40 0.43 0.46 0.50 0.53 0.57 0.61 0.65 0.69 0.74 0.78 0.82 0.87 0.92 0.96 1.01 1.07 1.12 1.18 1.24
  Optimistic 0.38 0.40 0.42 0.45 0.48 0.51 0.55 0.58 0.61 0.65 0.68 0.71 0.74 0.77 0.79 0.81 0.84 0.87 0.89 0.93 0.96
Lost Productivity (US$ Billions) Baseline 1.24 1.34 1.46 1.60 1.72 1.86 2.00 2.14 2.29 2.44 2.59 2.74 2.90 3.06 3.21 3.37 3.53 3.70 3.88 4.05 4.24
  Optimistic 1.24 1.33 1.44 1.56 1.66 1.78 1.91 2.03 2.16 2.28 2.40 2.50 2.61 2.71 2.79 2.88 2.96 3.05 3.14 3.25 3.36
Mississippi
PRC Baseline 198,542 205,395 211,173 216,869 222,795 228,147 233,346 238,163 242,822 247,554 251,910 256,124 260,297 264,018 267,546 271,026 274,453 278,138 281,769 285,248 288,802
  Optimistic 198,542 205,395 211,173 216,224 221,179 226,198 231,061 235,536 239,883 242,864 245,442 247,277 249,149 249,748 249,257 248,544 248,019 248,000 247,787 249,378 250,399
Expenditures per PRC ($) Baseline 1,735.64 1,806.78 1,876.16 1,957.41 2,029.69 2,111.19 2,197.38 2,284.87 2,375.70 2,468.21 2,563.34 2,662.02 2,764.09 2,870.07 2,980.11 3,094.38 3,213.02 3,336.22 3,464.14 3,596.96 3,734.87
  Optimistic 1,735.64 1,796.49 1,854.82 1,924.15 1,983.79 2,051.68 2,123.27 2,195.23 2,269.48 2,344.39 2,420.85 2,499.68 2,580.71 2,664.35 2,750.71 2,839.87 2,931.92 3,026.95 3,125.06 3,226.35 3,330.92
Total Expenditures (US$ Billions) Baseline 0.34 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.58 0.61 0.65 0.68 0.72 0.76 0.80 0.84 0.88 0.93 0.98 1.03 1.08
  Optimistic 0.34 0.37 0.39 0.42 0.44 0.46 0.49 0.52 0.54 0.57 0.59 0.62 0.64 0.67 0.69 0.71 0.73 0.75 0.77 0.80 0.83
Lost Productivity (US$ Billions) Baseline 1.51 1.66 1.80 1.96 2.09 2.24 2.39 2.54 2.69 2.85 3.01 3.17 3.34 3.51 3.68 3.86 4.03 4.22 4.41 4.61 4.82
  Optimistic 1.51 1.65 1.78 1.92 2.02 2.15 2.28 2.41 2.54 2.67 2.79 2.89 3.01 3.11 3.20 3.29 3.38 3.48 3.57 3.70 3.82
Missouri
PRC Baseline 230,669 234,288 239,667 245,359 251,635 257,415 263,155 268,550 273,856 279,144 283,845 288,158 292,228 295,761 299,006 301,976 304,975 308,288 311,501 314,374 317,204
  Optimistic 230,669 234,288 239,667 244,629 249,810 255,216 260,579 265,588 270,541 273,856 276,557 278,204 279,712 279,776 278,567 276,927 275,602 274,883 273,933 274,842 275,025
Expenditures per PRC ($) Baseline 2,317.50 2,401.46 2,482.96 2,578.01 2,662.14 2,756.62 2,856.09 2,956.61 3,060.50 3,165.83 3,273.67 3,385.06 3,499.78 3,618.38 3,741.01 3,867.79 3,998.86 4,134.38 4,274.49 4,419.35 4,569.12
  Optimistic 2,317.50 2,389.31 2,457.88 2,539.09 2,608.64 2,687.55 2,770.44 2,853.43 2,938.73 3,024.47 3,111.65 3,201.21 3,292.92 3,387.26 3,484.30 3,584.11 3,686.79 3,792.41 3,901.06 4,012.82 4,127.78
Total Expenditures (US$ Billions) Baseline 0.54 0.56 0.60 0.63 0.67 0.71 0.75 0.79 0.84 0.88 0.93 0.98 1.02 1.07 1.12 1.17 1.22 1.27 1.33 1.39 1.45
  Optimistic 0.54 0.56 0.59 0.62 0.65 0.69 0.72 0.76 0.80 0.83 0.86 0.89 0.92 0.95 0.97 0.99 1.02 1.04 1.07 1.10 1.14
Lost Productivity (US$ Billions) Baseline 1.76 1.89 2.04 2.22 2.36 2.53 2.69 2.86 3.04 3.21 3.39 3.57 3.75 3.93 4.11 4.30 4.48 4.68 4.88 5.08 5.29
  Optimistic 1.76 1.88 2.02 2.17 2.29 2.43 2.57 2.72 2.87 3.01 3.14 3.25 3.38 3.48 3.58 3.66 3.75 3.85 3.95 4.07 4.19
Montana
PRC Baseline 31,105 32,371 33,558 35,887 38,093 40,099 41,969 43,682 45,266 46,760 48,074 49,233 50,297 51,245 52,140 52,970 53,802 54,658 55,507 56,318 57,138
  Optimistic 31,105 32,371 33,558 35,781 37,817 39,757 41,558 43,200 44,718 45,874 46,840 47,532 48,143 48,476 48,576 48,576 48,620 48,736 48,813 49,236 49,540
Expenditures per PRC ($) Baseline 1,963.69 2,039.94 2,114.14 2,200.88 2,277.86 2,364.51 2,455.95 2,548.59 2,644.57 2,742.13 2,842.24 2,945.89 3,052.89 3,163.78 3,278.70 3,397.79 3,521.21 3,649.10 3,781.65 3,919.01 4,061.35
  Optimistic 1,963.69 2,028.90 2,091.31 2,165.37 2,228.94 2,301.20 2,377.28 2,453.59 2,532.21 2,611.40 2,692.07 2,775.12 2,860.33 2,948.16 3,038.68 3,131.99 3,228.15 3,327.27 3,429.44 3,534.74 3,643.27
Total Expenditures (US$ Billions) Baseline 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.11 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
  Optimistic 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.24 0.26 0.29 0.32 0.36 0.39 0.43 0.47 0.50 0.54 0.57 0.61 0.65 0.68 0.72 0.75 0.79 0.83 0.87 0.91 0.95
  Optimistic 0.24 0.26 0.28 0.32 0.35 0.38 0.41 0.44 0.47 0.50 0.53 0.56 0.58 0.60 0.62 0.64 0.66 0.68 0.70 0.73 0.76
Nebraska
PRC Baseline 65,024 66,546 68,023 69,762 71,589 73,290 74,952 76,473 77,897 79,278 80,435 81,406 82,282 83,024 83,693 84,279 84,907 85,598 86,261 86,898 87,524
  Optimistic 65,024 66,546 68,023 69,555 71,070 72,664 74,219 75,630 76,954 77,776 78,369 78,594 78,758 78,536 77,972 77,288 76,729 76,323 75,857 75,970 75,886
Expenditures per PRC ($) Baseline 2,211.70 2,300.74 2,387.52 2,489.09 2,579.37 2,681.10 2,788.62 2,897.69 3,010.84 3,126.01 3,244.35 3,367.03 3,493.84 3,625.43 3,761.97 3,903.66 4,050.68 4,203.24 4,361.55 4,525.81 4,696.27
  Optimistic 2,211.70 2,287.86 2,360.83 2,447.51 2,522.02 2,606.80 2,696.16 2,785.91 2,878.47 2,971.80 3,067.00 3,165.11 3,265.88 3,369.86 3,477.15 3,587.85 3,702.08 3,819.95 3,941.57 4,067.06 4,196.55
Total Expenditures (US$ Billions) Baseline 0.14 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 0.31 0.33 0.34 0.36 0.38 0.39 0.41
  Optimistic 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 0.26 0.27 0.28 0.28 0.29 0.30 0.31 0.32
Lost Productivity (US$ Billions) Baseline 0.50 0.54 0.58 0.63 0.67 0.72 0.77 0.81 0.86 0.91 0.96 1.01 1.06 1.10 1.15 1.20 1.25 1.30 1.35 1.40 1.46
  Optimistic 0.50 0.53 0.57 0.62 0.65 0.69 0.73 0.77 0.82 0.85 0.89 0.92 0.95 0.98 1.00 1.02 1.04 1.07 1.09 1.13 1.16
Nevada
PRC Baseline 87,017 93,492 98,050 102,644 107,661 112,646 117,726 122,807 128,035 133,489 138,829 144,219 149,742 155,251 160,822 166,455 172,217 178,206 184,168 190,037 195,933
  Optimistic 87,017 93,492 98,050 102,339 106,880 111,684 116,574 121,452 126,486 130,960 135,265 139,238 143,329 146,860 149,829 152,647 155,630 158,896 161,957 166,140 169,880
Expenditures per PRC ($) Baseline 1,902.15 2,001.46 2,099.35 2,215.17 2,319.35 2,437.97 2,564.75 2,694.83 2,831.29 2,971.72 3,117.61 3,270.48 3,430.21 3,597.73 3,773.44 3,957.73 4,151.02 4,353.76 4,566.39 4,789.41 5,023.31
  Optimistic 1,902.15 1,987.09 2,069.27 2,167.80 2,253.38 2,351.61 2,456.13 2,562.16 2,672.54 2,784.92 2,900.59 3,020.92 3,145.64 3,275.51 3,410.74 3,551.55 3,698.18 3,850.86 4,009.85 4,175.40 4,347.78
Total Expenditures (US$ Billions) Baseline 0.17 0.19 0.21 0.23 0.25 0.27 0.30 0.33 0.36 0.40 0.43 0.47 0.51 0.56 0.61 0.66 0.71 0.78 0.84 0.91 0.98
  Optimistic 0.17 0.19 0.20 0.22 0.24 0.26 0.29 0.31 0.34 0.36 0.39 0.42 0.45 0.48 0.51 0.54 0.58 0.61 0.65 0.69 0.74
Lost Productivity (US$ Billions) Baseline 0.66 0.75 0.84 0.93 1.01 1.11 1.20 1.31 1.42 1.54 1.66 1.79 1.92 2.06 2.21 2.37 2.53 2.70 2.88 3.07 3.27
  Optimistic 0.66 0.75 0.83 0.91 0.98 1.06 1.15 1.24 1.34 1.44 1.54 1.63 1.73 1.83 1.92 2.02 2.12 2.23 2.33 2.46 2.59
New Hampshire
PRC Baseline 51,675 53,318 55,314 58,249 61,270 64,129 66,932 69,575 72,181 74,716 77,092 79,307 81,417 83,371 85,178 86,858 88,481 90,100 91,616 93,016 94,350
  Optimistic 51,675 53,318 55,314 58,076 60,825 63,581 66,276 68,807 71,307 73,301 75,112 76,567 77,930 78,865 79,355 79,653 79,959 80,337 80,567 81,319 81,804
Expenditures per PRC ($) Baseline 1,788.34 1,857.27 1,924.33 2,002.71 2,072.24 2,150.49 2,233.05 2,316.66 2,403.26 2,491.27 2,581.55 2,675.01 2,771.46 2,871.38 2,974.91 3,082.17 3,193.30 3,308.44 3,427.73 3,551.32 3,679.36
  Optimistic 1,788.34 1,847.30 1,903.70 1,970.62 2,028.05 2,093.32 2,162.01 2,230.91 2,301.87 2,373.32 2,446.10 2,521.01 2,597.85 2,677.03 2,758.62 2,842.70 2,929.35 3,018.63 3,110.64 3,205.45 3,303.15
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.35
  Optimistic 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.27
Lost Productivity (US$ Billions) Baseline 0.39 0.43 0.47 0.53 0.58 0.63 0.68 0.74 0.80 0.86 0.92 0.98 1.05 1.11 1.17 1.24 1.30 1.37 1.43 1.50 1.57
  Optimistic 0.39 0.43 0.47 0.51 0.56 0.60 0.65 0.70 0.76 0.80 0.85 0.90 0.94 0.98 1.02 1.05 1.09 1.13 1.16 1.21 1.25
New Jersey
PRC Baseline 439,626 451,671 461,120 470,851 482,381 493,553 504,581 514,770 524,780 535,139 544,827 554,292 563,721 572,373 580,303 587,789 595,240 603,231 610,515 617,030 623,482
  Optimistic 439,626 451,671 461,120 469,451 478,882 489,336 499,641 509,091 518,428 525,001 530,839 535,146 539,578 541,438 540,636 539,031 537,910 537,867 536,885 539,440 540,576
Expenditures per PRC ($) Baseline 1,979.92 2,043.09 2,104.16 2,175.10 2,237.61 2,307.55 2,380.88 2,454.68 2,530.64 2,607.35 2,685.57 2,766.04 2,848.60 2,933.62 3,021.17 3,111.35 3,204.21 3,299.84 3,398.33 3,499.76 3,604.21
  Optimistic 1,979.92 2,033.95 2,085.36 2,146.04 2,197.81 2,256.36 2,317.65 2,378.79 2,441.42 2,504.15 2,567.72 2,632.81 2,699.24 2,767.34 2,837.16 2,908.74 2,982.13 3,057.37 3,134.51 3,213.60 3,294.68
Total Expenditures (US$ Billions) Baseline 0.87 0.92 0.97 1.02 1.08 1.14 1.20 1.26 1.33 1.40 1.46 1.53 1.61 1.68 1.75 1.83 1.91 1.99 2.07 2.16 2.25
  Optimistic 0.87 0.92 0.96 1.01 1.05 1.10 1.16 1.21 1.27 1.31 1.36 1.41 1.46 1.50 1.53 1.57 1.60 1.64 1.68 1.73 1.78
Lost Productivity (US$ Billions) Baseline 3.35 3.64 3.93 4.26 4.53 4.84 5.16 5.48 5.82 6.16 6.51 6.87 7.24 7.61 7.98 8.36 8.75 9.15 9.56 9.97 10.40
  Optimistic 3.35 3.62 3.88 4.16 4.38 4.65 4.93 5.21 5.50 5.76 6.03 6.26 6.51 6.74 6.94 7.13 7.33 7.54 7.74 8.00 8.24
New Mexico
PRC Baseline 66,000 69,654 72,469 75,745 79,275 82,691 86,063 89,281 92,440 95,601 98,497 101,162 103,720 106,054 108,235 110,304 112,330 114,354 116,247 118,029 119,788
  Optimistic 66,000 69,654 72,469 75,520 78,700 81,984 85,221 88,296 91,322 93,790 95,968 97,668 99,277 100,322 100,837 101,154 101,511 101,963 102,227 103,187 103,859
Expenditures per PRC ($) Baseline 1,560.90 1,616.73 1,670.90 1,734.05 1,789.91 1,852.63 1,918.62 1,985.29 2,054.15 2,123.95 2,195.38 2,269.12 2,345.04 2,423.50 2,504.58 2,588.38 2,674.97 2,764.47 2,856.96 2,952.55 3,051.33
  Optimistic 1,560.90 1,608.65 1,654.23 1,708.19 1,754.38 1,806.77 1,861.79 1,916.84 1,973.42 2,030.26 2,088.03 2,147.36 2,208.10 2,270.55 2,334.77 2,400.80 2,468.70 2,538.52 2,610.32 2,684.14 2,760.06
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.33 0.35 0.37
  Optimistic 0.10 0.11 0.12 0.13 0.14 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
Lost Productivity (US$ Billions) Baseline 0.50 0.56 0.62 0.68 0.74 0.81 0.88 0.95 1.02 1.10 1.18 1.25 1.33 1.41 1.49 1.57 1.65 1.73 1.82 1.91 2.00
  Optimistic 0.50 0.56 0.61 0.67 0.72 0.78 0.84 0.90 0.97 1.03 1.09 1.14 1.20 1.25 1.30 1.34 1.38 1.43 1.47 1.53 1.58
New York
PRC Baseline 1,019,710 1,020,189 1,038,647 1,057,189 1,078,050 1,097,170 1,116,330 1,134,381 1,151,447 1,168,929 1,185,120 1,200,910 1,217,064 1,231,122 1,243,236 1,254,302 1,264,971 1,276,838 1,286,214 1,292,798 1,298,617
  Optimistic 1,019,710 1,020,189 1,038,647 1,054,046 1,070,231 1,087,795 1,105,402 1,121,865 1,137,511 1,146,784 1,154,691 1,159,429 1,164,939 1,164,582 1,158,253 1,150,256 1,143,138 1,138,483 1,131,093 1,130,232 1,125,936
Expenditures per PRC ($) Baseline 2,174.96 2,246.02 2,314.77 2,394.70 2,465.18 2,544.09 2,626.89 2,710.27 2,796.16 2,882.96 2,971.53 3,062.72 3,156.34 3,252.81 3,352.24 3,454.70 3,560.30 3,669.12 3,781.27 3,896.84 4,015.95
  Optimistic 2,174.96 2,235.74 2,293.61 2,361.96 2,420.31 2,486.34 2,555.51 2,624.55 2,695.31 2,766.24 2,838.15 2,911.84 2,987.07 3,064.25 3,143.43 3,224.65 3,307.97 3,393.45 3,481.13 3,571.07 3,663.35
Total Expenditures (US$ Billions) Baseline 2.22 2.29 2.40 2.53 2.66 2.79 2.93 3.07 3.22 3.37 3.52 3.68 3.84 4.00 4.17 4.33 4.50 4.68 4.86 5.04 5.22
  Optimistic 2.22 2.28 2.38 2.49 2.59 2.70 2.82 2.94 3.07 3.17 3.28 3.38 3.48 3.57 3.64 3.71 3.78 3.86 3.94 4.04 4.12
Lost Productivity (US$ Billions) Baseline 7.78 8.22 8.85 9.56 10.12 10.77 11.42 12.08 12.76 13.46 14.16 14.87 15.62 16.37 17.11 17.84 18.59 19.37 20.14 20.89 21.66
  Optimistic 7.78 8.18 8.75 9.34 9.79 10.35 10.90 11.48 12.06 12.59 13.11 13.56 14.06 14.51 14.88 15.22 15.57 15.95 16.30 16.75 17.16
North Carolina
PRC Baseline 427,433 445,711 458,288 470,653 483,780 495,895 508,178 520,258 532,624 545,703 558,301 570,695 583,171 595,099 606,807 618,408 630,169 642,794 655,321 667,409 679,583
  Optimistic 427,433 445,711 458,288 469,254 480,272 491,658 503,203 514,518 526,177 535,365 543,967 550,982 558,195 562,935 565,328 567,110 569,475 573,142 576,287 583,484 589,217
Expenditures per PRC ($) Baseline 1,886.92 1,970.83 2,052.94 2,149.41 2,235.52 2,332.91 2,436.25 2,541.51 2,651.13 2,763.14 2,878.68 2,998.92 3,123.68 3,253.63 3,388.98 3,529.97 3,676.82 3,829.78 3,989.10 4,155.05 4,327.91
  Optimistic 1,886.92 1,958.69 2,027.69 2,109.93 2,180.88 2,261.87 2,347.50 2,433.82 2,523.14 2,613.51 2,705.98 2,801.59 2,900.12 3,002.11 3,107.68 3,216.97 3,330.11 3,447.22 3,568.45 3,693.94 3,823.85
Total Expenditures (US$ Billions) Baseline 0.80 0.88 0.94 1.01 1.08 1.16 1.24 1.32 1.41 1.51 1.61 1.71 1.82 1.94 2.06 2.18 2.32 2.46 2.61 2.77 2.94
  Optimistic 0.80 0.87 0.93 0.99 1.05 1.11 1.18 1.25 1.33 1.40 1.47 1.54 1.62 1.69 1.76 1.82 1.90 1.98 2.06 2.16 2.25
Lost Productivity (US$ Billions) Baseline 3.26 3.59 3.91 4.25 4.54 4.87 5.20 5.54 5.90 6.28 6.67 7.07 7.49 7.91 8.35 8.80 9.26 9.75 10.26 10.79 11.33
  Optimistic 3.26 3.57 3.86 4.16 4.39 4.68 4.96 5.26 5.58 5.88 6.17 6.44 6.74 7.01 7.26 7.50 7.76 8.03 8.31 8.65 8.98
North Dakota
PRC Baseline 22,944 23,514 24,194 25,295 26,330 27,259 28,156 28,971 29,738 30,457 31,085 31,619 32,091 32,477 32,819 33,118 33,413 33,708 33,965 34,202 34,452
  Optimistic 22,944 23,514 24,194 25,220 26,139 27,026 27,881 28,652 29,378 29,880 30,287 30,527 30,716 30,721 30,576 30,371 30,194 30,055 29,869 29,901 29,871
Expenditures per PRC ($) Baseline 2,444.50 2,522.65 2,598.22 2,686.00 2,763.36 2,849.92 2,940.68 3,032.03 3,126.05 3,221.01 3,317.85 3,417.49 3,519.70 3,624.98 3,733.40 3,845.07 3,960.08 4,078.52 4,200.51 4,326.15 4,455.55
  Optimistic 2,444.50 2,511.35 2,574.95 2,650.04 2,714.11 2,786.57 2,862.42 2,938.09 3,015.62 3,093.27 3,171.96 3,252.54 3,334.78 3,419.10 3,505.55 3,594.19 3,685.06 3,778.24 3,873.77 3,971.72 4,072.14
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.06 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
  Optimistic 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.12 0.12 0.12
Lost Productivity (US$ Billions) Baseline 0.18 0.19 0.21 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.57
  Optimistic 0.18 0.19 0.20 0.22 0.24 0.26 0.27 0.29 0.31 0.33 0.34 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.46
Ohio
PRC Baseline 594,764 603,131 615,525 628,118 642,188 654,916 666,861 677,372 687,333 697,109 705,418 713,072 720,491 727,000 732,813 738,117 743,544 749,682 755,499 760,156 764,373
  Optimistic 594,764 603,131 615,525 626,251 637,531 649,320 660,333 669,899 679,013 683,902 687,306 688,441 689,633 687,707 682,721 676,889 671,931 668,449 664,384 664,569 662,732
Expenditures per PRC ($) Baseline 2,253.12 2,326.03 2,396.55 2,478.50 2,550.75 2,631.61 2,716.44 2,801.84 2,889.78 2,978.62 3,069.25 3,162.54 3,258.28 3,356.91 3,458.53 3,563.23 3,671.10 3,782.23 3,896.72 4,014.69 4,136.22
  Optimistic 2,253.12 2,315.49 2,374.84 2,444.93 2,504.76 2,572.44 2,643.31 2,714.03 2,786.51 2,859.13 2,932.75 3,008.15 3,085.13 3,164.08 3,245.05 3,328.09 3,413.26 3,500.61 3,590.19 3,682.06 3,776.29
Total Expenditures (US$ Billions) Baseline 1.34 1.40 1.48 1.56 1.64 1.72 1.81 1.90 1.99 2.08 2.17 2.26 2.35 2.44 2.53 2.63 2.73 2.84 2.94 3.05 3.16
  Optimistic 1.34 1.40 1.46 1.53 1.60 1.67 1.75 1.82 1.89 1.96 2.02 2.07 2.13 2.18 2.22 2.25 2.29 2.34 2.39 2.45 2.50
Lost Productivity (US$ Billions) Baseline 4.54 4.86 5.25 5.68 6.03 6.43 6.82 7.22 7.62 8.02 8.43 8.83 9.25 9.67 10.08 10.50 10.92 11.37 11.83 12.29 12.75
  Optimistic 4.54 4.83 5.18 5.55 5.83 6.18 6.51 6.85 7.20 7.51 7.80 8.05 8.32 8.57 8.77 8.96 9.15 9.37 9.58 9.85 10.10
Oklahoma
PRC Baseline 158,110 161,284 164,761 168,467 172,526 176,260 179,842 183,100 186,238 189,362 192,095 194,490 196,682 198,538 200,266 201,872 203,527 205,346 207,147 208,893 210,691
  Optimistic 158,110 161,284 164,761 167,967 171,274 174,754 178,081 181,080 183,984 185,775 187,163 187,772 188,258 187,807 186,577 185,126 183,924 183,095 182,165 182,625 182,675
Expenditures per PRC ($) Baseline 1,673.81 1,734.37 1,793.16 1,861.72 1,922.41 1,990.55 2,062.29 2,134.78 2,209.70 2,285.66 2,363.42 2,443.74 2,526.46 2,611.97 2,700.38 2,791.78 2,886.28 2,983.97 3,084.97 3,189.39 3,297.35
  Optimistic 1,673.81 1,725.61 1,775.07 1,833.65 1,883.82 1,940.73 2,000.51 2,060.36 2,121.88 2,183.72 2,246.58 2,311.17 2,377.30 2,445.32 2,515.29 2,587.26 2,661.29 2,737.44 2,815.76 2,896.33 2,979.21
Total Expenditures (US$ Billions) Baseline 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.48 0.50 0.52 0.54 0.56 0.59 0.61 0.64 0.67 0.69
  Optimistic 0.26 0.28 0.29 0.31 0.32 0.34 0.36 0.37 0.39 0.41 0.42 0.43 0.45 0.46 0.47 0.48 0.49 0.50 0.51 0.53 0.54
Lost Productivity (US$ Billions) Baseline 1.21 1.30 1.40 1.52 1.62 1.73 1.84 1.95 2.06 2.18 2.29 2.41 2.52 2.64 2.76 2.87 2.99 3.12 3.24 3.38 3.51
  Optimistic 1.21 1.29 1.39 1.49 1.57 1.66 1.76 1.85 1.95 2.04 2.12 2.20 2.27 2.34 2.40 2.45 2.50 2.57 2.63 2.71 2.78
Oregon
PRC Baseline 138,294 141,218 145,410 150,797 156,516 161,782 166,829 171,473 175,983 180,445 184,440 188,181 191,830 195,334 198,779 202,199 205,848 209,843 213,759 217,609 221,520
  Optimistic 138,294 141,218 145,410 150,349 155,381 160,400 165,195 169,581 173,853 177,026 179,705 181,681 183,614 184,777 185,192 185,426 186,022 187,105 187,979 190,245 192,064
Expenditures per PRC ($) Baseline 1,869.97 1,944.20 2,016.50 2,101.08 2,176.21 2,260.84 2,350.23 2,440.86 2,534.83 2,630.42 2,728.60 2,830.33 2,935.43 3,044.43 3,157.48 3,274.73 3,396.33 3,522.45 3,653.25 3,788.91 3,929.60
  Optimistic 1,869.97 1,933.46 1,994.26 2,066.45 2,128.48 2,199.02 2,273.34 2,347.95 2,424.86 2,502.39 2,581.42 2,662.83 2,746.42 2,832.63 2,921.55 3,013.26 3,107.84 3,205.40 3,306.02 3,409.80 3,516.83
Total Expenditures (US$ Billions) Baseline 0.26 0.27 0.29 0.32 0.34 0.37 0.39 0.42 0.45 0.47 0.50 0.53 0.56 0.59 0.63 0.66 0.70 0.74 0.78 0.82 0.87
  Optimistic 0.26 0.27 0.29 0.31 0.33 0.35 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.62 0.65 0.68
Lost Productivity (US$ Billions) Baseline 1.06 1.14 1.24 1.36 1.47 1.59 1.71 1.83 1.95 2.08 2.20 2.33 2.46 2.60 2.74 2.88 3.02 3.18 3.35 3.52 3.69
  Optimistic 1.06 1.13 1.22 1.33 1.42 1.53 1.63 1.74 1.84 1.94 2.04 2.12 2.22 2.30 2.38 2.45 2.53 2.62 2.71 2.82 2.93
Pennsylvania
PRC Baseline 708,911 721,427 735,582 750,396 766,944 781,706 795,864 808,244 820,465 832,767 843,518 853,740 863,761 872,706 880,827 888,196 895,370 902,856 909,633 915,149 920,091
  Optimistic 708,911 721,427 735,582 748,166 761,381 775,027 788,073 799,327 810,534 816,991 821,861 824,250 826,768 825,538 820,617 814,519 809,134 805,025 799,928 800,071 797,744
Expenditures per PRC ($) Baseline 2,053.87 2,114.01 2,172.00 2,239.21 2,298.28 2,364.20 2,433.16 2,502.38 2,573.44 2,645.04 2,717.86 2,792.61 2,869.11 2,947.70 3,028.44 3,111.40 3,196.63 3,284.19 3,374.15 3,466.58 3,561.53
  Optimistic 2,053.87 2,105.31 2,154.15 2,211.67 2,260.64 2,315.92 2,373.65 2,431.12 2,489.86 2,548.58 2,607.96 2,668.63 2,730.43 2,793.66 2,858.34 2,924.53 2,992.25 3,061.54 3,132.43 3,204.97 3,279.18
Total Expenditures (US$ Billions) Baseline 1.46 1.53 1.60 1.68 1.76 1.85 1.94 2.02 2.11 2.20 2.29 2.38 2.48 2.57 2.67 2.76 2.86 2.97 3.07 3.17 3.28
  Optimistic 1.46 1.52 1.58 1.65 1.72 1.79 1.87 1.94 2.02 2.08 2.14 2.20 2.26 2.31 2.35 2.38 2.42 2.46 2.51 2.56 2.62
Lost Productivity (US$ Billions) Baseline 5.41 5.82 6.27 6.78 7.20 7.67 8.14 8.61 9.09 9.59 10.08 10.57 11.09 11.60 12.12 12.64 13.16 13.70 14.25 14.79 15.35
  Optimistic 5.41 5.78 6.19 6.63 6.97 7.37 7.77 8.18 8.59 8.97 9.33 9.64 9.98 10.28 10.54 10.78 11.02 11.28 11.53 11.86 12.16
Rhode Island
PRC Baseline 52,423 52,815 54,148 55,554 56,938 58,112 59,298 60,386 61,504 62,699 63,797 64,893 66,016 67,054 67,985 68,855 69,671 70,482 71,154 71,735 72,268
  Optimistic 52,423 52,815 54,148 55,389 56,525 57,616 58,718 59,720 60,759 61,511 62,159 62,651 63,189 63,430 63,338 63,143 62,960 62,845 62,572 62,715 62,658
Expenditures per PRC ($) Baseline 2,128.50 2,204.28 2,277.79 2,363.48 2,439.27 2,524.34 2,613.86 2,704.26 2,797.63 2,892.25 2,989.07 3,089.01 3,191.89 3,298.19 3,408.02 3,521.52 3,638.80 3,759.98 3,885.20 4,014.58 4,148.28
  Optimistic 2,128.50 2,193.31 2,255.17 2,328.39 2,391.07 2,462.14 2,536.77 2,611.43 2,688.15 2,765.23 2,843.55 2,923.98 3,006.30 3,090.93 3,177.95 3,267.42 3,359.40 3,453.98 3,551.22 3,651.19 3,753.98
Total Expenditures (US$ Billions) Baseline 0.11 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 0.24 0.25 0.27 0.28 0.29 0.30
  Optimistic 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.40 0.43 0.46 0.50 0.53 0.57 0.61 0.64 0.68 0.72 0.76 0.80 0.85 0.89 0.94 0.98 1.02 1.07 1.11 1.16 1.21
  Optimistic 0.40 0.42 0.46 0.49 0.52 0.55 0.58 0.61 0.64 0.68 0.71 0.73 0.76 0.79 0.81 0.84 0.86 0.88 0.90 0.93 0.96
South Carolina
PRC Baseline 241,624 252,164 260,293 268,501 277,082 284,828 292,507 299,852 307,147 314,715 321,949 329,228 336,384 343,060 349,289 355,296 361,181 367,272 373,156 378,739 384,305
  Optimistic 241,624 252,164 260,293 267,703 275,072 282,395 289,644 296,544 303,429 308,753 313,683 317,856 321,977 324,518 325,413 325,824 326,395 327,475 328,152 331,114 333,203
Expenditures per PRC ($) Baseline 1,839.41 1,916.25 1,991.24 2,079.13 2,157.37 2,245.66 2,339.10 2,434.02 2,532.64 2,633.15 2,736.58 2,843.94 2,955.08 3,070.55 3,190.54 3,315.22 3,444.77 3,579.38 3,719.26 3,864.60 4,015.62
  Optimistic 1,839.41 1,905.13 1,968.17 2,043.16 2,107.69 2,181.21 2,258.78 2,336.80 2,417.35 2,498.68 2,581.72 2,667.41 2,755.53 2,846.55 2,940.59 3,037.72 3,138.07 3,241.74 3,348.82 3,459.45 3,573.73
Total Expenditures (US$ Billions) Baseline 0.44 0.48 0.52 0.56 0.60 0.64 0.68 0.73 0.78 0.83 0.88 0.94 0.99 1.05 1.11 1.18 1.24 1.31 1.39 1.46 1.54
  Optimistic 0.44 0.48 0.51 0.55 0.58 0.62 0.65 0.69 0.73 0.77 0.81 0.85 0.89 0.92 0.96 0.99 1.02 1.06 1.10 1.15 1.19
Lost Productivity (US$ Billions) Baseline 1.84 2.03 2.22 2.43 2.60 2.80 2.99 3.19 3.40 3.62 3.85 4.08 4.32 4.56 4.81 5.05 5.31 5.57 5.84 6.12 6.41
  Optimistic 1.84 2.02 2.19 2.37 2.52 2.69 2.86 3.03 3.22 3.39 3.56 3.72 3.89 4.04 4.18 4.31 4.45 4.59 4.73 4.91 5.08
South Dakota
PRC Baseline 31,735 32,862 33,885 35,466 37,031 38,461 39,816 41,049 42,213 43,334 44,309 45,156 45,893 46,526 47,085 47,589 48,085 48,582 49,078 49,528 49,957
  Optimistic 31,735 32,862 33,885 35,360 36,763 38,133 39,427 40,596 41,702 42,513 43,172 43,596 43,928 44,011 43,866 43,641 43,454 43,317 43,159 43,300 43,314
Expenditures per PRC ($) Baseline 2,191.17 2,281.15 2,368.91 2,471.71 2,563.15 2,666.26 2,775.32 2,886.05 3,001.00 3,118.08 3,238.48 3,363.39 3,492.60 3,626.77 3,766.10 3,910.78 4,061.01 4,217.02 4,379.02 4,547.25 4,721.94
  Optimistic 2,191.17 2,268.14 2,341.92 2,429.63 2,505.08 2,590.97 2,681.56 2,772.61 2,866.57 2,961.38 3,058.14 3,157.92 3,260.47 3,366.36 3,475.68 3,588.55 3,705.09 3,825.41 3,949.64 4,077.90 4,210.33
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.20 0.21 0.23 0.24
  Optimistic 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18
Lost Productivity (US$ Billions) Baseline 0.24 0.26 0.29 0.32 0.35 0.38 0.41 0.44 0.47 0.50 0.53 0.56 0.59 0.62 0.65 0.68 0.71 0.74 0.77 0.80 0.83
  Optimistic 0.24 0.26 0.29 0.31 0.34 0.36 0.39 0.42 0.44 0.47 0.49 0.51 0.53 0.55 0.56 0.58 0.59 0.61 0.62 0.64 0.66
Tennessee
PRC Baseline 344,038 352,338 361,431 370,525 380,238 389,092 397,858 406,027 414,021 422,264 430,019 437,702 445,220 452,171 458,635 464,834 471,193 478,198 485,021 491,346 497,591
  Optimistic 344,038 352,338 361,431 369,424 377,480 385,768 393,963 401,548 409,010 414,264 418,978 422,583 426,152 427,732 427,284 426,275 425,811 426,382 426,526 429,560 431,425
Expenditures per PRC ($) Baseline 2,133.82 2,211.23 2,286.38 2,374.03 2,451.61 2,538.74 2,630.47 2,723.18 2,818.99 2,916.15 3,015.62 3,118.37 3,224.20 3,333.62 3,446.75 3,563.72 3,684.66 3,809.70 3,938.99 4,072.66 4,210.87
  Optimistic 2,133.82 2,200.03 2,263.26 2,338.14 2,402.27 2,475.04 2,551.48 2,628.01 2,706.69 2,785.77 2,866.17 2,948.79 3,033.38 3,120.40 3,209.92 3,302.01 3,396.74 3,494.18 3,594.42 3,697.54 3,803.61
Total Expenditures (US$ Billions) Baseline 0.73 0.78 0.83 0.88 0.93 0.99 1.05 1.11 1.17 1.23 1.30 1.36 1.44 1.51 1.58 1.66 1.74 1.82 1.91 2.00 2.10
  Optimistic 0.73 0.78 0.82 0.86 0.91 0.95 1.01 1.06 1.11 1.15 1.20 1.25 1.29 1.33 1.37 1.41 1.45 1.49 1.53 1.59 1.64
Lost Productivity (US$ Billions) Baseline 2.62 2.84 3.08 3.35 3.57 3.82 4.07 4.32 4.59 4.86 5.14 5.42 5.71 6.01 6.31 6.61 6.92 7.25 7.60 7.94 8.30
  Optimistic 2.62 2.82 3.04 3.28 3.45 3.67 3.88 4.11 4.34 4.55 4.76 4.94 5.14 5.33 5.49 5.64 5.80 5.97 6.15 6.37 6.58
Texas
PRC Baseline 1,121,524 1,167,442 1,207,442 1,249,348 1,295,190 1,338,967 1,382,284 1,424,190 1,465,620 1,507,838 1,547,762 1,585,777 1,623,241 1,658,941 1,694,111 1,729,539 1,766,152 1,805,180 1,844,161 1,882,481 1,921,326
  Optimistic 1,121,524 1,167,442 1,207,442 1,245,635 1,285,796 1,327,527 1,368,752 1,408,477 1,447,880 1,479,273 1,508,023 1,531,002 1,553,721 1,569,278 1,578,308 1,586,071 1,596,048 1,609,576 1,621,749 1,645,764 1,665,842
Expenditures per PRC ($) Baseline 1,698.43 1,763.97 1,827.73 1,902.25 1,968.37 2,042.78 2,121.28 2,200.80 2,283.16 2,366.86 2,452.73 2,541.62 2,633.36 2,728.41 2,826.89 2,928.93 3,034.65 3,144.19 3,257.68 3,375.26 3,497.09
  Optimistic 1,698.43 1,754.49 1,808.11 1,871.74 1,926.35 1,988.41 2,053.73 2,119.25 2,186.73 2,254.69 2,323.90 2,395.15 2,468.23 2,543.55 2,621.16 2,701.14 2,783.56 2,868.49 2,956.02 3,046.21 3,139.16
Total Expenditures (US$ Billions) Baseline 1.90 2.06 2.21 2.38 2.55 2.74 2.93 3.13 3.35 3.57 3.80 4.03 4.27 4.53 4.79 5.07 5.36 5.68 6.01 6.35 6.72
  Optimistic 1.90 2.05 2.18 2.33 2.48 2.64 2.81 2.98 3.17 3.34 3.50 3.67 3.83 3.99 4.14 4.28 4.44 4.62 4.79 5.01 5.23
Lost Productivity (US$ Billions) Baseline 8.56 9.41 10.29 11.29 12.16 13.14 14.14 15.17 16.25 17.36 18.49 19.64 20.84 22.06 23.31 24.60 25.95 27.39 28.88 30.43 32.05
  Optimistic 8.56 9.36 10.17 11.04 11.77 12.63 13.50 14.41 15.35 16.23 17.12 17.90 18.75 19.55 20.27 20.99 21.74 22.56 23.38 24.39 25.39
Utah
PRC Baseline 80,610 84,338 87,433 92,009 96,697 100,970 105,131 109,084 112,937 116,776 120,337 123,673 126,900 130,070 133,251 136,444 139,755 143,417 147,195 151,026 155,060
  Optimistic 80,610 84,338 87,433 91,735 95,996 100,107 104,102 107,881 111,570 114,564 117,247 119,401 121,466 123,040 124,142 125,126 126,294 127,877 129,443 132,035 134,441
Expenditures per PRC ($) Baseline 1,636.21 1,705.60 1,773.36 1,852.83 1,923.61 2,003.52 2,088.15 2,174.18 2,263.61 2,354.81 2,448.71 2,546.24 2,647.26 2,752.28 2,861.46 2,974.98 3,093.00 3,215.70 3,343.27 3,475.90 3,613.80
  Optimistic 1,636.21 1,695.56 1,752.52 1,820.30 1,878.67 1,945.19 2,015.42 2,086.09 2,159.10 2,232.84 2,308.18 2,385.95 2,465.97 2,548.66 2,634.14 2,722.47 2,813.77 2,908.14 3,005.66 3,106.46 3,210.64
Total Expenditures (US$ Billions) Baseline 0.13 0.14 0.16 0.17 0.19 0.20 0.22 0.24 0.26 0.27 0.29 0.31 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.56
  Optimistic 0.13 0.14 0.15 0.17 0.18 0.19 0.21 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.41 0.43
Lost Productivity (US$ Billions) Baseline 0.61 0.68 0.75 0.83 0.91 0.99 1.08 1.16 1.25 1.34 1.44 1.53 1.63 1.73 1.83 1.94 2.05 2.18 2.31 2.44 2.59
  Optimistic 0.61 0.68 0.74 0.81 0.88 0.95 1.03 1.10 1.18 1.26 1.33 1.40 1.47 1.53 1.59 1.66 1.72 1.79 1.87 1.96 2.05
Vermont
PRC Baseline 25,733 26,461 27,450 29,037 30,558 31,947 33,285 34,514 35,710 36,882 37,954 38,960 39,900 40,770 41,550 42,248 42,940 43,624 44,220 44,754 45,250
  Optimistic 25,733 26,461 27,450 28,951 30,336 31,674 32,960 34,133 35,278 36,183 36,980 37,614 38,191 38,566 38,710 38,744 38,805 38,897 38,887 39,126 39,233
Expenditures per PRC ($) Baseline 1,902.96 1,988.45 2,072.13 2,170.50 2,258.34 2,357.73 2,463.23 2,570.74 2,682.75 2,797.26 2,915.42 3,038.44 3,166.13 3,299.19 3,437.84 3,582.32 3,732.87 3,889.75 4,053.22 4,223.56 4,401.06
  Optimistic 1,902.96 1,976.08 2,046.40 2,130.25 2,202.61 2,285.23 2,372.64 2,460.77 2,552.00 2,644.34 2,738.85 2,836.62 2,937.39 3,041.75 3,149.81 3,261.71 3,377.59 3,497.58 3,621.84 3,750.51 3,883.75
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.06 0.06 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20
  Optimistic 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.08 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
Lost Productivity (US$ Billions) Baseline 0.20 0.21 0.23 0.26 0.29 0.31 0.34 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.60 0.63 0.66 0.69 0.72 0.75
  Optimistic 0.20 0.21 0.23 0.26 0.28 0.30 0.32 0.35 0.37 0.40 0.42 0.44 0.46 0.48 0.50 0.51 0.53 0.55 0.56 0.58 0.60
Virginia
PRC Baseline 333,071 343,868 353,648 363,365 373,844 383,697 393,643 403,219 412,958 423,089 432,728 442,059 451,158 459,513 467,371 474,861 482,314 490,059 497,380 504,208 510,809
  Optimistic 333,071 343,868 353,648 362,285 371,132 380,419 389,790 398,771 407,959 415,074 421,618 426,790 431,835 434,677 435,424 435,471 435,860 436,958 437,394 440,805 442,886
Expenditures per PRC ($) Baseline 1,708.98 1,774.05 1,837.33 1,911.26 1,976.82 2,050.55 2,128.32 2,207.05 2,288.56 2,371.35 2,456.25 2,544.09 2,634.71 2,728.56 2,825.74 2,926.40 3,030.63 3,138.58 3,250.37 3,366.15 3,486.05
  Optimistic 1,708.98 1,764.64 1,817.86 1,880.99 1,935.15 1,996.67 2,061.40 2,126.30 2,193.11 2,260.36 2,328.84 2,399.29 2,471.54 2,545.96 2,622.62 2,701.59 2,782.93 2,866.73 2,953.05 3,041.96 3,133.56
Total Expenditures (US$ Billions) Baseline 0.57 0.61 0.65 0.69 0.74 0.79 0.84 0.89 0.95 1.00 1.06 1.12 1.19 1.25 1.32 1.39 1.46 1.54 1.62 1.70 1.78
  Optimistic 0.57 0.61 0.64 0.68 0.72 0.76 0.80 0.85 0.89 0.94 0.98 1.02 1.07 1.11 1.14 1.18 1.21 1.25 1.29 1.34 1.39
Lost Productivity (US$ Billions) Baseline 2.54 2.77 3.01 3.28 3.51 3.77 4.03 4.29 4.58 4.87 5.17 5.48 5.79 6.11 6.43 6.76 7.09 7.43 7.79 8.15 8.52
  Optimistic 2.54 2.76 2.98 3.21 3.40 3.62 3.84 4.08 4.32 4.56 4.79 4.99 5.21 5.41 5.59 5.76 5.94 6.12 6.30 6.53 6.75
Washington
PRC Baseline 249,328 255,139 263,543 272,997 283,274 293,123 302,860 312,249 321,542 330,908 339,676 347,996 356,147 363,817 371,384 378,976 386,776 395,016 402,803 410,213 417,576
  Optimistic 249,328 255,139 263,543 272,185 281,220 290,619 299,896 308,804 317,651 324,639 330,954 335,976 340,894 344,153 345,997 347,540 349,524 352,213 354,224 358,630 362,050
Expenditures per PRC ($) Baseline 2,040.64 2,120.14 2,197.53 2,288.00 2,368.30 2,458.70 2,554.12 2,650.79 2,750.96 2,852.79 2,957.30 3,065.52 3,177.25 3,293.05 3,413.07 3,537.47 3,666.40 3,800.03 3,938.53 4,082.08 4,230.86
  Optimistic 2,040.64 2,108.64 2,173.72 2,250.96 2,317.28 2,392.66 2,472.03 2,551.66 2,633.70 2,716.34 2,800.55 2,887.24 2,976.20 3,067.90 3,162.42 3,259.86 3,360.29 3,463.83 3,570.55 3,680.56 3,793.96
Total Expenditures (US$ Billions) Baseline 0.51 0.54 0.58 0.62 0.67 0.72 0.77 0.83 0.88 0.94 1.00 1.07 1.13 1.20 1.27 1.34 1.42 1.50 1.59 1.67 1.77
  Optimistic 0.51 0.54 0.57 0.61 0.65 0.70 0.74 0.79 0.84 0.88 0.93 0.97 1.01 1.06 1.09 1.13 1.17 1.22 1.26 1.32 1.37
Lost Productivity (US$ Billions) Baseline 1.90 2.06 2.25 2.47 2.66 2.88 3.10 3.33 3.56 3.81 4.06 4.31 4.57 4.84 5.11 5.39 5.68 5.99 6.31 6.63 6.96
  Optimistic 1.90 2.05 2.22 2.41 2.57 2.76 2.96 3.16 3.37 3.56 3.76 3.93 4.11 4.29 4.44 4.60 4.76 4.94 5.11 5.32 5.52
West Virginia
PRC Baseline 111,157 114,059 116,584 119,667 122,922 125,837 128,484 130,737 132,846 134,897 136,643 138,240 139,802 141,229 142,567 143,787 145,003 146,315 147,652 148,915 150,141
  Optimistic 111,157 114,059 116,584 119,311 122,030 124,762 127,227 129,294 131,238 132,341 133,135 133,465 133,815 133,596 132,821 131,860 131,038 130,461 129,845 130,189 130,176
Expenditures per PRC ($) Baseline 2,064.77 2,133.42 2,199.87 2,277.16 2,345.36 2,421.75 2,501.95 2,582.76 2,666.05 2,750.26 2,836.24 2,924.81 3,015.78 3,109.58 3,206.29 3,306.01 3,408.84 3,514.86 3,624.18 3,736.90 3,853.13
  Optimistic 2,064.77 2,123.49 2,179.42 2,245.50 2,301.95 2,365.86 2,432.83 2,499.70 2,568.29 2,637.06 2,706.82 2,778.32 2,851.37 2,926.34 3,003.28 3,082.24 3,163.28 3,246.45 3,331.81 3,419.41 3,509.31
Total Expenditures (US$ Billions) Baseline 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.40 0.42 0.44 0.46 0.48 0.49 0.51 0.54 0.56 0.58
  Optimistic 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.32 0.34 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.41 0.42 0.43 0.45 0.46
Lost Productivity (US$ Billions) Baseline 0.85 0.92 0.99 1.08 1.15 1.23 1.31 1.39 1.47 1.55 1.63 1.71 1.79 1.88 1.96 2.05 2.13 2.22 2.31 2.41 2.50
  Optimistic 0.85 0.91 0.98 1.06 1.12 1.19 1.25 1.32 1.39 1.45 1.51 1.56 1.62 1.66 1.71 1.74 1.78 1.83 1.87 1.93 1.98
Wisconsin
PRC Baseline 191,921 196,904 202,554 208,655 215,228 221,457 227,651 233,509 239,243 244,879 249,890 254,517 258,963 263,086 266,889 270,354 273,732 277,272 280,595 283,567 286,472
  Optimistic 191,921 196,904 202,554 208,034 213,667 219,565 225,422 230,933 236,347 240,240 243,474 245,726 247,872 248,867 248,645 247,927 247,368 247,228 246,755 247,909 248,379
Expenditures per PRC ($) Baseline 2,247.59 2,334.25 2,418.58 2,517.12 2,604.56 2,702.95 2,806.76 2,911.91 3,020.81 3,131.48 3,245.02 3,362.54 3,483.83 3,609.50 3,739.70 3,874.60 4,014.36 4,159.17 4,309.20 4,464.64 4,625.69
  Optimistic 2,247.59 2,321.72 2,392.63 2,476.78 2,548.99 2,631.06 2,717.44 2,804.08 2,893.30 2,983.16 3,074.68 3,168.88 3,265.51 3,365.08 3,467.70 3,573.44 3,682.40 3,794.69 3,910.40 4,029.64 4,152.52
Total Expenditures (US$ Billions) Baseline 0.43 0.46 0.49 0.53 0.56 0.60 0.64 0.68 0.72 0.77 0.81 0.86 0.90 0.95 1.00 1.05 1.10 1.15 1.21 1.27 1.33
  Optimistic 0.43 0.46 0.48 0.52 0.54 0.58 0.61 0.65 0.68 0.72 0.75 0.78 0.81 0.84 0.86 0.89 0.91 0.94 0.96 1.00 1.03
Lost Productivity (US$ Billions) Baseline 1.46 1.59 1.73 1.89 2.02 2.17 2.33 2.49 2.65 2.82 2.98 3.15 3.32 3.50 3.67 3.85 4.02 4.21 4.39 4.58 4.78
  Optimistic 1.46 1.58 1.71 1.84 1.96 2.09 2.22 2.36 2.51 2.64 2.76 2.87 2.99 3.10 3.19 3.28 3.37 3.46 3.56 3.67 3.79
Wyoming
PRC Baseline 17,937 18,747 19,510 20,664 21,817 22,884 23,908 24,835 25,686 26,491 27,176 27,779 28,320 28,809 29,248 29,678 30,099 30,526 30,942 31,344 31,748
  Optimistic 17,937 18,747 19,510 20,603 21,658 22,689 23,674 24,561 25,375 25,989 26,478 26,819 27,107 27,252 27,249 27,216 27,200 27,218 27,210 27,403 27,527
Expenditures per PRC ($) Baseline 1,813.78 1,891.29 1,967.00 2,055.83 2,134.97 2,224.35 2,319.03 2,415.31 2,515.42 2,617.55 2,722.73 2,832.01 2,945.23 3,062.97 3,185.42 3,312.76 3,445.20 3,582.93 3,726.16 3,875.12 4,030.04
  Optimistic 1,813.78 1,880.07 1,943.72 2,019.47 2,084.73 2,159.12 2,237.68 2,316.74 2,398.44 2,480.99 2,565.35 2,652.45 2,742.09 2,834.76 2,930.56 3,029.59 3,131.97 3,237.82 3,347.24 3,460.36 3,577.30
Total Expenditures (US$ Billions) Baseline 0.03 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13
  Optimistic 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10
Lost Productivity (US$ Billions) Baseline 0.14 0.15 0.17 0.19 0.20 0.22 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.53
  Optimistic 0.14 0.15 0.16 0.18 0.20 0.22 0.23 0.25 0.27 0.29 0.30 0.31 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.41 0.42


 
 
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