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   
 



Emotional Disturbances


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 30,338,000 30,713,631 31,313,092 31,807,991 32,389,937 33,068,211 33,674,724 34,222,531 34,872,571 35,862,580 36,773,517 37,659,830 38,601,319 39,535,313 40,535,802 41,560,246 42,613,099 43,677,242 44,641,289 45,674,907 46,673,434
  Optimistic 30,338,000 30,713,631 31,250,466 31,744,311 32,301,843 32,878,358 33,371,084 33,692,922 34,026,206 34,717,125 35,348,869 35,872,768 36,501,494 37,018,381 37,561,712 38,149,597 38,707,526 39,327,262 39,822,299 40,338,892 40,910,038
Expenditures per PRC ($) Baseline 1,508.97 1,561.60 1,612.04 1,669.76 1,721.40 1,778.60 1,838.74 1,899.49 1,962.26 2,025.86 2,090.84 2,157.79 2,226.60 2,297.60 2,370.87 2,446.47 2,524.48 2,604.98 2,688.05 2,773.77 2,862.22
  Optimistic 1,508.97 1,554.05 1,596.49 1,645.66 1,688.33 1,735.99 1,786.01 1,836.09 1,887.58 1,939.32 1,991.83 2,045.65 2,100.65 2,157.14 2,215.14 2,274.70 2,335.86 2,398.67 2,463.16 2,529.39 2,597.40
Total Expenditures (US$ Billions) Baseline 45.78 48.07 50.59 53.24 55.89 58.97 62.10 65.21 68.67 72.94 77.22 81.66 86.42 91.39 96.76 102.44 108.47 114.82 121.21 128.08 135.19
  Optimistic 45.78 47.83 50.00 52.35 54.65 57.20 59.74 62.02 64.40 67.53 70.64 73.64 76.98 80.20 83.61 87.25 90.95 94.95 98.79 102.83 107.17
Lost Productivity (US$ Billions) Baseline 170.88 182.80 196.62 209.95 222.09 236.99 251.56 266.19 282.28 301.46 320.78 340.61 361.82 383.84 407.32 431.74 457.22 483.90 510.57 539.09 568.47
  Optimistic 170.88 182.36 195.17 207.84 219.11 232.58 245.49 257.72 270.36 286.09 301.87 316.79 333.52 349.82 366.83 384.62 402.49 421.65 440.12 459.43 480.15
Alabama
PRC Baseline 484,612 488,466 495,414 500,525 506,860 514,718 521,435 527,114 534,254 546,434 557,421 567,920 579,001 589,786 601,443 613,332 625,614 637,928 648,721 660,437 671,445
  Optimistic 484,612 488,466 494,423 499,523 505,482 511,763 516,734 518,957 521,288 528,981 535,826 540,970 547,505 552,238 557,316 562,999 568,275 574,394 578,692 583,281 588,533
Expenditures per PRC ($) Baseline 1,258.12 1,300.95 1,341.97 1,388.86 1,430.79 1,477.19 1,525.94 1,575.15 1,625.95 1,677.39 1,729.91 1,783.97 1,839.50 1,896.75 1,955.79 2,016.66 2,079.42 2,144.14 2,210.88 2,279.69 2,350.64
  Optimistic 1,258.12 1,294.81 1,329.32 1,369.28 1,403.93 1,442.61 1,483.18 1,523.78 1,565.49 1,607.37 1,649.85 1,693.36 1,737.80 1,783.41 1,830.21 1,878.24 1,927.54 1,978.12 2,030.03 2,083.31 2,137.98
Total Expenditures (US$ Billions) Baseline 0.61 0.64 0.66 0.70 0.73 0.76 0.80 0.83 0.87 0.92 0.96 1.01 1.07 1.12 1.18 1.24 1.30 1.37 1.43 1.51 1.58
  Optimistic 0.61 0.63 0.66 0.68 0.71 0.74 0.77 0.79 0.82 0.85 0.88 0.92 0.95 0.98 1.02 1.06 1.10 1.14 1.17 1.22 1.26
Lost Productivity (US$ Billions) Baseline 2.73 2.91 3.11 3.30 3.48 3.69 3.90 4.10 4.32 4.59 4.86 5.14 5.43 5.73 6.04 6.37 6.71 7.07 7.42 7.79 8.18
  Optimistic 2.73 2.90 3.09 3.27 3.43 3.62 3.80 3.97 4.14 4.36 4.58 4.78 5.00 5.22 5.44 5.68 5.91 6.16 6.40 6.64 6.91
Alaska
PRC Baseline 74,145 75,907 77,971 79,860 82,022 84,458 86,747 88,892 91,263 94,678 97,862 101,056 104,448 107,764 111,306 114,956 118,637 122,328 125,663 129,188 132,535
  Optimistic 74,145 75,907 77,815 79,701 81,798 83,973 85,965 87,517 89,048 91,654 94,071 96,261 98,767 100,903 103,139 105,522 107,764 110,145 112,098 114,095 116,170
Expenditures per PRC ($) Baseline 2,273.11 2,376.78 2,477.20 2,593.18 2,698.08 2,815.32 2,939.82 3,066.85 3,199.38 3,334.99 3,474.90 3,620.41 3,771.39 3,928.67 4,092.51 4,263.18 4,440.96 4,626.17 4,819.09 5,020.06 5,229.41
  Optimistic 2,273.11 2,361.92 2,446.27 2,544.80 2,631.10 2,728.23 2,831.04 2,934.85 3,042.49 3,151.55 3,263.16 3,378.47 3,497.27 3,620.24 3,747.55 3,879.33 4,015.74 4,156.95 4,303.12 4,454.44 4,611.07
Total Expenditures (US$ Billions) Baseline 0.17 0.18 0.19 0.21 0.22 0.24 0.26 0.27 0.29 0.32 0.34 0.37 0.39 0.42 0.46 0.49 0.53 0.57 0.61 0.65 0.69
  Optimistic 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.46 0.48 0.51 0.54
Lost Productivity (US$ Billions) Baseline 0.42 0.45 0.49 0.53 0.56 0.61 0.65 0.69 0.74 0.80 0.85 0.91 0.98 1.05 1.12 1.19 1.27 1.36 1.44 1.52 1.61
  Optimistic 0.42 0.45 0.49 0.52 0.55 0.59 0.63 0.67 0.71 0.76 0.80 0.85 0.90 0.95 1.01 1.06 1.12 1.18 1.24 1.30 1.36
Arizona
PRC Baseline 683,198 706,260 731,817 755,524 782,018 811,446 840,168 868,394 899,823 940,370 980,348 1,021,009 1,064,351 1,108,708 1,156,019 1,205,235 1,256,689 1,309,644 1,361,115 1,415,991 1,471,200
  Optimistic 683,198 706,260 730,353 754,011 779,891 806,787 832,593 854,956 877,984 910,335 942,368 972,559 1,006,453 1,038,125 1,071,203 1,106,328 1,141,511 1,179,212 1,214,184 1,250,567 1,289,531
Expenditures per PRC ($) Baseline 1,558.98 1,622.52 1,683.77 1,754.22 1,817.63 1,888.20 1,962.82 2,038.61 2,117.33 2,197.53 2,279.91 2,365.22 2,453.36 2,544.79 2,639.62 2,737.98 2,840.02 2,945.85 3,055.63 3,169.50 3,287.61
  Optimistic 1,558.98 1,613.41 1,664.89 1,724.82 1,777.09 1,835.71 1,897.52 1,959.70 2,023.93 2,088.76 2,154.85 2,222.90 2,292.75 2,364.79 2,439.10 2,515.74 2,594.79 2,676.32 2,760.42 2,847.16 2,936.62
Total Expenditures (US$ Billions) Baseline 1.08 1.15 1.23 1.33 1.42 1.53 1.65 1.77 1.91 2.07 2.24 2.41 2.61 2.82 3.05 3.30 3.57 3.86 4.16 4.49 4.84
  Optimistic 1.08 1.14 1.22 1.30 1.39 1.48 1.58 1.68 1.78 1.90 2.03 2.16 2.31 2.45 2.61 2.78 2.96 3.16 3.35 3.56 3.79
Lost Productivity (US$ Billions) Baseline 3.85 4.20 4.60 4.99 5.36 5.82 6.28 6.75 7.28 7.90 8.55 9.23 9.98 10.76 11.62 12.52 13.48 14.51 15.57 16.71 17.92
  Optimistic 3.85 4.19 4.56 4.94 5.29 5.71 6.12 6.54 6.98 7.50 8.05 8.59 9.20 9.81 10.46 11.15 11.87 12.64 13.42 14.24 15.13
Arkansas
PRC Baseline 278,147 281,827 286,660 290,534 295,119 300,494 305,331 309,585 314,657 322,667 329,909 336,921 344,273 351,509 359,284 367,231 375,436 383,617 390,953 398,794 406,188
  Optimistic 278,147 281,827 286,087 289,953 294,316 298,769 302,577 304,794 307,020 312,361 317,128 320,933 325,546 329,131 332,923 337,095 341,027 345,412 348,750 352,204 356,030
Expenditures per PRC ($) Baseline 1,095.98 1,137.39 1,177.20 1,222.86 1,263.85 1,309.34 1,357.32 1,405.91 1,456.24 1,507.38 1,559.77 1,613.89 1,669.65 1,727.34 1,787.02 1,848.76 1,912.63 1,978.72 2,047.08 2,117.81 2,190.98
  Optimistic 1,095.98 1,131.45 1,164.93 1,203.80 1,237.62 1,275.47 1,315.30 1,355.26 1,396.44 1,437.91 1,480.10 1,523.43 1,567.81 1,613.48 1,660.49 1,708.87 1,758.65 1,809.89 1,862.61 1,916.88 1,972.72
Total Expenditures (US$ Billions) Baseline 0.30 0.32 0.34 0.36 0.37 0.39 0.41 0.44 0.46 0.49 0.51 0.54 0.57 0.61 0.64 0.68 0.72 0.76 0.80 0.84 0.89
  Optimistic 0.30 0.32 0.33 0.35 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.58 0.60 0.63 0.65 0.68 0.70
Lost Productivity (US$ Billions) Baseline 1.57 1.68 1.80 1.92 2.02 2.15 2.28 2.41 2.55 2.71 2.88 3.05 3.23 3.41 3.61 3.81 4.03 4.25 4.47 4.71 4.95
  Optimistic 1.57 1.67 1.79 1.90 2.00 2.11 2.23 2.33 2.44 2.57 2.71 2.83 2.97 3.11 3.25 3.40 3.55 3.70 3.85 4.01 4.18
California
PRC Baseline 2,533,657 2,565,095 2,623,942 2,673,353 2,729,543 2,793,779 2,852,850 2,908,203 2,972,022 3,063,647 3,148,883 3,232,998 3,322,980 3,411,395 3,505,006 3,601,313 3,700,364 3,800,862 3,892,159 3,989,383 4,083,598
  Optimistic 2,533,657 2,565,095 2,618,694 2,668,001 2,722,119 2,777,740 2,827,126 2,863,197 2,899,890 2,965,794 3,026,892 3,079,583 3,142,218 3,194,216 3,247,845 3,305,771 3,361,219 3,422,320 3,472,003 3,523,319 3,579,341
Expenditures per PRC ($) Baseline 1,702.68 1,752.42 1,799.84 1,853.82 1,901.85 1,954.78 2,010.15 2,065.78 2,122.96 2,180.60 2,239.19 2,299.25 2,360.66 2,423.72 2,488.46 2,554.93 2,623.17 2,693.24 2,765.18 2,839.04 2,914.87
  Optimistic 1,702.68 1,745.29 1,785.21 1,831.27 1,871.05 1,915.28 1,961.51 2,007.58 2,054.74 2,101.92 2,149.59 2,198.25 2,247.76 2,298.38 2,350.15 2,403.08 2,457.20 2,512.55 2,569.14 2,627.00 2,686.17
Total Expenditures (US$ Billions) Baseline 4.36 4.50 4.72 4.96 5.19 5.46 5.73 6.01 6.31 6.68 7.05 7.43 7.84 8.27 8.72 9.20 9.71 10.24 10.76 11.33 11.90
  Optimistic 4.36 4.48 4.67 4.89 5.09 5.32 5.55 5.75 5.96 6.23 6.51 6.77 7.06 7.34 7.63 7.94 8.26 8.60 8.92 9.26 9.61
Lost Productivity (US$ Billions) Baseline 14.27 15.27 16.48 17.65 18.72 20.02 21.31 22.62 24.06 25.75 27.47 29.24 31.15 33.12 35.22 37.41 39.70 42.11 44.52 47.09 49.74
  Optimistic 14.27 15.23 16.35 17.47 18.47 19.65 20.80 21.90 23.04 24.44 25.85 27.20 28.71 30.18 31.72 33.33 34.95 36.69 38.37 40.13 42.01
Colorado
PRC Baseline 499,952 506,038 516,847 525,937 536,508 548,671 559,779 569,909 581,813 599,922 616,629 632,837 650,057 667,128 685,379 704,016 722,896 741,795 758,865 777,075 794,521
  Optimistic 499,952 506,038 515,813 524,884 535,048 545,521 554,731 561,090 567,692 580,761 592,740 602,807 614,696 624,656 635,093 646,241 656,642 667,917 676,946 686,292 696,411
Expenditures per PRC ($) Baseline 1,711.41 1,783.30 1,852.70 1,932.60 2,004.61 2,084.84 2,169.76 2,256.12 2,345.92 2,437.51 2,531.69 2,629.34 2,730.34 2,835.22 2,944.13 3,057.22 3,174.65 3,296.60 3,423.23 3,554.72 3,691.26
  Optimistic 1,711.41 1,772.99 1,831.31 1,899.26 1,958.58 2,025.18 2,095.47 2,166.25 2,239.43 2,313.37 2,388.83 2,466.58 2,546.47 2,628.95 2,714.10 2,802.01 2,892.76 2,986.45 3,083.18 3,183.05 3,286.14
Total Expenditures (US$ Billions) Baseline 0.86 0.90 0.96 1.02 1.08 1.14 1.21 1.29 1.36 1.46 1.56 1.66 1.77 1.89 2.02 2.15 2.29 2.45 2.60 2.76 2.93
  Optimistic 0.86 0.90 0.94 1.00 1.05 1.10 1.16 1.22 1.27 1.34 1.42 1.49 1.57 1.64 1.72 1.81 1.90 1.99 2.09 2.18 2.29
Lost Productivity (US$ Billions) Baseline 2.82 3.01 3.25 3.47 3.68 3.93 4.18 4.43 4.71 5.04 5.38 5.72 6.09 6.48 6.89 7.31 7.76 8.22 8.68 9.17 9.68
  Optimistic 2.82 3.00 3.22 3.44 3.63 3.86 4.08 4.29 4.51 4.79 5.06 5.32 5.62 5.90 6.20 6.52 6.83 7.16 7.48 7.82 8.17
Connecticut
PRC Baseline 408,413 411,236 417,356 421,949 427,815 435,071 440,985 445,836 451,994 462,356 471,291 479,491 488,114 496,412 505,463 514,720 524,148 533,525 541,562 550,240 558,443
  Optimistic 408,413 411,236 416,521 421,105 426,652 432,573 437,009 438,937 441,024 447,588 453,033 456,738 461,561 464,809 468,378 472,480 476,109 480,389 483,100 485,958 489,484
Expenditures per PRC ($) Baseline 1,739.94 1,790.86 1,839.41 1,894.67 1,943.85 1,998.05 2,054.75 2,111.72 2,170.27 2,229.30 2,289.30 2,350.82 2,413.72 2,478.31 2,544.63 2,612.72 2,682.64 2,754.42 2,828.13 2,903.80 2,981.51
  Optimistic 1,739.94 1,783.56 1,824.43 1,871.59 1,912.31 1,957.61 2,004.94 2,052.12 2,100.41 2,148.72 2,197.55 2,247.38 2,298.08 2,349.94 2,402.96 2,457.18 2,512.62 2,569.31 2,627.28 2,686.56 2,747.18
Total Expenditures (US$ Billions) Baseline 0.71 0.74 0.77 0.80 0.83 0.87 0.91 0.94 0.98 1.03 1.08 1.13 1.18 1.23 1.29 1.34 1.41 1.47 1.53 1.60 1.67
  Optimistic 0.71 0.73 0.76 0.79 0.82 0.85 0.88 0.90 0.93 0.96 1.00 1.03 1.06 1.09 1.13 1.16 1.20 1.23 1.27 1.31 1.34
Lost Productivity (US$ Billions) Baseline 2.30 2.45 2.62 2.79 2.93 3.12 3.29 3.47 3.66 3.89 4.11 4.34 4.58 4.82 5.08 5.35 5.62 5.91 6.19 6.49 6.80
  Optimistic 2.30 2.44 2.60 2.76 2.89 3.06 3.21 3.36 3.50 3.69 3.87 4.03 4.22 4.39 4.57 4.76 4.95 5.15 5.34 5.53 5.74
Delaware
PRC Baseline 73,701 74,875 76,601 78,088 79,785 81,708 83,474 85,065 86,915 89,596 92,050 94,394 96,819 99,247 101,796 104,397 107,014 109,659 112,056 114,599 117,029
  Optimistic 73,701 74,875 76,447 77,932 79,568 81,239 82,722 83,748 84,806 86,735 88,484 89,915 91,552 92,929 94,327 95,829 97,206 98,738 99,960 101,211 102,577
Expenditures per PRC ($) Baseline 1,457.30 1,520.06 1,580.70 1,650.58 1,713.62 1,783.93 1,858.42 1,934.24 2,013.16 2,093.74 2,176.67 2,262.74 2,351.84 2,444.45 2,540.70 2,640.75 2,744.73 2,852.81 2,965.14 3,081.90 3,203.26
  Optimistic 1,457.30 1,511.06 1,562.01 1,621.42 1,673.34 1,731.66 1,793.28 1,855.37 1,919.62 1,984.60 2,050.96 2,119.39 2,189.76 2,262.46 2,337.58 2,415.20 2,495.39 2,578.24 2,663.85 2,752.29 2,843.68
Total Expenditures (US$ Billions) Baseline 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.35 0.37
  Optimistic 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29
Lost Productivity (US$ Billions) Baseline 0.42 0.45 0.48 0.52 0.55 0.59 0.62 0.66 0.70 0.75 0.80 0.85 0.91 0.96 1.02 1.08 1.15 1.21 1.28 1.35 1.43
  Optimistic 0.42 0.44 0.48 0.51 0.54 0.57 0.61 0.64 0.67 0.71 0.76 0.79 0.84 0.88 0.92 0.97 1.01 1.06 1.10 1.15 1.20
Florida
PRC Baseline 2,182,270 2,223,330 2,286,453 2,342,905 2,406,622 2,478,946 2,548,195 2,615,538 2,692,164 2,794,315 2,893,426 2,993,861 3,101,277 3,211,361 3,329,468 3,452,785 3,582,059 3,715,745 3,845,106 3,984,257 4,124,212
  Optimistic 2,182,270 2,223,330 2,281,880 2,338,214 2,400,076 2,464,714 2,525,219 2,575,062 2,626,825 2,705,064 2,781,332 2,851,794 2,932,574 3,006,917 3,085,186 3,169,432 3,253,756 3,345,680 3,430,030 3,518,792 3,614,940
Expenditures per PRC ($) Baseline 1,285.25 1,332.32 1,377.51 1,429.29 1,475.72 1,527.20 1,581.43 1,636.29 1,693.07 1,750.69 1,809.65 1,870.50 1,933.13 1,997.86 2,064.75 2,133.89 2,205.34 2,279.18 2,355.50 2,434.37 2,515.88
  Optimistic 1,285.25 1,325.57 1,363.58 1,407.67 1,446.00 1,488.86 1,533.91 1,579.07 1,625.57 1,672.36 1,719.91 1,768.71 1,818.64 1,869.99 1,922.79 1,977.07 2,032.89 2,090.29 2,149.30 2,209.99 2,272.38
Total Expenditures (US$ Billions) Baseline 2.79 2.96 3.15 3.35 3.55 3.79 4.03 4.28 4.56 4.89 5.24 5.60 6.00 6.42 6.87 7.37 7.90 8.47 9.06 9.70 10.38
  Optimistic 2.79 2.95 3.11 3.29 3.47 3.67 3.87 4.07 4.27 4.52 4.78 5.04 5.33 5.62 5.93 6.27 6.61 6.99 7.37 7.78 8.21
Lost Productivity (US$ Billions) Baseline 12.29 13.23 14.36 15.46 16.50 17.77 19.04 20.34 21.79 23.49 25.24 27.08 29.07 31.18 33.46 35.87 38.43 41.17 43.98 47.02 50.23
  Optimistic 12.29 13.20 14.25 15.31 16.28 17.44 18.58 19.70 20.87 22.29 23.75 25.18 26.80 28.41 30.13 31.95 33.83 35.87 37.91 40.08 42.43
Georgia
PRC Baseline 930,355 946,133 970,945 992,616 1,017,142 1,045,042 1,070,715 1,094,541 1,121,678 1,160,125 1,196,121 1,231,063 1,267,526 1,303,288 1,341,002 1,379,412 1,418,817 1,458,546 1,494,967 1,533,732 1,571,256
  Optimistic 930,355 946,133 969,003 990,629 1,014,376 1,039,042 1,061,061 1,077,603 1,094,455 1,123,070 1,149,782 1,172,646 1,198,576 1,220,317 1,242,613 1,266,210 1,288,779 1,313,284 1,333,586 1,354,552 1,377,232
Expenditures per PRC ($) Baseline 1,100.16 1,139.31 1,176.86 1,219.85 1,258.35 1,301.01 1,345.90 1,391.27 1,438.18 1,485.74 1,534.36 1,584.49 1,636.05 1,689.28 1,744.24 1,800.99 1,859.59 1,920.09 1,982.56 2,047.07 2,113.67
  Optimistic 1,100.16 1,133.70 1,165.28 1,201.90 1,233.70 1,269.23 1,306.55 1,343.93 1,382.38 1,421.05 1,460.31 1,500.57 1,541.73 1,584.03 1,627.49 1,672.14 1,718.01 1,765.14 1,813.57 1,863.32 1,914.44
Total Expenditures (US$ Billions) Baseline 1.02 1.08 1.14 1.21 1.28 1.36 1.44 1.52 1.61 1.72 1.84 1.95 2.07 2.20 2.34 2.48 2.64 2.80 2.96 3.14 3.32
  Optimistic 1.02 1.07 1.13 1.19 1.25 1.32 1.39 1.45 1.51 1.60 1.68 1.76 1.85 1.93 2.02 2.12 2.21 2.32 2.42 2.52 2.64
Lost Productivity (US$ Billions) Baseline 5.24 5.63 6.10 6.55 6.97 7.49 8.00 8.51 9.08 9.75 10.43 11.13 11.88 12.65 13.47 14.33 15.22 16.16 17.10 18.10 19.14
  Optimistic 5.24 5.62 6.05 6.49 6.88 7.35 7.81 8.24 8.70 9.25 9.82 10.36 10.95 11.53 12.14 12.77 13.40 14.08 14.74 15.43 16.16
Hawaii
PRC Baseline 138,758 140,168 143,270 145,825 148,711 152,021 155,142 158,007 161,184 165,595 169,678 173,602 177,695 181,541 185,562 189,628 193,733 197,778 201,309 205,088 208,621
  Optimistic 138,758 140,168 142,983 145,533 148,307 151,148 153,743 155,561 157,272 160,306 163,104 165,364 168,029 169,983 171,947 174,066 175,977 178,080 179,577 181,128 182,860
Expenditures per PRC ($) Baseline 1,773.92 1,825.12 1,873.92 1,929.45 1,978.84 2,033.26 2,090.16 2,147.32 2,206.04 2,265.22 2,325.36 2,386.99 2,449.98 2,514.65 2,581.01 2,649.13 2,719.05 2,790.81 2,864.46 2,940.06 3,017.66
  Optimistic 1,773.92 1,817.78 1,858.86 1,906.25 1,947.16 1,992.65 2,040.17 2,087.52 2,135.97 2,184.43 2,233.38 2,283.33 2,334.14 2,386.08 2,439.18 2,493.46 2,548.95 2,605.68 2,663.66 2,722.94 2,783.54
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.34 0.36 0.38 0.39 0.41 0.44 0.46 0.48 0.50 0.53 0.55 0.58 0.60 0.63
  Optimistic 0.25 0.25 0.27 0.28 0.29 0.30 0.31 0.32 0.34 0.35 0.36 0.38 0.39 0.41 0.42 0.43 0.45 0.46 0.48 0.49 0.51
Lost Productivity (US$ Billions) Baseline 0.78 0.83 0.90 0.96 1.02 1.09 1.16 1.23 1.30 1.39 1.48 1.57 1.67 1.76 1.86 1.97 2.08 2.19 2.30 2.42 2.54
  Optimistic 0.78 0.83 0.89 0.95 1.01 1.07 1.13 1.19 1.25 1.32 1.39 1.46 1.54 1.61 1.68 1.75 1.83 1.91 1.98 2.06 2.15
Idaho
PRC Baseline 135,580 137,652 141,250 144,419 148,006 152,105 155,976 159,605 163,704 169,399 174,856 180,216 185,890 191,593 197,719 203,987 210,389 216,807 222,708 228,939 234,943
  Optimistic 135,580 137,652 140,968 144,129 147,603 151,231 154,570 157,135 159,731 163,988 168,082 171,664 175,778 179,396 183,213 187,247 191,106 195,215 198,667 202,193 205,932
Expenditures per PRC ($) Baseline 1,439.91 1,506.41 1,570.85 1,645.32 1,712.70 1,788.06 1,868.12 1,949.85 2,035.16 2,122.51 2,212.66 2,306.48 2,403.87 2,505.37 2,611.16 2,721.41 2,836.32 2,956.09 3,080.91 3,211.00 3,346.58
  Optimistic 1,439.91 1,496.88 1,551.00 1,614.25 1,669.68 1,732.09 1,798.18 1,864.94 1,934.19 2,004.40 2,076.26 2,150.55 2,227.12 2,306.41 2,388.53 2,473.57 2,561.64 2,652.84 2,747.30 2,845.11 2,946.41
Total Expenditures (US$ Billions) Baseline 0.20 0.21 0.22 0.24 0.25 0.27 0.29 0.31 0.33 0.36 0.39 0.42 0.45 0.48 0.52 0.56 0.60 0.64 0.69 0.74 0.79
  Optimistic 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 0.49 0.52 0.55 0.58 0.61
Lost Productivity (US$ Billions) Baseline 0.76 0.82 0.89 0.95 1.01 1.09 1.17 1.24 1.33 1.42 1.53 1.63 1.74 1.86 1.99 2.12 2.26 2.40 2.55 2.70 2.86
  Optimistic 0.76 0.82 0.88 0.94 1.00 1.07 1.14 1.20 1.27 1.35 1.44 1.52 1.61 1.70 1.79 1.89 1.99 2.09 2.20 2.30 2.42
Illinois
PRC Baseline 1,142,717 1,148,532 1,164,110 1,175,513 1,190,076 1,207,669 1,221,855 1,233,233 1,248,168 1,275,119 1,298,783 1,321,097 1,345,289 1,368,739 1,393,912 1,419,417 1,445,408 1,471,769 1,494,105 1,518,359 1,541,185
  Optimistic 1,142,717 1,148,532 1,161,781 1,173,160 1,186,839 1,200,735 1,210,837 1,214,148 1,217,875 1,234,391 1,248,467 1,258,407 1,272,108 1,281,601 1,291,641 1,302,933 1,312,933 1,325,190 1,332,818 1,340,975 1,350,874
Expenditures per PRC ($) Baseline 1,558.97 1,607.64 1,654.14 1,707.16 1,754.44 1,806.62 1,861.32 1,916.38 1,973.07 2,030.33 2,088.63 2,148.51 2,209.85 2,272.94 2,337.83 2,404.57 2,473.22 2,543.83 2,616.46 2,691.15 2,767.98
  Optimistic 1,558.97 1,600.66 1,639.80 1,685.01 1,724.13 1,767.70 1,813.30 1,858.83 1,905.50 1,952.26 1,999.59 2,047.96 2,097.26 2,147.75 2,199.45 2,252.40 2,306.62 2,362.14 2,419.01 2,477.24 2,536.87
Total Expenditures (US$ Billions) Baseline 1.77 1.85 1.93 2.01 2.09 2.18 2.27 2.36 2.46 2.59 2.71 2.84 2.97 3.11 3.26 3.41 3.57 3.74 3.91 4.09 4.27
  Optimistic 1.77 1.84 1.91 1.98 2.05 2.12 2.20 2.26 2.32 2.41 2.50 2.58 2.67 2.75 2.84 2.93 3.03 3.13 3.22 3.32 3.43
Lost Productivity (US$ Billions) Baseline 6.44 6.84 7.31 7.76 8.16 8.65 9.13 9.59 10.10 10.72 11.33 11.95 12.61 13.29 14.01 14.75 15.51 16.31 17.09 17.92 18.77
  Optimistic 6.44 6.82 7.26 7.68 8.05 8.49 8.91 9.29 9.68 10.17 10.66 11.11 11.62 12.11 12.61 13.14 13.65 14.21 14.73 15.27 15.85
Indiana
PRC Baseline 624,245 627,986 637,143 644,136 652,749 663,109 671,647 678,790 687,731 703,480 717,405 730,690 744,716 758,389 773,337 788,532 804,106 819,566 832,922 847,376 860,981
  Optimistic 624,245 627,986 635,869 642,846 650,974 659,302 665,591 668,285 671,040 681,011 689,612 696,017 704,205 710,108 716,598 723,821 730,409 737,943 743,009 748,380 754,664
Expenditures per PRC ($) Baseline 1,625.39 1,680.82 1,733.92 1,794.62 1,848.91 1,908.98 1,972.10 2,035.82 2,101.61 2,168.22 2,236.23 2,306.25 2,378.17 2,452.33 2,528.80 2,607.66 2,688.97 2,772.82 2,859.29 2,948.45 3,040.39
  Optimistic 1,625.39 1,672.87 1,717.54 1,769.27 1,814.14 1,864.21 1,916.74 1,969.30 2,023.31 2,077.54 2,132.55 2,188.90 2,246.46 2,305.52 2,366.14 2,428.36 2,492.21 2,557.74 2,624.99 2,694.01 2,764.85
Total Expenditures (US$ Billions) Baseline 1.01 1.06 1.10 1.16 1.21 1.27 1.32 1.38 1.45 1.53 1.60 1.69 1.77 1.86 1.96 2.06 2.16 2.27 2.38 2.50 2.62
  Optimistic 1.01 1.05 1.09 1.14 1.18 1.23 1.28 1.32 1.36 1.41 1.47 1.52 1.58 1.64 1.70 1.76 1.82 1.89 1.95 2.02 2.09
Lost Productivity (US$ Billions) Baseline 3.52 3.74 4.00 4.25 4.48 4.75 5.02 5.28 5.57 5.91 6.26 6.61 6.98 7.36 7.77 8.19 8.63 9.08 9.53 10.00 10.49
  Optimistic 3.52 3.73 3.97 4.21 4.42 4.66 4.90 5.11 5.33 5.61 5.89 6.15 6.43 6.71 7.00 7.30 7.59 7.91 8.21 8.52 8.86
Iowa
PRC Baseline 318,733 322,505 326,427 329,187 332,612 336,808 340,210 342,880 346,466 353,286 359,216 364,767 370,760 376,700 383,207 389,612 396,060 402,385 407,581 413,141 418,124
  Optimistic 318,733 322,505 325,775 328,528 331,707 334,875 337,142 337,574 338,057 342,002 345,299 347,458 350,591 352,718 355,092 357,639 359,760 362,310 363,583 364,875 366,493
Expenditures per PRC ($) Baseline 1,527.02 1,582.00 1,634.76 1,695.18 1,749.31 1,809.32 1,872.48 1,936.35 2,002.41 2,069.41 2,137.95 2,208.62 2,281.33 2,356.43 2,434.01 2,514.14 2,596.91 2,682.40 2,770.71 2,861.93 2,956.14
  Optimistic 1,527.02 1,574.11 1,618.49 1,669.95 1,714.66 1,764.63 1,817.12 1,869.72 1,923.86 1,978.30 2,033.60 2,090.33 2,148.36 2,207.99 2,269.28 2,332.28 2,397.02 2,463.56 2,531.95 2,602.23 2,674.47
Total Expenditures (US$ Billions) Baseline 0.48 0.51 0.53 0.56 0.58 0.61 0.64 0.66 0.69 0.73 0.77 0.81 0.85 0.89 0.93 0.98 1.03 1.08 1.13 1.18 1.24
  Optimistic 0.48 0.51 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.68 0.70 0.73 0.75 0.78 0.81 0.83 0.86 0.89 0.92 0.95 0.98
Lost Productivity (US$ Billions) Baseline 1.80 1.92 2.05 2.17 2.28 2.41 2.54 2.67 2.80 2.97 3.13 3.30 3.48 3.66 3.85 4.05 4.25 4.46 4.66 4.88 5.09
  Optimistic 1.80 1.91 2.03 2.15 2.25 2.37 2.48 2.58 2.69 2.82 2.95 3.07 3.20 3.33 3.47 3.61 3.74 3.88 4.02 4.16 4.30
Kansas
PRC Baseline 307,873 311,183 315,362 318,447 322,297 327,028 331,037 334,345 338,595 346,151 352,885 359,297 366,157 372,981 380,440 388,022 395,786 403,528 410,240 417,435 424,106
  Optimistic 307,873 311,183 314,731 317,809 321,420 325,150 328,052 329,171 330,377 335,095 339,214 342,248 346,239 349,236 352,527 356,179 359,512 363,339 365,955 368,667 371,736
Expenditures per PRC ($) Baseline 1,554.60 1,610.23 1,663.61 1,724.72 1,779.45 1,840.12 1,903.96 1,968.51 2,035.24 2,102.93 2,172.14 2,243.50 2,316.91 2,392.71 2,471.00 2,551.85 2,635.34 2,721.56 2,810.61 2,902.57 2,997.53
  Optimistic 1,554.60 1,602.26 1,647.15 1,699.20 1,744.41 1,794.93 1,848.00 1,901.17 1,955.87 2,010.88 2,066.75 2,124.04 2,182.64 2,242.86 2,304.73 2,368.32 2,433.65 2,500.80 2,569.79 2,640.68 2,713.54
Total Expenditures (US$ Billions) Baseline 0.48 0.50 0.52 0.55 0.57 0.60 0.63 0.66 0.69 0.73 0.77 0.81 0.85 0.89 0.94 0.99 1.04 1.10 1.15 1.21 1.27
  Optimistic 0.48 0.50 0.52 0.54 0.56 0.58 0.61 0.63 0.65 0.67 0.70 0.73 0.76 0.78 0.81 0.84 0.87 0.91 0.94 0.97 1.01
Lost Productivity (US$ Billions) Baseline 1.73 1.85 1.98 2.10 2.21 2.34 2.47 2.60 2.74 2.91 3.08 3.25 3.43 3.62 3.82 4.03 4.25 4.47 4.69 4.93 5.17
  Optimistic 1.73 1.85 1.97 2.08 2.18 2.30 2.41 2.52 2.63 2.76 2.90 3.02 3.16 3.30 3.44 3.59 3.74 3.90 4.04 4.20 4.36
Kentucky
PRC Baseline 377,594 381,141 387,120 391,783 397,358 403,931 409,491 414,285 420,269 430,435 439,517 448,197 457,320 466,247 475,862 485,563 495,523 505,500 514,135 523,451 532,220
  Optimistic 377,594 381,141 386,346 390,998 396,277 401,612 405,799 407,874 410,069 416,687 422,489 426,929 432,443 436,565 440,949 445,715 450,108 455,156 458,635 462,298 466,500
Expenditures per PRC ($) Baseline 1,332.35 1,386.84 1,439.38 1,499.80 1,554.21 1,614.76 1,678.79 1,743.83 1,811.40 1,880.25 1,950.97 2,024.23 2,099.92 2,178.45 2,259.91 2,344.41 2,432.08 2,523.02 2,617.36 2,715.23 2,816.77
  Optimistic 1,332.35 1,379.03 1,423.19 1,474.59 1,519.43 1,569.72 1,622.76 1,676.12 1,731.23 1,786.88 1,843.62 1,902.04 1,962.01 2,023.87 2,087.68 2,153.51 2,221.41 2,291.45 2,363.70 2,438.22 2,515.10
Total Expenditures (US$ Billions) Baseline 0.50 0.53 0.56 0.59 0.62 0.65 0.69 0.72 0.76 0.81 0.86 0.91 0.96 1.02 1.08 1.14 1.21 1.28 1.35 1.42 1.50
  Optimistic 0.50 0.53 0.55 0.58 0.60 0.63 0.66 0.68 0.71 0.74 0.78 0.81 0.85 0.88 0.92 0.96 1.00 1.04 1.08 1.13 1.17
Lost Productivity (US$ Billions) Baseline 2.13 2.27 2.43 2.59 2.72 2.89 3.06 3.22 3.40 3.62 3.83 4.05 4.29 4.53 4.78 5.04 5.32 5.60 5.88 6.18 6.48
  Optimistic 2.13 2.26 2.41 2.56 2.69 2.84 2.99 3.12 3.26 3.43 3.61 3.77 3.95 4.13 4.31 4.49 4.68 4.88 5.07 5.27 5.48
Louisiana
PRC Baseline 445,238 451,014 457,826 462,968 469,206 476,576 482,862 488,206 494,759 506,018 516,047 525,563 535,760 545,747 556,455 567,326 578,513 589,752 599,424 609,810 619,541
  Optimistic 445,238 451,014 456,911 462,041 467,930 473,840 478,508 480,651 482,751 489,856 496,055 500,624 506,616 511,003 515,628 520,769 525,491 531,016 534,717 538,568 543,038
Expenditures per PRC ($) Baseline 1,259.33 1,296.99 1,332.93 1,373.85 1,410.29 1,450.48 1,492.54 1,534.83 1,578.32 1,622.19 1,666.81 1,712.59 1,759.42 1,807.53 1,856.96 1,907.74 1,959.91 2,013.51 2,068.57 2,125.14 2,183.25
  Optimistic 1,259.33 1,291.59 1,321.84 1,356.75 1,386.93 1,420.50 1,455.60 1,490.60 1,526.45 1,562.33 1,598.61 1,635.65 1,673.37 1,711.95 1,751.43 1,791.81 1,833.13 1,875.40 1,918.64 1,962.88 2,008.14
Total Expenditures (US$ Billions) Baseline 0.56 0.58 0.61 0.64 0.66 0.69 0.72 0.75 0.78 0.82 0.86 0.90 0.94 0.99 1.03 1.08 1.13 1.19 1.24 1.30 1.35
  Optimistic 0.56 0.58 0.60 0.63 0.65 0.67 0.70 0.72 0.74 0.77 0.79 0.82 0.85 0.87 0.90 0.93 0.96 1.00 1.03 1.06 1.09
Lost Productivity (US$ Billions) Baseline 2.51 2.68 2.87 3.06 3.22 3.42 3.61 3.80 4.00 4.25 4.50 4.75 5.02 5.30 5.59 5.89 6.21 6.53 6.86 7.20 7.55
  Optimistic 2.51 2.68 2.85 3.03 3.17 3.35 3.52 3.68 3.84 4.04 4.24 4.42 4.63 4.83 5.04 5.25 5.46 5.69 5.91 6.13 6.37
Maine
PRC Baseline 177,365 178,909 181,895 184,305 187,287 190,828 193,954 196,665 199,920 205,208 209,994 214,513 219,258 223,884 228,790 233,715 238,673 243,457 247,592 251,966 256,005
  Optimistic 177,365 178,909 181,531 183,936 186,778 189,732 192,205 193,622 195,068 198,654 201,859 204,334 207,331 209,631 212,004 214,535 216,798 219,210 220,865 222,530 224,393
Expenditures per PRC ($) Baseline 1,664.21 1,735.73 1,804.83 1,884.44 1,956.27 2,036.37 2,121.22 2,207.59 2,297.48 2,389.24 2,483.68 2,581.68 2,683.13 2,788.56 2,898.14 3,012.02 3,130.37 3,253.38 3,381.22 3,514.09 3,652.17
  Optimistic 1,664.21 1,725.47 1,783.53 1,851.22 1,910.38 1,976.82 2,047.02 2,117.75 2,190.93 2,264.94 2,340.51 2,418.44 2,498.57 2,581.36 2,666.89 2,755.25 2,846.54 2,940.86 3,038.30 3,138.97 3,242.97
Total Expenditures (US$ Billions) Baseline 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.62 0.66 0.70 0.75 0.79 0.84 0.89 0.93
  Optimistic 0.29 0.31 0.32 0.34 0.36 0.38 0.39 0.41 0.43 0.45 0.47 0.49 0.52 0.54 0.57 0.59 0.62 0.64 0.67 0.70 0.73
Lost Productivity (US$ Billions) Baseline 1.00 1.06 1.14 1.22 1.28 1.37 1.45 1.53 1.62 1.73 1.83 1.94 2.06 2.17 2.30 2.43 2.56 2.70 2.83 2.97 3.12
  Optimistic 1.00 1.06 1.13 1.20 1.27 1.34 1.41 1.48 1.55 1.64 1.72 1.80 1.89 1.98 2.07 2.16 2.25 2.35 2.44 2.53 2.63
Maryland
PRC Baseline 581,535 587,762 600,616 611,476 624,179 638,720 651,697 663,506 677,136 697,595 716,297 734,209 752,864 771,256 790,752 810,633 830,838 851,231 869,506 889,107 908,030
  Optimistic 581,535 587,762 599,415 610,252 622,481 635,053 645,821 653,238 660,702 675,313 688,546 699,369 711,910 722,156 732,735 744,108 754,690 766,454 775,643 785,236 795,903
Expenditures per PRC ($) Baseline 1,262.95 1,307.19 1,349.62 1,398.16 1,441.60 1,489.72 1,540.33 1,591.45 1,644.28 1,697.82 1,752.53 1,808.91 1,866.85 1,926.66 1,988.38 2,052.07 2,117.81 2,185.66 2,255.67 2,327.93 2,402.51
  Optimistic 1,262.95 1,300.85 1,336.53 1,377.89 1,413.78 1,453.87 1,495.96 1,538.10 1,581.43 1,624.98 1,669.18 1,714.49 1,760.80 1,808.36 1,857.21 1,907.37 1,958.90 2,011.81 2,066.15 2,121.96 2,179.28
Total Expenditures (US$ Billions) Baseline 0.73 0.77 0.81 0.85 0.90 0.95 1.00 1.06 1.11 1.18 1.26 1.33 1.41 1.49 1.57 1.66 1.76 1.86 1.96 2.07 2.18
  Optimistic 0.73 0.76 0.80 0.84 0.88 0.92 0.97 1.00 1.04 1.10 1.15 1.20 1.25 1.31 1.36 1.42 1.48 1.54 1.60 1.67 1.73
Lost Productivity (US$ Billions) Baseline 3.28 3.50 3.77 4.04 4.28 4.58 4.87 5.16 5.48 5.86 6.25 6.64 7.06 7.49 7.95 8.42 8.91 9.43 9.94 10.49 11.06
  Optimistic 3.28 3.49 3.74 4.00 4.22 4.49 4.75 5.00 5.25 5.57 5.88 6.18 6.50 6.82 7.16 7.50 7.85 8.22 8.57 8.94 9.34
Massachusetts
PRC Baseline 1,088,925 1,103,035 1,117,979 1,129,083 1,143,447 1,161,362 1,176,239 1,188,632 1,204,541 1,232,367 1,256,834 1,279,904 1,304,280 1,328,186 1,354,002 1,380,440 1,407,455 1,434,674 1,458,401 1,484,130 1,508,557
  Optimistic 1,088,925 1,103,035 1,115,743 1,126,823 1,140,337 1,154,694 1,165,633 1,170,238 1,175,307 1,193,005 1,208,142 1,219,169 1,233,330 1,243,629 1,254,660 1,267,154 1,278,459 1,291,790 1,300,968 1,310,745 1,322,276
Expenditures per PRC ($) Baseline 1,927.78 1,991.94 2,053.35 2,123.51 2,186.19 2,255.51 2,328.30 2,401.72 2,477.45 2,554.08 2,632.27 2,712.71 2,795.26 2,880.33 2,967.98 3,058.30 3,151.37 3,247.28 3,346.10 3,447.93 3,552.85
  Optimistic 1,927.78 1,982.74 2,034.41 2,094.21 2,146.04 2,203.84 2,264.45 2,325.04 2,387.27 2,449.72 2,513.02 2,577.82 2,643.97 2,711.82 2,781.40 2,852.77 2,925.98 3,001.06 3,078.07 3,157.05 3,238.06
Total Expenditures (US$ Billions) Baseline 2.09 2.20 2.30 2.40 2.50 2.62 2.74 2.85 2.98 3.15 3.31 3.47 3.65 3.83 4.02 4.22 4.44 4.66 4.88 5.12 5.36
  Optimistic 2.09 2.19 2.27 2.36 2.45 2.54 2.64 2.72 2.81 2.92 3.04 3.14 3.26 3.37 3.49 3.61 3.74 3.88 4.00 4.14 4.28
Lost Productivity (US$ Billions) Baseline 6.13 6.57 7.02 7.45 7.84 8.32 8.79 9.25 9.75 10.36 10.96 11.58 12.23 12.90 13.61 14.34 15.10 15.89 16.68 17.52 18.37
  Optimistic 6.13 6.55 6.97 7.38 7.74 8.17 8.57 8.95 9.34 9.83 10.32 10.77 11.27 11.75 12.25 12.78 13.29 13.85 14.38 14.93 15.52
Michigan
PRC Baseline 997,753 1,008,096 1,022,920 1,034,347 1,048,803 1,066,145 1,080,377 1,092,054 1,106,751 1,132,219 1,154,741 1,175,983 1,198,379 1,220,283 1,243,774 1,267,199 1,290,948 1,314,465 1,334,403 1,355,860 1,375,472
  Optimistic 997,753 1,008,096 1,020,874 1,032,277 1,045,951 1,060,024 1,070,635 1,075,154 1,079,890 1,096,056 1,110,006 1,120,180 1,133,190 1,142,596 1,152,519 1,163,206 1,172,630 1,183,552 1,190,356 1,197,460 1,205,624
Expenditures per PRC ($) Baseline 1,500.89 1,546.24 1,589.52 1,638.81 1,682.73 1,731.16 1,781.88 1,832.88 1,885.35 1,938.29 1,992.15 2,047.42 2,103.98 2,162.10 2,221.83 2,283.21 2,346.28 2,411.10 2,477.71 2,546.15 2,616.49
  Optimistic 1,500.89 1,539.74 1,576.16 1,618.22 1,654.57 1,695.03 1,737.34 1,779.55 1,822.78 1,866.07 1,909.84 1,954.55 2,000.08 2,046.67 2,094.34 2,143.13 2,193.05 2,244.13 2,296.41 2,349.90 2,404.64
Total Expenditures (US$ Billions) Baseline 1.49 1.56 1.63 1.70 1.76 1.85 1.93 2.00 2.09 2.19 2.30 2.41 2.52 2.64 2.76 2.89 3.03 3.17 3.31 3.45 3.60
  Optimistic 1.49 1.55 1.61 1.67 1.73 1.80 1.86 1.91 1.97 2.05 2.12 2.19 2.27 2.34 2.41 2.49 2.57 2.66 2.73 2.81 2.90
Lost Productivity (US$ Billions) Baseline 5.62 6.00 6.42 6.83 7.19 7.64 8.07 8.49 8.96 9.52 10.07 10.64 11.23 11.85 12.50 13.16 13.85 14.56 15.26 16.00 16.75
  Optimistic 5.62 5.99 6.38 6.76 7.10 7.50 7.88 8.22 8.58 9.03 9.48 9.89 10.35 10.80 11.26 11.73 12.19 12.69 13.16 13.64 14.15
Minnesota
PRC Baseline 749,849 760,723 775,254 787,393 801,637 818,331 833,121 846,372 862,190 886,573 909,002 930,860 954,212 977,725 1,003,014 1,028,487 1,054,485 1,080,490 1,103,968 1,128,961 1,153,039
  Optimistic 749,849 760,723 773,703 785,817 799,456 813,633 825,608 833,274 841,264 858,255 873,786 886,688 902,305 915,480 929,423 944,084 957,839 972,880 984,796 997,069 1,010,657
Expenditures per PRC ($) Baseline 1,766.85 1,837.57 1,905.71 1,984.01 2,054.44 2,132.79 2,215.56 2,299.58 2,386.79 2,475.58 2,566.72 2,661.05 2,758.44 2,859.39 2,964.04 3,072.52 3,184.97 3,301.54 3,422.37 3,547.63 3,677.47
  Optimistic 1,766.85 1,827.43 1,884.70 1,951.33 2,009.40 2,074.50 2,143.11 2,212.08 2,283.27 2,355.11 2,428.30 2,503.61 2,580.87 2,660.51 2,742.62 2,827.25 2,914.50 3,004.45 3,097.16 3,192.74 3,291.27
Total Expenditures (US$ Billions) Baseline 1.32 1.40 1.48 1.56 1.65 1.75 1.85 1.95 2.06 2.19 2.33 2.48 2.63 2.80 2.97 3.16 3.36 3.57 3.78 4.01 4.24
  Optimistic 1.32 1.39 1.46 1.53 1.61 1.69 1.77 1.84 1.92 2.02 2.12 2.22 2.33 2.44 2.55 2.67 2.79 2.92 3.05 3.18 3.33
Lost Productivity (US$ Billions) Baseline 4.22 4.53 4.87 5.20 5.50 5.86 6.22 6.58 6.98 7.45 7.93 8.42 8.94 9.49 10.08 10.68 11.31 11.97 12.63 13.32 14.04
  Optimistic 4.22 4.52 4.83 5.15 5.42 5.76 6.07 6.37 6.68 7.07 7.46 7.83 8.24 8.65 9.08 9.52 9.96 10.43 10.88 11.36 11.86
Mississippi
PRC Baseline 240,287 242,979 246,575 249,211 252,458 256,387 259,769 262,652 266,297 272,465 277,959 283,164 288,730 294,146 299,929 305,799 311,883 318,021 323,340 329,076 334,464
  Optimistic 240,287 242,979 246,082 248,712 251,771 254,915 257,427 258,587 259,834 263,762 267,191 269,727 273,024 275,419 277,923 280,703 283,298 286,348 288,436 290,631 293,163
Expenditures per PRC ($) Baseline 1,113.71 1,159.78 1,204.21 1,255.34 1,301.39 1,352.67 1,406.92 1,462.05 1,519.34 1,577.74 1,637.76 1,699.96 1,764.25 1,830.97 1,900.21 1,972.07 2,046.65 2,124.05 2,204.38 2,287.75 2,374.26
  Optimistic 1,113.71 1,153.17 1,190.52 1,234.00 1,271.95 1,314.53 1,359.45 1,404.66 1,451.38 1,498.56 1,546.68 1,596.25 1,647.15 1,699.67 1,753.87 1,809.80 1,867.51 1,927.06 1,988.52 2,051.93 2,117.36
Total Expenditures (US$ Billions) Baseline 0.27 0.28 0.30 0.31 0.33 0.35 0.37 0.38 0.40 0.43 0.46 0.48 0.51 0.54 0.57 0.60 0.64 0.68 0.71 0.75 0.79
  Optimistic 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.57 0.60 0.62
Lost Productivity (US$ Billions) Baseline 1.35 1.45 1.55 1.64 1.73 1.84 1.94 2.04 2.16 2.29 2.42 2.56 2.71 2.86 3.01 3.18 3.35 3.52 3.70 3.88 4.07
  Optimistic 1.35 1.44 1.54 1.63 1.71 1.80 1.89 1.98 2.06 2.17 2.28 2.38 2.49 2.60 2.71 2.83 2.95 3.07 3.19 3.31 3.44
Missouri
PRC Baseline 596,857 601,274 610,494 617,738 626,572 637,069 646,122 653,769 663,205 679,002 693,101 706,608 720,923 735,115 750,447 765,920 781,903 797,897 811,988 827,211 841,555
  Optimistic 596,857 601,274 609,273 616,501 624,868 633,411 640,296 643,652 647,108 657,315 666,250 673,077 681,707 688,315 695,387 703,065 710,240 718,432 724,334 730,571 737,637
Expenditures per PRC ($) Baseline 1,714.26 1,776.93 1,837.10 1,906.04 1,967.84 2,036.38 2,108.56 2,181.59 2,257.15 2,333.83 2,412.31 2,493.28 2,576.62 2,662.74 2,751.75 2,843.73 2,938.78 3,037.01 3,138.53 3,243.44 3,351.85
  Optimistic 1,714.26 1,767.94 1,818.55 1,877.26 1,928.29 1,985.34 2,045.31 2,105.42 2,167.31 2,229.59 2,292.87 2,357.81 2,424.27 2,492.59 2,562.85 2,635.08 2,709.35 2,785.71 2,864.23 2,944.95 3,027.96
Total Expenditures (US$ Billions) Baseline 1.02 1.07 1.12 1.18 1.23 1.30 1.36 1.43 1.50 1.58 1.67 1.76 1.86 1.96 2.07 2.18 2.30 2.42 2.55 2.68 2.82
  Optimistic 1.02 1.06 1.11 1.16 1.20 1.26 1.31 1.36 1.40 1.47 1.53 1.59 1.65 1.72 1.78 1.85 1.92 2.00 2.07 2.15 2.23
Lost Productivity (US$ Billions) Baseline 3.36 3.58 3.83 4.08 4.30 4.57 4.83 5.09 5.37 5.71 6.05 6.39 6.76 7.14 7.54 7.96 8.39 8.84 9.29 9.76 10.25
  Optimistic 3.36 3.57 3.81 4.04 4.24 4.48 4.71 4.92 5.14 5.42 5.69 5.94 6.23 6.50 6.79 7.09 7.39 7.70 8.01 8.32 8.66
Montana
PRC Baseline 141,406 143,560 146,348 148,685 151,405 154,581 157,381 159,940 162,953 167,493 171,672 175,806 180,184 184,525 189,192 193,919 198,627 203,237 207,252 211,419 215,276
  Optimistic 141,406 143,560 146,055 148,387 150,993 153,693 155,962 157,465 158,998 162,143 165,021 167,464 170,382 172,777 175,311 178,005 180,422 182,996 184,879 186,720 188,693
Expenditures per PRC ($) Baseline 1,724.91 1,792.50 1,857.55 1,932.27 1,999.42 2,074.05 2,152.84 2,232.76 2,315.65 2,399.97 2,486.46 2,575.91 2,668.19 2,763.78 2,862.80 2,965.36 3,071.59 3,181.64 3,295.62 3,413.69 3,535.99
  Optimistic 1,724.91 1,782.81 1,837.50 1,901.08 1,956.47 2,018.51 2,083.85 2,149.50 2,217.22 2,285.51 2,355.03 2,426.53 2,499.83 2,575.34 2,653.14 2,733.29 2,815.85 2,900.92 2,988.55 3,078.83 3,171.83
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.51 0.54 0.58 0.61 0.65 0.68 0.72 0.76
  Optimistic 0.25 0.26 0.27 0.28 0.30 0.31 0.33 0.34 0.35 0.37 0.39 0.41 0.43 0.44 0.47 0.49 0.51 0.53 0.55 0.57 0.60
Lost Productivity (US$ Billions) Baseline 0.80 0.85 0.92 0.98 1.04 1.11 1.18 1.24 1.32 1.41 1.50 1.59 1.69 1.79 1.90 2.01 2.13 2.25 2.37 2.50 2.62
  Optimistic 0.80 0.85 0.91 0.97 1.02 1.09 1.15 1.20 1.26 1.34 1.41 1.48 1.56 1.63 1.71 1.79 1.88 1.96 2.04 2.13 2.21
Nebraska
PRC Baseline 207,767 209,076 211,651 213,488 215,866 218,785 221,248 223,219 225,784 230,506 234,759 238,865 243,244 247,598 252,349 257,114 261,966 266,729 270,836 275,204 279,307
  Optimistic 207,767 209,076 211,227 213,061 215,279 217,529 219,253 219,765 220,304 223,144 225,664 227,530 230,012 231,835 233,835 236,014 237,956 240,165 241,599 243,053 244,817
Expenditures per PRC ($) Baseline 1,640.26 1,706.90 1,771.13 1,845.00 1,911.48 1,985.47 2,063.68 2,143.11 2,225.61 2,309.64 2,395.95 2,485.32 2,577.64 2,673.40 2,772.71 2,875.71 2,982.53 3,093.33 3,208.24 3,327.42 3,451.02
  Optimistic 1,640.26 1,697.34 1,751.33 1,814.17 1,868.98 1,930.43 1,995.23 2,060.41 2,127.72 2,195.66 2,264.92 2,336.21 2,409.39 2,484.86 2,562.69 2,642.96 2,725.75 2,811.13 2,899.18 2,989.99 3,083.65
Total Expenditures (US$ Billions) Baseline 0.34 0.36 0.37 0.39 0.41 0.43 0.46 0.48 0.50 0.53 0.56 0.59 0.63 0.66 0.70 0.74 0.78 0.83 0.87 0.92 0.96
  Optimistic 0.34 0.35 0.37 0.39 0.40 0.42 0.44 0.45 0.47 0.49 0.51 0.53 0.55 0.58 0.60 0.62 0.65 0.68 0.70 0.73 0.75
Lost Productivity (US$ Billions) Baseline 1.17 1.24 1.33 1.41 1.48 1.57 1.65 1.74 1.83 1.94 2.05 2.16 2.28 2.40 2.54 2.67 2.81 2.96 3.10 3.25 3.40
  Optimistic 1.17 1.24 1.32 1.39 1.46 1.54 1.61 1.68 1.75 1.84 1.93 2.01 2.10 2.19 2.28 2.38 2.47 2.57 2.67 2.77 2.87
Nevada
PRC Baseline 300,819 308,298 320,800 332,471 345,248 359,414 373,112 386,470 401,161 419,955 438,187 456,489 475,838 495,407 516,069 537,507 559,796 582,580 604,330 627,348 650,199
  Optimistic 300,819 308,298 320,159 331,805 344,309 357,351 369,748 380,489 391,425 406,542 421,211 434,828 449,953 463,868 478,205 493,397 508,489 524,559 539,093 554,057 569,910
Expenditures per PRC ($) Baseline 1,704.28 1,794.06 1,881.62 1,983.38 2,076.05 2,180.25 2,291.62 2,406.00 2,526.10 2,649.78 2,778.18 2,912.56 3,052.87 3,199.93 3,354.07 3,515.64 3,684.99 3,862.50 4,048.56 4,243.58 4,448.00
  Optimistic 1,704.28 1,781.19 1,854.66 1,940.95 2,016.99 2,102.99 2,194.53 2,287.49 2,384.39 2,483.12 2,584.69 2,690.19 2,799.46 2,913.17 3,031.50 3,154.63 3,282.77 3,416.11 3,554.86 3,699.25 3,849.51
Total Expenditures (US$ Billions) Baseline 0.52 0.55 0.60 0.66 0.72 0.78 0.86 0.93 1.01 1.11 1.22 1.33 1.45 1.59 1.73 1.89 2.06 2.25 2.45 2.66 2.89
  Optimistic 0.52 0.55 0.59 0.64 0.69 0.75 0.81 0.87 0.93 1.01 1.09 1.17 1.26 1.35 1.45 1.56 1.67 1.79 1.92 2.05 2.19
Lost Productivity (US$ Billions) Baseline 1.69 1.83 2.01 2.19 2.37 2.58 2.79 3.01 3.25 3.53 3.82 4.13 4.46 4.81 5.19 5.58 6.01 6.45 6.91 7.40 7.92
  Optimistic 1.69 1.83 2.00 2.17 2.34 2.53 2.72 2.91 3.11 3.35 3.60 3.84 4.11 4.38 4.67 4.97 5.29 5.62 5.96 6.31 6.69
New Hampshire
PRC Baseline 117,366 118,973 121,540 123,726 126,337 129,377 132,142 134,630 137,577 142,065 146,229 150,221 154,367 158,487 162,917 167,439 172,007 176,576 180,733 185,165 189,435
  Optimistic 117,366 118,973 121,297 123,478 125,993 128,634 130,950 132,547 134,238 137,528 140,564 143,093 145,970 148,397 150,964 153,698 156,242 158,991 161,223 163,533 166,043
Expenditures per PRC ($) Baseline 1,491.35 1,549.35 1,605.17 1,669.26 1,726.84 1,790.83 1,858.36 1,926.84 1,997.84 2,070.06 2,144.11 2,220.68 2,299.65 2,381.43 2,466.12 2,553.83 2,644.65 2,738.70 2,836.09 2,936.95 3,041.40
  Optimistic 1,491.35 1,541.03 1,587.96 1,642.51 1,690.01 1,743.21 1,799.23 1,855.49 1,913.52 1,972.02 2,031.57 2,092.79 2,155.54 2,220.18 2,286.75 2,355.32 2,425.95 2,498.70 2,573.62 2,650.80 2,730.29
Total Expenditures (US$ Billions) Baseline 0.17 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.31 0.33 0.35 0.38 0.40 0.43 0.45 0.48 0.51 0.54 0.58
  Optimistic 0.17 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.35 0.36 0.38 0.40 0.41 0.43 0.45
Lost Productivity (US$ Billions) Baseline 0.66 0.71 0.76 0.82 0.87 0.93 0.99 1.05 1.11 1.19 1.28 1.36 1.45 1.54 1.64 1.74 1.85 1.96 2.07 2.19 2.31
  Optimistic 0.66 0.71 0.76 0.81 0.85 0.91 0.96 1.01 1.07 1.13 1.20 1.26 1.33 1.40 1.47 1.55 1.62 1.70 1.78 1.86 1.95
New Jersey
PRC Baseline 741,564 750,050 762,687 772,486 784,481 798,752 810,538 820,698 833,328 853,737 871,657 888,439 906,363 923,739 942,336 961,335 980,805 1,000,550 1,017,906 1,036,759 1,054,760
  Optimistic 741,564 750,050 761,162 770,939 782,348 794,166 803,229 807,997 813,103 826,469 837,888 846,280 857,059 864,931 873,198 882,443 890,912 900,902 908,024 915,638 924,515
Expenditures per PRC ($) Baseline 1,649.71 1,702.82 1,753.60 1,811.56 1,863.29 1,920.44 1,980.39 2,040.80 2,103.05 2,165.98 2,230.12 2,296.04 2,363.63 2,433.21 2,504.84 2,578.58 2,654.49 2,732.63 2,813.07 2,895.88 2,981.13
  Optimistic 1,649.71 1,695.20 1,737.94 1,787.35 1,830.14 1,877.83 1,927.78 1,977.68 2,028.88 2,080.22 2,132.22 2,185.41 2,239.66 2,295.25 2,352.22 2,410.61 2,470.45 2,531.77 2,594.61 2,659.02 2,725.02
Total Expenditures (US$ Billions) Baseline 1.22 1.28 1.34 1.40 1.46 1.53 1.61 1.67 1.75 1.85 1.94 2.04 2.14 2.25 2.36 2.48 2.60 2.73 2.86 3.00 3.14
  Optimistic 1.22 1.27 1.32 1.38 1.43 1.49 1.55 1.60 1.65 1.72 1.79 1.85 1.92 1.99 2.05 2.13 2.20 2.28 2.36 2.43 2.52
Lost Productivity (US$ Billions) Baseline 4.18 4.46 4.79 5.10 5.38 5.72 6.05 6.38 6.75 7.18 7.60 8.04 8.50 8.97 9.47 9.99 10.52 11.09 11.64 12.24 12.85
  Optimistic 4.18 4.45 4.75 5.05 5.31 5.62 5.91 6.18 6.46 6.81 7.16 7.47 7.83 8.17 8.53 8.90 9.26 9.66 10.04 10.43 10.85
New Mexico
PRC Baseline 263,746 268,047 274,234 279,401 285,220 291,777 297,737 303,155 309,363 318,463 326,826 335,015 343,602 352,013 360,821 369,626 378,449 387,121 394,699 402,678 410,042
  Optimistic 263,746 268,047 273,686 278,842 284,444 290,102 295,053 298,463 301,855 308,291 314,165 319,117 324,910 329,603 334,347 339,292 343,764 348,566 352,091 355,635 359,409
Expenditures per PRC ($) Baseline 1,371.27 1,420.76 1,468.26 1,522.65 1,571.39 1,625.42 1,682.30 1,739.82 1,799.31 1,859.66 1,921.39 1,985.06 2,050.57 2,118.23 2,188.14 2,260.34 2,334.93 2,411.98 2,491.58 2,573.80 2,658.73
  Optimistic 1,371.27 1,413.66 1,453.61 1,499.94 1,540.19 1,585.18 1,632.45 1,679.82 1,728.57 1,777.60 1,827.41 1,878.51 1,930.78 1,984.50 2,039.72 2,096.47 2,154.81 2,214.77 2,276.39 2,339.73 2,404.84
Total Expenditures (US$ Billions) Baseline 0.37 0.38 0.40 0.43 0.45 0.47 0.50 0.53 0.56 0.59 0.63 0.67 0.70 0.75 0.79 0.84 0.88 0.93 0.98 1.04 1.09
  Optimistic 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.55 0.57 0.60 0.63 0.65 0.68 0.71 0.74 0.77 0.80 0.83 0.86
Lost Productivity (US$ Billions) Baseline 1.49 1.60 1.72 1.84 1.96 2.09 2.22 2.36 2.50 2.68 2.85 3.03 3.22 3.42 3.63 3.84 4.06 4.29 4.51 4.75 4.99
  Optimistic 1.49 1.59 1.71 1.83 1.93 2.05 2.17 2.28 2.40 2.54 2.68 2.82 2.97 3.11 3.27 3.42 3.57 3.74 3.89 4.05 4.22
New York
PRC Baseline 1,571,546 1,579,714 1,600,727 1,615,162 1,633,390 1,655,911 1,673,570 1,688,095 1,707,252 1,741,780 1,771,527 1,799,406 1,829,533 1,857,974 1,888,260 1,918,848 1,949,906 1,981,441 2,007,413 2,035,857 2,062,430
  Optimistic 1,571,546 1,579,714 1,597,526 1,611,929 1,628,948 1,646,404 1,658,479 1,661,971 1,665,817 1,686,147 1,702,896 1,714,019 1,730,010 1,739,690 1,749,720 1,761,377 1,771,194 1,784,102 1,790,715 1,798,016 1,807,754
Expenditures per PRC ($) Baseline 1,799.95 1,859.30 1,916.08 1,980.94 2,038.87 2,102.91 2,170.14 2,237.93 2,307.84 2,378.56 2,450.69 2,524.88 2,601.00 2,679.41 2,760.19 2,843.40 2,929.13 3,017.43 3,108.40 3,202.11 3,298.65
  Optimistic 1,799.95 1,850.79 1,898.57 1,953.85 2,001.75 2,055.17 2,111.16 2,167.12 2,224.58 2,282.23 2,340.65 2,400.45 2,461.47 2,524.04 2,588.20 2,654.00 2,721.46 2,790.64 2,861.58 2,934.32 3,008.92
Total Expenditures (US$ Billions) Baseline 2.81 2.94 3.07 3.20 3.33 3.48 3.63 3.78 3.94 4.14 4.34 4.54 4.76 4.98 5.21 5.46 5.71 5.98 6.24 6.52 6.80
  Optimistic 2.81 2.92 3.03 3.15 3.26 3.38 3.50 3.60 3.71 3.85 3.99 4.11 4.26 4.39 4.53 4.67 4.82 4.98 5.12 5.28 5.44
Lost Productivity (US$ Billions) Baseline 8.85 9.40 10.05 10.66 11.20 11.87 12.50 13.13 13.82 14.64 15.45 16.27 17.15 18.04 18.97 19.93 20.92 21.95 22.96 24.03 25.12
  Optimistic 8.85 9.38 9.98 10.55 11.05 11.65 12.20 12.71 13.24 13.89 14.54 15.14 15.81 16.44 17.09 17.76 18.42 19.13 19.79 20.48 21.22
North Carolina
PRC Baseline 993,455 1,013,288 1,038,156 1,059,773 1,084,487 1,112,717 1,138,856 1,163,233 1,191,319 1,231,195 1,268,610 1,305,142 1,343,605 1,382,089 1,423,363 1,465,674 1,509,375 1,553,646 1,594,913 1,639,071 1,682,367
  Optimistic 993,455 1,013,288 1,036,079 1,057,651 1,081,538 1,106,329 1,128,587 1,145,232 1,162,405 1,191,870 1,219,463 1,243,209 1,270,516 1,294,102 1,318,932 1,345,393 1,371,037 1,398,913 1,422,744 1,447,585 1,474,622
Expenditures per PRC ($) Baseline 1,217.45 1,272.08 1,324.96 1,386.00 1,441.16 1,502.78 1,568.17 1,634.84 1,704.35 1,775.43 1,848.71 1,924.88 2,003.87 2,086.09 2,171.69 2,260.80 2,353.56 2,450.13 2,550.67 2,655.33 2,764.28
  Optimistic 1,217.45 1,264.25 1,308.67 1,360.53 1,405.93 1,457.00 1,511.02 1,565.54 1,622.03 1,679.24 1,737.75 1,798.17 1,860.38 1,924.75 1,991.34 2,060.24 2,131.52 2,205.27 2,281.57 2,360.51 2,442.18
Total Expenditures (US$ Billions) Baseline 1.20 1.29 1.38 1.47 1.56 1.67 1.79 1.90 2.03 2.19 2.35 2.51 2.69 2.88 3.09 3.31 3.55 3.81 4.07 4.35 4.65
  Optimistic 1.20 1.28 1.36 1.44 1.52 1.61 1.71 1.79 1.89 2.00 2.12 2.24 2.36 2.49 2.63 2.77 2.92 3.08 3.25 3.42 3.60
Lost Productivity (US$ Billions) Baseline 5.60 6.03 6.52 7.00 7.44 7.97 8.51 9.05 9.64 10.35 11.07 11.80 12.59 13.42 14.30 15.23 16.19 17.21 18.24 19.35 20.49
  Optimistic 5.60 6.02 6.47 6.92 7.34 7.83 8.30 8.76 9.24 9.82 10.41 10.98 11.61 12.23 12.88 13.56 14.26 15.00 15.72 16.49 17.31
North Dakota
PRC Baseline 42,026 42,328 42,742 43,017 43,388 43,874 44,282 44,602 45,039 45,863 46,598 47,301 48,074 48,846 49,718 50,589 51,464 52,319 53,029 53,764 54,421
  Optimistic 42,026 42,328 42,657 42,931 43,270 43,622 43,883 43,912 43,946 44,398 44,793 45,056 45,459 45,737 46,070 46,437 46,747 47,108 47,305 47,483 47,701
Expenditures per PRC ($) Baseline 1,800.09 1,858.17 1,913.71 1,977.09 2,033.67 2,096.18 2,161.76 2,227.84 2,295.94 2,364.79 2,434.97 2,507.10 2,581.06 2,657.21 2,735.60 2,816.30 2,899.38 2,984.92 3,072.98 3,163.64 3,256.97
  Optimistic 1,800.09 1,849.85 1,896.58 1,950.62 1,997.42 2,049.57 2,104.21 2,158.80 2,214.81 2,270.97 2,327.86 2,386.05 2,445.41 2,506.24 2,568.58 2,632.48 2,697.96 2,765.08 2,833.86 2,904.35 2,976.60
Total Expenditures (US$ Billions) Baseline 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18
  Optimistic 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.35 0.36 0.39 0.41 0.43 0.45 0.47 0.50 0.53 0.55 0.58 0.61 0.63 0.66
  Optimistic 0.24 0.25 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.43 0.45 0.47 0.49 0.51 0.52 0.54 0.56
Ohio
PRC Baseline 1,431,702 1,439,595 1,456,635 1,468,645 1,484,499 1,503,877 1,518,551 1,529,863 1,545,887 1,577,924 1,605,669 1,631,493 1,658,894 1,685,376 1,714,210 1,743,145 1,772,556 1,801,980 1,826,463 1,853,252 1,877,962
  Optimistic 1,431,702 1,439,595 1,453,722 1,465,705 1,480,461 1,495,243 1,504,859 1,506,188 1,508,368 1,527,525 1,543,463 1,554,075 1,568,654 1,578,080 1,588,439 1,600,093 1,610,098 1,622,515 1,629,298 1,636,744 1,646,065
Expenditures per PRC ($) Baseline 1,682.76 1,737.71 1,790.28 1,850.29 1,903.88 1,963.11 2,025.27 2,087.92 2,152.52 2,217.85 2,284.46 2,352.95 2,423.21 2,495.56 2,570.08 2,646.81 2,725.84 2,807.23 2,891.05 2,977.37 3,066.27
  Optimistic 1,682.76 1,729.83 1,774.06 1,825.23 1,869.54 1,918.95 1,970.73 2,022.47 2,075.58 2,128.85 2,182.82 2,238.05 2,294.40 2,352.16 2,411.38 2,472.09 2,534.33 2,598.13 2,663.55 2,730.60 2,799.35
Total Expenditures (US$ Billions) Baseline 2.39 2.50 2.61 2.72 2.83 2.95 3.08 3.19 3.33 3.50 3.67 3.84 4.02 4.21 4.41 4.61 4.83 5.06 5.28 5.52 5.76
  Optimistic 2.39 2.49 2.58 2.68 2.77 2.87 2.97 3.05 3.13 3.25 3.37 3.48 3.60 3.71 3.83 3.96 4.08 4.22 4.34 4.47 4.61
Lost Productivity (US$ Billions) Baseline 8.06 8.57 9.15 9.69 10.18 10.78 11.34 11.90 12.51 13.26 14.01 14.76 15.55 16.36 17.22 18.11 19.02 19.96 20.89 21.87 22.87
  Optimistic 8.06 8.55 9.08 9.60 10.04 10.58 11.07 11.52 11.98 12.59 13.18 13.72 14.33 14.91 15.51 16.13 16.74 17.40 18.01 18.64 19.32
Oklahoma
PRC Baseline 359,926 361,671 366,828 370,713 375,474 381,210 386,287 390,562 395,831 404,863 412,834 420,466 428,617 436,716 445,504 454,564 463,943 473,338 481,601 490,565 499,106
  Optimistic 359,926 361,671 366,094 369,970 374,453 379,022 382,804 384,518 386,224 391,932 396,841 400,514 405,302 408,913 412,818 417,260 421,422 426,197 429,613 433,254 437,474
Expenditures per PRC ($) Baseline 1,087.54 1,127.25 1,165.38 1,209.06 1,248.21 1,291.63 1,337.36 1,383.62 1,431.48 1,480.06 1,529.76 1,581.05 1,633.83 1,688.38 1,744.74 1,802.99 1,863.18 1,925.39 1,989.67 2,056.09 2,124.73
  Optimistic 1,087.54 1,121.56 1,153.62 1,190.82 1,223.15 1,259.30 1,297.29 1,335.37 1,374.58 1,414.02 1,454.11 1,495.24 1,537.34 1,580.61 1,625.11 1,670.85 1,717.89 1,766.25 1,815.97 1,867.09 1,919.65
Total Expenditures (US$ Billions) Baseline 0.39 0.41 0.43 0.45 0.47 0.49 0.52 0.54 0.57 0.60 0.63 0.66 0.70 0.74 0.78 0.82 0.86 0.91 0.96 1.01 1.06
  Optimistic 0.39 0.41 0.42 0.44 0.46 0.48 0.50 0.51 0.53 0.55 0.58 0.60 0.62 0.65 0.67 0.70 0.72 0.75 0.78 0.81 0.84
Lost Productivity (US$ Billions) Baseline 2.03 2.15 2.30 2.45 2.57 2.73 2.89 3.04 3.20 3.40 3.60 3.80 4.02 4.24 4.48 4.72 4.98 5.24 5.51 5.79 6.08
  Optimistic 2.03 2.15 2.29 2.42 2.54 2.68 2.82 2.94 3.07 3.23 3.39 3.54 3.70 3.86 4.03 4.21 4.38 4.57 4.75 4.93 5.13
Oregon
PRC Baseline 626,529 625,892 638,012 648,396 660,827 675,569 689,363 702,199 717,471 740,364 761,797 782,981 805,773 828,632 853,091 878,313 903,972 929,483 952,782 977,526 1,001,385
  Optimistic 626,529 625,892 636,736 647,098 659,030 671,690 683,147 691,332 700,058 716,716 732,284 745,827 761,941 775,878 790,500 806,234 821,121 836,913 849,930 863,325 877,731
Expenditures per PRC ($) Baseline 1,673.79 1,740.84 1,805.43 1,879.67 1,946.45 2,020.73 2,099.21 2,178.87 2,261.56 2,345.75 2,432.18 2,521.63 2,613.98 2,709.72 2,808.97 2,911.85 3,018.49 3,129.05 3,243.65 3,362.45 3,485.60
  Optimistic 1,673.79 1,731.23 1,785.52 1,848.68 1,903.75 1,965.46 2,030.51 2,095.91 2,163.41 2,231.53 2,300.93 2,372.34 2,445.60 2,521.13 2,598.98 2,679.25 2,761.99 2,847.29 2,935.22 3,025.87 3,119.31
Total Expenditures (US$ Billions) Baseline 1.06 1.09 1.15 1.22 1.29 1.37 1.45 1.53 1.62 1.74 1.85 1.97 2.11 2.25 2.40 2.56 2.73 2.91 3.09 3.29 3.49
  Optimistic 1.06 1.08 1.14 1.20 1.25 1.32 1.39 1.45 1.51 1.60 1.68 1.77 1.86 1.96 2.05 2.16 2.27 2.38 2.49 2.61 2.74
Lost Productivity (US$ Billions) Baseline 3.53 3.73 4.01 4.28 4.53 4.84 5.15 5.46 5.81 6.22 6.65 7.08 7.55 8.04 8.57 9.12 9.70 10.30 10.90 11.54 12.20
  Optimistic 3.53 3.72 3.98 4.24 4.47 4.75 5.03 5.29 5.56 5.91 6.25 6.59 6.96 7.33 7.72 8.13 8.54 8.97 9.39 9.83 10.30
Pennsylvania
PRC Baseline 1,581,546 1,590,556 1,608,746 1,621,450 1,638,386 1,660,003 1,676,972 1,690,149 1,708,439 1,743,744 1,774,449 1,802,960 1,833,501 1,863,634 1,896,839 1,930,533 1,964,779 1,998,688 2,027,507 2,058,922 2,088,051
  Optimistic 1,581,546 1,590,556 1,605,528 1,618,204 1,633,929 1,650,472 1,661,851 1,663,993 1,666,975 1,688,048 1,705,705 1,717,404 1,733,763 1,744,990 1,757,669 1,772,104 1,784,704 1,799,631 1,808,639 1,818,386 1,830,211
Expenditures per PRC ($) Baseline 1,704.91 1,755.29 1,803.33 1,858.03 1,906.73 1,960.40 2,016.57 2,073.02 2,131.06 2,189.58 2,249.09 2,310.10 2,372.52 2,436.62 2,502.45 2,570.06 2,639.50 2,710.81 2,784.05 2,859.27 2,936.52
  Optimistic 1,704.91 1,748.06 1,788.51 1,835.18 1,875.50 1,920.35 1,967.23 2,013.97 2,061.82 2,109.71 2,158.11 2,207.52 2,257.81 2,309.24 2,361.85 2,415.66 2,470.69 2,526.97 2,584.54 2,643.42 2,703.64
Total Expenditures (US$ Billions) Baseline 2.68 2.79 2.90 3.01 3.12 3.25 3.38 3.50 3.64 3.82 3.99 4.17 4.35 4.54 4.75 4.96 5.19 5.42 5.64 5.89 6.13
  Optimistic 2.68 2.78 2.87 2.97 3.06 3.17 3.27 3.35 3.44 3.56 3.68 3.79 3.91 4.03 4.15 4.28 4.41 4.55 4.67 4.81 4.95
Lost Productivity (US$ Billions) Baseline 8.91 9.47 10.10 10.70 11.23 11.90 12.53 13.15 13.83 14.66 15.48 16.31 17.19 18.09 19.06 20.05 21.08 22.14 23.19 24.30 25.43
  Optimistic 8.91 9.44 10.03 10.59 11.08 11.68 12.23 12.73 13.25 13.91 14.57 15.17 15.84 16.49 17.17 17.87 18.56 19.29 19.99 20.71 21.48
Rhode Island
PRC Baseline 149,471 150,643 152,814 154,416 156,439 158,951 161,013 162,770 164,998 168,805 172,106 175,234 178,553 181,765 185,272 188,818 192,465 196,134 199,232 202,528 205,605
  Optimistic 149,471 150,643 152,508 154,107 156,013 158,039 159,561 160,251 160,994 163,414 165,438 166,918 168,840 170,193 171,679 173,322 174,825 176,600 177,725 178,867 180,216
Expenditures per PRC ($) Baseline 1,742.04 1,804.62 1,864.67 1,933.43 1,995.04 2,063.32 2,135.19 2,207.86 2,283.01 2,359.23 2,437.18 2,517.57 2,600.26 2,685.68 2,773.89 2,865.01 2,959.12 3,056.32 3,156.71 3,260.40 3,367.49
  Optimistic 1,742.04 1,795.64 1,846.15 1,904.72 1,955.60 2,012.46 2,072.19 2,132.05 2,193.63 2,255.57 2,318.49 2,383.02 2,449.02 2,516.85 2,586.56 2,658.20 2,731.82 2,807.49 2,885.24 2,965.16 3,047.28
Total Expenditures (US$ Billions) Baseline 0.26 0.27 0.28 0.30 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.49 0.51 0.54 0.57 0.60 0.63 0.66 0.69
  Optimistic 0.26 0.27 0.28 0.29 0.31 0.32 0.33 0.34 0.35 0.37 0.38 0.40 0.41 0.43 0.44 0.46 0.48 0.50 0.51 0.53 0.55
Lost Productivity (US$ Billions) Baseline 0.84 0.90 0.96 1.02 1.07 1.14 1.20 1.27 1.34 1.42 1.50 1.58 1.67 1.76 1.86 1.96 2.07 2.17 2.28 2.39 2.50
  Optimistic 0.84 0.89 0.95 1.01 1.06 1.12 1.17 1.23 1.28 1.35 1.41 1.47 1.54 1.61 1.68 1.75 1.82 1.89 1.96 2.04 2.12
South Carolina
PRC Baseline 564,372 573,958 586,795 597,738 610,209 624,446 637,454 649,472 663,330 683,500 702,072 720,010 738,881 757,414 777,078 797,053 817,343 837,630 855,789 875,135 893,525
  Optimistic 564,372 573,958 585,621 596,542 608,549 620,861 631,706 639,421 647,231 661,669 674,873 685,843 698,688 709,195 720,065 731,643 742,432 754,208 763,407 772,896 783,190
Expenditures per PRC ($) Baseline 1,185.34 1,235.31 1,283.54 1,339.08 1,389.15 1,444.93 1,503.99 1,564.06 1,626.52 1,690.24 1,755.78 1,823.73 1,894.02 1,967.02 2,042.84 2,121.58 2,203.35 2,288.27 2,376.47 2,468.06 2,563.19
  Optimistic 1,185.34 1,228.14 1,268.68 1,315.91 1,357.15 1,403.45 1,452.33 1,501.56 1,552.45 1,603.89 1,656.38 1,710.48 1,766.07 1,823.46 1,882.72 1,943.91 2,007.09 2,072.32 2,139.67 2,209.21 2,281.00
Total Expenditures (US$ Billions) Baseline 0.66 0.71 0.75 0.80 0.85 0.90 0.96 1.02 1.08 1.16 1.23 1.31 1.40 1.49 1.59 1.69 1.80 1.92 2.03 2.16 2.29
  Optimistic 0.66 0.70 0.74 0.78 0.83 0.87 0.92 0.96 1.00 1.06 1.12 1.17 1.23 1.29 1.36 1.42 1.49 1.56 1.63 1.71 1.79
Lost Productivity (US$ Billions) Baseline 3.18 3.42 3.68 3.95 4.18 4.48 4.76 5.05 5.37 5.75 6.12 6.51 6.93 7.35 7.81 8.28 8.77 9.28 9.79 10.33 10.88
  Optimistic 3.18 3.41 3.66 3.91 4.13 4.39 4.65 4.89 5.14 5.45 5.76 6.06 6.38 6.70 7.03 7.38 7.72 8.09 8.44 8.80 9.19
South Dakota
PRC Baseline 88,773 89,518 90,719 91,601 92,693 94,031 95,165 96,094 97,281 99,327 101,189 103,010 104,965 106,917 109,044 111,182 113,361 115,479 117,317 119,233 120,993
  Optimistic 88,773 89,518 90,538 91,417 92,441 93,491 94,307 94,607 94,919 96,154 97,269 98,122 99,255 100,111 101,044 102,058 102,972 103,978 104,653 105,304 106,053
Expenditures per PRC ($) Baseline 1,631.95 1,699.58 1,764.82 1,839.90 1,907.52 1,982.83 2,062.50 2,143.47 2,227.63 2,313.43 2,401.60 2,492.98 2,587.44 2,685.48 2,787.23 2,892.85 3,002.46 3,116.22 3,234.30 3,356.85 3,484.04
  Optimistic 1,631.95 1,689.88 1,744.72 1,808.57 1,864.30 1,926.82 1,992.79 2,059.19 2,127.81 2,197.11 2,267.80 2,340.62 2,415.40 2,492.57 2,572.20 2,654.39 2,739.19 2,826.71 2,917.02 3,010.22 3,106.39
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.17 0.18 0.19 0.20 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
  Optimistic 0.14 0.15 0.16 0.17 0.17 0.18 0.19 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
Lost Productivity (US$ Billions) Baseline 0.50 0.53 0.57 0.60 0.64 0.67 0.71 0.75 0.79 0.83 0.88 0.93 0.98 1.04 1.10 1.15 1.22 1.28 1.34 1.41 1.47
  Optimistic 0.50 0.53 0.57 0.60 0.63 0.66 0.69 0.72 0.75 0.79 0.83 0.87 0.91 0.95 0.99 1.03 1.07 1.11 1.16 1.20 1.24
Tennessee
PRC Baseline 624,443 634,618 647,254 657,745 670,011 684,186 697,013 708,607 722,234 743,003 762,111 780,623 799,993 819,056 839,502 860,329 881,915 903,582 923,109 943,970 963,986
  Optimistic 624,443 634,618 645,959 656,428 668,189 680,258 690,728 697,641 704,705 719,272 732,586 743,580 756,475 766,912 777,908 789,726 801,086 813,591 823,460 833,690 844,950
Expenditures per PRC ($) Baseline 1,390.65 1,441.56 1,490.45 1,546.45 1,596.66 1,652.35 1,711.00 1,770.34 1,831.74 1,894.06 1,957.84 2,023.64 2,091.38 2,161.38 2,233.73 2,308.49 2,385.76 2,465.62 2,548.15 2,633.44 2,721.59
  Optimistic 1,390.65 1,434.26 1,475.37 1,523.07 1,564.53 1,610.88 1,659.60 1,708.45 1,758.74 1,809.35 1,860.77 1,913.55 1,967.56 2,023.09 2,080.19 2,138.90 2,199.27 2,261.34 2,325.16 2,390.79 2,458.26
Total Expenditures (US$ Billions) Baseline 0.86 0.91 0.96 1.02 1.07 1.13 1.19 1.25 1.32 1.41 1.49 1.58 1.67 1.77 1.88 1.99 2.10 2.23 2.35 2.49 2.62
  Optimistic 0.86 0.91 0.95 1.00 1.05 1.10 1.15 1.19 1.24 1.30 1.36 1.42 1.49 1.55 1.62 1.69 1.76 1.84 1.91 1.99 2.08
Lost Productivity (US$ Billions) Baseline 3.52 3.78 4.06 4.34 4.59 4.90 5.21 5.51 5.85 6.25 6.65 7.06 7.50 7.95 8.44 8.94 9.46 10.01 10.56 11.14 11.74
  Optimistic 3.52 3.77 4.03 4.30 4.53 4.81 5.08 5.34 5.60 5.93 6.26 6.57 6.91 7.25 7.60 7.96 8.33 8.72 9.10 9.50 9.92
Texas
PRC Baseline 1,866,263 1,903,855 1,955,448 2,001,087 2,051,993 2,109,118 2,163,327 2,214,159 2,271,652 2,351,478 2,426,875 2,501,693 2,581,080 2,660,803 2,745,829 2,833,998 2,925,076 3,018,153 3,105,463 3,198,904 3,290,911
  Optimistic 1,866,263 1,903,855 1,951,537 1,997,081 2,046,412 2,097,009 2,143,821 2,179,894 2,216,519 2,276,372 2,332,856 2,382,980 2,440,675 2,491,409 2,544,369 2,601,426 2,656,987 2,717,564 2,770,230 2,825,189 2,884,538
Expenditures per PRC ($) Baseline 1,113.54 1,156.90 1,198.62 1,246.53 1,289.58 1,337.41 1,387.91 1,439.10 1,492.19 1,546.19 1,601.56 1,658.82 1,717.87 1,779.03 1,842.37 1,907.96 1,975.89 2,046.23 2,119.08 2,194.52 2,272.65
  Optimistic 1,113.54 1,150.68 1,185.76 1,226.53 1,262.04 1,301.81 1,343.69 1,385.76 1,429.15 1,472.88 1,517.41 1,563.18 1,610.11 1,658.44 1,708.23 1,759.51 1,812.33 1,866.73 1,922.77 1,980.49 2,039.94
Total Expenditures (US$ Billions) Baseline 2.06 2.20 2.34 2.49 2.65 2.82 3.00 3.19 3.39 3.64 3.89 4.15 4.43 4.73 5.06 5.41 5.78 6.18 6.58 7.02 7.48
  Optimistic 2.06 2.19 2.31 2.45 2.58 2.73 2.88 3.02 3.17 3.35 3.54 3.73 3.93 4.13 4.35 4.58 4.82 5.07 5.33 5.60 5.88
Lost Productivity (US$ Billions) Baseline 10.51 11.33 12.28 13.21 14.07 15.12 16.16 17.22 18.39 19.77 21.17 22.63 24.19 25.83 27.59 29.44 31.38 33.44 35.52 37.76 40.08
  Optimistic 10.51 11.30 12.19 13.08 13.88 14.83 15.77 16.67 17.61 18.76 19.92 21.04 22.30 23.54 24.85 26.23 27.63 29.14 30.62 32.18 33.86
Utah
PRC Baseline 304,526 308,943 316,706 323,462 331,171 340,003 348,330 355,872 364,466 376,740 388,446 400,071 412,522 425,120 438,693 452,770 467,373 482,214 496,094 510,911 525,427
  Optimistic 304,526 308,943 316,072 322,815 330,270 338,051 345,189 350,365 355,620 364,707 373,398 381,086 390,082 398,055 406,507 415,614 424,537 434,188 442,541 451,223 460,546
Expenditures per PRC ($) Baseline 1,436.11 1,497.56 1,556.93 1,625.32 1,687.01 1,755.79 1,828.64 1,902.78 1,979.93 2,058.68 2,139.71 2,223.78 2,310.79 2,401.21 2,495.17 2,592.80 2,694.25 2,799.67 2,909.22 3,023.06 3,141.34
  Optimistic 1,436.11 1,488.75 1,538.63 1,596.78 1,647.59 1,704.66 1,764.93 1,825.66 1,888.48 1,952.00 2,016.86 2,083.73 2,152.47 2,223.49 2,296.85 2,372.63 2,450.91 2,531.78 2,615.31 2,701.60 2,790.73
Total Expenditures (US$ Billions) Baseline 0.44 0.46 0.49 0.53 0.56 0.60 0.64 0.68 0.72 0.78 0.83 0.89 0.95 1.02 1.09 1.17 1.26 1.35 1.44 1.54 1.65
  Optimistic 0.44 0.46 0.49 0.52 0.54 0.58 0.61 0.64 0.67 0.71 0.75 0.79 0.84 0.89 0.93 0.99 1.04 1.10 1.16 1.22 1.29
Lost Productivity (US$ Billions) Baseline 1.72 1.84 1.99 2.14 2.27 2.44 2.60 2.77 2.95 3.17 3.39 3.62 3.87 4.13 4.41 4.70 5.01 5.34 5.67 6.03 6.40
  Optimistic 1.72 1.83 1.97 2.11 2.24 2.39 2.54 2.68 2.83 3.01 3.19 3.37 3.56 3.76 3.97 4.19 4.41 4.66 4.89 5.14 5.41
Vermont
PRC Baseline 89,472 90,998 92,678 94,089 95,767 97,816 99,645 101,315 103,262 106,251 109,016 111,704 114,489 117,270 120,201 123,123 126,062 128,965 131,487 134,147 136,611
  Optimistic 89,472 90,998 92,493 93,901 95,507 97,254 98,747 99,747 100,756 102,857 104,793 106,403 108,261 109,805 111,382 113,019 114,508 116,121 117,294 118,475 119,742
Expenditures per PRC ($) Baseline 1,590.51 1,662.61 1,732.43 1,813.05 1,885.95 1,967.41 2,053.88 2,142.10 2,234.11 2,328.23 2,425.31 2,526.26 2,630.98 2,740.04 2,853.62 2,971.90 3,095.09 3,223.39 3,357.00 3,496.15 3,641.07
  Optimistic 1,590.51 1,652.27 1,710.92 1,779.42 1,839.40 1,906.89 1,978.32 2,050.43 2,125.17 2,200.89 2,278.36 2,358.38 2,440.81 2,526.13 2,614.42 2,705.80 2,800.37 2,898.25 2,999.55 3,104.38 3,212.89
Total Expenditures (US$ 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 0.37 0.39 0.42 0.44 0.47 0.50
  Optimistic 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.20 0.21 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38
Lost Productivity (US$ Billions) Baseline 0.50 0.54 0.58 0.62 0.66 0.70 0.74 0.79 0.84 0.89 0.95 1.01 1.07 1.14 1.21 1.28 1.35 1.43 1.50 1.58 1.66
  Optimistic 0.50 0.54 0.58 0.61 0.65 0.69 0.73 0.76 0.80 0.85 0.89 0.94 0.99 1.04 1.09 1.14 1.19 1.24 1.30 1.35 1.41
Virginia
PRC Baseline 738,529 752,863 770,949 786,557 804,458 825,032 843,731 860,950 880,700 909,322 935,786 961,304 987,906 1,014,090 1,041,917 1,070,425 1,099,540 1,128,910 1,155,700 1,184,175 1,211,722
  Optimistic 738,529 752,863 769,407 784,982 802,270 820,295 836,123 847,626 859,325 880,278 899,532 915,688 934,166 949,530 965,472 982,581 998,765 1,016,477 1,030,943 1,045,833 1,062,095
Expenditures per PRC ($) Baseline 1,111.38 1,154.08 1,195.16 1,242.30 1,284.63 1,331.66 1,381.27 1,431.55 1,483.66 1,536.64 1,590.95 1,647.07 1,704.94 1,764.84 1,826.84 1,891.02 1,957.46 2,026.23 2,097.41 2,171.10 2,247.38
  Optimistic 1,111.38 1,147.96 1,182.49 1,222.62 1,257.55 1,296.65 1,337.82 1,379.15 1,421.76 1,464.70 1,508.39 1,553.29 1,599.31 1,646.69 1,695.47 1,745.69 1,797.41 1,850.65 1,905.47 1,961.92 2,020.04
Total Expenditures (US$ Billions) Baseline 0.82 0.87 0.92 0.98 1.03 1.10 1.17 1.23 1.31 1.40 1.49 1.58 1.68 1.79 1.90 2.02 2.15 2.29 2.42 2.57 2.72
  Optimistic 0.82 0.86 0.91 0.96 1.01 1.06 1.12 1.17 1.22 1.29 1.36 1.42 1.49 1.56 1.64 1.72 1.80 1.88 1.96 2.05 2.15
Lost Productivity (US$ Billions) Baseline 4.16 4.48 4.84 5.19 5.52 5.91 6.30 6.70 7.13 7.64 8.16 8.69 9.26 9.85 10.47 11.12 11.80 12.51 13.22 13.98 14.76
  Optimistic 4.16 4.47 4.81 5.14 5.44 5.80 6.15 6.48 6.83 7.25 7.68 8.09 8.54 8.97 9.43 9.91 10.39 10.90 11.39 11.91 12.47
Washington
PRC Baseline 307,174 309,147 315,554 321,065 327,649 335,471 342,835 349,733 357,827 369,735 380,927 392,046 403,978 415,953 428,837 442,265 456,077 470,142 483,274 497,322 511,139
  Optimistic 307,174 309,147 314,923 320,422 326,758 333,545 339,743 344,321 349,143 357,925 366,169 373,443 382,003 389,472 397,374 405,971 414,276 423,319 431,105 439,222 448,022
Expenditures per PRC ($) Baseline 1,820.47 1,892.05 1,960.96 2,040.10 2,111.24 2,190.32 2,273.81 2,358.51 2,446.37 2,535.75 2,627.45 2,722.30 2,820.16 2,921.54 3,026.57 3,135.37 3,248.08 3,364.85 3,485.81 3,611.12 3,740.93
  Optimistic 1,820.47 1,881.79 1,939.71 2,007.06 2,065.74 2,131.47 2,200.71 2,270.28 2,342.05 2,414.42 2,488.12 2,563.92 2,641.63 2,721.71 2,804.21 2,889.21 2,976.79 3,067.02 3,159.99 3,255.77 3,354.46
Total Expenditures (US$ Billions) Baseline 0.57 0.58 0.62 0.66 0.69 0.73 0.78 0.82 0.88 0.94 1.00 1.07 1.14 1.22 1.30 1.39 1.48 1.58 1.68 1.80 1.91
  Optimistic 0.57 0.58 0.61 0.64 0.67 0.71 0.75 0.78 0.82 0.86 0.91 0.96 1.01 1.06 1.11 1.17 1.23 1.30 1.36 1.43 1.50
Lost Productivity (US$ Billions) Baseline 1.73 1.84 1.98 2.12 2.25 2.40 2.56 2.72 2.90 3.11 3.32 3.55 3.79 4.04 4.31 4.59 4.89 5.21 5.53 5.87 6.23
  Optimistic 1.73 1.84 1.97 2.10 2.22 2.36 2.50 2.63 2.77 2.95 3.13 3.30 3.49 3.68 3.88 4.09 4.31 4.54 4.76 5.00 5.26
West Virginia
PRC Baseline 225,143 226,789 229,525 231,400 233,774 236,675 238,919 240,682 243,117 247,907 252,111 256,045 260,154 264,081 268,286 272,424 276,485 280,404 283,463 286,788 289,684
  Optimistic 225,143 226,789 229,066 230,936 233,138 235,316 236,764 236,957 237,216 239,989 242,343 243,895 246,003 247,269 248,602 250,067 251,145 252,477 252,864 253,284 253,912
Expenditures per PRC ($) Baseline 1,326.95 1,371.47 1,414.09 1,462.79 1,506.32 1,554.47 1,605.04 1,656.05 1,708.70 1,761.97 1,816.35 1,872.30 1,929.74 1,988.93 2,049.95 2,112.83 2,177.65 2,244.45 2,313.31 2,384.27 2,457.41
  Optimistic 1,326.95 1,365.09 1,400.95 1,442.46 1,478.44 1,518.58 1,560.68 1,602.78 1,646.02 1,689.43 1,733.43 1,778.49 1,824.50 1,871.69 1,920.11 1,969.77 2,020.72 2,072.99 2,126.62 2,181.62 2,238.06
Total Expenditures (US$ Billions) Baseline 0.30 0.31 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.53 0.55 0.58 0.60 0.63 0.66 0.68 0.71
  Optimistic 0.30 0.31 0.32 0.33 0.34 0.36 0.37 0.38 0.39 0.41 0.42 0.43 0.45 0.46 0.48 0.49 0.51 0.52 0.54 0.55 0.57
Lost Productivity (US$ Billions) Baseline 1.27 1.35 1.44 1.53 1.60 1.70 1.78 1.87 1.97 2.08 2.20 2.32 2.44 2.56 2.70 2.83 2.97 3.11 3.24 3.38 3.53
  Optimistic 1.27 1.35 1.43 1.51 1.58 1.66 1.74 1.81 1.88 1.98 2.07 2.15 2.25 2.34 2.43 2.52 2.61 2.71 2.79 2.88 2.98
Wisconsin
PRC Baseline 811,707 822,019 835,156 845,580 858,360 873,495 886,456 897,750 911,686 934,359 954,893 974,752 995,827 1,016,760 1,039,478 1,062,212 1,085,303 1,108,257 1,128,243 1,149,534 1,169,653
  Optimistic 811,707 822,019 833,485 843,887 856,025 868,480 878,463 883,857 889,559 904,515 917,899 928,497 941,657 952,030 963,212 975,042 985,833 997,882 1,006,450 1,015,238 1,025,220
Expenditures per PRC ($) Baseline 1,697.41 1,763.46 1,827.02 1,900.00 1,965.57 2,038.44 2,115.34 2,193.32 2,274.19 2,356.43 2,440.76 2,527.96 2,617.90 2,711.04 2,807.50 2,907.38 3,010.83 3,117.95 3,228.88 3,343.76 3,462.72
  Optimistic 1,697.41 1,753.99 1,807.43 1,869.54 1,923.63 1,984.21 2,048.00 2,112.07 2,178.16 2,244.77 2,312.59 2,382.31 2,453.78 2,527.39 2,603.21 2,681.31 2,761.75 2,844.60 2,929.94 3,017.83 3,108.37
Total Expenditures (US$ Billions) Baseline 1.37 1.45 1.53 1.61 1.69 1.78 1.88 1.97 2.07 2.20 2.33 2.46 2.61 2.76 2.92 3.09 3.27 3.46 3.64 3.84 4.05
  Optimistic 1.37 1.44 1.51 1.58 1.65 1.72 1.80 1.87 1.94 2.03 2.12 2.21 2.31 2.41 2.51 2.61 2.72 2.84 2.95 3.06 3.19
Lost Productivity (US$ Billions) Baseline 4.57 4.89 5.24 5.58 5.89 6.26 6.62 6.98 7.38 7.85 8.33 8.82 9.33 9.87 10.45 11.03 11.64 12.28 12.90 13.57 14.25
  Optimistic 4.57 4.88 5.21 5.53 5.81 6.14 6.46 6.76 7.07 7.45 7.84 8.20 8.60 9.00 9.41 9.83 10.25 10.70 11.12 11.56 12.03
Wyoming
PRC Baseline 50,843 51,670 52,654 53,455 54,399 55,481 56,453 57,292 58,272 59,846 61,273 62,640 64,091 65,520 67,033 68,562 70,092 71,575 72,835 74,125 75,273
  Optimistic 50,843 51,670 52,548 53,348 54,251 55,163 55,944 56,406 56,858 57,935 58,899 59,667 60,605 61,349 62,115 62,936 63,668 64,447 64,972 65,465 65,978
Expenditures per PRC ($) Baseline 1,587.58 1,656.04 1,722.19 1,798.43 1,867.22 1,943.93 2,025.21 2,107.95 2,194.08 2,282.01 2,372.53 2,466.46 2,563.72 2,664.81 2,769.88 2,879.10 2,992.62 3,110.62 3,233.27 3,360.76 3,493.28
  Optimistic 1,587.58 1,646.22 1,701.81 1,766.62 1,823.27 1,886.90 1,954.13 2,021.89 2,092.00 2,162.91 2,235.33 2,310.01 2,386.81 2,466.17 2,548.16 2,632.88 2,720.42 2,810.87 2,904.32 3,000.89 3,100.66
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.26
  Optimistic 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.20 0.20
Lost Productivity (US$ Billions) Baseline 0.29 0.31 0.33 0.35 0.37 0.40 0.42 0.45 0.47 0.50 0.53 0.57 0.60 0.64 0.67 0.71 0.75 0.79 0.83 0.87 0.92
  Optimistic 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.48 0.50 0.53 0.55 0.58 0.61 0.63 0.66 0.69 0.72 0.75 0.77


 
 
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