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   
 



Heart Disease


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 19,144,667 19,752,465 20,100,965 20,642,956 21,123,823 21,448,502 21,726,718 21,888,163 22,248,447 22,721,475 23,152,637 23,422,207 23,819,631 24,195,062 24,608,758 24,871,574 25,315,883 25,768,332 26,045,522 26,524,820 27,015,705
  Optimistic 19,144,667 19,752,465 20,100,965 20,332,386 20,391,154 20,549,932 20,689,696 20,608,668 20,536,865 20,217,809 20,091,799 19,761,499 19,476,159 19,133,541 18,776,944 18,411,898 18,204,848 17,925,551 17,688,359 17,792,683 17,661,474
Expenditures per PRC ($) Baseline 3,380.89 3,518.07 3,649.83 3,788.35 3,927.23 4,070.47 4,215.09 4,363.85 4,518.04 4,676.86 4,840.74 5,010.20 5,185.36 5,366.65 5,554.27 5,748.46 5,949.43 6,157.43 6,372.70 6,595.50 6,826.08
  Optimistic 3,380.89 3,501.16 3,614.79 3,733.90 3,852.11 3,973.36 4,094.66 4,218.70 4,346.66 4,477.72 4,612.24 4,750.64 4,892.97 5,039.57 5,190.56 5,346.08 5,506.25 5,671.23 5,841.15 6,016.15 6,196.40
Total Expenditures (US$ Billions) Baseline 64.73 69.63 73.51 78.35 83.11 87.46 91.74 95.68 100.69 106.47 112.32 117.65 123.88 130.29 137.24 143.64 151.41 159.61 167.09 176.25 185.95
  Optimistic 64.73 69.30 72.80 76.05 78.68 81.78 84.84 87.06 89.38 90.65 92.81 94.04 95.49 96.65 97.74 98.75 100.61 102.09 103.81 107.61 110.09
Lost Productivity (US$ Billions) Baseline 104.62 114.06 122.31 132.04 140.36 148.96 157.28 164.99 174.52 185.09 195.71 205.29 216.36 227.64 239.63 250.38 263.22 276.66 288.67 303.38 318.86
  Optimistic 104.63 113.09 120.11 126.47 130.48 136.31 141.83 146.34 150.73 153.35 157.34 158.86 161.25 163.13 164.77 166.12 168.70 170.58 172.77 178.37 181.72
Alabama
PRC Baseline 378,097 390,443 397,224 407,234 415,365 420,478 424,861 426,729 432,229 439,558 446,473 450,253 456,143 461,247 466,987 469,971 476,509 482,893 486,077 493,209 500,336
  Optimistic 378,097 390,443 397,224 401,107 400,959 402,862 404,582 401,785 398,977 391,123 387,448 379,882 372,966 364,756 356,320 347,910 342,662 335,921 330,111 330,842 327,094
Expenditures per PRC ($) Baseline 3,201.46 3,328.24 3,449.91 3,577.70 3,705.72 3,837.65 3,970.72 4,107.51 4,249.16 4,394.94 4,545.26 4,700.56 4,860.96 5,026.84 5,198.37 5,375.76 5,559.20 5,748.90 5,945.07 6,147.94 6,357.73
  Optimistic 3,201.46 3,312.62 3,417.55 3,527.46 3,636.47 3,748.18 3,859.87 3,973.99 4,091.65 4,212.06 4,335.56 4,462.55 4,593.05 4,727.36 4,865.61 5,007.89 5,154.34 5,305.07 5,460.21 5,619.88 5,784.23
Total Expenditures (US$ Billions) Baseline 1.20 1.30 1.37 1.46 1.54 1.61 1.69 1.75 1.84 1.93 2.03 2.12 2.22 2.32 2.43 2.53 2.65 2.78 2.89 3.03 3.18
  Optimistic 1.20 1.29 1.36 1.41 1.46 1.51 1.56 1.60 1.63 1.65 1.68 1.70 1.71 1.72 1.73 1.74 1.77 1.78 1.80 1.86 1.89
Lost Productivity (US$ Billions) Baseline 2.07 2.25 2.42 2.60 2.76 2.92 3.08 3.22 3.39 3.58 3.77 3.95 4.14 4.34 4.55 4.73 4.95 5.18 5.39 5.64 5.91
  Optimistic 2.07 2.24 2.37 2.49 2.57 2.67 2.77 2.85 2.93 2.97 3.03 3.05 3.09 3.11 3.13 3.14 3.18 3.20 3.22 3.32 3.37
Alaska
PRC Baseline 16,910 17,906 18,808 19,937 21,063 22,120 23,159 24,098 25,186 26,475 27,680 28,734 29,993 31,178 32,436 33,500 34,711 35,855 36,631 37,720 38,674
  Optimistic 16,910 17,906 18,808 19,637 20,333 21,193 22,054 22,690 23,248 23,558 24,021 24,243 24,523 24,656 24,749 24,800 24,961 24,942 24,878 25,302 25,283
Expenditures per PRC ($) Baseline 4,806.63 5,061.69 5,309.61 5,573.14 5,840.34 6,118.93 6,403.24 6,698.79 7,008.32 7,330.50 7,666.43 8,017.42 8,383.99 8,767.33 9,168.19 9,587.37 10,025.73 10,484.12 10,963.48 11,464.75 11,988.94
  Optimistic 4,806.63 5,030.26 5,243.75 5,469.72 5,696.19 5,930.67 6,167.44 6,411.78 6,666.13 6,928.99 7,201.21 7,483.81 7,777.05 8,081.78 8,398.44 8,727.52 9,069.49 9,424.86 9,794.15 10,177.92 10,576.72
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.10 0.11 0.12 0.14 0.15 0.16 0.18 0.19 0.21 0.23 0.25 0.27 0.30 0.32 0.35 0.38 0.40 0.43 0.46
  Optimistic 0.08 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 0.24 0.24 0.26 0.27
Lost Productivity (US$ Billions) Baseline 0.09 0.10 0.11 0.13 0.14 0.15 0.17 0.18 0.20 0.22 0.23 0.25 0.27 0.29 0.32 0.34 0.36 0.38 0.41 0.43 0.46
  Optimistic 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.24 0.25 0.26
Arizona
PRC Baseline 294,086 311,590 322,775 337,310 351,285 362,747 374,369 384,911 399,012 414,421 430,163 443,776 460,330 477,055 495,045 510,426 530,214 550,555 567,878 589,968 613,067
  Optimistic 294,086 311,590 322,775 332,235 339,101 347,550 356,501 362,411 368,316 368,756 373,294 374,417 376,389 377,257 377,729 377,858 381,281 382,990 385,665 395,747 400,792
Expenditures per PRC ($) Baseline 2,939.94 3,079.34 3,214.11 3,356.67 3,500.47 3,649.68 3,801.21 3,958.00 4,121.42 4,290.73 4,466.43 4,649.16 4,839.11 5,036.82 5,242.61 5,456.80 5,679.75 5,911.80 6,153.34 6,404.75 6,666.42
  Optimistic 2,939.94 3,062.16 3,178.29 3,300.68 3,422.80 3,548.70 3,675.31 3,805.42 3,940.31 4,079.15 4,222.36 4,370.43 4,523.45 4,681.83 4,845.76 5,015.43 5,191.04 5,372.79 5,560.91 5,755.62 5,957.15
Total Expenditures (US$ Billions) Baseline 0.87 0.96 1.04 1.13 1.23 1.32 1.42 1.52 1.64 1.78 1.92 2.06 2.23 2.40 2.60 2.79 3.01 3.25 3.49 3.78 4.09
  Optimistic 0.87 0.95 1.03 1.10 1.16 1.23 1.31 1.38 1.45 1.50 1.58 1.64 1.70 1.77 1.83 1.90 1.98 2.06 2.14 2.28 2.39
Lost Productivity (US$ Billions) Baseline 1.61 1.80 1.96 2.16 2.33 2.52 2.71 2.90 3.13 3.38 3.64 3.89 4.18 4.49 4.82 5.14 5.51 5.91 6.29 6.75 7.24
  Optimistic 1.61 1.78 1.93 2.07 2.17 2.31 2.44 2.57 2.70 2.80 2.92 3.01 3.12 3.22 3.31 3.41 3.53 3.64 3.77 3.97 4.12
Arkansas
PRC Baseline 223,868 230,150 233,574 239,297 243,981 246,674 249,276 250,376 253,393 257,253 260,620 262,235 265,002 267,588 270,518 271,749 275,144 278,382 279,978 283,714 287,298
  Optimistic 223,868 230,150 233,574 235,697 235,519 236,340 237,378 235,740 233,900 228,906 226,165 221,249 216,679 211,610 206,410 201,170 197,858 193,654 190,142 190,313 187,820
Expenditures per PRC ($) Baseline 3,080.92 3,216.36 3,346.88 3,484.51 3,622.91 3,766.09 3,911.07 4,060.63 4,216.08 4,376.66 4,542.82 4,715.14 4,893.75 5,079.12 5,271.52 5,471.21 5,678.46 5,893.56 6,116.81 6,348.52 6,589.01
  Optimistic 3,080.92 3,199.67 3,312.18 3,430.43 3,548.11 3,669.11 3,790.47 3,914.89 4,043.55 4,175.65 4,311.56 4,451.75 4,596.26 4,745.47 4,899.52 5,058.58 5,222.79 5,392.34 5,567.39 5,748.12 5,934.72
Total Expenditures (US$ Billions) Baseline 0.68 0.74 0.78 0.83 0.88 0.93 0.97 1.02 1.07 1.13 1.18 1.24 1.30 1.36 1.43 1.49 1.56 1.64 1.71 1.80 1.89
  Optimistic 0.68 0.74 0.77 0.81 0.84 0.87 0.90 0.92 0.95 0.96 0.98 0.98 1.00 1.00 1.01 1.02 1.03 1.04 1.06 1.09 1.11
Lost Productivity (US$ Billions) Baseline 1.22 1.33 1.42 1.53 1.62 1.71 1.80 1.89 1.99 2.10 2.20 2.30 2.41 2.52 2.63 2.74 2.86 2.99 3.10 3.25 3.39
  Optimistic 1.22 1.32 1.40 1.47 1.51 1.57 1.63 1.67 1.72 1.74 1.77 1.78 1.79 1.80 1.81 1.81 1.83 1.84 1.86 1.91 1.93
California
PRC Baseline 1,860,194 1,923,946 1,970,967 2,035,349 2,093,119 2,135,992 2,177,241 2,210,556 2,263,173 2,323,885 2,381,222 2,424,233 2,483,413 2,537,694 2,593,831 2,634,765 2,695,688 2,758,887 2,800,612 2,860,481 2,920,052
  Optimistic 1,860,194 1,923,946 1,970,967 2,004,727 2,020,520 2,046,506 2,073,321 2,081,335 2,089,066 2,067,818 2,066,418 2,045,344 2,030,566 2,006,817 1,979,142 1,950,461 1,938,490 1,919,200 1,901,987 1,918,793 1,908,979
Expenditures per PRC ($) Baseline 3,218.41 3,327.79 3,432.19 3,541.30 3,650.05 3,761.57 3,873.52 3,988.03 4,106.06 4,226.96 4,351.03 4,478.62 4,609.78 4,744.78 4,883.73 5,026.75 5,173.96 5,325.48 5,481.43 5,641.96 5,807.18
  Optimistic 3,218.41 3,314.31 3,404.41 3,498.38 3,591.15 3,685.84 3,780.09 3,876.01 3,974.49 4,074.87 4,177.41 4,282.41 4,389.89 4,500.06 4,613.00 4,728.77 4,847.45 4,969.10 5,093.81 5,221.65 5,352.70
Total Expenditures (US$ Billions) Baseline 6.00 6.40 6.76 7.21 7.64 8.03 8.43 8.82 9.29 9.82 10.36 10.86 11.45 12.04 12.67 13.24 13.95 14.69 15.35 16.14 16.96
  Optimistic 6.00 6.38 6.71 7.01 7.26 7.54 7.84 8.07 8.30 8.43 8.63 8.76 8.91 9.03 9.13 9.22 9.40 9.54 9.69 10.02 10.22
Lost Productivity (US$ Billions) Baseline 10.17 11.11 11.99 13.02 13.91 14.83 15.76 16.66 17.75 18.93 20.13 21.25 22.56 23.88 25.26 26.52 28.03 29.62 31.04 32.72 34.47
  Optimistic 10.17 11.02 11.78 12.47 12.93 13.58 14.21 14.78 15.33 15.68 16.18 16.44 16.81 17.11 17.37 17.60 17.96 18.26 18.58 19.24 19.64
Colorado
PRC Baseline 175,555 181,216 185,673 191,912 197,653 201,913 205,954 208,896 213,780 220,318 226,146 230,101 235,253 240,059 245,278 248,855 253,832 258,514 261,281 266,281 270,999
  Optimistic 175,555 181,216 185,673 189,025 190,797 193,454 196,124 196,685 197,334 196,042 196,249 194,138 192,355 189,840 187,152 184,222 182,532 179,833 177,445 178,620 177,165
Expenditures per PRC ($) Baseline 3,329.93 3,492.68 3,650.26 3,817.13 3,985.70 4,160.82 4,338.89 4,523.36 4,715.88 4,915.56 5,123.05 5,339.09 5,563.94 5,798.26 6,042.45 6,296.92 6,562.11 6,838.46 7,126.46 7,426.58 7,739.35
  Optimistic 3,329.93 3,472.63 3,608.38 3,751.61 3,894.69 4,042.35 4,191.01 4,343.94 4,502.66 4,666.20 4,835.05 5,009.83 5,190.64 5,377.97 5,572.07 5,773.17 5,981.53 6,197.41 6,421.08 6,652.83 6,892.93
Total Expenditures (US$ Billions) Baseline 0.59 0.63 0.68 0.73 0.79 0.84 0.89 0.94 1.01 1.08 1.16 1.23 1.31 1.39 1.48 1.57 1.67 1.77 1.86 1.98 2.10
  Optimistic 0.59 0.63 0.67 0.71 0.74 0.78 0.82 0.85 0.89 0.91 0.95 0.97 1.00 1.02 1.04 1.06 1.09 1.11 1.14 1.19 1.22
Lost Productivity (US$ Billions) Baseline 0.96 1.05 1.13 1.23 1.31 1.40 1.49 1.57 1.68 1.79 1.91 2.02 2.14 2.26 2.39 2.51 2.64 2.78 2.90 3.05 3.20
  Optimistic 0.96 1.04 1.11 1.18 1.22 1.28 1.34 1.40 1.45 1.49 1.54 1.56 1.59 1.62 1.64 1.66 1.69 1.71 1.73 1.79 1.82
Connecticut
PRC Baseline 224,165 231,536 233,995 238,792 243,752 247,600 250,230 250,964 254,233 258,812 262,281 263,287 265,430 267,109 269,410 270,253 273,099 276,068 277,372 280,521 284,038
  Optimistic 224,165 231,536 233,995 235,199 235,297 237,227 238,287 236,294 234,675 230,294 227,607 222,137 217,029 211,231 205,565 200,062 196,388 192,044 188,372 188,172 185,690
Expenditures per PRC ($) Baseline 2,683.29 2,774.65 2,861.86 2,953.00 3,043.84 3,137.01 3,230.53 3,326.21 3,424.83 3,525.86 3,629.53 3,736.16 3,845.77 3,958.59 4,074.73 4,194.27 4,317.33 4,443.99 4,574.36 4,708.57 4,846.70
  Optimistic 2,683.29 2,763.39 2,838.65 2,917.14 2,994.64 3,073.74 3,152.48 3,232.62 3,314.90 3,398.78 3,484.45 3,572.20 3,662.01 3,754.08 3,848.46 3,945.22 4,044.41 4,146.10 4,250.34 4,357.20 4,466.75
Total Expenditures (US$ Billions) Baseline 0.60 0.64 0.67 0.71 0.74 0.78 0.81 0.83 0.87 0.91 0.95 0.98 1.02 1.06 1.10 1.13 1.18 1.23 1.27 1.32 1.38
  Optimistic 0.60 0.64 0.66 0.69 0.70 0.73 0.75 0.76 0.78 0.78 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.80 0.80 0.82 0.83
Lost Productivity (US$ Billions) Baseline 1.23 1.34 1.42 1.53 1.62 1.72 1.81 1.89 1.99 2.11 2.22 2.31 2.41 2.51 2.62 2.72 2.84 2.96 3.07 3.21 3.35
  Optimistic 1.23 1.33 1.40 1.46 1.51 1.57 1.63 1.68 1.72 1.75 1.78 1.79 1.80 1.80 1.80 1.80 1.82 1.83 1.84 1.89 1.91
Delaware
PRC Baseline 58,282 60,461 62,112 64,452 66,520 68,009 69,434 70,430 72,086 74,064 75,901 77,111 78,629 80,250 81,929 83,174 84,983 86,842 88,250 90,380 92,616
  Optimistic 58,282 60,461 62,112 63,482 64,213 65,159 66,120 66,313 66,541 65,903 65,867 65,059 64,291 63,462 62,513 61,572 61,112 60,411 59,933 60,626 60,547
Expenditures per PRC ($) Baseline 3,833.11 4,025.16 4,211.32 4,408.68 4,608.26 4,815.82 5,027.10 5,246.19 5,475.08 5,712.74 5,959.93 6,217.57 6,486.00 6,766.01 7,058.11 7,362.82 7,680.69 8,012.28 8,358.18 8,719.02 9,095.44
  Optimistic 3,833.11 4,001.49 4,161.85 4,331.20 4,500.53 4,675.45 4,851.70 5,033.19 5,221.72 5,416.13 5,617.05 5,825.19 6,040.71 6,264.20 6,495.96 6,736.30 6,985.52 7,243.97 7,511.98 7,789.90 8,078.11
Total Expenditures (US$ Billions) Baseline 0.22 0.24 0.26 0.28 0.31 0.33 0.35 0.37 0.39 0.42 0.45 0.48 0.51 0.54 0.58 0.61 0.65 0.70 0.74 0.79 0.84
  Optimistic 0.22 0.24 0.26 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.41 0.43 0.44 0.45 0.47 0.49
Lost Productivity (US$ Billions) Baseline 0.32 0.35 0.38 0.41 0.44 0.47 0.50 0.53 0.57 0.60 0.64 0.68 0.71 0.76 0.80 0.84 0.88 0.93 0.98 1.03 1.09
  Optimistic 0.32 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.50 0.52 0.52 0.53 0.54 0.55 0.56 0.57 0.57 0.59 0.61 0.62
Florida
PRC Baseline 1,384,182 1,452,032 1,485,055 1,532,955 1,577,255 1,611,624 1,645,937 1,674,573 1,719,008 1,767,257 1,815,234 1,853,765 1,903,626 1,954,233 2,008,896 2,053,572 2,116,306 2,182,237 2,236,898 2,310,148 2,387,751
  Optimistic 1,384,182 1,452,032 1,485,055 1,509,892 1,522,549 1,544,106 1,567,376 1,576,684 1,586,764 1,572,524 1,575,256 1,564,036 1,556,503 1,545,415 1,532,826 1,520,216 1,521,852 1,518,057 1,519,150 1,549,633 1,560,989
Expenditures per PRC ($) Baseline 3,289.87 3,430.03 3,564.92 3,706.99 3,849.69 3,997.13 4,146.25 4,299.90 4,459.43 4,624.03 4,794.17 4,970.40 5,152.87 5,342.03 5,538.14 5,741.45 5,952.22 6,170.73 6,397.26 6,632.11 6,875.58
  Optimistic 3,289.87 3,412.76 3,529.05 3,651.16 3,772.54 3,897.22 4,022.15 4,150.09 4,282.27 4,417.85 4,557.21 4,700.80 4,848.69 5,001.23 5,158.57 5,320.87 5,488.26 5,660.92 5,839.02 6,022.72 6,212.19
Total Expenditures (US$ Billions) Baseline 4.52 4.98 5.29 5.68 6.07 6.44 6.82 7.20 7.67 8.17 8.70 9.21 9.81 10.44 11.13 11.79 12.60 13.47 14.31 15.32 16.42
  Optimistic 4.52 4.96 5.24 5.51 5.74 6.02 6.30 6.54 6.79 6.95 7.18 7.35 7.55 7.73 7.91 8.09 8.35 8.59 8.87 9.33 9.70
Lost Productivity (US$ Billions) Baseline 7.56 8.38 9.04 9.81 10.48 11.19 11.92 12.62 13.48 14.40 15.34 16.25 17.29 18.39 19.56 20.67 22.00 23.43 24.79 26.42 28.18
  Optimistic 7.56 8.31 8.87 9.39 9.74 10.24 10.74 11.20 11.65 11.93 12.34 12.57 12.89 13.18 13.45 13.72 14.10 14.45 14.84 15.53 16.06
Georgia
PRC Baseline 494,201 508,834 521,954 540,053 556,410 568,853 580,029 588,277 601,735 618,400 634,254 645,459 659,946 673,099 687,114 697,084 711,807 726,297 736,088 752,296 768,646
  Optimistic 494,201 508,834 521,954 531,928 537,111 545,022 552,344 553,888 555,444 550,259 550,404 544,579 539,606 532,289 524,281 516,037 511,866 505,243 499,901 504,636 502,501
Expenditures per PRC ($) Baseline 2,956.44 3,078.83 3,196.48 3,320.26 3,444.45 3,572.64 3,702.15 3,835.47 3,973.74 4,116.26 4,263.43 4,415.72 4,573.23 4,736.37 4,905.32 5,080.30 5,261.53 5,449.21 5,643.59 5,844.91 6,053.41
  Optimistic 2,956.44 3,063.75 3,165.19 3,271.61 3,377.29 3,485.76 3,594.33 3,705.43 3,820.11 3,937.63 4,058.32 4,182.58 4,310.44 4,442.21 4,578.01 4,717.96 4,862.19 5,010.83 5,164.01 5,321.87 5,484.56
Total Expenditures (US$ Billions) Baseline 1.45 1.57 1.67 1.79 1.92 2.03 2.15 2.26 2.39 2.55 2.70 2.85 3.02 3.19 3.37 3.54 3.75 3.96 4.15 4.40 4.65
  Optimistic 1.45 1.56 1.65 1.74 1.81 1.90 1.99 2.05 2.12 2.17 2.23 2.28 2.33 2.36 2.40 2.43 2.49 2.53 2.58 2.69 2.76
Lost Productivity (US$ Billions) Baseline 2.70 2.94 3.18 3.45 3.70 3.95 4.20 4.43 4.72 5.04 5.36 5.66 5.99 6.33 6.69 7.02 7.40 7.80 8.16 8.60 9.07
  Optimistic 2.70 2.91 3.12 3.31 3.44 3.62 3.79 3.93 4.08 4.17 4.31 4.38 4.47 4.54 4.60 4.66 4.74 4.81 4.88 5.06 5.17
Hawaii
PRC Baseline 66,478 67,634 68,749 70,417 71,886 73,037 74,507 75,677 77,362 79,014 80,758 82,006 83,774 85,346 86,968 88,035 89,750 91,346 92,183 93,454 94,673
  Optimistic 66,478 67,634 68,749 69,357 69,393 69,977 70,951 71,253 71,411 70,307 70,082 69,189 68,498 67,492 66,358 65,170 64,540 63,544 62,604 62,688 61,892
Expenditures per PRC ($) Baseline 3,667.67 3,790.84 3,908.35 4,031.11 4,153.42 4,278.81 4,404.63 4,533.29 4,665.85 4,801.60 4,940.85 5,084.01 5,231.12 5,382.48 5,538.23 5,698.48 5,863.37 6,033.03 6,207.60 6,387.22 6,572.04
  Optimistic 3,667.67 3,775.66 3,877.07 3,982.81 4,087.17 4,193.65 4,299.61 4,407.41 4,518.05 4,630.80 4,745.94 4,863.81 4,984.42 5,108.02 5,234.68 5,364.49 5,497.52 5,633.84 5,773.54 5,916.71 6,063.43
Total Expenditures (US$ Billions) Baseline 0.24 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 0.48 0.50 0.53 0.55 0.57 0.60 0.62
  Optimistic 0.24 0.26 0.27 0.28 0.28 0.29 0.31 0.31 0.32 0.33 0.33 0.34 0.34 0.34 0.35 0.35 0.35 0.36 0.36 0.37 0.38
Lost Productivity (US$ Billions) Baseline 0.36 0.39 0.42 0.45 0.48 0.51 0.54 0.57 0.61 0.64 0.68 0.72 0.76 0.80 0.85 0.89 0.93 0.98 1.02 1.07 1.12
  Optimistic 0.36 0.39 0.41 0.43 0.44 0.46 0.49 0.51 0.52 0.53 0.55 0.56 0.57 0.58 0.58 0.59 0.60 0.60 0.61 0.63 0.64
Idaho
PRC Baseline 69,314 71,410 73,555 76,536 79,325 81,499 83,584 85,150 87,340 89,887 92,457 94,402 96,903 99,404 102,206 104,414 107,357 110,216 112,287 115,239 118,162
  Optimistic 69,314 71,410 73,555 75,384 76,574 78,084 79,595 80,173 80,621 79,983 80,234 79,648 79,233 78,609 77,985 77,295 77,201 76,671 76,258 77,302 77,248
Expenditures per PRC ($) Baseline 2,797.78 2,948.09 3,094.30 3,249.80 3,407.55 3,572.14 3,740.19 3,914.98 4,098.14 4,288.90 4,487.90 4,695.94 4,913.33 5,140.79 5,378.77 5,627.78 5,888.31 6,160.90 6,446.12 6,744.53 7,056.76
  Optimistic 2,797.78 2,929.57 3,055.46 3,188.78 3,322.46 3,460.94 3,600.84 3,745.28 3,895.71 4,051.25 4,212.40 4,379.78 4,553.54 4,734.19 4,922.01 5,117.28 5,320.30 5,531.37 5,750.82 5,978.98 6,216.18
Total Expenditures (US$ Billions) Baseline 0.19 0.21 0.23 0.25 0.27 0.29 0.31 0.33 0.36 0.39 0.41 0.44 0.48 0.51 0.55 0.59 0.63 0.68 0.72 0.78 0.83
  Optimistic 0.19 0.21 0.22 0.24 0.25 0.27 0.29 0.30 0.31 0.32 0.34 0.35 0.36 0.37 0.38 0.40 0.41 0.42 0.44 0.46 0.48
Lost Productivity (US$ Billions) Baseline 0.38 0.41 0.45 0.49 0.53 0.57 0.61 0.64 0.69 0.73 0.78 0.83 0.88 0.94 1.00 1.05 1.12 1.18 1.24 1.32 1.39
  Optimistic 0.38 0.41 0.44 0.47 0.49 0.52 0.55 0.57 0.59 0.61 0.63 0.64 0.66 0.67 0.68 0.70 0.72 0.73 0.74 0.77 0.79
Illinois
PRC Baseline 850,687 869,871 879,144 896,707 912,133 920,105 924,269 921,947 928,241 939,888 949,565 952,154 960,617 967,858 976,276 978,450 987,539 997,691 1,000,365 1,010,450 1,021,220
  Optimistic 850,687 869,871 879,144 883,217 880,496 881,558 880,154 868,054 856,831 836,323 824,030 803,340 785,450 765,385 744,917 724,325 710,147 694,036 679,380 677,803 667,621
Expenditures per PRC ($) Baseline 3,878.85 4,019.76 4,154.54 4,295.71 4,436.70 4,581.59 4,727.32 4,876.69 5,030.96 5,189.29 5,352.09 5,519.83 5,692.61 5,870.79 6,054.55 6,244.06 6,439.51 6,641.07 6,848.94 7,063.31 7,284.40
  Optimistic 3,878.85 4,002.39 4,118.68 4,240.19 4,360.38 4,483.25 4,605.79 4,730.70 4,859.17 4,990.35 5,124.56 5,262.24 5,403.39 5,548.34 5,697.17 5,849.99 6,006.91 6,168.04 6,333.49 6,503.38 6,677.83
Total Expenditures (US$ Billions) Baseline 3.30 3.50 3.65 3.85 4.05 4.22 4.37 4.50 4.67 4.88 5.08 5.26 5.47 5.68 5.91 6.11 6.36 6.63 6.85 7.14 7.44
  Optimistic 3.30 3.48 3.62 3.75 3.84 3.95 4.05 4.11 4.16 4.17 4.22 4.23 4.24 4.25 4.24 4.24 4.27 4.28 4.30 4.41 4.46
Lost Productivity (US$ Billions) Baseline 4.65 5.02 5.35 5.74 6.06 6.39 6.69 6.95 7.28 7.66 8.03 8.35 8.73 9.11 9.51 9.85 10.27 10.71 11.09 11.56 12.05
  Optimistic 4.65 4.98 5.25 5.49 5.63 5.85 6.03 6.16 6.29 6.34 6.45 6.46 6.50 6.53 6.54 6.53 6.58 6.60 6.64 6.79 6.87
Indiana
PRC Baseline 441,292 453,832 459,642 469,815 477,899 481,925 484,037 483,193 486,425 492,859 498,185 500,096 504,289 507,989 512,938 514,636 519,989 525,075 526,589 532,379 538,425
  Optimistic 441,292 453,832 459,642 462,747 461,323 461,735 460,933 454,947 449,004 438,552 432,324 421,935 412,333 401,720 391,381 380,974 373,928 365,264 357,624 357,116 351,994
Expenditures per PRC ($) Baseline 3,952.45 4,109.28 4,259.78 4,417.87 4,576.25 4,739.48 4,904.14 5,073.40 5,248.70 5,429.12 5,615.15 5,807.38 6,005.93 6,211.26 6,423.62 6,643.23 6,870.35 7,105.24 7,348.16 7,599.38 7,859.19
  Optimistic 3,952.45 4,089.95 4,219.75 4,355.72 4,490.57 4,628.79 4,766.98 4,908.19 5,053.78 5,202.79 5,355.63 5,512.79 5,674.31 5,840.56 6,011.69 6,187.82 6,369.12 6,555.73 6,747.81 6,945.51 7,149.01
Total Expenditures (US$ Billions) Baseline 1.74 1.86 1.96 2.08 2.19 2.28 2.37 2.45 2.55 2.68 2.80 2.90 3.03 3.16 3.29 3.42 3.57 3.73 3.87 4.05 4.23
  Optimistic 1.74 1.86 1.94 2.02 2.07 2.14 2.20 2.23 2.27 2.28 2.32 2.33 2.34 2.35 2.35 2.36 2.38 2.39 2.41 2.48 2.52
Lost Productivity (US$ Billions) Baseline 2.41 2.62 2.80 3.01 3.18 3.35 3.50 3.64 3.82 4.01 4.21 4.38 4.58 4.78 4.99 5.18 5.41 5.64 5.84 6.09 6.35
  Optimistic 2.41 2.60 2.75 2.88 2.95 3.06 3.16 3.23 3.30 3.33 3.39 3.39 3.41 3.43 3.43 3.44 3.47 3.48 3.49 3.58 3.62
Iowa
PRC Baseline 223,685 229,839 232,198 236,726 239,972 241,018 241,618 240,649 241,877 244,569 246,868 247,469 249,541 251,834 254,677 255,493 258,129 260,754 261,590 264,245 266,954
  Optimistic 223,685 229,839 232,198 233,165 231,649 230,921 230,086 226,582 223,269 217,620 214,232 208,791 204,038 199,151 194,323 189,136 185,623 181,392 177,654 177,254 174,521
Expenditures per PRC ($) Baseline 3,867.06 4,029.04 4,184.83 4,348.80 4,513.39 4,683.35 4,855.13 5,032.04 5,215.59 5,404.87 5,600.39 5,802.80 6,012.25 6,229.25 6,454.09 6,687.04 6,928.40 7,178.47 7,437.57 7,706.02 7,984.16
  Optimistic 3,867.06 4,009.08 4,143.40 4,284.36 4,424.39 4,568.17 4,712.14 4,859.51 5,011.69 5,167.69 5,327.96 5,493.02 5,662.93 5,838.10 6,018.68 6,204.85 6,396.78 6,594.64 6,798.62 7,008.92 7,225.72
Total Expenditures (US$ Billions) Baseline 0.86 0.93 0.97 1.03 1.08 1.13 1.17 1.21 1.26 1.32 1.38 1.44 1.50 1.57 1.64 1.71 1.79 1.87 1.95 2.04 2.13
  Optimistic 0.86 0.92 0.96 1.00 1.02 1.05 1.08 1.10 1.12 1.12 1.14 1.15 1.16 1.16 1.17 1.17 1.19 1.20 1.21 1.24 1.26
Lost Productivity (US$ Billions) Baseline 1.22 1.33 1.41 1.51 1.59 1.67 1.75 1.81 1.90 1.99 2.09 2.17 2.27 2.37 2.48 2.57 2.68 2.80 2.90 3.02 3.15
  Optimistic 1.22 1.32 1.39 1.45 1.48 1.53 1.58 1.61 1.64 1.65 1.68 1.68 1.69 1.70 1.71 1.71 1.72 1.73 1.74 1.78 1.80
Kansas
PRC Baseline 185,196 191,334 193,380 197,247 200,311 201,857 203,115 203,021 204,778 207,916 210,589 211,719 213,956 216,165 218,906 220,246 223,289 226,358 227,902 231,109 234,341
  Optimistic 185,196 191,334 193,380 194,279 193,363 193,401 193,421 191,153 189,024 185,006 182,748 178,629 174,942 170,944 167,029 163,043 160,569 157,464 154,775 155,026 153,200
Expenditures per PRC ($) Baseline 3,630.32 3,781.45 3,926.77 4,079.67 4,233.13 4,391.56 4,551.64 4,716.47 4,887.45 5,063.73 5,245.78 5,434.21 5,629.14 5,831.07 6,040.24 6,256.91 6,481.36 6,713.85 6,954.69 7,204.17 7,462.59
  Optimistic 3,630.32 3,762.83 3,888.12 4,019.58 4,150.15 4,284.18 4,418.37 4,555.71 4,697.49 4,842.82 4,992.09 5,145.79 5,303.98 5,467.03 5,635.09 5,808.32 5,986.88 6,170.93 6,360.63 6,556.16 6,757.71
Total Expenditures (US$ Billions) Baseline 0.67 0.72 0.76 0.80 0.85 0.89 0.92 0.96 1.00 1.05 1.10 1.15 1.20 1.26 1.32 1.38 1.45 1.52 1.58 1.66 1.75
  Optimistic 0.67 0.72 0.75 0.78 0.80 0.83 0.85 0.87 0.89 0.90 0.91 0.92 0.93 0.93 0.94 0.95 0.96 0.97 0.98 1.02 1.04
Lost Productivity (US$ Billions) Baseline 1.01 1.10 1.18 1.26 1.33 1.40 1.47 1.53 1.61 1.69 1.78 1.86 1.94 2.03 2.13 2.22 2.32 2.43 2.53 2.64 2.77
  Optimistic 1.01 1.10 1.16 1.21 1.24 1.28 1.33 1.36 1.39 1.40 1.43 1.44 1.45 1.46 1.47 1.47 1.49 1.50 1.51 1.55 1.58
Kentucky
PRC Baseline 325,451 333,633 338,722 346,998 353,637 357,295 360,012 360,878 365,081 371,472 377,221 380,437 385,342 390,023 395,385 398,004 403,498 409,044 411,710 418,035 424,426
  Optimistic 325,451 333,633 338,722 341,778 341,371 342,327 342,828 339,783 336,995 330,539 327,352 320,978 315,076 308,431 301,687 294,634 290,159 284,549 279,606 280,415 277,468
Expenditures per PRC ($) Baseline 3,493.97 3,660.21 3,820.96 3,991.01 4,162.58 4,340.62 4,521.46 4,708.59 4,903.67 5,105.80 5,315.60 5,533.82 5,760.69 5,996.86 6,242.71 6,498.64 6,765.07 7,042.41 7,331.13 7,631.69 7,944.56
  Optimistic 3,493.97 3,639.72 3,778.24 3,924.23 4,069.92 4,220.14 4,371.21 4,526.49 4,687.49 4,853.23 5,024.19 5,200.99 5,383.72 5,572.87 5,768.66 5,971.34 6,181.13 6,398.30 6,623.10 6,855.79 7,096.66
Total Expenditures (US$ Billions) Baseline 1.13 1.22 1.29 1.38 1.47 1.55 1.63 1.70 1.79 1.90 2.01 2.11 2.22 2.34 2.47 2.59 2.73 2.88 3.02 3.19 3.37
  Optimistic 1.13 1.21 1.28 1.34 1.39 1.44 1.50 1.54 1.58 1.60 1.64 1.67 1.70 1.72 1.74 1.76 1.79 1.82 1.85 1.92 1.97
Lost Productivity (US$ Billions) Baseline 1.78 1.93 2.06 2.22 2.35 2.48 2.61 2.72 2.86 3.03 3.19 3.33 3.50 3.67 3.85 4.01 4.20 4.39 4.56 4.78 5.01
  Optimistic 1.78 1.91 2.02 2.13 2.18 2.27 2.35 2.41 2.47 2.51 2.56 2.58 2.61 2.63 2.65 2.66 2.69 2.71 2.73 2.81 2.85
Louisiana
PRC Baseline 331,806 345,362 351,740 361,390 369,711 374,735 379,140 381,462 386,675 393,738 400,123 403,714 409,519 415,095 421,199 424,596 431,181 437,816 441,080 447,667 454,326
  Optimistic 331,806 345,362 351,740 355,952 356,888 359,036 361,043 359,164 356,928 350,352 347,225 340,617 334,844 328,259 321,382 314,320 310,065 304,563 299,552 300,292 297,015
Expenditures per PRC ($) Baseline 3,573.03 3,697.35 3,816.11 3,940.31 4,064.18 4,191.31 4,319.01 4,449.73 4,584.56 4,722.76 4,864.68 5,010.73 5,160.96 5,315.69 5,475.07 5,639.22 5,808.29 5,982.44 6,161.80 6,346.54 6,536.82
  Optimistic 3,573.03 3,682.03 3,784.50 3,891.45 3,997.10 4,105.00 4,212.46 4,321.90 4,434.32 4,548.98 4,666.17 4,786.25 4,909.23 5,035.37 5,164.74 5,297.45 5,433.56 5,573.17 5,716.36 5,863.24 6,013.89
Total Expenditures (US$ Billions) Baseline 1.18 1.28 1.34 1.42 1.50 1.57 1.64 1.70 1.77 1.86 1.95 2.02 2.11 2.21 2.31 2.39 2.50 2.62 2.72 2.84 2.97
  Optimistic 1.18 1.27 1.33 1.39 1.43 1.47 1.52 1.55 1.58 1.59 1.62 1.63 1.64 1.65 1.66 1.67 1.68 1.70 1.71 1.76 1.79
Lost Productivity (US$ Billions) Baseline 1.81 1.99 2.14 2.31 2.46 2.60 2.74 2.88 3.03 3.21 3.38 3.54 3.72 3.91 4.10 4.27 4.48 4.70 4.89 5.12 5.36
  Optimistic 1.81 1.98 2.10 2.21 2.28 2.38 2.48 2.55 2.62 2.66 2.72 2.74 2.77 2.80 2.82 2.84 2.87 2.90 2.93 3.01 3.06
Maine
PRC Baseline 82,996 86,275 87,880 90,522 93,174 95,228 97,127 98,342 100,417 103,278 105,929 107,657 109,891 112,015 114,365 115,975 118,400 120,602 122,056 124,538 127,051
  Optimistic 82,996 86,275 87,880 89,160 89,943 91,238 92,491 92,594 92,692 91,897 91,925 90,831 89,853 88,582 87,263 85,854 85,142 83,896 82,892 83,539 83,059
Expenditures per PRC ($) Baseline 2,825.85 2,967.14 3,104.08 3,249.24 3,396.03 3,548.67 3,704.03 3,865.13 4,033.41 4,208.12 4,389.83 4,579.20 4,776.48 4,982.26 5,196.91 5,420.80 5,654.34 5,897.94 6,152.03 6,417.07 6,693.53
  Optimistic 2,825.85 2,949.73 3,067.69 3,192.25 3,316.79 3,445.44 3,575.05 3,708.51 3,847.12 3,990.06 4,137.77 4,290.78 4,449.19 4,613.46 4,783.79 4,960.41 5,143.55 5,333.45 5,530.37 5,734.55 5,946.27
Total Expenditures (US$ Billions) Baseline 0.23 0.26 0.27 0.29 0.32 0.34 0.36 0.38 0.41 0.43 0.47 0.49 0.52 0.56 0.59 0.63 0.67 0.71 0.75 0.80 0.85
  Optimistic 0.23 0.25 0.27 0.28 0.30 0.31 0.33 0.34 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.48 0.49
Lost Productivity (US$ Billions) Baseline 0.45 0.50 0.53 0.58 0.62 0.66 0.70 0.74 0.79 0.84 0.90 0.94 1.00 1.05 1.11 1.17 1.23 1.29 1.35 1.42 1.50
  Optimistic 0.45 0.49 0.53 0.55 0.58 0.61 0.63 0.66 0.68 0.70 0.72 0.73 0.74 0.76 0.77 0.77 0.79 0.80 0.81 0.84 0.85
Maryland
PRC Baseline 349,747 359,231 366,274 376,985 387,200 394,734 401,005 405,005 412,286 422,152 430,850 435,900 442,670 448,866 455,582 459,365 466,003 472,870 476,280 483,506 491,027
  Optimistic 349,747 359,231 366,274 371,313 373,770 378,197 381,865 381,330 380,569 375,635 373,891 367,772 361,950 354,965 347,618 340,058 335,106 328,949 323,457 324,333 321,008
Expenditures per PRC ($) Baseline 3,351.40 3,488.00 3,619.24 3,757.23 3,895.60 4,038.35 4,182.48 4,330.77 4,484.49 4,642.85 4,806.29 4,975.32 5,150.06 5,330.94 5,518.18 5,711.99 5,912.60 6,120.26 6,335.22 6,557.72 6,788.04
  Optimistic 3,351.40 3,471.17 3,584.34 3,702.99 3,820.76 3,941.58 4,062.46 4,186.09 4,313.65 4,444.31 4,578.43 4,716.45 4,858.41 5,004.65 5,155.28 5,310.45 5,470.29 5,634.94 5,804.54 5,979.25 6,159.22
Total Expenditures (US$ Billions) Baseline 1.16 1.25 1.33 1.42 1.51 1.59 1.68 1.75 1.85 1.96 2.07 2.17 2.28 2.39 2.51 2.62 2.76 2.89 3.02 3.17 3.33
  Optimistic 1.16 1.25 1.31 1.37 1.43 1.49 1.55 1.60 1.64 1.67 1.71 1.73 1.76 1.78 1.79 1.81 1.83 1.85 1.88 1.94 1.98
Lost Productivity (US$ Billions) Baseline 1.91 2.07 2.23 2.41 2.57 2.74 2.90 3.05 3.23 3.44 3.64 3.82 4.02 4.22 4.44 4.62 4.85 5.08 5.28 5.53 5.80
  Optimistic 1.91 2.06 2.19 2.31 2.39 2.51 2.62 2.71 2.79 2.85 2.93 2.96 3.00 3.03 3.05 3.07 3.11 3.13 3.16 3.25 3.30
Massachusetts
PRC Baseline 391,040 398,344 400,912 407,820 414,104 417,852 420,522 420,720 425,237 432,891 439,265 442,119 446,988 451,493 456,669 459,290 465,037 470,994 473,841 480,390 487,204
  Optimistic 391,040 398,344 400,912 401,685 399,741 400,347 400,451 396,126 392,523 385,191 381,193 373,019 365,481 357,043 348,447 340,003 334,412 327,644 321,801 322,243 318,509
Expenditures per PRC ($) Baseline 3,510.39 3,646.31 3,776.64 3,913.43 4,050.34 4,191.34 4,333.45 4,479.40 4,630.45 4,785.78 4,945.82 5,111.06 5,281.59 5,457.81 5,639.91 5,828.08 6,022.54 6,223.48 6,431.12 6,645.70 6,867.43
  Optimistic 3,510.39 3,629.56 3,741.97 3,859.65 3,976.26 4,095.70 4,215.03 4,336.89 4,462.43 4,590.83 4,722.45 4,857.69 4,996.59 5,139.45 5,286.41 5,437.56 5,593.04 5,752.96 5,917.46 6,086.66 6,260.69
Total Expenditures (US$ Billions) Baseline 1.37 1.45 1.51 1.60 1.68 1.75 1.82 1.88 1.97 2.07 2.17 2.26 2.36 2.46 2.58 2.68 2.80 2.93 3.05 3.19 3.35
  Optimistic 1.37 1.45 1.50 1.55 1.59 1.64 1.69 1.72 1.75 1.77 1.80 1.81 1.83 1.84 1.84 1.85 1.87 1.88 1.90 1.96 1.99
Lost Productivity (US$ Billions) Baseline 2.14 2.30 2.44 2.61 2.75 2.90 3.04 3.17 3.34 3.53 3.71 3.88 4.06 4.25 4.45 4.62 4.84 5.06 5.25 5.49 5.75
  Optimistic 2.14 2.28 2.40 2.50 2.56 2.66 2.75 2.81 2.88 2.92 2.99 3.00 3.03 3.04 3.06 3.07 3.10 3.12 3.14 3.23 3.28
Michigan
PRC Baseline 742,097 762,748 773,086 791,547 808,713 819,556 826,712 828,026 836,867 850,932 863,276 869,314 880,094 890,680 902,928 908,757 920,799 932,730 938,265 951,643 964,989
  Optimistic 742,097 762,748 773,086 779,638 780,663 785,222 787,253 779,623 772,487 757,168 749,149 733,447 719,610 704,353 688,951 672,734 662,154 648,846 637,206 638,356 630,860
Expenditures per PRC ($) Baseline 3,710.41 3,840.84 3,965.46 4,095.84 4,225.92 4,359.45 4,493.63 4,631.03 4,772.78 4,918.12 5,067.42 5,221.11 5,379.24 5,542.17 5,710.03 5,882.97 6,061.16 6,244.73 6,433.87 6,628.74 6,829.51
  Optimistic 3,710.41 3,824.76 3,932.30 4,044.55 4,155.48 4,268.79 4,381.69 4,496.69 4,614.85 4,735.39 4,858.63 4,984.94 5,114.33 5,247.08 5,383.27 5,523.00 5,666.36 5,813.43 5,964.33 6,119.14 6,277.97
Total Expenditures (US$ Billions) Baseline 2.75 2.93 3.07 3.24 3.42 3.57 3.71 3.83 3.99 4.18 4.37 4.54 4.73 4.94 5.16 5.35 5.58 5.82 6.04 6.31 6.59
  Optimistic 2.75 2.92 3.04 3.15 3.24 3.35 3.45 3.51 3.56 3.59 3.64 3.66 3.68 3.70 3.71 3.72 3.75 3.77 3.80 3.91 3.96
Lost Productivity (US$ Billions) Baseline 4.06 4.40 4.70 5.06 5.37 5.69 5.98 6.24 6.56 6.93 7.30 7.62 7.99 8.38 8.79 9.15 9.57 10.01 10.40 10.88 11.39
  Optimistic 4.06 4.37 4.62 4.85 5.00 5.21 5.40 5.54 5.67 5.74 5.87 5.90 5.96 6.01 6.05 6.07 6.14 6.17 6.22 6.40 6.49
Minnesota
PRC Baseline 232,358 237,145 241,219 247,982 254,081 258,377 261,810 263,586 267,713 273,443 278,595 281,764 286,530 291,422 296,944 300,283 305,724 311,076 314,476 320,407 326,702
  Optimistic 232,358 237,145 241,219 244,251 245,268 247,552 249,314 248,178 247,118 243,313 241,764 237,727 234,282 230,458 226,574 222,293 219,848 216,398 213,571 214,927 213,581
Expenditures per PRC ($) Baseline 4,212.04 4,408.19 4,597.68 4,797.94 4,999.82 5,209.13 5,421.54 5,641.15 5,869.91 6,106.73 6,352.33 6,607.56 6,872.70 7,148.47 7,435.31 7,733.66 8,043.98 8,366.75 8,702.48 9,051.67 9,414.88
  Optimistic 4,212.04 4,384.02 4,547.31 4,719.29 4,890.77 5,067.45 5,245.00 5,427.36 5,616.31 5,810.67 6,011.01 6,218.03 6,431.86 6,653.03 6,881.81 7,118.46 7,363.24 7,616.44 7,878.35 8,149.27 8,429.50
Total Expenditures (US$ Billions) Baseline 0.98 1.05 1.11 1.19 1.27 1.35 1.42 1.49 1.57 1.67 1.77 1.86 1.97 2.08 2.21 2.32 2.46 2.60 2.74 2.90 3.08
  Optimistic 0.98 1.04 1.10 1.15 1.20 1.25 1.31 1.35 1.39 1.41 1.45 1.48 1.51 1.53 1.56 1.58 1.62 1.65 1.68 1.75 1.80
Lost Productivity (US$ Billions) Baseline 1.27 1.37 1.47 1.59 1.69 1.79 1.90 1.99 2.10 2.23 2.36 2.47 2.60 2.74 2.89 3.02 3.18 3.34 3.49 3.66 3.86
  Optimistic 1.27 1.36 1.44 1.52 1.57 1.64 1.71 1.76 1.81 1.85 1.89 1.91 1.94 1.96 1.99 2.01 2.04 2.06 2.09 2.15 2.20
Mississippi
PRC Baseline 249,659 257,828 262,482 269,337 274,819 278,002 280,725 282,035 285,944 291,125 295,965 298,805 303,387 307,543 312,100 314,862 320,148 325,604 328,891 334,941 341,168
  Optimistic 249,659 257,828 262,482 265,285 265,287 266,355 267,326 265,548 263,947 259,046 256,837 252,104 248,065 243,206 238,138 233,086 230,221 226,504 223,361 224,676 223,038
Expenditures per PRC ($) Baseline 3,208.51 3,362.90 3,512.27 3,670.35 3,829.93 3,995.61 4,163.96 4,338.25 4,520.04 4,708.47 4,904.14 5,107.75 5,319.53 5,540.09 5,769.80 6,009.03 6,258.18 6,517.66 6,787.90 7,069.35 7,362.46
  Optimistic 3,208.51 3,343.87 3,472.57 3,608.28 3,743.76 3,883.51 4,024.11 4,168.68 4,318.64 4,473.07 4,632.44 4,797.29 4,967.76 5,144.27 5,327.07 5,516.35 5,712.36 5,915.34 6,125.53 6,343.19 6,568.58
Total Expenditures (US$ Billions) Baseline 0.80 0.87 0.92 0.99 1.05 1.11 1.17 1.22 1.29 1.37 1.45 1.53 1.61 1.70 1.80 1.89 2.00 2.12 2.23 2.37 2.51
  Optimistic 0.80 0.86 0.91 0.96 0.99 1.03 1.08 1.11 1.14 1.16 1.19 1.21 1.23 1.25 1.27 1.29 1.32 1.34 1.37 1.43 1.47
Lost Productivity (US$ Billions) Baseline 1.36 1.49 1.60 1.72 1.83 1.93 2.03 2.13 2.24 2.37 2.50 2.62 2.76 2.89 3.04 3.17 3.33 3.50 3.65 3.83 4.03
  Optimistic 1.36 1.48 1.57 1.65 1.70 1.77 1.83 1.89 1.94 1.96 2.01 2.03 2.05 2.07 2.09 2.10 2.13 2.16 2.18 2.25 2.29
Missouri
PRC Baseline 468,197 479,068 485,334 496,693 506,307 511,725 516,104 516,951 522,216 530,078 536,725 539,690 545,260 550,893 557,552 560,313 567,508 574,541 577,929 585,942 594,148
  Optimistic 468,197 479,068 485,334 489,220 488,746 490,286 491,471 486,732 482,042 471,669 465,768 455,341 445,833 435,648 425,423 414,788 408,100 399,675 392,490 393,046 388,423
Expenditures per PRC ($) Baseline 4,576.75 4,771.41 4,958.73 5,155.99 5,354.13 5,558.84 5,765.86 5,979.17 6,200.62 6,429.09 6,665.23 6,909.82 7,163.05 7,425.55 7,697.68 7,979.78 8,272.22 8,575.37 8,889.63 9,215.41 9,553.13
  Optimistic 4,576.75 4,747.42 4,908.92 5,078.47 5,247.01 5,420.13 5,593.57 5,771.19 5,954.69 6,142.89 6,336.33 6,535.64 6,740.90 6,952.60 7,170.96 7,396.17 7,628.45 7,868.03 8,115.14 8,370.00 8,632.87
Total Expenditures (US$ Billions) Baseline 2.14 2.29 2.41 2.56 2.71 2.84 2.98 3.09 3.24 3.41 3.58 3.73 3.91 4.09 4.29 4.47 4.69 4.93 5.14 5.40 5.68
  Optimistic 2.14 2.27 2.38 2.48 2.56 2.66 2.75 2.81 2.87 2.90 2.95 2.98 3.01 3.03 3.05 3.07 3.11 3.14 3.19 3.29 3.35
Lost Productivity (US$ Billions) Baseline 2.56 2.77 2.95 3.18 3.36 3.55 3.74 3.90 4.10 4.32 4.54 4.73 4.95 5.18 5.43 5.64 5.90 6.17 6.41 6.70 7.01
  Optimistic 2.56 2.74 2.90 3.04 3.13 3.25 3.37 3.46 3.54 3.58 3.65 3.66 3.69 3.71 3.73 3.74 3.78 3.80 3.83 3.94 4.00
Montana
PRC Baseline 53,593 55,876 57,316 59,403 61,355 62,889 64,241 65,295 66,932 68,837 70,672 72,145 74,047 75,954 78,076 79,725 81,828 83,865 85,291 87,290 89,262
  Optimistic 53,593 55,876 57,316 58,509 59,227 60,255 61,174 61,478 61,783 61,252 61,329 60,869 60,545 60,064 59,574 59,018 58,843 58,340 57,924 58,554 58,355
Expenditures per PRC ($) Baseline 3,698.73 3,867.34 4,030.06 4,201.90 4,374.96 4,554.25 4,736.03 4,923.82 5,119.27 5,321.44 5,530.94 5,748.47 5,974.26 6,208.92 6,452.80 6,706.26 6,969.67 7,243.42 7,527.93 7,823.62 8,130.92
  Optimistic 3,698.73 3,846.56 3,986.80 4,134.40 4,281.46 4,432.86 4,584.90 4,740.94 4,902.50 5,068.57 5,239.64 5,416.28 5,598.60 5,787.05 5,981.85 6,183.21 6,391.34 6,606.48 6,828.86 7,058.72 7,296.33
Total Expenditures (US$ Billions) Baseline 0.20 0.22 0.23 0.25 0.27 0.29 0.30 0.32 0.34 0.37 0.39 0.41 0.44 0.47 0.50 0.53 0.57 0.61 0.64 0.68 0.73
  Optimistic 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.36 0.38 0.39 0.40 0.41 0.43
Lost Productivity (US$ Billions) Baseline 0.29 0.32 0.35 0.38 0.41 0.44 0.47 0.49 0.53 0.56 0.60 0.63 0.67 0.71 0.76 0.80 0.85 0.90 0.95 1.00 1.05
  Optimistic 0.29 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.45 0.46 0.48 0.49 0.50 0.51 0.52 0.53 0.55 0.56 0.57 0.59 0.60
Nebraska
PRC Baseline 112,812 116,004 116,946 119,030 120,732 121,487 122,131 121,888 122,671 124,198 125,614 126,228 127,476 128,712 130,222 130,741 132,242 133,628 134,124 135,511 137,053
  Optimistic 112,812 116,004 116,946 117,240 116,545 116,398 116,301 114,763 113,234 110,512 109,008 106,500 104,231 101,786 99,362 96,785 95,096 92,958 91,088 90,900 89,598
Expenditures per PRC ($) Baseline 4,374.21 4,580.96 4,780.83 4,992.20 5,205.40 5,426.59 5,651.18 5,883.53 6,125.69 6,376.54 6,636.83 6,907.50 7,188.82 7,481.61 7,786.32 8,103.44 8,433.47 8,776.95 9,134.41 9,506.44 9,893.61
  Optimistic 4,374.21 4,555.48 4,727.71 4,909.19 5,090.25 5,276.89 5,464.56 5,657.40 5,857.31 6,063.05 6,275.23 6,494.59 6,721.27 6,955.87 7,198.65 7,449.90 7,709.92 7,979.02 8,257.52 8,545.73 8,844.00
Total Expenditures (US$ Billions) Baseline 0.49 0.53 0.56 0.59 0.63 0.66 0.69 0.72 0.75 0.79 0.83 0.87 0.92 0.96 1.01 1.06 1.12 1.17 1.23 1.29 1.36
  Optimistic 0.49 0.53 0.55 0.58 0.59 0.61 0.64 0.65 0.66 0.67 0.68 0.69 0.70 0.71 0.72 0.72 0.73 0.74 0.75 0.78 0.79
Lost Productivity (US$ Billions) Baseline 0.62 0.67 0.71 0.76 0.80 0.84 0.88 0.92 0.96 1.01 1.06 1.11 1.16 1.21 1.27 1.32 1.38 1.43 1.49 1.55 1.62
  Optimistic 0.62 0.66 0.70 0.73 0.75 0.77 0.80 0.81 0.83 0.84 0.85 0.86 0.86 0.87 0.87 0.87 0.88 0.88 0.89 0.91 0.92
Nevada
PRC Baseline 124,231 130,164 135,893 142,907 149,520 155,226 160,740 165,615 171,867 178,637 185,177 190,497 196,975 203,305 209,925 215,534 222,897 230,357 236,280 244,172 252,168
  Optimistic 124,231 130,164 135,893 140,757 144,334 148,723 153,068 155,934 158,646 158,953 160,696 160,724 161,057 160,774 160,176 159,555 160,287 160,246 160,466 163,789 164,854
Expenditures per PRC ($) Baseline 3,023.43 3,208.74 3,390.28 3,584.65 3,783.16 3,991.62 4,205.85 4,430.08 4,666.54 4,914.34 5,174.47 5,448.11 5,735.85 6,038.78 6,357.71 6,693.48 7,046.98 7,419.16 7,810.99 8,223.52 8,657.83
  Optimistic 3,023.43 3,185.90 3,342.09 3,508.45 3,676.25 3,851.04 4,028.64 4,213.00 4,406.04 4,606.73 4,815.78 5,034.09 5,261.93 5,500.09 5,749.02 6,009.23 6,281.21 6,565.49 6,862.65 7,173.26 7,497.92
Total Expenditures (US$ Billions) Baseline 0.38 0.42 0.46 0.51 0.57 0.62 0.68 0.73 0.80 0.88 0.96 1.04 1.13 1.23 1.33 1.44 1.57 1.71 1.85 2.01 2.18
  Optimistic 0.38 0.41 0.45 0.49 0.53 0.57 0.62 0.66 0.70 0.73 0.77 0.81 0.85 0.88 0.92 0.96 1.01 1.05 1.10 1.17 1.24
Lost Productivity (US$ Billions) Baseline 0.68 0.75 0.83 0.91 0.99 1.08 1.16 1.25 1.35 1.46 1.57 1.67 1.79 1.91 2.04 2.17 2.32 2.47 2.62 2.79 2.98
  Optimistic 0.68 0.75 0.81 0.88 0.92 0.99 1.05 1.11 1.16 1.21 1.26 1.29 1.33 1.37 1.41 1.44 1.49 1.52 1.57 1.64 1.70
New Hampshire
PRC Baseline 72,816 75,510 77,327 80,022 82,682 84,806 86,716 88,026 90,244 93,326 96,169 98,140 100,470 102,733 105,324 107,327 109,962 112,526 114,401 117,440 120,502
  Optimistic 72,816 75,510 77,327 78,818 79,815 81,253 82,577 82,881 83,301 83,042 83,455 82,802 82,149 81,242 80,364 79,452 79,075 78,278 77,694 78,778 78,778
Expenditures per PRC ($) Baseline 2,525.27 2,639.54 2,749.79 2,866.17 2,983.35 3,104.71 3,227.72 3,354.77 3,486.96 3,623.66 3,765.26 3,912.27 4,064.81 4,223.29 4,387.96 4,559.04 4,736.80 4,921.49 5,113.37 5,312.74 5,519.89
  Optimistic 2,525.27 2,625.45 2,720.48 2,820.45 2,920.03 3,022.54 3,125.44 3,231.03 3,340.33 3,452.65 3,568.32 3,687.74 3,810.96 3,938.30 4,069.89 4,205.88 4,346.42 4,491.65 4,641.73 4,796.83 4,957.10
Total Expenditures (US$ Billions) Baseline 0.18 0.20 0.21 0.23 0.25 0.26 0.28 0.30 0.31 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.58 0.62 0.67
  Optimistic 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.31 0.32 0.33 0.33 0.34 0.35 0.36 0.38 0.39
Lost Productivity (US$ Billions) Baseline 0.40 0.44 0.47 0.51 0.55 0.59 0.63 0.66 0.71 0.76 0.81 0.86 0.91 0.97 1.03 1.08 1.14 1.21 1.27 1.34 1.42
  Optimistic 0.40 0.43 0.46 0.49 0.51 0.54 0.57 0.59 0.61 0.63 0.65 0.67 0.68 0.69 0.71 0.72 0.73 0.74 0.76 0.79 0.81
New Jersey
PRC Baseline 589,018 615,480 623,112 636,399 649,600 659,045 665,009 666,890 675,398 687,106 696,268 699,419 706,331 712,022 718,664 721,224 729,144 738,148 742,588 752,540 763,117
  Optimistic 589,018 615,480 623,112 626,825 627,069 631,434 633,268 627,906 623,440 611,394 604,219 590,105 577,533 563,070 548,354 533,907 524,333 513,487 504,316 504,799 498,887
Expenditures per PRC ($) Baseline 2,552.12 2,647.72 2,739.26 2,835.23 2,931.19 3,029.89 3,129.26 3,231.22 3,336.62 3,444.89 3,556.33 3,671.26 3,789.75 3,912.07 4,038.33 4,168.67 4,303.21 4,442.10 4,585.47 4,733.47 4,886.24
  Optimistic 2,552.12 2,635.93 2,714.91 2,797.49 2,879.26 2,962.92 3,046.42 3,131.62 3,219.31 3,308.92 3,400.69 3,494.89 3,591.56 3,690.90 3,792.99 3,897.90 4,005.71 4,116.51 4,230.36 4,347.37 4,467.62
Total Expenditures (US$ Billions) Baseline 1.50 1.63 1.71 1.80 1.90 2.00 2.08 2.15 2.25 2.37 2.48 2.57 2.68 2.79 2.90 3.01 3.14 3.28 3.41 3.56 3.73
  Optimistic 1.50 1.62 1.69 1.75 1.81 1.87 1.93 1.97 2.01 2.02 2.05 2.06 2.07 2.08 2.08 2.08 2.10 2.11 2.13 2.19 2.23
Lost Productivity (US$ Billions) Baseline 3.22 3.55 3.79 4.07 4.32 4.58 4.81 5.03 5.30 5.60 5.89 6.13 6.42 6.70 7.00 7.26 7.58 7.92 8.23 8.61 9.01
  Optimistic 3.22 3.52 3.72 3.90 4.01 4.19 4.34 4.46 4.58 4.64 4.73 4.74 4.78 4.80 4.81 4.82 4.86 4.89 4.93 5.06 5.13
New Mexico
PRC Baseline 91,897 97,375 100,841 105,299 109,503 112,932 116,321 119,184 123,049 127,482 131,732 135,256 139,509 143,641 147,902 151,187 155,476 159,708 162,822 167,147 171,415
  Optimistic 91,897 97,375 100,841 103,715 105,705 108,201 110,769 112,217 113,582 113,435 114,316 114,116 114,069 113,592 112,852 111,921 111,804 111,100 110,578 112,121 112,062
Expenditures per PRC ($) Baseline 2,845.39 2,964.86 3,079.77 3,200.73 3,322.15 3,447.55 3,574.31 3,704.85 3,840.32 3,980.02 4,124.34 4,273.75 4,428.38 4,588.59 4,754.61 4,926.63 5,104.87 5,289.56 5,480.94 5,679.23 5,884.71
  Optimistic 2,845.39 2,950.14 3,049.21 3,153.19 3,256.50 3,362.57 3,468.80 3,577.55 3,689.84 3,804.98 3,923.26 4,045.09 4,170.51 4,299.82 4,433.14 4,570.59 4,712.30 4,858.41 5,009.05 5,164.35 5,324.48
Total Expenditures (US$ Billions) Baseline 0.26 0.29 0.31 0.34 0.36 0.39 0.42 0.44 0.47 0.51 0.54 0.58 0.62 0.66 0.70 0.74 0.79 0.84 0.89 0.95 1.01
  Optimistic 0.26 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.43 0.45 0.46 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.58 0.60
Lost Productivity (US$ Billions) Baseline 0.50 0.56 0.61 0.67 0.73 0.78 0.84 0.90 0.97 1.04 1.11 1.19 1.27 1.35 1.44 1.52 1.62 1.71 1.80 1.91 2.02
  Optimistic 0.50 0.56 0.60 0.65 0.68 0.72 0.76 0.80 0.83 0.86 0.90 0.92 0.94 0.97 0.99 1.01 1.04 1.06 1.08 1.12 1.15
New York
PRC Baseline 1,477,047 1,504,436 1,523,246 1,554,045 1,579,823 1,594,242 1,602,625 1,603,121 1,618,785 1,641,315 1,659,888 1,666,572 1,683,287 1,695,428 1,707,733 1,708,716 1,721,337 1,736,859 1,738,949 1,752,243 1,767,012
  Optimistic 1,477,047 1,504,436 1,523,246 1,530,664 1,525,027 1,527,452 1,526,132 1,509,408 1,494,251 1,460,460 1,440,446 1,406,100 1,376,343 1,340,750 1,303,032 1,264,926 1,237,827 1,208,233 1,180,977 1,175,394 1,155,181
Expenditures per PRC ($) Baseline 3,092.78 3,211.41 3,325.13 3,444.43 3,563.81 3,686.71 3,810.54 3,937.69 4,069.22 4,204.46 4,343.74 4,487.51 4,635.83 4,789.06 4,947.36 5,110.88 5,279.81 5,454.33 5,634.61 5,820.85 6,013.25
  Optimistic 3,092.78 3,196.79 3,294.88 3,397.52 3,499.22 3,603.34 3,707.34 3,813.52 3,922.88 4,034.71 4,149.30 4,267.01 4,387.88 4,512.17 4,639.98 4,771.42 4,906.57 5,045.55 5,188.47 5,335.44 5,486.57
Total Expenditures (US$ Billions) Baseline 4.57 4.83 5.06 5.35 5.63 5.88 6.11 6.31 6.59 6.90 7.21 7.48 7.80 8.12 8.45 8.73 9.09 9.47 9.80 10.20 10.63
  Optimistic 4.57 4.81 5.02 5.20 5.34 5.50 5.66 5.76 5.86 5.89 5.98 6.00 6.04 6.05 6.05 6.04 6.07 6.10 6.13 6.27 6.34
Lost Productivity (US$ Billions) Baseline 8.07 8.69 9.27 9.94 10.50 11.07 11.60 12.08 12.70 13.37 14.03 14.61 15.29 15.95 16.63 17.20 17.90 18.65 19.27 20.04 20.86
  Optimistic 8.07 8.61 9.10 9.52 9.76 10.13 10.46 10.72 10.97 11.08 11.28 11.30 11.40 11.43 11.43 11.41 11.47 11.50 11.54 11.78 11.89
North Carolina
PRC Baseline 536,927 554,073 565,059 580,962 594,575 603,697 612,052 617,754 629,321 643,873 657,434 665,946 677,716 688,978 701,671 709,858 723,109 736,045 744,433 759,072 774,222
  Optimistic 536,927 554,073 565,059 572,221 573,953 578,406 582,838 581,642 580,907 572,925 570,520 561,864 554,136 544,846 535,388 525,493 519,994 512,024 505,569 509,181 506,146
Expenditures per PRC ($) Baseline 3,287.61 3,459.25 3,625.96 3,803.03 3,982.43 4,169.35 4,359.96 4,557.96 4,765.19 4,980.72 5,205.30 5,439.78 5,684.50 5,940.23 6,207.46 6,486.71 6,778.53 7,083.48 7,402.14 7,735.14 8,083.12
  Optimistic 3,287.61 3,438.10 3,581.67 3,733.54 3,885.63 4,043.01 4,201.83 4,365.62 4,536.01 4,712.00 4,894.14 5,083.12 5,279.09 5,482.61 5,693.98 5,913.51 6,141.49 6,378.26 6,624.16 6,879.54 7,144.77
Total Expenditures (US$ Billions) Baseline 1.75 1.92 2.05 2.21 2.37 2.52 2.67 2.82 3.00 3.21 3.42 3.62 3.85 4.09 4.36 4.60 4.90 5.21 5.51 5.87 6.26
  Optimistic 1.75 1.90 2.02 2.14 2.23 2.34 2.45 2.54 2.63 2.70 2.79 2.86 2.93 2.99 3.05 3.11 3.19 3.27 3.35 3.50 3.62
Lost Productivity (US$ Billions) Baseline 2.93 3.20 3.44 3.72 3.95 4.19 4.43 4.66 4.94 5.25 5.56 5.84 6.16 6.48 6.83 7.15 7.52 7.90 8.25 8.68 9.14
  Optimistic 2.93 3.17 3.38 3.56 3.67 3.84 4.00 4.13 4.26 4.35 4.47 4.52 4.59 4.65 4.70 4.74 4.82 4.87 4.94 5.10 5.21
North Dakota
PRC Baseline 46,563 47,751 48,115 48,960 49,573 49,827 50,138 50,195 50,714 51,377 52,069 52,455 53,158 53,894 54,846 55,398 56,349 57,268 57,792 58,593 59,424
  Optimistic 46,563 47,751 48,115 48,224 47,854 47,739 47,745 47,261 46,812 45,715 45,186 44,256 43,464 42,620 41,849 41,010 40,521 39,838 39,248 39,304 38,848
Expenditures per PRC ($) Baseline 5,035.60 5,224.62 5,405.65 5,595.45 5,785.22 5,980.44 6,177.01 6,378.70 6,587.21 6,801.43 7,021.92 7,249.34 7,483.81 7,725.87 7,975.76 8,233.73 8,500.05 8,774.98 9,058.80 9,351.80 9,654.28
  Optimistic 5,035.60 5,201.32 5,357.49 5,520.81 5,682.52 5,847.99 6,013.15 6,181.68 6,355.15 6,532.42 6,713.97 6,900.37 7,091.63 7,288.20 7,490.22 7,697.84 7,911.22 8,130.50 8,355.87 8,587.48 8,825.52
Total Expenditures (US$ Billions) Baseline 0.23 0.25 0.26 0.27 0.29 0.30 0.31 0.32 0.33 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.55 0.57
  Optimistic 0.23 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.30 0.31 0.31 0.31 0.31 0.32 0.32 0.32 0.33 0.34 0.34
Lost Productivity (US$ Billions) Baseline 0.25 0.28 0.29 0.31 0.33 0.35 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.53 0.56 0.59 0.61 0.64 0.67 0.70
  Optimistic 0.25 0.27 0.29 0.30 0.31 0.32 0.33 0.34 0.34 0.35 0.35 0.36 0.36 0.36 0.37 0.37 0.38 0.38 0.38 0.39 0.40
Ohio
PRC Baseline 874,967 896,844 905,522 923,257 938,461 945,266 947,167 943,024 948,617 962,708 974,361 978,359 986,906 994,736 1,004,486 1,007,211 1,016,606 1,026,428 1,029,397 1,041,445 1,053,946
  Optimistic 874,967 896,844 905,522 909,367 905,911 905,665 901,959 887,899 875,640 856,628 845,548 825,449 806,945 786,640 766,442 745,617 731,049 714,027 699,097 698,595 689,016
Expenditures per PRC ($) Baseline 4,175.45 4,334.09 4,486.08 4,645.49 4,804.96 4,969.06 5,134.36 5,304.04 5,479.51 5,659.87 5,845.57 6,037.18 6,234.81 6,438.91 6,649.70 6,867.38 7,092.19 7,324.36 7,564.12 7,811.74 8,067.46
  Optimistic 4,175.45 4,314.54 4,445.64 4,582.81 4,718.66 4,857.73 4,996.59 5,138.32 5,284.25 5,433.44 5,586.27 5,743.24 5,904.36 6,070.00 6,240.29 6,415.35 6,595.33 6,780.35 6,970.57 7,166.12 7,367.16
Total Expenditures (US$ Billions) Baseline 3.65 3.89 4.06 4.29 4.51 4.70 4.86 5.00 5.20 5.45 5.70 5.91 6.15 6.41 6.68 6.92 7.21 7.52 7.79 8.14 8.50
  Optimistic 3.65 3.87 4.03 4.17 4.27 4.40 4.51 4.56 4.63 4.65 4.72 4.74 4.76 4.77 4.78 4.78 4.82 4.84 4.87 5.01 5.08
Lost Productivity (US$ Billions) Baseline 4.78 5.18 5.51 5.91 6.24 6.56 6.86 7.11 7.44 7.84 8.24 8.58 8.96 9.36 9.78 10.14 10.57 11.02 11.41 11.91 12.44
  Optimistic 4.78 5.13 5.41 5.66 5.80 6.01 6.18 6.30 6.43 6.50 6.62 6.64 6.68 6.71 6.73 6.73 6.77 6.79 6.83 7.00 7.09
Oklahoma
PRC Baseline 318,033 325,584 329,959 337,334 343,181 346,167 349,032 349,609 352,788 357,429 361,047 362,156 365,107 367,995 371,461 372,624 376,747 380,570 381,658 385,786 390,005
  Optimistic 318,033 325,584 329,959 332,259 331,278 331,664 332,372 329,172 325,648 318,045 313,316 305,554 298,531 291,012 283,432 275,846 270,921 264,740 259,196 258,783 254,965
Expenditures per PRC ($) Baseline 3,010.43 3,138.31 3,261.37 3,390.96 3,521.10 3,655.57 3,791.54 3,931.64 4,077.07 4,227.12 4,382.19 4,542.81 4,709.08 4,881.45 5,060.12 5,245.33 5,437.33 5,636.35 5,842.65 6,056.51 6,278.19
  Optimistic 3,010.43 3,122.56 3,228.65 3,340.03 3,450.74 3,564.45 3,678.38 3,795.04 3,915.56 4,039.16 4,166.20 4,297.08 4,431.87 4,570.89 4,714.27 4,862.15 5,014.66 5,171.96 5,334.19 5,501.51 5,674.08
Total Expenditures (US$ Billions) Baseline 0.95 1.02 1.08 1.14 1.21 1.27 1.32 1.37 1.44 1.51 1.58 1.65 1.72 1.80 1.88 1.95 2.05 2.15 2.23 2.34 2.45
  Optimistic 0.95 1.02 1.07 1.11 1.14 1.18 1.22 1.25 1.28 1.28 1.31 1.31 1.32 1.33 1.34 1.34 1.36 1.37 1.38 1.42 1.45
Lost Productivity (US$ Billions) Baseline 1.74 1.88 2.01 2.16 2.28 2.40 2.53 2.64 2.77 2.91 3.05 3.17 3.32 3.46 3.62 3.75 3.92 4.09 4.23 4.41 4.60
  Optimistic 1.74 1.86 1.97 2.07 2.12 2.20 2.28 2.34 2.39 2.41 2.45 2.46 2.47 2.48 2.49 2.49 2.51 2.52 2.53 2.59 2.62
Oregon
PRC Baseline 190,412 191,636 194,824 200,195 205,217 208,888 212,381 214,597 218,833 224,559 229,691 233,237 238,222 243,029 248,250 251,982 257,221 261,929 264,733 269,629 274,133
  Optimistic 190,412 191,636 194,824 197,183 198,099 200,137 202,244 202,052 201,998 199,815 199,325 196,784 194,782 192,188 189,419 186,537 184,969 182,209 179,789 180,866 179,214
Expenditures per PRC ($) Baseline 3,235.97 3,386.77 3,532.46 3,686.44 3,841.66 4,002.60 4,165.94 4,334.81 4,510.72 4,692.84 4,881.71 5,077.99 5,281.90 5,494.00 5,714.61 5,944.08 6,182.76 6,431.03 6,689.27 6,957.88 7,237.27
  Optimistic 3,235.97 3,368.19 3,493.73 3,625.96 3,757.81 3,893.66 4,030.19 4,170.41 4,315.71 4,465.16 4,619.23 4,778.43 4,942.87 5,112.97 5,288.91 5,470.92 5,659.18 5,853.93 6,055.38 6,263.76 6,479.31
Total Expenditures (US$ Billions) Baseline 0.62 0.65 0.69 0.74 0.79 0.84 0.88 0.93 0.99 1.05 1.12 1.18 1.26 1.34 1.42 1.50 1.59 1.68 1.77 1.88 1.98
  Optimistic 0.62 0.65 0.68 0.71 0.74 0.78 0.82 0.84 0.87 0.89 0.92 0.94 0.96 0.98 1.00 1.02 1.05 1.07 1.09 1.13 1.16
Lost Productivity (US$ Billions) Baseline 1.04 1.11 1.19 1.28 1.36 1.45 1.54 1.62 1.72 1.83 1.94 2.04 2.16 2.29 2.42 2.54 2.67 2.81 2.93 3.08 3.24
  Optimistic 1.04 1.10 1.16 1.23 1.27 1.33 1.39 1.43 1.48 1.52 1.56 1.58 1.61 1.64 1.66 1.68 1.71 1.73 1.76 1.81 1.84
Pennsylvania
PRC Baseline 1,017,414 1,046,866 1,052,258 1,068,734 1,082,457 1,088,610 1,090,334 1,084,259 1,089,645 1,103,784 1,114,922 1,116,853 1,124,424 1,131,990 1,142,407 1,145,784 1,157,086 1,167,971 1,171,427 1,184,453 1,198,032
  Optimistic 1,017,414 1,046,866 1,052,258 1,052,655 1,044,912 1,043,003 1,038,292 1,020,878 1,005,818 982,159 967,526 942,298 919,387 895,182 871,678 848,199 832,069 812,491 795,554 794,524 783,212
Expenditures per PRC ($) Baseline 2,893.64 2,993.12 3,088.10 3,187.39 3,286.40 3,387.96 3,489.94 3,594.30 3,701.90 3,812.16 3,925.34 4,041.76 4,161.49 4,284.76 4,411.68 4,542.36 4,676.91 4,815.45 4,958.09 5,104.95 5,256.17
  Optimistic 2,893.64 2,980.86 3,062.82 3,148.33 3,232.78 3,318.99 3,404.84 3,492.23 3,581.98 3,673.49 3,766.99 3,862.76 3,960.82 4,061.37 4,164.46 4,270.18 4,378.58 4,489.73 4,603.70 4,720.57 4,840.40
Total Expenditures (US$ Billions) Baseline 2.94 3.13 3.25 3.41 3.56 3.69 3.81 3.90 4.03 4.21 4.38 4.51 4.68 4.85 5.04 5.20 5.41 5.62 5.81 6.05 6.30
  Optimistic 2.94 3.12 3.22 3.31 3.38 3.46 3.54 3.57 3.60 3.61 3.64 3.64 3.64 3.64 3.63 3.62 3.64 3.65 3.66 3.75 3.79
Lost Productivity (US$ Billions) Baseline 5.56 6.05 6.40 6.84 7.19 7.56 7.89 8.17 8.55 8.99 9.42 9.79 10.21 10.65 11.12 11.53 12.03 12.54 12.98 13.55 14.14
  Optimistic 5.56 5.99 6.29 6.55 6.69 6.92 7.12 7.25 7.38 7.45 7.58 7.57 7.61 7.63 7.65 7.65 7.71 7.73 7.77 7.96 8.06
Rhode Island
PRC Baseline 80,458 82,688 83,296 84,725 85,856 86,352 86,582 86,397 87,127 88,506 89,559 90,001 90,960 91,809 92,899 93,432 94,706 96,105 96,756 98,109 99,560
  Optimistic 80,458 82,688 83,296 83,450 82,878 82,734 82,449 81,347 80,425 78,754 77,719 75,935 74,374 72,603 70,884 69,166 68,104 66,855 65,710 65,811 65,087
Expenditures per PRC ($) Baseline 2,980.20 3,104.76 3,224.54 3,350.60 3,477.12 3,607.77 3,739.80 3,875.76 4,016.82 4,162.27 4,312.51 4,468.02 4,628.93 4,795.63 4,968.33 5,147.26 5,332.63 5,524.67 5,723.63 5,929.75 6,143.30
  Optimistic 2,980.20 3,089.41 3,192.69 3,301.05 3,408.71 3,519.23 3,629.90 3,743.17 3,860.12 3,980.01 4,103.17 4,230.00 4,360.55 4,495.13 4,633.86 4,776.87 4,924.30 5,076.27 5,232.94 5,394.44 5,560.93
Total Expenditures (US$ Billions) Baseline 0.24 0.26 0.27 0.28 0.30 0.31 0.32 0.33 0.35 0.37 0.39 0.40 0.42 0.44 0.46 0.48 0.51 0.53 0.55 0.58 0.61
  Optimistic 0.24 0.26 0.27 0.28 0.28 0.29 0.30 0.30 0.31 0.31 0.32 0.32 0.32 0.33 0.33 0.33 0.34 0.34 0.34 0.36 0.36
Lost Productivity (US$ Billions) Baseline 0.44 0.48 0.51 0.54 0.57 0.60 0.63 0.65 0.68 0.72 0.76 0.79 0.83 0.86 0.90 0.94 0.98 1.03 1.07 1.12 1.18
  Optimistic 0.44 0.47 0.50 0.52 0.53 0.55 0.57 0.58 0.59 0.60 0.61 0.61 0.62 0.62 0.62 0.62 0.63 0.64 0.64 0.66 0.67
South Carolina
PRC Baseline 273,438 284,507 292,671 303,889 313,673 320,787 327,610 333,101 341,435 351,105 360,278 367,074 375,991 384,478 393,416 399,808 408,747 417,566 423,390 432,569 441,637
  Optimistic 273,438 284,507 292,671 299,317 302,793 307,347 311,973 313,630 315,168 312,417 312,648 309,703 307,430 304,047 300,184 295,969 293,933 290,477 287,538 290,165 288,719
Expenditures per PRC ($) Baseline 3,302.08 3,464.02 3,620.84 3,786.93 3,954.73 4,129.09 4,306.40 4,490.11 4,681.87 4,880.79 5,087.51 5,302.78 5,526.86 5,760.41 6,003.83 6,257.54 6,521.97 6,797.57 7,084.82 7,384.21 7,696.25
  Optimistic 3,302.08 3,444.07 3,579.16 3,721.72 3,864.14 4,011.14 4,159.15 4,311.44 4,469.51 4,632.40 4,800.60 4,974.72 5,154.88 5,341.55 5,534.99 5,735.44 5,943.14 6,158.37 6,381.39 6,612.48 6,851.95
Total Expenditures (US$ Billions) Baseline 0.90 0.99 1.06 1.15 1.24 1.32 1.41 1.50 1.60 1.71 1.83 1.95 2.08 2.21 2.36 2.50 2.67 2.84 3.00 3.19 3.40
  Optimistic 0.90 0.98 1.05 1.11 1.17 1.23 1.30 1.35 1.41 1.45 1.50 1.54 1.58 1.62 1.66 1.70 1.75 1.79 1.83 1.92 1.98
Lost Productivity (US$ Billions) Baseline 1.49 1.64 1.78 1.94 2.08 2.23 2.37 2.51 2.68 2.86 3.05 3.22 3.42 3.62 3.83 4.02 4.25 4.48 4.69 4.95 5.21
  Optimistic 1.49 1.63 1.75 1.86 1.94 2.04 2.14 2.23 2.31 2.37 2.45 2.49 2.55 2.59 2.63 2.67 2.72 2.76 2.81 2.91 2.97
South Dakota
PRC Baseline 55,436 57,025 57,732 58,949 59,958 60,525 61,009 61,059 61,641 62,449 63,285 63,783 64,633 65,512 66,566 67,137 68,229 69,224 69,824 70,806 71,827
  Optimistic 55,436 57,025 57,732 58,062 57,878 57,989 58,097 57,490 56,899 55,568 54,919 53,814 52,848 51,807 50,791 49,700 49,064 48,155 47,420 47,496 46,957
Expenditures per PRC ($) Baseline 4,639.41 4,863.08 5,079.50 5,308.57 5,539.81 5,779.92 6,023.92 6,276.55 6,540.06 6,813.23 7,096.91 7,392.12 7,699.21 8,019.05 8,352.18 8,699.15 9,060.54 9,436.93 9,828.97 10,237.28 10,662.57
  Optimistic 4,639.41 4,835.52 5,021.98 5,218.62 5,414.94 5,617.46 5,821.23 6,030.77 6,248.13 6,471.99 6,703.01 6,942.02 7,189.16 7,445.10 7,710.16 7,984.65 8,268.91 8,563.29 8,868.16 9,183.87 9,510.83
Total Expenditures (US$ Billions) Baseline 0.26 0.28 0.29 0.31 0.33 0.35 0.37 0.38 0.40 0.43 0.45 0.47 0.50 0.53 0.56 0.58 0.62 0.65 0.69 0.72 0.77
  Optimistic 0.26 0.28 0.29 0.30 0.31 0.33 0.34 0.35 0.36 0.36 0.37 0.37 0.38 0.39 0.39 0.40 0.41 0.41 0.42 0.44 0.45
Lost Productivity (US$ Billions) Baseline 0.30 0.33 0.35 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.53 0.56 0.59 0.62 0.65 0.68 0.71 0.74 0.77 0.81 0.85
  Optimistic 0.30 0.33 0.34 0.36 0.37 0.38 0.40 0.41 0.42 0.42 0.43 0.43 0.44 0.44 0.45 0.45 0.45 0.46 0.46 0.48 0.48
Tennessee
PRC Baseline 457,714 470,549 480,088 494,140 506,251 514,122 521,316 525,737 534,641 546,045 556,591 563,141 571,984 580,057 589,011 593,907 603,432 612,597 617,342 626,783 636,121
  Optimistic 457,714 470,549 480,088 486,706 488,692 492,583 496,434 495,004 493,511 485,877 483,008 475,126 467,683 458,711 449,426 439,657 433,933 426,149 419,257 420,442 415,863
Expenditures per PRC ($) Baseline 3,526.59 3,676.78 3,821.33 3,973.56 4,126.47 4,284.46 4,444.24 4,608.88 4,779.82 4,956.18 5,138.48 5,327.30 5,522.80 5,725.48 5,935.59 6,153.41 6,379.23 6,613.34 6,856.03 7,107.63 7,368.47
  Optimistic 3,526.59 3,658.28 3,782.89 3,913.74 4,043.80 4,177.41 4,311.27 4,448.36 4,589.99 4,735.26 4,884.58 5,038.44 5,196.89 5,360.33 5,528.91 5,702.80 5,882.15 6,067.14 6,257.95 6,454.76 6,657.76
Total Expenditures (US$ Billions) Baseline 1.60 1.73 1.83 1.96 2.09 2.20 2.32 2.42 2.56 2.71 2.86 3.00 3.16 3.32 3.50 3.65 3.85 4.05 4.23 4.45 4.69
  Optimistic 1.60 1.72 1.82 1.90 1.98 2.06 2.14 2.20 2.27 2.30 2.36 2.39 2.43 2.46 2.48 2.51 2.55 2.59 2.62 2.71 2.77
Lost Productivity (US$ Billions) Baseline 2.50 2.72 2.92 3.16 3.36 3.57 3.77 3.96 4.19 4.45 4.70 4.94 5.20 5.46 5.74 5.98 6.27 6.58 6.84 7.17 7.51
  Optimistic 2.50 2.69 2.87 3.03 3.13 3.27 3.40 3.51 3.62 3.69 3.78 3.82 3.87 3.91 3.94 3.97 4.02 4.06 4.10 4.21 4.28
Texas
PRC Baseline 1,201,257 1,251,585 1,283,947 1,329,602 1,370,356 1,400,426 1,430,702 1,453,664 1,488,376 1,528,838 1,566,379 1,593,372 1,629,219 1,664,150 1,701,891 1,730,535 1,772,567 1,815,275 1,845,931 1,891,672 1,937,936
  Optimistic 1,201,257 1,251,585 1,283,947 1,309,598 1,322,826 1,341,756 1,362,414 1,368,689 1,373,874 1,360,376 1,359,300 1,344,340 1,332,133 1,316,016 1,298,575 1,281,078 1,274,667 1,262,782 1,253,632 1,268,922 1,266,923
Expenditures per PRC ($) Baseline 3,131.07 3,272.90 3,409.75 3,554.23 3,699.70 3,850.37 4,003.09 4,160.83 4,324.96 4,494.69 4,670.53 4,853.08 5,042.51 5,239.33 5,443.83 5,656.32 5,877.10 6,106.50 6,344.85 6,592.51 6,849.83
  Optimistic 3,131.07 3,255.42 3,373.37 3,497.48 3,621.10 3,748.35 3,876.10 4,007.20 4,142.90 4,282.36 4,425.99 4,574.27 4,727.28 4,885.41 5,048.83 5,217.72 5,392.25 5,572.62 5,759.03 5,951.67 6,150.76
Total Expenditures (US$ Billions) Baseline 3.73 4.10 4.38 4.73 5.07 5.39 5.73 6.05 6.44 6.87 7.32 7.73 8.22 8.72 9.26 9.79 10.42 11.08 11.71 12.47 13.27
  Optimistic 3.73 4.07 4.33 4.58 4.79 5.03 5.28 5.48 5.69 5.83 6.02 6.15 6.30 6.43 6.56 6.68 6.87 7.04 7.22 7.55 7.79
Lost Productivity (US$ Billions) Baseline 6.56 7.23 7.81 8.50 9.11 9.73 10.36 10.96 11.68 12.45 13.24 13.97 14.80 15.66 16.57 17.42 18.43 19.49 20.46 21.64 22.87
  Optimistic 6.57 7.17 7.67 8.15 8.46 8.90 9.34 9.72 10.08 10.32 10.64 10.81 11.03 11.22 11.39 11.56 11.81 12.02 12.25 12.72 13.04
Utah
PRC Baseline 81,524 83,614 85,759 88,807 91,605 93,682 95,726 97,002 99,046 101,610 104,127 105,981 108,474 110,946 113,678 115,786 118,777 121,695 123,733 126,789 129,859
  Optimistic 81,524 83,614 85,759 87,471 88,427 89,757 91,157 91,332 91,426 90,413 90,361 89,417 88,694 87,737 86,738 85,714 85,414 84,656 84,031 85,049 84,895
Expenditures per PRC ($) Baseline 2,796.35 2,935.57 3,070.48 3,213.47 3,358.03 3,508.32 3,661.27 3,819.83 3,985.44 4,157.34 4,336.10 4,522.36 4,716.37 4,918.70 5,129.71 5,349.77 5,579.28 5,818.63 6,068.24 6,328.57 6,600.06
  Optimistic 2,796.35 2,918.42 3,034.63 3,157.33 3,279.99 3,406.67 3,534.29 3,665.66 3,802.10 3,942.77 4,088.10 4,238.63 4,394.47 4,556.03 4,723.52 4,897.18 5,077.22 5,263.88 5,457.41 5,658.04 5,866.06
Total Expenditures (US$ Billions) Baseline 0.23 0.25 0.26 0.29 0.31 0.33 0.35 0.37 0.39 0.42 0.45 0.48 0.51 0.55 0.58 0.62 0.66 0.71 0.75 0.80 0.86
  Optimistic 0.23 0.24 0.26 0.28 0.29 0.31 0.32 0.33 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.45 0.46 0.48 0.50
Lost Productivity (US$ Billions) Baseline 0.45 0.48 0.52 0.57 0.61 0.65 0.69 0.73 0.78 0.83 0.88 0.93 0.99 1.04 1.11 1.17 1.24 1.31 1.37 1.45 1.53
  Optimistic 0.45 0.48 0.51 0.54 0.57 0.60 0.62 0.65 0.67 0.69 0.71 0.72 0.73 0.75 0.76 0.77 0.79 0.81 0.82 0.85 0.87
Vermont
PRC Baseline 36,047 37,408 38,340 39,728 40,986 42,082 43,093 43,898 45,073 46,561 48,008 49,111 50,407 51,737 53,113 54,137 55,495 56,815 57,663 58,962 60,201
  Optimistic 36,047 37,408 38,340 39,130 39,565 40,319 41,037 41,332 41,606 41,430 41,661 41,435 41,215 40,914 40,526 40,076 39,907 39,523 39,161 39,551 39,356
Expenditures per PRC ($) Baseline 2,701.10 2,843.56 2,982.00 3,129.11 3,278.22 3,433.66 3,592.23 3,757.04 3,929.59 4,109.15 4,296.32 4,491.83 4,695.97 4,909.38 5,132.49 5,365.74 5,609.59 5,864.53 6,131.05 6,409.68 6,700.97
  Optimistic 2,701.10 2,826.00 2,945.22 3,071.37 3,197.77 3,328.61 3,460.70 3,596.98 3,738.80 3,885.34 4,037.06 4,194.54 4,357.90 4,527.63 4,703.96 4,887.16 5,077.50 5,275.25 5,480.71 5,694.16 5,915.93
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.21 0.22 0.24 0.25 0.27 0.29 0.31 0.33 0.35 0.38 0.40
  Optimistic 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.23 0.23
Lost Productivity (US$ Billions) Baseline 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.38 0.41 0.43 0.46 0.49 0.52 0.54 0.58 0.61 0.64 0.67 0.71
  Optimistic 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.31 0.33 0.33 0.34 0.35 0.36 0.36 0.37 0.38 0.38 0.40 0.40
Virginia
PRC Baseline 424,274 442,611 453,656 469,059 483,166 494,179 504,049 511,458 523,480 538,571 552,381 561,748 573,456 584,288 595,949 604,176 616,247 628,205 635,693 648,020 660,334
  Optimistic 424,274 442,611 453,656 462,002 466,408 473,476 479,991 481,560 483,208 479,226 479,355 473,951 468,888 462,057 454,720 447,259 443,148 437,006 431,720 434,688 431,692
Expenditures per PRC ($) Baseline 3,004.06 3,138.35 3,267.85 3,404.49 3,541.99 3,684.33 3,828.55 3,977.42 4,132.24 4,292.28 4,457.98 4,629.92 4,808.26 4,993.46 5,185.80 5,385.55 5,592.99 5,808.42 6,032.15 6,264.50 6,505.79
  Optimistic 3,004.06 3,121.80 3,233.42 3,350.81 3,467.69 3,587.94 3,708.61 3,832.39 3,960.46 4,092.02 4,227.46 4,367.22 4,511.38 4,660.30 4,814.13 4,973.04 5,137.20 5,306.77 5,481.95 5,662.90 5,849.83
Total Expenditures (US$ Billions) Baseline 1.27 1.39 1.48 1.60 1.71 1.82 1.93 2.03 2.16 2.31 2.46 2.60 2.76 2.92 3.09 3.25 3.45 3.65 3.83 4.06 4.30
  Optimistic 1.27 1.38 1.47 1.55 1.62 1.70 1.78 1.85 1.91 1.96 2.03 2.07 2.12 2.15 2.19 2.22 2.28 2.32 2.37 2.46 2.53
Lost Productivity (US$ Billions) Baseline 2.32 2.56 2.76 3.00 3.21 3.43 3.65 3.86 4.11 4.39 4.67 4.92 5.21 5.50 5.80 6.08 6.41 6.74 7.05 7.41 7.79
  Optimistic 2.32 2.53 2.71 2.87 2.98 3.14 3.29 3.42 3.55 3.63 3.75 3.81 3.88 3.94 3.99 4.04 4.11 4.16 4.22 4.36 4.44
Washington
PRC Baseline 302,136 308,397 315,365 325,677 335,570 343,653 351,552 357,453 366,623 378,176 388,753 396,580 406,736 416,390 426,949 435,335 446,462 457,355 464,924 476,220 487,310
  Optimistic 302,136 308,397 315,365 320,777 323,931 329,256 334,772 336,558 338,419 336,505 337,359 334,597 332,569 329,283 325,770 322,269 321,054 318,156 315,745 319,446 318,578
Expenditures per PRC ($) Baseline 3,467.00 3,625.59 3,778.67 3,940.34 4,103.18 4,271.91 4,443.01 4,619.78 4,803.80 4,994.16 5,191.45 5,396.33 5,609.02 5,830.09 6,059.87 6,298.71 6,546.96 6,805.00 7,073.21 7,351.99 7,641.75
  Optimistic 3,467.00 3,606.04 3,737.97 3,876.83 4,015.20 4,157.67 4,300.76 4,447.64 4,599.73 4,756.08 4,917.15 5,083.49 5,255.19 5,432.69 5,616.19 5,805.89 6,001.99 6,204.72 6,414.29 6,630.94 6,854.91
Total Expenditures (US$ Billions) Baseline 1.05 1.12 1.19 1.28 1.38 1.47 1.56 1.65 1.76 1.89 2.02 2.14 2.28 2.43 2.59 2.74 2.92 3.11 3.29 3.50 3.72
  Optimistic 1.05 1.11 1.18 1.24 1.30 1.37 1.44 1.50 1.56 1.60 1.66 1.70 1.75 1.79 1.83 1.87 1.93 1.97 2.03 2.12 2.18
Lost Productivity (US$ Billions) Baseline 1.65 1.78 1.92 2.08 2.23 2.39 2.54 2.69 2.88 3.08 3.29 3.48 3.69 3.92 4.16 4.38 4.64 4.91 5.15 5.45 5.75
  Optimistic 1.65 1.77 1.88 2.00 2.07 2.18 2.29 2.39 2.48 2.55 2.64 2.69 2.75 2.81 2.86 2.91 2.98 3.03 3.08 3.20 3.28
West Virginia
PRC Baseline 177,864 184,634 186,858 190,742 193,769 195,073 195,727 195,439 197,067 199,994 202,806 204,272 206,584 208,801 211,291 212,222 214,359 216,401 216,952 219,373 221,764
  Optimistic 177,864 184,634 186,858 187,873 187,048 186,901 186,385 184,014 181,907 177,957 175,994 172,345 168,914 165,121 161,219 157,103 154,147 150,538 147,339 147,154 144,978
Expenditures per PRC ($) Baseline 3,755.76 3,902.35 4,042.96 4,190.57 4,338.36 4,490.59 4,644.07 4,801.75 4,964.97 5,132.86 5,305.89 5,484.58 5,669.05 5,859.72 6,056.80 6,260.51 6,471.07 6,688.72 6,913.68 7,146.21 7,386.56
  Optimistic 3,755.76 3,884.29 4,005.56 4,132.53 4,258.40 4,387.34 4,516.19 4,647.81 4,783.43 4,922.18 5,064.43 5,210.63 5,360.82 5,515.34 5,674.31 5,837.86 6,006.12 6,179.24 6,357.35 6,540.59 6,729.11
Total Expenditures (US$ Billions) Baseline 0.66 0.72 0.76 0.80 0.84 0.88 0.91 0.94 0.98 1.03 1.08 1.12 1.17 1.22 1.28 1.33 1.39 1.45 1.50 1.57 1.64
  Optimistic 0.66 0.72 0.75 0.78 0.80 0.82 0.84 0.86 0.87 0.88 0.89 0.90 0.91 0.91 0.91 0.92 0.93 0.93 0.94 0.96 0.98
Lost Productivity (US$ Billions) Baseline 0.97 1.07 1.14 1.22 1.29 1.35 1.42 1.47 1.55 1.63 1.71 1.79 1.88 1.96 2.06 2.14 2.23 2.32 2.40 2.51 2.62
  Optimistic 0.97 1.06 1.12 1.17 1.20 1.24 1.28 1.31 1.34 1.35 1.38 1.39 1.40 1.41 1.41 1.42 1.43 1.43 1.44 1.48 1.49
Wisconsin
PRC Baseline 356,041 367,667 373,178 382,545 390,994 396,390 400,556 402,407 408,044 415,920 423,051 427,369 433,847 440,378 448,127 452,610 460,250 467,884 472,311 480,427 489,052
  Optimistic 356,041 367,667 373,178 376,790 377,433 379,784 381,437 378,884 376,653 370,090 367,123 360,574 354,736 348,253 341,929 335,058 330,969 325,480 320,761 322,267 319,717
Expenditures per PRC ($) Baseline 4,137.27 4,324.56 4,505.27 4,696.05 4,888.12 5,087.06 5,288.71 5,496.97 5,713.66 5,937.75 6,169.90 6,410.89 6,660.96 6,920.79 7,190.75 7,471.24 7,762.68 8,065.48 8,380.09 8,706.98 9,046.61
  Optimistic 4,137.27 4,301.48 4,457.23 4,621.10 4,784.34 4,952.36 5,121.04 5,294.13 5,473.30 5,657.42 5,847.05 6,042.81 6,244.81 6,453.57 6,669.30 6,892.25 7,122.65 7,360.75 7,606.81 7,861.10 8,123.88
Total Expenditures (US$ Billions) Baseline 1.47 1.59 1.68 1.80 1.91 2.02 2.12 2.21 2.33 2.47 2.61 2.74 2.89 3.05 3.22 3.38 3.57 3.77 3.96 4.18 4.42
  Optimistic 1.47 1.58 1.66 1.74 1.81 1.88 1.95 2.01 2.06 2.09 2.15 2.18 2.22 2.25 2.28 2.31 2.36 2.40 2.44 2.53 2.60
Lost Productivity (US$ Billions) Baseline 1.95 2.12 2.27 2.45 2.60 2.75 2.90 3.03 3.20 3.39 3.58 3.75 3.94 4.14 4.36 4.56 4.79 5.02 5.23 5.49 5.77
  Optimistic 1.95 2.11 2.23 2.34 2.42 2.52 2.61 2.69 2.76 2.81 2.87 2.90 2.94 2.97 3.00 3.02 3.07 3.10 3.13 3.23 3.29
Wyoming
PRC Baseline 26,337 28,063 28,968 30,202 31,382 32,321 33,255 33,970 34,941 36,168 37,331 38,227 39,354 40,502 41,742 42,758 44,078 45,324 46,225 47,472 48,652
  Optimistic 26,337 28,063 28,968 29,747 30,294 30,967 31,667 31,985 32,253 32,183 32,396 32,253 32,178 32,029 31,850 31,652 31,697 31,530 31,393 31,844 31,806
Expenditures per PRC ($) Baseline 3,271.66 3,435.80 3,594.91 3,763.62 3,934.22 4,111.67 4,292.30 4,479.62 4,675.33 4,878.55 5,089.93 5,310.26 5,539.82 5,779.31 6,029.15 6,289.79 6,561.70 6,845.37 7,141.30 7,450.02 7,772.08
  Optimistic 3,271.66 3,415.57 3,552.63 3,697.39 3,842.13 3,991.67 4,142.35 4,297.51 4,458.70 4,624.93 4,796.73 4,974.71 5,159.02 5,350.15 5,548.36 5,753.91 5,967.08 6,188.15 6,417.40 6,655.15 6,901.71
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.38
  Optimistic 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.22
Lost Productivity (US$ Billions) Baseline 0.14 0.16 0.18 0.19 0.21 0.22 0.24 0.26 0.27 0.29 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.49 0.51 0.54 0.57
  Optimistic 0.14 0.16 0.17 0.19 0.19 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.31 0.32 0.33


 
 
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