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   
 



Hypertension


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 36,761,333 37,887,489 38,718,545 39,773,282 40,732,032 41,494,082 42,185,012 42,555,747 43,345,320 44,204,369 45,010,656 45,425,504 46,198,920 46,892,660 47,611,268 47,914,686 48,648,725 49,402,156 49,707,900 50,428,862 51,138,353
  Optimistic 36,761,333 37,887,489 38,718,545 39,399,642 40,042,482 40,263,306 40,821,065 41,311,427 41,270,028 41,458,474 41,676,102 41,433,104 41,633,309 41,377,288 41,451,153 41,499,210 41,178,213 41,318,757 41,427,257 41,376,407 41,577,751
Expenditures per PRC ($) Baseline 884.91 914.72 943.83 978.86 1,008.74 1,043.31 1,079.82 1,116.45 1,154.08 1,192.04 1,230.85 1,270.95 1,312.21 1,354.81 1,398.79 1,444.20 1,491.09 1,539.49 1,589.47 1,641.07 1,694.35
  Optimistic 884.91 910.29 934.71 964.73 989.36 1,018.32 1,048.86 1,079.19 1,110.17 1,141.14 1,172.59 1,204.93 1,238.02 1,272.02 1,306.95 1,342.85 1,379.73 1,417.62 1,456.55 1,496.55 1,537.65
Total Expenditures (US$ Billions) Baseline 32.53 34.73 36.63 39.05 41.22 43.46 45.75 47.75 50.31 53.03 55.80 58.19 61.16 64.15 67.31 70.01 73.46 77.10 80.19 84.09 88.15
  Optimistic 32.53 34.56 36.28 38.11 39.74 41.14 42.98 44.78 46.04 47.57 49.17 50.26 51.93 53.07 54.66 56.27 57.42 59.25 61.09 62.75 64.86
Lost Productivity (US$ Billions) Baseline 279.53 304.42 327.38 353.51 376.08 400.43 424.34 445.73 472.45 500.37 528.70 553.24 583.10 613.05 644.21 670.25 702.87 737.01 765.55 801.47 838.71
  Optimistic 279.53 303.96 326.33 348.47 367.28 385.44 406.74 428.23 444.68 463.52 483.11 497.16 517.19 531.90 550.98 569.77 583.41 603.93 624.52 643.12 666.32
Alabama
PRC Baseline 737,157 759,526 773,230 791,090 806,436 817,542 827,124 830,144 841,235 853,457 864,350 867,766 878,178 886,848 895,773 897,023 906,451 916,306 918,241 928,097 937,810
  Optimistic 737,157 759,526 773,230 783,658 792,784 793,292 800,381 805,871 800,959 800,442 800,316 791,499 791,392 782,540 779,874 776,917 767,256 766,376 765,275 761,494 762,481
Expenditures per PRC ($) Baseline 962.51 994.16 1,025.04 1,062.18 1,093.82 1,130.41 1,169.02 1,207.72 1,247.45 1,287.50 1,328.42 1,370.66 1,414.09 1,458.90 1,505.13 1,552.82 1,602.02 1,652.78 1,705.15 1,759.18 1,814.92
  Optimistic 962.51 989.46 1,015.37 1,047.20 1,073.29 1,103.95 1,136.26 1,168.34 1,201.07 1,233.78 1,266.96 1,301.07 1,335.95 1,371.76 1,408.53 1,446.28 1,485.05 1,524.86 1,565.73 1,607.70 1,650.80
Total Expenditures (US$ Billions) Baseline 0.71 0.76 0.79 0.84 0.88 0.92 0.97 1.00 1.05 1.10 1.15 1.19 1.24 1.29 1.35 1.39 1.45 1.51 1.57 1.63 1.70
  Optimistic 0.71 0.75 0.79 0.82 0.85 0.88 0.91 0.94 0.96 0.99 1.01 1.03 1.06 1.07 1.10 1.12 1.14 1.17 1.20 1.22 1.26
Lost Productivity (US$ Billions) Baseline 5.61 6.10 6.54 7.03 7.45 7.89 8.32 8.69 9.17 9.66 10.15 10.57 11.08 11.59 12.12 12.55 13.10 13.67 14.14 14.75 15.38
  Optimistic 5.61 6.09 6.52 6.93 7.27 7.59 7.98 8.35 8.63 8.95 9.28 9.50 9.83 10.06 10.37 10.67 10.87 11.20 11.54 11.84 12.22
Alaska
PRC Baseline 59,503 61,809 63,519 65,542 67,565 69,411 71,075 72,232 74,034 75,848 77,472 78,295 79,659 80,812 81,906 82,208 83,218 84,240 84,446 85,339 86,232
  Optimistic 59,503 61,809 63,519 64,927 66,421 67,352 68,777 70,120 70,489 71,136 71,732 71,414 71,787 71,307 71,309 71,201 70,439 70,456 70,378 70,020 70,110
Expenditures per PRC ($) Baseline 1,128.07 1,177.76 1,226.79 1,286.34 1,337.69 1,397.65 1,461.60 1,526.44 1,593.72 1,662.29 1,733.07 1,806.91 1,883.62 1,963.60 2,046.96 2,133.87 2,224.46 2,318.90 2,417.35 2,519.98 2,626.97
  Optimistic 1,128.07 1,170.39 1,211.46 1,262.34 1,304.47 1,354.41 1,407.53 1,460.77 1,515.61 1,570.90 1,627.51 1,686.22 1,746.78 1,809.52 1,874.51 1,941.84 2,011.58 2,083.83 2,158.68 2,236.21 2,316.53
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.20 0.22 0.23
  Optimistic 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16
Lost Productivity (US$ Billions) Baseline 0.45 0.50 0.54 0.58 0.62 0.67 0.71 0.76 0.81 0.86 0.91 0.95 1.01 1.06 1.11 1.15 1.20 1.26 1.30 1.36 1.41
  Optimistic 0.45 0.50 0.54 0.57 0.61 0.64 0.69 0.73 0.76 0.80 0.83 0.86 0.89 0.92 0.95 0.98 1.00 1.03 1.06 1.09 1.12
Arizona
PRC Baseline 558,527 599,911 623,103 650,486 676,957 700,854 724,321 743,098 769,942 798,992 827,734 849,835 879,306 908,033 938,188 960,938 992,926 1,026,122 1,050,700 1,084,917 1,119,734
  Optimistic 558,527 599,911 623,103 644,375 665,496 680,066 700,901 721,370 733,078 749,360 766,412 775,144 792,409 801,233 816,802 832,275 840,452 858,224 875,668 890,164 910,394
Expenditures per PRC ($) Baseline 790.37 821.48 852.04 888.99 920.71 957.58 996.74 1,036.25 1,077.06 1,118.47 1,161.03 1,205.23 1,250.96 1,298.42 1,347.67 1,398.80 1,451.87 1,506.95 1,564.12 1,623.46 1,685.05
  Optimistic 790.37 816.86 842.47 874.09 900.17 930.96 963.59 996.15 1,029.57 1,063.13 1,097.37 1,132.74 1,169.10 1,206.62 1,245.35 1,285.31 1,326.57 1,369.14 1,413.08 1,458.44 1,505.24
Total Expenditures (US$ Billions) Baseline 0.44 0.49 0.53 0.58 0.62 0.67 0.72 0.77 0.83 0.89 0.96 1.02 1.10 1.18 1.26 1.34 1.44 1.55 1.64 1.76 1.89
  Optimistic 0.44 0.49 0.52 0.56 0.60 0.63 0.68 0.72 0.75 0.80 0.84 0.88 0.93 0.97 1.02 1.07 1.11 1.18 1.24 1.30 1.37
Lost Productivity (US$ Billions) Baseline 4.25 4.82 5.27 5.78 6.25 6.76 7.29 7.78 8.39 9.04 9.72 10.35 11.10 11.87 12.69 13.44 14.35 15.31 16.18 17.24 18.36
  Optimistic 4.25 4.81 5.25 5.70 6.10 6.51 6.98 7.48 7.90 8.38 8.88 9.30 9.84 10.30 10.86 11.43 11.91 12.54 13.20 13.84 14.59
Arkansas
PRC Baseline 411,331 427,743 436,119 447,065 456,722 464,149 470,771 473,493 480,833 488,855 496,302 499,303 506,123 511,973 517,983 519,518 525,725 532,249 534,324 541,021 547,716
  Optimistic 411,331 427,743 436,119 442,865 448,990 450,381 455,550 459,648 457,812 458,488 459,534 455,420 456,105 451,756 450,964 449,957 444,994 445,160 445,313 443,903 445,318
Expenditures per PRC ($) Baseline 828.72 858.96 888.59 924.32 954.89 990.35 1,027.90 1,065.67 1,104.59 1,143.96 1,184.32 1,226.13 1,269.26 1,313.90 1,360.12 1,407.96 1,457.48 1,508.75 1,561.82 1,616.75 1,673.62
  Optimistic 828.72 854.48 879.32 909.91 935.08 964.74 996.08 1,027.29 1,059.25 1,091.26 1,123.85 1,157.43 1,191.87 1,227.34 1,263.86 1,301.47 1,340.19 1,380.07 1,421.14 1,463.43 1,506.98
Total Expenditures (US$ Billions) Baseline 0.34 0.37 0.39 0.41 0.44 0.46 0.48 0.50 0.53 0.56 0.59 0.61 0.64 0.67 0.70 0.73 0.77 0.80 0.83 0.87 0.92
  Optimistic 0.34 0.37 0.38 0.40 0.42 0.43 0.45 0.47 0.48 0.50 0.52 0.53 0.54 0.55 0.57 0.59 0.60 0.61 0.63 0.65 0.67
Lost Productivity (US$ Billions) Baseline 3.13 3.44 3.69 3.97 4.22 4.48 4.74 4.96 5.24 5.53 5.83 6.08 6.39 6.69 7.01 7.27 7.60 7.94 8.23 8.60 8.98
  Optimistic 3.13 3.43 3.68 3.92 4.12 4.31 4.54 4.76 4.93 5.13 5.33 5.46 5.67 5.81 5.99 6.18 6.30 6.51 6.71 6.90 7.14
California
PRC Baseline 3,659,902 3,758,103 3,852,042 3,967,798 4,075,385 4,164,469 4,246,923 4,299,068 4,393,452 4,496,510 4,595,902 4,656,338 4,755,161 4,846,796 4,941,385 4,992,690 5,088,924 5,186,840 5,233,797 5,322,022 5,407,582
  Optimistic 3,659,902 3,758,103 3,852,042 3,930,524 4,006,393 4,040,945 4,109,609 4,173,365 4,183,102 4,217,195 4,255,421 4,247,097 4,285,232 4,276,730 4,302,051 4,324,201 4,307,467 4,338,146 4,361,920 4,366,669 4,396,604
Expenditures per PRC ($) Baseline 852.94 877.00 900.39 928.38 952.12 979.45 1,008.16 1,036.80 1,066.07 1,095.45 1,125.32 1,156.04 1,187.47 1,219.76 1,252.93 1,287.00 1,322.00 1,357.95 1,394.88 1,432.81 1,471.77
  Optimistic 852.94 873.43 893.06 917.09 936.69 959.66 983.77 1,007.60 1,031.83 1,055.94 1,080.31 1,105.27 1,130.70 1,156.71 1,183.32 1,210.54 1,238.39 1,266.88 1,296.02 1,325.84 1,356.34
Total Expenditures (US$ Billions) Baseline 3.12 3.30 3.47 3.68 3.88 4.08 4.28 4.46 4.68 4.93 5.17 5.38 5.65 5.91 6.19 6.43 6.73 7.04 7.30 7.63 7.96
  Optimistic 3.12 3.28 3.44 3.60 3.75 3.88 4.04 4.21 4.32 4.45 4.60 4.69 4.85 4.95 5.09 5.23 5.33 5.50 5.65 5.79 5.96
Lost Productivity (US$ Billions) Baseline 27.83 30.20 32.57 35.27 37.63 40.19 42.72 45.03 47.89 50.90 53.98 56.71 60.02 63.36 66.86 69.84 73.52 77.38 80.61 84.58 88.69
  Optimistic 27.83 30.15 32.47 34.76 36.75 38.68 40.95 43.26 45.07 47.15 49.33 50.96 53.23 54.98 57.18 59.37 61.03 63.41 65.76 67.87 70.46
Colorado
PRC Baseline 397,236 411,893 421,770 433,869 444,870 453,635 461,496 465,809 474,536 483,830 492,065 495,569 502,727 508,795 515,163 517,165 523,958 531,138 533,477 540,285 546,939
  Optimistic 397,236 411,893 421,770 429,793 437,339 440,180 446,574 452,188 451,816 453,775 455,611 452,014 453,045 448,952 448,510 447,920 443,499 444,231 444,607 443,299 444,685
Expenditures per PRC ($) Baseline 848.45 882.87 916.72 957.71 992.92 1,033.92 1,077.49 1,121.52 1,167.06 1,213.30 1,260.89 1,310.37 1,361.62 1,414.86 1,470.19 1,527.68 1,587.42 1,649.50 1,714.00 1,781.03 1,850.68
  Optimistic 848.45 877.76 906.13 941.19 970.12 1,004.33 1,040.61 1,076.86 1,114.10 1,151.54 1,189.77 1,229.30 1,269.96 1,311.98 1,355.38 1,400.22 1,446.54 1,494.40 1,543.83 1,594.91 1,647.67
Total Expenditures (US$ Billions) Baseline 0.34 0.36 0.39 0.42 0.44 0.47 0.50 0.52 0.55 0.59 0.62 0.65 0.68 0.72 0.76 0.79 0.83 0.88 0.91 0.96 1.01
  Optimistic 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.49 0.50 0.52 0.54 0.56 0.58 0.59 0.61 0.63 0.64 0.66 0.69 0.71 0.73
Lost Productivity (US$ Billions) Baseline 3.02 3.31 3.57 3.86 4.11 4.38 4.64 4.88 5.17 5.48 5.78 6.04 6.35 6.65 6.97 7.23 7.57 7.92 8.22 8.59 8.97
  Optimistic 3.02 3.30 3.55 3.80 4.01 4.21 4.45 4.69 4.87 5.07 5.28 5.42 5.63 5.77 5.96 6.15 6.28 6.49 6.70 6.89 7.13
Connecticut
PRC Baseline 433,671 440,817 447,729 457,309 465,945 472,465 478,100 479,984 486,624 493,944 500,590 502,954 509,261 514,485 519,645 520,191 525,230 530,200 530,144 534,344 538,026
  Optimistic 433,671 440,817 447,729 453,012 458,057 458,451 462,642 465,949 463,326 463,261 463,505 458,750 458,933 453,973 452,411 450,541 444,576 443,446 441,829 438,425 437,439
Expenditures per PRC ($) Baseline 908.31 933.98 958.93 988.80 1,014.13 1,043.29 1,073.92 1,104.49 1,135.73 1,167.08 1,198.97 1,231.75 1,265.31 1,299.78 1,335.18 1,371.56 1,408.92 1,447.30 1,486.73 1,527.23 1,568.84
  Optimistic 908.31 930.17 951.12 976.75 997.67 1,022.18 1,047.90 1,073.33 1,099.19 1,124.92 1,150.93 1,177.57 1,204.71 1,232.47 1,260.87 1,289.93 1,319.66 1,350.07 1,381.19 1,413.02 1,445.58
Total Expenditures (US$ Billions) Baseline 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.58 0.60 0.62 0.64 0.67 0.69 0.71 0.74 0.77 0.79 0.82 0.84
  Optimistic 0.39 0.41 0.43 0.44 0.46 0.47 0.48 0.50 0.51 0.52 0.53 0.54 0.55 0.56 0.57 0.58 0.59 0.60 0.61 0.62 0.63
Lost Productivity (US$ Billions) Baseline 3.30 3.54 3.79 4.06 4.30 4.56 4.81 5.03 5.30 5.59 5.88 6.13 6.43 6.73 7.03 7.28 7.59 7.91 8.16 8.49 8.82
  Optimistic 3.30 3.54 3.77 4.01 4.20 4.39 4.61 4.83 4.99 5.18 5.37 5.50 5.70 5.84 6.01 6.19 6.30 6.48 6.66 6.81 7.01
Delaware
PRC Baseline 112,068 116,374 119,755 123,904 127,631 130,662 133,463 135,221 138,343 141,661 144,816 146,637 149,567 152,280 154,991 156,283 158,870 161,450 162,543 164,869 167,144
  Optimistic 112,068 116,374 119,755 122,740 125,470 126,787 129,147 131,267 131,719 132,861 134,088 133,749 134,786 134,370 134,937 135,358 134,474 135,033 135,465 135,274 135,895
Expenditures per PRC ($) Baseline 1,101.18 1,146.99 1,192.07 1,246.71 1,293.70 1,348.45 1,406.71 1,465.63 1,526.64 1,588.65 1,652.52 1,719.00 1,787.92 1,859.59 1,934.14 2,011.67 2,092.31 2,176.19 2,263.43 2,354.16 2,448.53
  Optimistic 1,101.18 1,140.19 1,177.96 1,224.68 1,263.28 1,308.95 1,357.42 1,405.89 1,455.73 1,505.87 1,557.12 1,610.15 1,664.76 1,721.22 1,779.59 1,839.94 1,902.34 1,966.85 2,033.56 2,102.52 2,173.82
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.41
  Optimistic 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.28 0.30
Lost Productivity (US$ Billions) Baseline 0.85 0.94 1.01 1.10 1.18 1.26 1.34 1.42 1.51 1.60 1.70 1.79 1.89 1.99 2.10 2.19 2.30 2.41 2.50 2.62 2.74
  Optimistic 0.85 0.93 1.01 1.09 1.15 1.21 1.29 1.36 1.42 1.49 1.55 1.60 1.67 1.73 1.79 1.86 1.91 1.97 2.04 2.10 2.18
Florida
PRC Baseline 2,463,128 2,603,524 2,682,021 2,778,717 2,872,591 2,955,820 3,037,536 3,098,689 3,193,205 3,296,182 3,398,379 3,473,474 3,577,805 3,678,607 3,783,656 3,857,792 3,968,434 4,082,320 4,161,821 4,279,770 4,399,612
  Optimistic 2,463,128 2,603,524 2,682,021 2,752,613 2,823,961 2,868,146 2,939,325 3,008,084 3,040,321 3,091,430 3,146,614 3,168,194 3,224,228 3,245,941 3,294,113 3,341,258 3,359,040 3,414,353 3,468,520 3,511,511 3,577,080
Expenditures per PRC ($) Baseline 967.45 1,001.67 1,035.15 1,075.49 1,109.96 1,149.91 1,192.15 1,234.61 1,278.31 1,322.47 1,367.68 1,414.47 1,462.68 1,512.54 1,564.10 1,617.42 1,672.55 1,729.57 1,788.53 1,849.49 1,912.54
  Optimistic 967.45 996.59 1,024.67 1,059.22 1,087.61 1,121.04 1,156.34 1,191.46 1,227.37 1,263.32 1,299.88 1,337.52 1,376.09 1,415.78 1,456.61 1,498.61 1,541.83 1,586.29 1,632.03 1,679.10 1,727.52
Total Expenditures (US$ Billions) Baseline 2.37 2.61 2.78 2.99 3.19 3.40 3.62 3.83 4.08 4.36 4.65 4.91 5.23 5.56 5.92 6.24 6.64 7.06 7.44 7.92 8.41
  Optimistic 2.37 2.59 2.75 2.92 3.07 3.22 3.40 3.58 3.73 3.91 4.09 4.24 4.44 4.60 4.80 5.01 5.18 5.42 5.66 5.90 6.18
Lost Productivity (US$ Billions) Baseline 18.73 20.92 22.68 24.70 26.52 28.52 30.55 32.46 34.81 37.31 39.92 42.30 45.16 48.09 51.20 53.96 57.34 60.90 64.10 68.02 72.16
  Optimistic 18.73 20.89 22.60 24.35 25.90 27.46 29.29 31.18 32.76 34.56 36.48 38.02 40.05 41.73 43.79 45.87 47.59 49.91 52.29 54.58 57.33
Georgia
PRC Baseline 1,211,573 1,256,030 1,290,183 1,331,649 1,369,455 1,400,366 1,429,075 1,446,934 1,479,055 1,513,839 1,547,064 1,567,339 1,600,226 1,629,959 1,660,349 1,676,389 1,707,431 1,739,367 1,755,959 1,787,219 1,817,963
  Optimistic 1,211,573 1,256,030 1,290,183 1,319,139 1,346,271 1,358,829 1,382,869 1,404,626 1,408,241 1,419,802 1,432,452 1,429,588 1,442,084 1,438,248 1,445,527 1,451,931 1,445,237 1,454,764 1,463,440 1,466,396 1,478,085
Expenditures per PRC ($) Baseline 831.94 860.53 888.48 922.12 950.84 984.09 1,019.22 1,054.50 1,090.76 1,127.37 1,164.82 1,203.55 1,243.41 1,284.60 1,327.15 1,371.11 1,416.52 1,463.44 1,511.92 1,562.00 1,613.73
  Optimistic 831.94 856.28 879.72 908.55 932.21 960.06 989.43 1,018.63 1,048.46 1,078.30 1,108.62 1,139.82 1,171.76 1,204.60 1,238.35 1,273.05 1,308.73 1,345.40 1,383.10 1,421.86 1,461.70
Total Expenditures (US$ Billions) Baseline 1.00 1.08 1.15 1.23 1.30 1.38 1.46 1.53 1.61 1.71 1.80 1.89 1.99 2.09 2.20 2.30 2.42 2.55 2.65 2.79 2.93
  Optimistic 1.00 1.08 1.14 1.20 1.26 1.30 1.37 1.43 1.48 1.53 1.59 1.63 1.69 1.73 1.79 1.85 1.89 1.96 2.02 2.09 2.16
Lost Productivity (US$ Billions) Baseline 9.21 10.09 10.91 11.84 12.64 13.51 14.38 15.16 16.12 17.14 18.17 19.09 20.20 21.31 22.47 23.45 24.67 25.95 27.04 28.40 29.82
  Optimistic 9.21 10.08 10.87 11.67 12.35 13.01 13.78 14.56 15.17 15.87 16.60 17.15 17.91 18.49 19.21 19.93 20.48 21.26 22.06 22.79 23.69
Hawaii
PRC Baseline 127,740 130,745 133,428 136,669 139,528 141,816 143,899 144,826 147,188 149,816 152,216 153,140 155,233 156,949 158,629 158,870 160,491 162,086 162,130 163,450 164,721
  Optimistic 127,740 130,745 133,428 135,385 137,166 137,610 139,246 140,592 140,141 140,510 140,939 139,681 139,892 138,489 138,105 137,598 135,846 135,565 135,122 134,109 133,925
Expenditures per PRC ($) Baseline 897.07 922.08 946.37 975.44 1,000.09 1,028.45 1,058.24 1,087.95 1,118.30 1,148.74 1,179.70 1,211.51 1,244.06 1,277.49 1,311.81 1,347.06 1,383.25 1,420.42 1,458.58 1,497.77 1,538.01
  Optimistic 897.07 918.37 938.76 963.71 984.07 1,007.91 1,032.93 1,057.65 1,082.78 1,107.78 1,133.05 1,158.91 1,185.26 1,212.20 1,239.75 1,267.93 1,296.75 1,326.23 1,356.37 1,387.20 1,418.73
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.24 0.25
  Optimistic 0.11 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.17 0.17 0.18 0.18 0.18 0.19 0.19
Lost Productivity (US$ Billions) Baseline 0.97 1.05 1.13 1.21 1.29 1.37 1.45 1.52 1.60 1.70 1.79 1.87 1.96 2.05 2.15 2.22 2.32 2.42 2.50 2.60 2.70
  Optimistic 0.97 1.05 1.12 1.20 1.26 1.32 1.39 1.46 1.51 1.57 1.63 1.68 1.74 1.78 1.84 1.89 1.92 1.98 2.04 2.08 2.15
Idaho
PRC Baseline 139,409 145,382 150,196 156,144 161,851 166,621 171,003 173,955 178,483 183,202 187,627 190,290 194,406 198,268 202,299 204,605 208,820 213,167 215,765 220,280 224,855
  Optimistic 139,409 145,382 150,196 154,677 159,111 161,679 165,474 168,868 169,938 171,822 173,727 173,566 175,194 174,948 176,125 177,210 176,754 178,288 179,822 180,738 182,817
Expenditures per PRC ($) Baseline 746.94 780.25 813.14 853.10 887.58 927.87 970.85 1,014.46 1,059.74 1,105.90 1,153.57 1,203.34 1,255.07 1,309.02 1,365.29 1,423.98 1,485.19 1,549.04 1,615.62 1,685.07 1,757.51
  Optimistic 746.94 775.31 802.85 836.99 865.28 898.82 934.51 970.30 1,007.18 1,044.39 1,082.50 1,122.03 1,162.84 1,205.12 1,248.95 1,294.37 1,341.44 1,390.22 1,440.78 1,493.17 1,547.47
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.35 0.37 0.40
  Optimistic 0.10 0.11 0.12 0.13 0.14 0.15 0.15 0.16 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
Lost Productivity (US$ Billions) Baseline 1.06 1.17 1.27 1.39 1.49 1.61 1.72 1.82 1.95 2.07 2.20 2.32 2.45 2.59 2.74 2.86 3.02 3.18 3.32 3.50 3.69
  Optimistic 1.06 1.17 1.27 1.37 1.46 1.55 1.65 1.75 1.83 1.92 2.01 2.08 2.18 2.25 2.34 2.43 2.50 2.61 2.71 2.81 2.93
Illinois
PRC Baseline 1,570,404 1,596,879 1,622,665 1,657,338 1,687,718 1,709,850 1,728,262 1,733,094 1,754,018 1,776,859 1,797,132 1,801,494 1,820,072 1,835,067 1,850,931 1,850,891 1,867,762 1,885,725 1,886,094 1,901,686 1,916,292
  Optimistic 1,570,404 1,596,879 1,622,665 1,641,769 1,659,147 1,659,133 1,672,382 1,682,419 1,670,039 1,666,483 1,663,994 1,643,163 1,640,203 1,619,232 1,611,451 1,603,068 1,580,948 1,577,174 1,571,897 1,560,315 1,558,031
Expenditures per PRC ($) Baseline 817.12 841.76 865.75 894.52 918.97 947.17 976.84 1,006.50 1,036.87 1,067.41 1,098.53 1,130.57 1,163.43 1,197.24 1,232.04 1,267.85 1,304.70 1,342.62 1,381.64 1,421.80 1,463.12
  Optimistic 817.12 838.11 858.24 882.92 903.09 926.76 951.64 976.28 1,001.37 1,026.38 1,051.71 1,077.68 1,104.18 1,131.32 1,159.14 1,187.64 1,216.84 1,246.76 1,277.42 1,308.83 1,341.01
Total Expenditures (US$ Billions) Baseline 1.28 1.34 1.40 1.48 1.55 1.62 1.69 1.74 1.82 1.90 1.97 2.04 2.12 2.20 2.28 2.35 2.44 2.53 2.61 2.70 2.80
  Optimistic 1.28 1.34 1.39 1.45 1.50 1.54 1.59 1.64 1.67 1.71 1.75 1.77 1.81 1.83 1.87 1.90 1.92 1.97 2.01 2.04 2.09
Lost Productivity (US$ Billions) Baseline 11.94 12.83 13.72 14.73 15.58 16.50 17.38 18.15 19.12 20.11 21.11 21.94 22.97 23.99 25.04 25.89 26.99 28.13 29.05 30.22 31.43
  Optimistic 11.94 12.81 13.68 14.52 15.22 15.88 16.66 17.44 17.99 18.63 19.29 19.72 20.38 20.82 21.42 22.01 22.40 23.05 23.70 24.25 24.97
Indiana
PRC Baseline 861,787 887,939 904,044 924,815 942,218 954,404 964,403 966,886 978,652 991,552 1,003,085 1,005,970 1,016,619 1,025,331 1,034,556 1,034,636 1,044,025 1,053,891 1,054,699 1,064,115 1,073,355
  Optimistic 861,787 887,939 904,044 916,127 926,268 926,095 933,221 938,614 931,796 929,958 928,773 917,556 916,152 904,735 900,701 896,104 883,705 881,449 879,001 873,096 872,686
Expenditures per PRC ($) Baseline 869.03 897.66 925.60 959.19 987.82 1,020.93 1,055.86 1,090.89 1,126.84 1,163.09 1,200.12 1,238.36 1,277.67 1,318.23 1,360.08 1,403.26 1,447.81 1,493.77 1,541.19 1,590.12 1,640.60
  Optimistic 869.03 893.41 916.85 945.64 969.25 996.99 1,026.23 1,055.25 1,084.87 1,114.47 1,144.50 1,175.37 1,206.94 1,239.35 1,272.64 1,306.82 1,341.91 1,377.95 1,414.96 1,452.96 1,491.98
Total Expenditures (US$ Billions) Baseline 0.75 0.80 0.84 0.89 0.93 0.97 1.02 1.05 1.10 1.15 1.20 1.25 1.30 1.35 1.41 1.45 1.51 1.57 1.63 1.69 1.76
  Optimistic 0.75 0.79 0.83 0.87 0.90 0.92 0.96 0.99 1.01 1.04 1.06 1.08 1.11 1.12 1.15 1.17 1.19 1.21 1.24 1.27 1.30
Lost Productivity (US$ Billions) Baseline 6.55 7.13 7.64 8.22 8.70 9.21 9.70 10.13 10.67 11.22 11.78 12.25 12.83 13.40 14.00 14.47 15.08 15.72 16.24 16.91 17.60
  Optimistic 6.55 7.12 7.62 8.10 8.50 8.87 9.30 9.73 10.04 10.40 10.77 11.01 11.38 11.63 11.97 12.30 12.52 12.88 13.25 13.57 13.99
Iowa
PRC Baseline 380,301 389,282 396,377 405,514 413,172 418,334 422,543 423,353 428,063 433,083 437,319 437,597 441,145 443,946 446,948 445,991 449,043 452,139 451,236 454,149 456,856
  Optimistic 380,301 389,282 396,377 401,704 406,177 405,925 408,881 410,974 407,568 406,181 404,921 399,137 397,549 391,730 389,120 386,276 380,088 378,158 376,067 372,625 371,445
Expenditures per PRC ($) Baseline 806.44 834.49 861.91 894.94 923.14 955.80 990.33 1,025.01 1,060.68 1,096.70 1,133.56 1,171.69 1,210.96 1,251.54 1,293.49 1,336.84 1,381.65 1,427.95 1,475.81 1,525.27 1,576.39
  Optimistic 806.44 830.32 853.32 881.62 904.85 932.19 961.05 989.75 1,019.08 1,048.43 1,078.26 1,108.96 1,140.40 1,172.74 1,205.99 1,240.18 1,275.35 1,311.51 1,348.69 1,386.93 1,426.25
Total Expenditures (US$ Billions) Baseline 0.31 0.32 0.34 0.36 0.38 0.40 0.42 0.43 0.45 0.47 0.50 0.51 0.53 0.56 0.58 0.60 0.62 0.65 0.67 0.69 0.72
  Optimistic 0.31 0.32 0.34 0.35 0.37 0.38 0.39 0.41 0.42 0.43 0.44 0.44 0.45 0.46 0.47 0.48 0.48 0.50 0.51 0.52 0.53
Lost Productivity (US$ Billions) Baseline 2.89 3.13 3.35 3.60 3.81 4.04 4.25 4.43 4.67 4.90 5.14 5.33 5.57 5.80 6.05 6.24 6.49 6.75 6.95 7.22 7.49
  Optimistic 2.89 3.12 3.34 3.55 3.73 3.89 4.07 4.26 4.39 4.54 4.69 4.79 4.94 5.04 5.17 5.30 5.39 5.53 5.67 5.79 5.95
Kansas
PRC Baseline 326,967 336,589 342,910 351,082 358,168 363,363 367,863 369,476 374,636 380,191 384,978 386,200 390,202 393,302 396,584 396,349 399,835 403,590 403,745 407,236 410,780
  Optimistic 326,967 336,589 342,910 347,784 352,104 352,586 355,969 358,672 356,699 356,575 356,457 352,257 351,640 347,043 345,272 343,281 338,436 337,553 336,487 334,133 333,982
Expenditures per PRC ($) Baseline 820.92 849.29 877.03 910.43 938.94 971.96 1,006.85 1,041.90 1,077.93 1,114.31 1,151.54 1,190.03 1,229.67 1,270.63 1,312.95 1,356.69 1,401.87 1,448.57 1,496.82 1,546.68 1,598.20
  Optimistic 820.92 845.08 868.35 896.96 920.45 948.10 977.27 1,006.27 1,035.90 1,065.55 1,095.68 1,126.69 1,158.44 1,191.08 1,224.65 1,259.15 1,294.64 1,331.12 1,368.63 1,407.19 1,446.84
Total Expenditures (US$ Billions) Baseline 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.63 0.66
  Optimistic 0.27 0.28 0.30 0.31 0.32 0.33 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.41 0.42 0.43 0.44 0.45 0.46 0.47 0.48
Lost Productivity (US$ Billions) Baseline 2.49 2.70 2.90 3.12 3.31 3.51 3.70 3.87 4.08 4.30 4.52 4.70 4.92 5.14 5.37 5.54 5.78 6.02 6.22 6.47 6.74
  Optimistic 2.49 2.70 2.89 3.08 3.23 3.38 3.55 3.72 3.84 3.99 4.13 4.23 4.37 4.46 4.59 4.71 4.79 4.93 5.07 5.19 5.35
Kentucky
PRC Baseline 606,895 622,296 634,141 649,222 662,274 672,142 680,525 683,462 693,072 703,638 713,173 716,521 725,461 733,034 740,896 742,142 749,984 758,089 759,592 767,454 775,012
  Optimistic 606,895 622,296 634,141 643,123 651,063 652,205 658,522 663,478 659,889 659,930 660,338 653,547 653,767 646,817 645,037 642,774 634,817 634,048 633,054 629,689 630,119
Expenditures per PRC ($) Baseline 1,022.27 1,062.65 1,102.31 1,150.29 1,191.46 1,239.34 1,290.19 1,341.51 1,394.54 1,448.33 1,503.62 1,561.07 1,620.50 1,682.19 1,746.23 1,812.70 1,881.71 1,953.34 2,027.70 2,104.89 2,185.02
  Optimistic 1,022.27 1,056.65 1,089.90 1,130.94 1,164.79 1,204.78 1,247.14 1,289.44 1,332.84 1,376.44 1,420.92 1,466.88 1,514.12 1,562.88 1,613.21 1,665.17 1,718.79 1,774.15 1,831.28 1,890.26 1,951.14
Total Expenditures (US$ Billions) Baseline 0.62 0.66 0.70 0.75 0.79 0.83 0.88 0.92 0.97 1.02 1.07 1.12 1.18 1.23 1.29 1.35 1.41 1.48 1.54 1.62 1.69
  Optimistic 0.62 0.66 0.69 0.73 0.76 0.79 0.82 0.86 0.88 0.91 0.94 0.96 0.99 1.01 1.04 1.07 1.09 1.12 1.16 1.19 1.23
Lost Productivity (US$ Billions) Baseline 4.61 5.00 5.36 5.77 6.11 6.49 6.85 7.16 7.55 7.96 8.38 8.73 9.16 9.58 10.02 10.38 10.84 11.31 11.70 12.20 12.71
  Optimistic 4.61 4.99 5.34 5.69 5.97 6.24 6.56 6.88 7.11 7.38 7.65 7.84 8.12 8.31 8.57 8.83 8.99 9.27 9.54 9.79 10.10
Louisiana
PRC Baseline 644,200 665,037 678,005 694,822 709,817 721,057 730,992 735,014 745,791 757,175 767,127 770,244 779,001 786,318 793,929 794,514 801,938 809,234 809,234 816,168 822,984
  Optimistic 644,200 665,037 678,005 688,294 697,801 699,669 707,357 713,522 710,084 710,141 710,295 702,548 702,016 693,834 691,207 688,134 678,792 676,824 674,427 669,658 669,122
Expenditures per PRC ($) Baseline 949.77 977.20 1,003.88 1,035.83 1,062.94 1,094.19 1,127.02 1,159.80 1,193.32 1,226.99 1,261.25 1,296.49 1,332.58 1,369.68 1,407.81 1,447.01 1,487.29 1,528.70 1,571.25 1,615.00 1,659.96
  Optimistic 949.77 973.13 995.52 1,022.94 1,045.33 1,071.57 1,099.13 1,126.39 1,154.12 1,181.73 1,209.65 1,238.27 1,267.43 1,297.28 1,327.83 1,359.11 1,391.12 1,423.88 1,457.42 1,491.74 1,526.87
Total Expenditures (US$ Billions) Baseline 0.61 0.65 0.68 0.72 0.75 0.79 0.82 0.85 0.89 0.93 0.97 1.00 1.04 1.08 1.12 1.15 1.19 1.24 1.27 1.32 1.37
  Optimistic 0.61 0.65 0.67 0.70 0.73 0.75 0.78 0.80 0.82 0.84 0.86 0.87 0.89 0.90 0.92 0.94 0.94 0.96 0.98 1.00 1.02
Lost Productivity (US$ Billions) Baseline 4.90 5.34 5.73 6.18 6.55 6.96 7.35 7.70 8.13 8.57 9.01 9.38 9.83 10.28 10.74 11.11 11.59 12.07 12.46 12.97 13.50
  Optimistic 4.90 5.34 5.71 6.09 6.40 6.70 7.05 7.40 7.65 7.94 8.23 8.43 8.72 8.92 9.19 9.45 9.62 9.89 10.17 10.41 10.72
Maine
PRC Baseline 174,862 179,794 183,940 189,339 194,451 198,643 202,398 204,450 208,436 212,653 216,454 218,156 221,432 224,234 227,123 227,857 230,439 232,998 233,418 235,764 237,978
  Optimistic 174,862 179,794 183,940 187,561 191,159 192,751 195,854 198,472 198,457 199,443 200,418 198,982 199,549 197,860 197,737 197,349 195,052 194,874 194,534 193,442 193,487
Expenditures per PRC ($) Baseline 863.69 899.54 934.82 977.58 1,014.35 1,057.19 1,102.77 1,148.86 1,196.58 1,245.09 1,295.04 1,347.04 1,400.92 1,456.97 1,515.25 1,575.87 1,638.91 1,704.47 1,772.66 1,843.57 1,917.32
  Optimistic 863.69 894.22 923.78 960.34 990.55 1,026.28 1,064.20 1,102.13 1,141.12 1,180.34 1,220.42 1,261.90 1,304.61 1,348.76 1,394.41 1,441.60 1,490.39 1,540.82 1,592.97 1,646.88 1,702.61
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.41 0.43 0.46
  Optimistic 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28 0.28 0.29 0.30 0.31 0.32 0.33
Lost Productivity (US$ Billions) Baseline 1.33 1.44 1.56 1.68 1.80 1.92 2.04 2.14 2.27 2.41 2.54 2.66 2.79 2.93 3.07 3.19 3.33 3.48 3.59 3.75 3.90
  Optimistic 1.33 1.44 1.55 1.66 1.75 1.85 1.95 2.06 2.14 2.23 2.32 2.39 2.48 2.54 2.63 2.71 2.76 2.85 2.93 3.01 3.10
Maryland
PRC Baseline 681,752 693,888 707,994 726,315 743,464 757,719 770,924 778,254 793,226 809,547 824,949 833,257 847,949 860,774 873,739 878,615 890,841 903,081 906,695 917,584 927,876
  Optimistic 681,752 693,888 707,994 719,492 730,878 735,244 745,998 755,498 755,248 759,260 763,834 760,023 764,150 759,532 760,692 760,974 754,043 755,315 755,652 752,869 754,404
Expenditures per PRC ($) Baseline 958.30 990.73 1,022.41 1,060.53 1,093.05 1,130.69 1,170.43 1,210.31 1,251.30 1,292.65 1,334.93 1,378.62 1,423.58 1,470.01 1,517.95 1,567.45 1,618.57 1,671.36 1,725.86 1,782.15 1,840.27
  Optimistic 958.30 985.92 1,012.49 1,045.16 1,071.96 1,103.48 1,136.72 1,169.75 1,203.48 1,237.21 1,271.46 1,306.69 1,342.74 1,379.79 1,417.85 1,456.97 1,497.17 1,538.48 1,580.92 1,624.54 1,669.36
Total Expenditures (US$ Billions) Baseline 0.65 0.69 0.72 0.77 0.81 0.86 0.90 0.94 0.99 1.05 1.10 1.15 1.21 1.27 1.33 1.38 1.44 1.51 1.56 1.64 1.71
  Optimistic 0.65 0.68 0.72 0.75 0.78 0.81 0.85 0.88 0.91 0.94 0.97 0.99 1.03 1.05 1.08 1.11 1.13 1.16 1.19 1.22 1.26
Lost Productivity (US$ Billions) Baseline 5.18 5.58 5.99 6.46 6.86 7.31 7.75 8.15 8.65 9.16 9.69 10.15 10.70 11.25 11.82 12.29 12.87 13.47 13.96 14.58 15.22
  Optimistic 5.18 5.57 5.97 6.36 6.70 7.04 7.43 7.83 8.14 8.49 8.85 9.12 9.49 9.76 10.11 10.45 10.68 11.04 11.39 11.70 12.09
Massachusetts
PRC Baseline 762,105 777,273 789,224 805,917 820,101 829,762 838,411 841,060 852,397 865,365 877,617 882,404 894,361 904,689 915,142 917,442 927,448 937,579 938,711 947,392 955,532
  Optimistic 762,105 777,273 789,224 798,346 806,218 805,150 811,303 816,468 811,586 811,610 812,600 804,850 805,975 798,283 796,738 794,602 785,029 784,169 782,334 777,326 776,890
Expenditures per PRC ($) Baseline 977.53 1,008.95 1,039.60 1,076.42 1,107.78 1,144.01 1,182.21 1,220.48 1,259.74 1,299.29 1,339.66 1,381.31 1,424.11 1,468.23 1,513.72 1,560.61 1,608.96 1,658.81 1,710.20 1,763.19 1,817.81
  Optimistic 977.53 1,004.28 1,030.00 1,061.57 1,087.43 1,117.81 1,149.80 1,181.53 1,213.90 1,246.21 1,278.99 1,312.66 1,347.06 1,382.37 1,418.60 1,455.78 1,493.93 1,533.09 1,573.27 1,614.50 1,656.82
Total Expenditures (US$ Billions) Baseline 0.75 0.78 0.82 0.87 0.91 0.95 0.99 1.03 1.07 1.12 1.18 1.22 1.27 1.33 1.39 1.43 1.49 1.56 1.61 1.67 1.74
  Optimistic 0.75 0.78 0.81 0.85 0.88 0.90 0.93 0.96 0.99 1.01 1.04 1.06 1.09 1.10 1.13 1.16 1.17 1.20 1.23 1.25 1.29
Lost Productivity (US$ Billions) Baseline 5.79 6.25 6.67 7.16 7.57 8.01 8.43 8.81 9.29 9.80 10.31 10.75 11.29 11.83 12.38 12.83 13.40 13.99 14.46 15.06 15.67
  Optimistic 5.79 6.24 6.65 7.06 7.39 7.71 8.08 8.46 8.74 9.07 9.42 9.66 10.01 10.26 10.59 10.91 11.12 11.46 11.79 12.08 12.45
Michigan
PRC Baseline 1,391,301 1,429,931 1,456,936 1,492,268 1,523,664 1,546,842 1,566,553 1,573,694 1,595,674 1,619,615 1,641,113 1,648,024 1,668,319 1,685,444 1,702,976 1,704,873 1,721,810 1,739,118 1,740,216 1,755,334 1,769,414
  Optimistic 1,391,301 1,429,931 1,456,936 1,478,249 1,497,870 1,500,961 1,515,902 1,527,680 1,519,276 1,519,007 1,519,533 1,503,181 1,503,447 1,487,207 1,482,639 1,476,601 1,457,408 1,454,556 1,450,321 1,440,235 1,438,612
Expenditures per PRC ($) Baseline 799.05 822.37 845.04 872.22 895.28 921.86 949.81 977.72 1,006.27 1,034.94 1,064.13 1,094.17 1,124.94 1,156.58 1,189.11 1,222.55 1,256.94 1,292.28 1,328.63 1,366.00 1,404.41
  Optimistic 799.05 818.91 837.94 861.25 880.30 902.62 926.07 949.27 972.88 996.39 1,020.18 1,044.56 1,069.41 1,094.85 1,120.90 1,147.57 1,174.88 1,202.83 1,231.45 1,260.75 1,290.74
Total Expenditures (US$ Billions) Baseline 1.11 1.18 1.23 1.30 1.36 1.43 1.49 1.54 1.61 1.68 1.75 1.80 1.88 1.95 2.03 2.08 2.16 2.25 2.31 2.40 2.48
  Optimistic 1.11 1.17 1.22 1.27 1.32 1.35 1.40 1.45 1.48 1.51 1.55 1.57 1.61 1.63 1.66 1.69 1.71 1.75 1.79 1.82 1.86
Lost Productivity (US$ Billions) Baseline 10.58 11.49 12.32 13.26 14.07 14.93 15.76 16.48 17.39 18.33 19.28 20.07 21.06 22.03 23.04 23.85 24.88 25.95 26.80 27.90 29.02
  Optimistic 10.58 11.47 12.28 13.07 13.74 14.37 15.10 15.84 16.37 16.98 17.61 18.04 18.68 19.12 19.71 20.27 20.65 21.26 21.86 22.39 23.05
Minnesota
PRC Baseline 578,831 593,296 607,370 625,436 642,402 656,417 669,168 676,765 690,765 705,411 718,880 725,520 737,389 747,762 758,335 762,167 772,860 783,626 787,332 797,446 807,333
  Optimistic 578,831 593,296 607,370 619,561 631,527 636,946 647,532 656,976 657,693 661,593 665,623 661,754 664,516 659,812 660,219 660,117 654,179 655,406 656,173 654,297 656,397
Expenditures per PRC ($) Baseline 912.45 947.73 982.35 1,024.20 1,060.08 1,101.78 1,146.02 1,190.64 1,236.70 1,283.39 1,331.35 1,381.14 1,432.60 1,485.97 1,541.34 1,598.77 1,658.34 1,720.13 1,784.22 1,850.70 1,919.65
  Optimistic 912.45 942.49 971.52 1,007.33 1,036.84 1,071.67 1,108.55 1,145.35 1,183.09 1,220.96 1,259.58 1,299.46 1,340.42 1,382.67 1,426.25 1,471.21 1,517.58 1,565.42 1,614.76 1,665.66 1,718.16
Total Expenditures (US$ Billions) Baseline 0.53 0.56 0.60 0.64 0.68 0.72 0.77 0.81 0.85 0.91 0.96 1.00 1.06 1.11 1.17 1.22 1.28 1.35 1.40 1.48 1.55
  Optimistic 0.53 0.56 0.59 0.62 0.65 0.68 0.72 0.75 0.78 0.81 0.84 0.86 0.89 0.91 0.94 0.97 0.99 1.03 1.06 1.09 1.13
Lost Productivity (US$ Billions) Baseline 4.40 4.77 5.14 5.56 5.93 6.33 6.73 7.09 7.53 7.98 8.44 8.84 9.31 9.78 10.26 10.66 11.17 11.69 12.13 12.67 13.24
  Optimistic 4.40 4.76 5.12 5.48 5.79 6.10 6.45 6.81 7.09 7.40 7.72 7.94 8.25 8.48 8.78 9.06 9.27 9.58 9.89 10.17 10.52
Mississippi
PRC Baseline 475,991 493,569 504,441 518,250 530,058 538,893 546,548 549,853 558,354 567,542 575,957 579,445 587,475 594,246 601,343 603,301 610,448 617,775 619,611 626,729 633,897
  Optimistic 475,991 493,569 504,441 513,382 521,085 522,909 528,877 533,775 531,621 532,287 533,288 528,518 529,418 524,352 523,539 522,523 516,708 516,692 516,393 514,226 515,386
Expenditures per PRC ($) Baseline 846.51 880.32 913.56 953.77 988.30 1,028.47 1,071.14 1,114.23 1,158.77 1,203.98 1,250.47 1,298.79 1,348.79 1,400.72 1,454.65 1,510.65 1,568.82 1,629.22 1,691.94 1,757.08 1,824.73
  Optimistic 846.51 875.30 903.16 937.56 965.94 999.47 1,035.02 1,070.52 1,106.96 1,143.58 1,180.96 1,219.59 1,259.31 1,300.33 1,342.68 1,386.41 1,431.57 1,478.20 1,526.34 1,576.06 1,627.39
Total Expenditures (US$ Billions) Baseline 0.40 0.43 0.46 0.49 0.52 0.55 0.59 0.61 0.65 0.68 0.72 0.75 0.79 0.83 0.87 0.91 0.96 1.01 1.05 1.10 1.16
  Optimistic 0.40 0.43 0.46 0.48 0.50 0.52 0.55 0.57 0.59 0.61 0.63 0.64 0.67 0.68 0.70 0.72 0.74 0.76 0.79 0.81 0.84
Lost Productivity (US$ Billions) Baseline 3.62 3.97 4.27 4.61 4.89 5.20 5.50 5.76 6.09 6.42 6.77 7.06 7.41 7.77 8.14 8.44 8.82 9.22 9.54 9.96 10.40
  Optimistic 3.62 3.96 4.25 4.54 4.78 5.01 5.27 5.53 5.73 5.95 6.18 6.34 6.58 6.74 6.96 7.17 7.32 7.55 7.78 7.99 8.26
Missouri
PRC Baseline 810,097 826,585 841,782 862,043 880,103 893,798 905,981 911,196 925,331 940,485 954,100 959,031 971,102 981,180 991,651 993,206 1,003,584 1,014,256 1,015,961 1,026,100 1,036,062
  Optimistic 810,097 826,585 841,782 853,944 865,204 867,286 876,688 884,553 881,028 882,064 883,417 874,743 875,133 865,776 863,348 860,222 849,474 848,299 846,716 841,906 842,364
Expenditures per PRC ($) Baseline 900.02 931.80 962.89 1,000.35 1,032.36 1,069.44 1,108.67 1,148.09 1,188.65 1,229.64 1,271.60 1,315.03 1,359.78 1,406.05 1,453.90 1,503.37 1,554.53 1,607.43 1,662.13 1,718.69 1,777.18
  Optimistic 900.02 927.08 953.15 985.24 1,011.60 1,042.64 1,075.42 1,108.02 1,141.36 1,174.73 1,208.67 1,243.61 1,279.41 1,316.24 1,354.14 1,393.12 1,433.22 1,474.48 1,516.93 1,560.60 1,605.53
Total Expenditures (US$ Billions) Baseline 0.73 0.77 0.81 0.86 0.91 0.96 1.00 1.05 1.10 1.16 1.21 1.26 1.32 1.38 1.44 1.49 1.56 1.63 1.69 1.76 1.84
  Optimistic 0.73 0.77 0.80 0.84 0.88 0.90 0.94 0.98 1.01 1.04 1.07 1.09 1.12 1.14 1.17 1.20 1.22 1.25 1.28 1.31 1.35
Lost Productivity (US$ Billions) Baseline 6.16 6.64 7.12 7.66 8.13 8.63 9.11 9.54 10.09 10.65 11.21 11.68 12.26 12.83 13.42 13.89 14.50 15.13 15.65 16.31 16.99
  Optimistic 6.16 6.63 7.09 7.55 7.94 8.30 8.74 9.17 9.49 9.86 10.24 10.50 10.87 11.13 11.48 11.81 12.04 12.40 12.76 13.09 13.50
Montana
PRC Baseline 86,243 89,626 92,083 95,071 97,916 100,298 102,428 103,695 105,862 108,074 110,038 110,894 112,538 113,918 115,352 115,731 117,147 118,572 118,952 120,337 121,703
  Optimistic 86,243 89,626 92,083 94,178 96,259 97,323 99,116 100,663 100,794 101,360 101,886 101,148 101,417 100,520 100,427 100,235 99,158 99,171 99,137 98,735 98,950
Expenditures per PRC ($) Baseline 865.49 898.24 930.36 969.16 1,002.39 1,040.99 1,081.91 1,123.14 1,165.67 1,208.75 1,252.97 1,298.83 1,346.20 1,395.30 1,446.19 1,498.94 1,553.61 1,610.27 1,669.00 1,729.88 1,792.97
  Optimistic 865.49 893.38 920.31 953.52 980.86 1,013.12 1,047.25 1,081.28 1,116.15 1,151.13 1,186.77 1,223.54 1,261.30 1,300.21 1,340.33 1,381.69 1,424.32 1,468.27 1,513.57 1,560.27 1,608.41
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.22
  Optimistic 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.16
Lost Productivity (US$ Billions) Baseline 0.66 0.72 0.78 0.85 0.90 0.97 1.03 1.09 1.15 1.22 1.29 1.35 1.42 1.49 1.56 1.62 1.69 1.77 1.83 1.91 2.00
  Optimistic 0.66 0.72 0.78 0.83 0.88 0.93 0.99 1.04 1.09 1.13 1.18 1.21 1.26 1.29 1.33 1.38 1.40 1.45 1.49 1.53 1.59
Nebraska
PRC Baseline 210,391 215,735 219,278 224,111 228,207 231,201 233,745 234,406 237,205 240,195 242,669 242,818 244,777 246,248 247,853 247,225 248,894 250,658 250,198 251,929 253,599
  Optimistic 210,391 215,735 219,278 222,006 224,343 224,343 226,188 227,552 225,848 225,274 224,691 221,477 220,587 217,285 215,784 214,123 210,674 209,644 208,518 206,705 206,188
Expenditures per PRC ($) Baseline 862.23 896.06 929.29 969.47 1,003.95 1,044.03 1,086.58 1,129.52 1,173.87 1,218.85 1,265.08 1,313.10 1,362.76 1,414.30 1,467.78 1,523.29 1,580.90 1,640.69 1,702.73 1,767.13 1,833.96
  Optimistic 862.23 891.04 918.89 953.27 981.62 1,015.09 1,050.55 1,085.95 1,122.26 1,158.73 1,195.93 1,234.36 1,273.85 1,314.60 1,356.66 1,400.06 1,444.86 1,491.08 1,538.79 1,588.02 1,638.83
Total Expenditures (US$ Billions) Baseline 0.18 0.19 0.20 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.33 0.35 0.36 0.38 0.39 0.41 0.43 0.45 0.47
  Optimistic 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.31 0.32 0.33 0.34
Lost Productivity (US$ Billions) Baseline 1.60 1.73 1.85 1.99 2.11 2.23 2.35 2.46 2.59 2.72 2.85 2.96 3.09 3.22 3.35 3.46 3.60 3.74 3.85 4.00 4.16
  Optimistic 1.60 1.73 1.85 1.96 2.06 2.15 2.25 2.36 2.43 2.52 2.60 2.66 2.74 2.79 2.87 2.94 2.98 3.06 3.14 3.21 3.30
Nevada
PRC Baseline 233,370 248,476 258,576 270,258 281,684 292,077 302,174 310,149 321,447 333,547 345,427 354,528 366,676 378,508 390,905 400,104 413,106 426,447 436,086 449,493 462,892
  Optimistic 233,370 248,476 258,576 267,719 276,915 283,413 292,404 301,080 306,057 312,828 319,836 323,369 330,439 333,989 340,328 346,533 349,670 356,670 363,440 368,805 376,352
Expenditures per PRC ($) Baseline 868.09 912.26 956.13 1,009.74 1,056.30 1,110.98 1,169.70 1,229.64 1,292.25 1,356.47 1,423.18 1,493.23 1,566.46 1,643.28 1,723.86 1,808.40 1,897.09 1,990.12 2,087.72 2,190.10 2,297.50
  Optimistic 868.09 905.71 942.41 988.14 1,026.24 1,071.62 1,120.16 1,169.10 1,219.80 1,271.20 1,324.12 1,379.29 1,436.51 1,496.11 1,558.18 1,622.82 1,690.15 1,760.27 1,833.30 1,909.35 1,988.57
Total Expenditures (US$ Billions) Baseline 0.20 0.23 0.25 0.27 0.30 0.32 0.35 0.38 0.42 0.45 0.49 0.53 0.57 0.62 0.67 0.72 0.78 0.85 0.91 0.98 1.06
  Optimistic 0.20 0.23 0.24 0.26 0.28 0.30 0.33 0.35 0.37 0.40 0.42 0.45 0.47 0.50 0.53 0.56 0.59 0.63 0.67 0.70 0.75
Lost Productivity (US$ Billions) Baseline 1.77 2.00 2.19 2.40 2.60 2.82 3.04 3.25 3.50 3.78 4.06 4.32 4.63 4.95 5.29 5.60 5.97 6.36 6.72 7.14 7.59
  Optimistic 1.77 1.99 2.18 2.37 2.54 2.71 2.91 3.12 3.30 3.50 3.71 3.88 4.10 4.29 4.52 4.76 4.95 5.21 5.48 5.73 6.03
New Hampshire
PRC Baseline 148,934 153,880 158,179 163,585 168,628 172,842 176,736 179,226 183,516 187,993 192,223 194,646 198,487 201,947 205,397 206,959 210,289 213,604 214,926 218,010 220,955
  Optimistic 148,934 153,880 158,179 162,048 165,773 167,715 171,022 173,986 174,730 176,315 177,982 177,538 178,872 178,194 178,822 179,249 177,997 178,654 179,122 178,875 179,646
Expenditures per PRC ($) Baseline 769.19 798.09 826.42 860.63 889.92 923.94 959.99 996.31 1,033.76 1,071.68 1,110.60 1,150.95 1,192.62 1,235.80 1,280.54 1,326.90 1,374.94 1,424.72 1,476.30 1,529.75 1,585.13
  Optimistic 769.19 793.80 817.55 846.83 870.94 899.37 929.45 959.43 990.14 1,020.95 1,052.32 1,084.69 1,117.92 1,152.15 1,187.44 1,223.81 1,261.30 1,299.93 1,339.74 1,380.77 1,423.07
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.27 0.29 0.30 0.32 0.33 0.35
  Optimistic 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.22 0.23 0.24 0.25 0.26
Lost Productivity (US$ Billions) Baseline 1.13 1.24 1.34 1.45 1.56 1.67 1.78 1.88 2.00 2.13 2.26 2.37 2.51 2.64 2.78 2.90 3.04 3.19 3.31 3.46 3.62
  Optimistic 1.13 1.23 1.33 1.43 1.52 1.61 1.70 1.80 1.88 1.97 2.06 2.13 2.22 2.29 2.38 2.46 2.52 2.61 2.70 2.78 2.88
New Jersey
PRC Baseline 1,137,072 1,173,824 1,193,858 1,220,606 1,245,853 1,266,122 1,283,895 1,291,350 1,311,426 1,333,645 1,354,377 1,363,419 1,383,019 1,399,974 1,417,259 1,422,019 1,439,440 1,457,338 1,461,671 1,477,936 1,493,726
  Optimistic 1,137,072 1,173,824 1,193,858 1,209,139 1,224,762 1,228,567 1,242,383 1,253,591 1,248,637 1,250,802 1,254,040 1,243,590 1,246,342 1,235,313 1,233,889 1,231,619 1,218,399 1,218,882 1,218,177 1,212,633 1,214,465
Expenditures per PRC ($) Baseline 869.93 896.98 923.34 954.98 981.89 1,012.95 1,045.67 1,078.41 1,111.97 1,145.74 1,180.18 1,215.67 1,252.11 1,289.63 1,328.28 1,368.09 1,409.09 1,451.32 1,494.81 1,539.61 1,585.75
  Optimistic 869.93 892.96 915.08 942.21 964.41 990.48 1,017.90 1,045.07 1,072.77 1,100.39 1,128.39 1,157.12 1,186.46 1,216.54 1,247.38 1,279.01 1,311.44 1,344.69 1,378.78 1,413.73 1,449.58
Total Expenditures (US$ Billions) Baseline 0.99 1.05 1.10 1.17 1.22 1.28 1.34 1.39 1.46 1.53 1.60 1.66 1.73 1.81 1.88 1.95 2.03 2.12 2.18 2.28 2.37
  Optimistic 0.99 1.05 1.09 1.14 1.18 1.22 1.26 1.31 1.34 1.38 1.42 1.44 1.48 1.50 1.54 1.58 1.60 1.64 1.68 1.71 1.76
Lost Productivity (US$ Billions) Baseline 8.65 9.43 10.09 10.85 11.50 12.22 12.91 13.53 14.29 15.10 15.91 16.61 17.46 18.30 19.18 19.89 20.80 21.74 22.51 23.49 24.50
  Optimistic 8.65 9.42 10.06 10.69 11.23 11.76 12.38 12.99 13.45 13.98 14.54 14.92 15.48 15.88 16.40 16.91 17.26 17.82 18.36 18.85 19.46
New Mexico
PRC Baseline 174,914 183,051 188,397 194,860 200,993 206,226 211,026 214,082 219,146 224,483 229,327 231,926 236,182 239,889 243,600 245,076 248,631 252,092 253,164 256,301 259,327
  Optimistic 174,914 183,051 188,397 193,029 197,590 200,109 204,203 207,822 208,654 210,539 212,338 211,542 212,841 211,674 212,082 212,262 210,451 210,844 210,991 210,292 210,845
Expenditures per PRC ($) Baseline 682.21 705.99 729.25 757.26 781.18 808.88 838.17 867.59 897.85 928.42 959.70 992.06 1,025.38 1,059.83 1,095.44 1,132.24 1,170.28 1,209.59 1,250.23 1,292.23 1,335.64
  Optimistic 682.21 702.46 721.96 745.96 765.66 788.86 813.34 837.68 862.56 887.46 912.77 938.83 965.51 992.95 1,021.17 1,050.19 1,080.04 1,110.73 1,142.30 1,174.77 1,208.15
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29 0.30 0.32 0.33 0.35
  Optimistic 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24 0.25 0.25
Lost Productivity (US$ Billions) Baseline 1.33 1.47 1.59 1.73 1.86 1.99 2.12 2.24 2.39 2.54 2.69 2.82 2.98 3.14 3.30 3.43 3.59 3.76 3.90 4.07 4.25
  Optimistic 1.33 1.47 1.59 1.71 1.81 1.92 2.03 2.15 2.25 2.35 2.46 2.54 2.64 2.72 2.82 2.91 2.98 3.08 3.18 3.27 3.38
New York
PRC Baseline 2,500,852 2,522,753 2,558,293 2,607,597 2,649,959 2,679,684 2,705,122 2,710,362 2,741,650 2,777,083 2,809,612 2,818,166 2,849,512 2,874,865 2,900,201 2,899,456 2,923,685 2,948,522 2,944,369 2,962,398 2,978,347
  Optimistic 2,500,852 2,522,753 2,558,293 2,583,101 2,605,098 2,600,200 2,617,659 2,631,112 2,610,385 2,604,575 2,601,465 2,570,480 2,567,909 2,536,732 2,524,963 2,511,237 2,474,723 2,466,072 2,453,878 2,430,620 2,421,529
Expenditures per PRC ($) Baseline 928.54 958.11 986.95 1,021.58 1,051.06 1,085.12 1,121.01 1,156.96 1,193.83 1,230.95 1,268.85 1,307.93 1,348.07 1,389.45 1,432.09 1,476.05 1,521.35 1,568.04 1,616.17 1,665.77 1,716.89
  Optimistic 928.54 953.72 977.92 1,007.61 1,031.92 1,060.48 1,090.55 1,120.37 1,150.77 1,181.12 1,211.89 1,243.50 1,275.78 1,308.91 1,342.89 1,377.76 1,413.53 1,450.23 1,487.89 1,526.52 1,566.16
Total Expenditures (US$ Billions) Baseline 2.32 2.42 2.52 2.66 2.79 2.91 3.03 3.14 3.27 3.42 3.56 3.69 3.84 3.99 4.15 4.28 4.45 4.62 4.76 4.93 5.11
  Optimistic 2.32 2.41 2.50 2.60 2.69 2.76 2.85 2.95 3.00 3.08 3.15 3.20 3.28 3.32 3.39 3.46 3.50 3.58 3.65 3.71 3.79
Lost Productivity (US$ Billions) Baseline 19.02 20.27 21.63 23.18 24.47 25.86 27.21 28.39 29.88 31.43 33.00 34.32 35.97 37.58 39.24 40.56 42.24 43.99 45.35 47.08 48.85
  Optimistic 19.02 20.24 21.56 22.85 23.89 24.89 26.08 27.27 28.13 29.12 30.16 30.84 31.90 32.61 33.56 34.48 35.06 36.04 36.99 37.78 38.81
North Carolina
PRC Baseline 1,191,627 1,245,911 1,276,603 1,313,670 1,346,501 1,372,485 1,396,863 1,411,694 1,441,359 1,474,296 1,506,197 1,525,365 1,556,915 1,586,174 1,616,712 1,633,438 1,664,918 1,697,453 1,715,139 1,747,631 1,780,289
  Optimistic 1,191,627 1,245,911 1,276,603 1,301,329 1,323,706 1,331,775 1,351,698 1,370,417 1,372,349 1,382,716 1,394,612 1,391,303 1,403,053 1,399,613 1,407,536 1,414,731 1,409,253 1,419,708 1,429,421 1,433,915 1,447,454
Expenditures per PRC ($) Baseline 931.62 972.00 1,011.81 1,060.14 1,101.77 1,150.36 1,202.15 1,254.63 1,309.04 1,364.45 1,421.61 1,481.22 1,543.09 1,607.55 1,674.70 1,744.66 1,817.54 1,893.46 1,972.56 2,054.96 2,140.80
  Optimistic 931.62 966.01 999.36 1,040.66 1,074.83 1,115.32 1,158.36 1,201.47 1,245.85 1,290.56 1,336.33 1,383.76 1,432.66 1,483.29 1,535.70 1,589.97 1,646.16 1,704.34 1,764.57 1,826.92 1,891.49
Total Expenditures (US$ Billions) Baseline 1.11 1.21 1.29 1.39 1.48 1.58 1.68 1.77 1.89 2.01 2.14 2.26 2.40 2.55 2.71 2.85 3.03 3.21 3.38 3.59 3.81
  Optimistic 1.11 1.20 1.28 1.35 1.42 1.49 1.57 1.65 1.71 1.78 1.86 1.93 2.01 2.08 2.16 2.25 2.32 2.42 2.52 2.62 2.74
Lost Productivity (US$ Billions) Baseline 9.06 10.01 10.79 11.68 12.43 13.24 14.05 14.79 15.71 16.69 17.69 18.58 19.65 20.74 21.88 22.85 24.05 25.32 26.41 27.78 29.20
  Optimistic 9.06 10.00 10.76 11.51 12.14 12.75 13.47 14.21 14.79 15.46 16.17 16.69 17.43 17.99 18.71 19.42 19.97 20.75 21.55 22.29 23.20
North Dakota
PRC Baseline 78,263 80,179 81,624 83,472 84,975 86,050 87,009 87,298 88,426 89,608 90,636 90,780 91,554 92,101 92,679 92,411 92,974 93,508 93,168 93,617 94,056
  Optimistic 78,263 80,179 81,624 82,687 83,537 83,498 84,196 84,745 84,192 84,041 83,921 82,801 82,506 81,268 80,688 80,038 78,697 78,208 77,647 76,812 76,472
Expenditures per PRC ($) Baseline 945.87 975.35 1,004.07 1,038.55 1,067.87 1,101.73 1,137.40 1,173.09 1,209.67 1,246.48 1,284.03 1,322.73 1,362.46 1,403.38 1,445.53 1,488.94 1,533.66 1,579.72 1,627.17 1,676.04 1,726.37
  Optimistic 945.87 970.97 995.07 1,024.64 1,048.83 1,077.24 1,107.12 1,136.75 1,166.94 1,197.05 1,227.57 1,258.89 1,290.88 1,323.68 1,357.31 1,391.80 1,427.16 1,463.42 1,500.60 1,538.73 1,577.83
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16
  Optimistic 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.11 0.12 0.12 0.12
Lost Productivity (US$ Billions) Baseline 0.60 0.64 0.69 0.74 0.78 0.83 0.88 0.91 0.96 1.01 1.06 1.11 1.16 1.20 1.25 1.29 1.34 1.39 1.43 1.49 1.54
  Optimistic 0.60 0.64 0.69 0.73 0.77 0.80 0.84 0.88 0.91 0.94 0.97 0.99 1.02 1.04 1.07 1.10 1.11 1.14 1.17 1.19 1.23
Ohio
PRC Baseline 1,548,724 1,579,375 1,603,512 1,636,562 1,665,339 1,685,603 1,701,880 1,704,503 1,723,286 1,743,827 1,761,498 1,763,496 1,779,099 1,791,587 1,804,708 1,801,791 1,814,940 1,828,582 1,825,908 1,837,787 1,848,743
  Optimistic 1,548,724 1,579,375 1,603,512 1,621,187 1,637,147 1,635,606 1,646,854 1,654,664 1,640,779 1,635,504 1,630,999 1,608,504 1,603,279 1,580,866 1,571,208 1,560,542 1,536,237 1,529,382 1,521,737 1,507,887 1,503,110
Expenditures per PRC ($) Baseline 885.98 913.93 941.17 973.87 1,001.71 1,033.86 1,067.72 1,101.64 1,136.41 1,171.41 1,207.12 1,243.95 1,281.76 1,320.72 1,360.87 1,402.23 1,444.85 1,488.77 1,534.03 1,580.66 1,628.71
  Optimistic 885.98 909.78 932.63 960.68 983.64 1,010.60 1,038.98 1,067.11 1,095.80 1,124.42 1,153.43 1,183.22 1,213.65 1,244.86 1,276.87 1,309.70 1,343.38 1,377.93 1,413.36 1,449.71 1,486.99
Total Expenditures (US$ Billions) Baseline 1.37 1.44 1.51 1.59 1.67 1.74 1.82 1.88 1.96 2.04 2.13 2.19 2.28 2.37 2.46 2.53 2.62 2.72 2.80 2.90 3.01
  Optimistic 1.37 1.44 1.50 1.56 1.61 1.65 1.71 1.77 1.80 1.84 1.88 1.90 1.95 1.97 2.01 2.04 2.06 2.11 2.15 2.19 2.24
Lost Productivity (US$ Billions) Baseline 11.78 12.69 13.56 14.55 15.38 16.27 17.12 17.85 18.78 19.74 20.69 21.48 22.46 23.42 24.42 25.20 26.22 27.28 28.12 29.21 30.32
  Optimistic 11.78 12.67 13.51 14.34 15.02 15.66 16.41 17.15 17.68 18.29 18.91 19.30 19.92 20.32 20.89 21.43 21.77 22.35 22.94 23.44 24.09
Oklahoma
PRC Baseline 485,485 496,687 505,062 516,151 525,825 532,963 538,883 540,481 547,292 554,718 561,246 562,592 568,159 572,641 577,545 577,338 582,364 587,552 587,669 593,064 598,554
  Optimistic 485,485 496,687 505,062 511,302 516,924 517,155 521,459 524,678 521,089 520,260 519,667 513,147 512,011 505,289 502,820 500,036 492,936 491,414 489,771 486,603 486,651
Expenditures per PRC ($) Baseline 818.17 847.03 875.25 909.26 938.32 971.99 1,007.59 1,043.38 1,080.20 1,117.40 1,155.49 1,194.90 1,235.51 1,277.50 1,320.92 1,365.82 1,412.24 1,460.24 1,509.87 1,561.18 1,614.24
  Optimistic 818.17 842.74 866.41 895.55 919.48 947.66 977.41 1,007.00 1,037.27 1,067.56 1,098.36 1,130.08 1,162.57 1,196.00 1,230.39 1,265.77 1,302.16 1,339.60 1,378.12 1,417.74 1,458.51
Total Expenditures (US$ Billions) Baseline 0.40 0.42 0.44 0.47 0.49 0.52 0.54 0.56 0.59 0.62 0.65 0.67 0.70 0.73 0.76 0.79 0.82 0.86 0.89 0.93 0.97
  Optimistic 0.40 0.42 0.44 0.46 0.48 0.49 0.51 0.53 0.54 0.56 0.57 0.58 0.60 0.60 0.62 0.63 0.64 0.66 0.67 0.69 0.71
Lost Productivity (US$ Billions) Baseline 3.69 3.99 4.27 4.59 4.86 5.14 5.42 5.66 5.97 6.28 6.59 6.85 7.17 7.49 7.81 8.08 8.41 8.77 9.05 9.43 9.82
  Optimistic 3.69 3.98 4.26 4.52 4.74 4.95 5.20 5.44 5.61 5.82 6.02 6.16 6.36 6.50 6.68 6.87 6.98 7.18 7.38 7.56 7.80
Oregon
PRC Baseline 377,176 385,866 395,087 406,552 417,243 425,794 433,422 437,509 445,846 454,815 463,036 467,187 475,013 482,223 489,911 493,469 501,798 510,642 515,096 524,171 533,317
  Optimistic 377,176 385,866 395,087 402,733 410,179 413,164 419,409 424,717 424,500 426,563 428,732 426,126 428,069 425,506 426,524 427,396 424,741 427,089 429,288 430,078 433,611
Expenditures per PRC ($) Baseline 838.91 871.37 903.23 941.73 974.75 1,013.12 1,053.83 1,094.89 1,137.27 1,180.24 1,224.38 1,270.20 1,317.56 1,366.68 1,417.64 1,470.50 1,525.33 1,582.21 1,641.20 1,702.39 1,765.87
  Optimistic 838.91 866.55 893.26 926.21 953.36 985.41 1,019.35 1,053.21 1,087.94 1,122.79 1,158.33 1,195.03 1,232.72 1,271.61 1,311.72 1,353.09 1,395.78 1,439.80 1,485.22 1,532.07 1,580.40
Total Expenditures (US$ Billions) Baseline 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.48 0.51 0.54 0.57 0.59 0.63 0.66 0.69 0.73 0.77 0.81 0.85 0.89 0.94
  Optimistic 0.32 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.46 0.48 0.50 0.51 0.53 0.54 0.56 0.58 0.59 0.61 0.64 0.66 0.69
Lost Productivity (US$ Billions) Baseline 2.87 3.10 3.34 3.61 3.85 4.11 4.36 4.58 4.86 5.15 5.44 5.69 6.00 6.30 6.63 6.90 7.25 7.62 7.93 8.33 8.75
  Optimistic 2.87 3.10 3.33 3.56 3.76 3.96 4.18 4.40 4.57 4.77 4.97 5.11 5.32 5.47 5.67 5.87 6.02 6.24 6.47 6.68 6.95
Pennsylvania
PRC Baseline 1,684,497 1,722,619 1,748,432 1,784,629 1,816,059 1,837,719 1,855,582 1,858,456 1,879,962 1,904,062 1,925,360 1,929,936 1,949,496 1,965,464 1,982,103 1,980,994 1,997,155 2,013,070 2,010,454 2,023,935 2,036,125
  Optimistic 1,684,497 1,722,619 1,748,432 1,767,864 1,785,315 1,783,210 1,795,586 1,804,116 1,789,953 1,785,786 1,782,722 1,760,316 1,756,837 1,734,292 1,725,651 1,715,751 1,690,471 1,683,682 1,675,541 1,660,619 1,655,460
Expenditures per PRC ($) Baseline 887.00 912.31 936.92 966.38 991.37 1,020.16 1,050.40 1,080.59 1,111.45 1,142.43 1,173.94 1,206.35 1,239.53 1,273.63 1,308.66 1,344.65 1,381.64 1,419.64 1,458.69 1,498.81 1,540.03
  Optimistic 887.00 908.56 929.21 954.49 975.14 999.32 1,024.71 1,049.82 1,075.35 1,100.77 1,126.47 1,152.80 1,179.62 1,207.07 1,235.16 1,263.90 1,293.31 1,323.40 1,354.20 1,385.71 1,417.95
Total Expenditures (US$ Billions) Baseline 1.50 1.57 1.64 1.72 1.80 1.87 1.95 2.01 2.09 2.18 2.26 2.33 2.42 2.50 2.59 2.66 2.76 2.86 2.93 3.03 3.14
  Optimistic 1.50 1.57 1.62 1.69 1.74 1.78 1.84 1.89 1.92 1.97 2.01 2.03 2.07 2.09 2.13 2.17 2.19 2.23 2.27 2.30 2.35
Lost Productivity (US$ Billions) Baseline 12.81 13.84 14.78 15.86 16.77 17.73 18.67 19.47 20.49 21.55 22.62 23.50 24.61 25.70 26.82 27.71 28.85 30.03 30.96 32.17 33.39
  Optimistic 12.81 13.82 14.74 15.64 16.38 17.07 17.89 18.70 19.29 19.97 20.67 21.12 21.82 22.29 22.94 23.56 23.95 24.61 25.26 25.81 26.53
Rhode Island
PRC Baseline 159,821 162,031 165,252 169,413 172,680 174,738 176,582 177,090 179,447 182,220 184,799 185,863 188,481 190,760 193,029 193,541 195,662 197,685 197,721 199,343 200,810
  Optimistic 159,821 162,031 165,252 167,822 169,756 169,555 170,873 171,912 170,856 170,901 171,108 169,527 169,855 168,323 168,054 167,627 165,616 165,339 164,783 163,559 163,267
Expenditures per PRC ($) Baseline 926.85 959.01 990.46 1,028.33 1,060.66 1,098.10 1,137.68 1,177.43 1,218.31 1,259.59 1,301.84 1,345.53 1,390.53 1,437.02 1,485.08 1,534.74 1,586.06 1,639.10 1,693.91 1,750.56 1,809.10
  Optimistic 926.85 954.24 980.61 1,013.05 1,039.69 1,071.04 1,104.12 1,137.02 1,170.64 1,204.27 1,238.46 1,273.65 1,309.68 1,346.73 1,384.83 1,424.00 1,464.29 1,505.71 1,548.31 1,592.11 1,637.15
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.32 0.33 0.35 0.36
  Optimistic 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24 0.24 0.25 0.26 0.26 0.27
Lost Productivity (US$ Billions) Baseline 1.22 1.30 1.40 1.51 1.59 1.69 1.78 1.85 1.96 2.06 2.17 2.26 2.38 2.49 2.61 2.71 2.83 2.95 3.05 3.17 3.29
  Optimistic 1.22 1.30 1.39 1.48 1.56 1.62 1.70 1.78 1.84 1.91 1.98 2.03 2.11 2.16 2.23 2.30 2.35 2.42 2.48 2.54 2.62
South Carolina
PRC Baseline 590,800 616,486 632,760 652,734 670,416 684,137 696,728 704,062 718,374 733,989 748,916 757,717 772,369 785,522 798,780 804,875 817,815 830,815 836,277 848,761 861,102
  Optimistic 590,800 616,486 632,760 646,602 659,067 663,844 674,201 683,476 683,979 688,395 693,433 691,122 696,040 693,131 695,431 697,107 692,231 694,873 696,965 696,401 700,114
Expenditures per PRC ($) Baseline 905.28 942.14 978.39 1,022.28 1,060.00 1,103.91 1,150.59 1,197.77 1,246.56 1,296.13 1,347.13 1,400.19 1,455.13 1,512.22 1,571.56 1,633.23 1,697.31 1,763.91 1,833.13 1,905.06 1,979.81
  Optimistic 905.28 936.67 967.05 1,004.58 1,035.58 1,072.22 1,111.08 1,149.92 1,189.82 1,229.94 1,270.91 1,313.28 1,356.87 1,401.91 1,448.45 1,496.53 1,546.21 1,597.53 1,650.56 1,705.35 1,761.96
Total Expenditures (US$ Billions) Baseline 0.53 0.58 0.62 0.67 0.71 0.76 0.80 0.84 0.90 0.95 1.01 1.06 1.12 1.19 1.26 1.31 1.39 1.47 1.53 1.62 1.70
  Optimistic 0.53 0.58 0.61 0.65 0.68 0.71 0.75 0.79 0.81 0.85 0.88 0.91 0.94 0.97 1.01 1.04 1.07 1.11 1.15 1.19 1.23
Lost Productivity (US$ Billions) Baseline 4.49 4.95 5.35 5.80 6.19 6.60 7.01 7.37 7.83 8.31 8.80 9.23 9.75 10.27 10.81 11.26 11.82 12.39 12.88 13.49 14.12
  Optimistic 4.49 4.95 5.33 5.72 6.05 6.36 6.72 7.08 7.37 7.70 8.04 8.29 8.65 8.91 9.24 9.57 9.81 10.16 10.51 10.82 11.22
South Dakota
PRC Baseline 97,677 101,123 103,280 106,017 108,464 110,345 111,976 112,662 114,390 116,203 117,756 118,158 119,333 120,235 121,172 121,011 121,927 122,815 122,648 123,506 124,300
  Optimistic 97,677 101,123 103,280 105,021 106,628 107,072 108,356 109,368 108,913 108,985 109,033 107,773 107,540 106,093 105,494 104,808 103,204 102,720 102,216 101,336 101,061
Expenditures per PRC ($) Baseline 837.07 870.57 903.50 943.34 977.56 1,017.37 1,059.66 1,102.38 1,146.53 1,191.34 1,237.43 1,285.34 1,334.92 1,386.41 1,439.89 1,495.44 1,553.12 1,613.03 1,675.26 1,739.88 1,806.99
  Optimistic 837.07 865.60 893.19 927.28 955.40 988.63 1,023.86 1,059.05 1,095.17 1,131.47 1,168.52 1,206.82 1,246.20 1,286.87 1,328.86 1,372.23 1,417.01 1,463.25 1,511.00 1,560.31 1,611.23
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.21 0.22
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16
Lost Productivity (US$ Billions) Baseline 0.74 0.81 0.87 0.94 1.00 1.06 1.13 1.18 1.25 1.32 1.38 1.44 1.51 1.57 1.64 1.69 1.76 1.83 1.89 1.96 2.04
  Optimistic 0.74 0.81 0.87 0.93 0.98 1.03 1.08 1.13 1.17 1.22 1.26 1.29 1.34 1.36 1.40 1.44 1.46 1.50 1.54 1.58 1.62
Tennessee
PRC Baseline 875,615 899,986 918,896 942,892 964,009 980,220 994,791 1,001,697 1,018,443 1,036,813 1,054,120 1,062,604 1,079,302 1,094,218 1,109,552 1,115,118 1,130,863 1,147,356 1,153,662 1,169,613 1,185,408
  Optimistic 875,615 899,986 918,896 934,035 947,690 951,146 962,627 972,408 969,682 972,408 976,027 969,213 972,640 965,519 965,994 965,811 957,207 959,620 961,478 959,656 963,789
Expenditures per PRC ($) Baseline 1,066.31 1,104.01 1,140.90 1,185.35 1,223.33 1,267.34 1,313.88 1,360.66 1,408.80 1,457.45 1,507.26 1,558.80 1,611.92 1,666.85 1,723.65 1,782.39 1,843.12 1,905.93 1,970.88 2,038.04 2,107.48
  Optimistic 1,066.31 1,098.41 1,129.35 1,167.42 1,198.70 1,235.53 1,274.42 1,313.11 1,352.68 1,392.28 1,432.56 1,474.04 1,516.53 1,560.25 1,605.22 1,651.50 1,699.11 1,748.09 1,798.48 1,850.33 1,903.67
Total Expenditures (US$ Billions) Baseline 0.93 0.99 1.05 1.12 1.18 1.24 1.31 1.36 1.43 1.51 1.59 1.66 1.74 1.82 1.91 1.99 2.08 2.19 2.27 2.38 2.50
  Optimistic 0.93 0.99 1.04 1.09 1.14 1.18 1.23 1.28 1.31 1.35 1.40 1.43 1.48 1.51 1.55 1.60 1.63 1.68 1.73 1.78 1.83
Lost Productivity (US$ Billions) Baseline 6.66 7.23 7.77 8.38 8.90 9.46 10.01 10.49 11.10 11.74 12.38 12.94 13.62 14.31 15.01 15.60 16.34 17.12 17.77 18.59 19.44
  Optimistic 6.66 7.22 7.74 8.26 8.69 9.11 9.59 10.08 10.45 10.87 11.31 11.63 12.08 12.41 12.84 13.26 13.56 14.03 14.49 14.92 15.45
Texas
PRC Baseline 2,689,368 2,802,098 2,883,766 2,983,355 3,077,529 3,157,426 3,231,340 3,280,678 3,362,113 3,449,222 3,532,077 3,583,016 3,661,773 3,735,003 3,811,937 3,857,205 3,938,498 4,022,510 4,072,040 4,157,468 4,243,539
  Optimistic 2,689,368 2,802,098 2,883,766 2,955,329 3,025,429 3,063,772 3,126,863 3,184,751 3,201,142 3,234,963 3,270,408 3,268,109 3,299,898 3,295,704 3,318,735 3,340,749 3,333,701 3,364,329 3,393,695 3,411,163 3,450,185
Expenditures per PRC ($) Baseline 820.14 850.98 881.23 917.74 949.02 985.33 1,023.82 1,062.59 1,102.58 1,143.07 1,184.62 1,227.72 1,272.21 1,318.32 1,366.10 1,415.62 1,466.93 1,520.09 1,575.19 1,632.28 1,691.44
  Optimistic 820.14 846.41 871.76 903.02 928.75 959.10 991.21 1,023.22 1,056.01 1,088.90 1,122.40 1,156.97 1,192.44 1,229.00 1,266.69 1,305.53 1,345.56 1,386.81 1,429.33 1,473.16 1,518.33
Total Expenditures (US$ Billions) Baseline 2.20 2.38 2.54 2.74 2.92 3.11 3.31 3.49 3.71 3.94 4.18 4.40 4.66 4.92 5.21 5.46 5.78 6.11 6.41 6.79 7.18
  Optimistic 2.20 2.37 2.51 2.67 2.81 2.94 3.10 3.26 3.38 3.52 3.67 3.78 3.93 4.05 4.20 4.36 4.49 4.67 4.85 5.03 5.24
Lost Productivity (US$ Billions) Baseline 20.45 22.51 24.38 26.52 28.42 30.47 32.50 34.36 36.65 39.04 41.49 43.64 46.22 48.83 51.58 53.96 56.90 60.01 62.71 66.07 69.60
  Optimistic 20.45 22.48 24.30 26.14 27.75 29.33 31.16 33.01 34.49 36.17 37.91 39.21 40.99 42.37 44.11 45.87 47.23 49.17 51.16 53.02 55.29
Utah
PRC Baseline 197,266 206,149 212,119 219,551 226,513 232,084 237,239 240,561 246,240 252,317 258,063 261,498 266,942 272,131 277,653 280,895 286,825 293,237 297,312 304,194 311,333
  Optimistic 197,266 206,149 212,119 217,488 222,678 225,200 229,568 233,527 234,450 236,644 238,945 238,515 240,562 240,124 241,729 243,285 242,780 245,256 247,784 249,588 253,128
Expenditures per PRC ($) Baseline 739.09 769.64 799.70 836.12 867.44 903.92 942.73 981.97 1,022.58 1,063.86 1,106.36 1,150.59 1,196.42 1,244.08 1,293.64 1,345.17 1,398.76 1,454.48 1,512.42 1,572.66 1,635.31
  Optimistic 739.09 765.11 790.30 821.44 847.17 877.60 909.89 942.18 975.37 1,008.75 1,042.87 1,078.16 1,114.49 1,152.05 1,190.88 1,231.01 1,272.49 1,315.37 1,359.70 1,405.52 1,452.89
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.17 0.18 0.20 0.21 0.22 0.24 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.51
  Optimistic 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.34 0.35 0.37
Lost Productivity (US$ Billions) Baseline 1.50 1.66 1.79 1.95 2.09 2.24 2.39 2.52 2.68 2.86 3.03 3.18 3.37 3.56 3.76 3.93 4.14 4.37 4.58 4.83 5.11
  Optimistic 1.50 1.65 1.79 1.92 2.04 2.16 2.29 2.42 2.53 2.65 2.77 2.86 2.99 3.09 3.21 3.34 3.44 3.58 3.74 3.88 4.06
Vermont
PRC Baseline 73,519 75,705 77,681 80,093 82,222 83,940 85,538 86,441 88,206 90,105 91,866 92,793 94,375 95,773 97,142 97,580 98,886 100,157 100,421 101,495 102,487
  Optimistic 73,519 75,705 77,681 79,341 80,830 81,451 82,772 83,913 83,983 84,508 85,061 84,637 85,049 84,509 84,573 84,514 83,701 83,769 83,692 83,276 83,327
Expenditures per PRC ($) Baseline 815.47 851.18 886.40 929.16 966.03 1,009.07 1,054.96 1,101.48 1,149.74 1,198.90 1,249.64 1,302.57 1,357.54 1,414.82 1,474.53 1,536.75 1,601.60 1,669.19 1,739.63 1,813.04 1,889.55
  Optimistic 815.47 845.88 875.38 911.93 942.18 978.03 1,016.16 1,054.36 1,093.70 1,133.36 1,173.96 1,216.05 1,259.47 1,304.43 1,351.00 1,399.23 1,449.18 1,500.91 1,554.50 1,609.99 1,667.47
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19
  Optimistic 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.56 0.61 0.66 0.71 0.76 0.81 0.86 0.91 0.96 1.02 1.08 1.13 1.19 1.25 1.31 1.36 1.43 1.49 1.55 1.61 1.68
  Optimistic 0.56 0.61 0.65 0.70 0.74 0.78 0.82 0.87 0.90 0.94 0.99 1.02 1.06 1.09 1.12 1.16 1.19 1.22 1.26 1.29 1.34
Virginia
PRC Baseline 891,221 923,882 945,451 972,186 996,354 1,015,860 1,034,116 1,044,967 1,066,669 1,090,424 1,113,081 1,125,992 1,147,487 1,166,781 1,186,462 1,195,556 1,215,169 1,234,956 1,243,300 1,262,072 1,280,330
  Optimistic 891,221 923,882 945,451 963,053 979,487 985,728 1,000,681 1,014,412 1,015,599 1,022,689 1,030,620 1,027,029 1,034,087 1,029,547 1,032,953 1,035,479 1,028,567 1,032,887 1,036,184 1,035,518 1,040,965
Expenditures per PRC ($) Baseline 842.78 874.06 904.71 941.70 973.37 1,010.13 1,049.07 1,088.27 1,128.68 1,169.59 1,211.54 1,255.03 1,299.92 1,346.41 1,394.57 1,444.45 1,496.11 1,549.62 1,605.05 1,662.45 1,721.91
  Optimistic 842.78 869.41 895.11 926.79 952.85 983.58 1,016.07 1,048.45 1,081.61 1,114.85 1,148.70 1,183.61 1,219.42 1,256.31 1,294.33 1,333.49 1,373.84 1,415.41 1,458.23 1,502.36 1,547.82
Total Expenditures (US$ Billions) Baseline 0.75 0.81 0.86 0.92 0.97 1.03 1.08 1.14 1.20 1.28 1.35 1.41 1.49 1.57 1.65 1.73 1.82 1.91 2.00 2.10 2.20
  Optimistic 0.75 0.80 0.85 0.89 0.93 0.97 1.02 1.06 1.10 1.14 1.18 1.22 1.26 1.29 1.34 1.38 1.41 1.46 1.51 1.56 1.61
Lost Productivity (US$ Billions) Baseline 6.78 7.42 7.99 8.64 9.20 9.80 10.40 10.94 11.63 12.34 13.07 13.71 14.48 15.25 16.05 16.72 17.56 18.42 19.15 20.06 21.00
  Optimistic 6.78 7.41 7.97 8.52 8.98 9.44 9.97 10.52 10.94 11.43 11.95 12.32 12.85 13.23 13.73 14.22 14.57 15.10 15.62 16.10 16.68
Washington
PRC Baseline 643,686 659,364 676,069 696,810 716,387 732,863 748,204 757,992 775,387 794,022 811,728 822,223 839,184 854,868 871,486 880,854 898,396 916,545 926,363 944,215 962,129
  Optimistic 643,686 659,364 676,069 690,264 704,259 711,125 724,013 735,828 738,263 744,699 751,593 749,958 756,252 754,321 758,730 762,913 760,438 766,576 772,044 774,720 782,254
Expenditures per PRC ($) Baseline 917.22 952.05 986.21 1,027.48 1,062.83 1,103.90 1,147.44 1,191.32 1,236.59 1,282.45 1,329.52 1,378.35 1,428.80 1,481.09 1,535.29 1,591.48 1,649.72 1,710.10 1,772.68 1,837.56 1,904.81
  Optimistic 917.22 946.88 975.52 1,010.84 1,039.93 1,074.24 1,110.56 1,146.77 1,183.88 1,221.11 1,259.05 1,298.20 1,338.39 1,379.83 1,422.55 1,466.59 1,512.00 1,558.81 1,607.07 1,656.83 1,708.12
Total Expenditures (US$ Billions) Baseline 0.59 0.63 0.67 0.72 0.76 0.81 0.86 0.90 0.96 1.02 1.08 1.13 1.20 1.27 1.34 1.40 1.48 1.57 1.64 1.74 1.83
  Optimistic 0.59 0.62 0.66 0.70 0.73 0.76 0.80 0.84 0.87 0.91 0.95 0.97 1.01 1.04 1.08 1.12 1.15 1.19 1.24 1.28 1.34
Lost Productivity (US$ Billions) Baseline 4.89 5.30 5.72 6.19 6.61 7.07 7.53 7.94 8.45 8.99 9.53 10.01 10.59 11.18 11.79 12.32 12.98 13.67 14.27 15.01 15.78
  Optimistic 4.89 5.29 5.70 6.11 6.46 6.81 7.21 7.63 7.95 8.33 8.71 9.00 9.39 9.70 10.09 10.47 10.77 11.20 11.64 12.04 12.54
West Virginia
PRC Baseline 300,913 310,082 315,408 322,256 328,012 331,925 334,808 334,798 337,945 341,409 344,253 344,025 346,497 348,425 350,562 349,531 351,611 353,748 352,820 354,904 356,829
  Optimistic 300,913 310,082 315,408 319,229 322,459 322,080 323,983 325,009 321,765 320,201 318,749 313,789 312,254 307,444 305,205 302,731 297,617 295,866 294,045 291,196 290,118
Expenditures per PRC ($) Baseline 1,014.09 1,046.95 1,079.01 1,117.54 1,150.35 1,188.28 1,228.28 1,268.36 1,309.49 1,350.93 1,393.24 1,436.91 1,481.78 1,528.06 1,575.78 1,625.00 1,675.74 1,728.08 1,782.05 1,837.70 1,895.09
  Optimistic 1,014.09 1,042.07 1,068.97 1,102.00 1,129.05 1,160.85 1,194.34 1,227.57 1,261.47 1,295.32 1,329.66 1,364.94 1,401.01 1,438.02 1,476.01 1,515.01 1,555.04 1,596.12 1,638.29 1,681.58 1,726.01
Total Expenditures (US$ Billions) Baseline 0.30 0.32 0.34 0.36 0.38 0.39 0.41 0.42 0.44 0.46 0.48 0.49 0.51 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.68
  Optimistic 0.30 0.32 0.34 0.35 0.36 0.37 0.39 0.40 0.41 0.41 0.42 0.43 0.44 0.44 0.45 0.46 0.46 0.47 0.48 0.49 0.50
Lost Productivity (US$ Billions) Baseline 2.29 2.49 2.67 2.86 3.03 3.20 3.37 3.51 3.68 3.86 4.04 4.19 4.37 4.56 4.74 4.89 5.08 5.28 5.43 5.64 5.85
  Optimistic 2.29 2.49 2.66 2.82 2.96 3.08 3.23 3.37 3.47 3.58 3.69 3.77 3.88 3.95 4.06 4.16 4.22 4.32 4.43 4.53 4.65
Wisconsin
PRC Baseline 684,923 705,993 721,887 741,831 759,788 774,055 786,927 793,670 807,969 823,008 836,385 841,971 853,812 864,078 874,508 876,898 886,875 896,922 898,715 907,867 916,681
  Optimistic 684,923 705,993 721,887 734,862 746,925 751,096 761,484 770,463 769,285 771,885 774,423 767,971 769,434 762,448 761,361 759,487 750,686 750,163 749,002 744,896 745,303
Expenditures per PRC ($) Baseline 882.36 915.52 948.03 987.29 1,020.92 1,059.96 1,101.33 1,143.02 1,186.00 1,229.53 1,274.20 1,320.52 1,368.35 1,417.91 1,469.27 1,522.48 1,577.63 1,634.77 1,693.98 1,755.34 1,818.92
  Optimistic 882.36 910.60 937.86 971.46 999.13 1,031.76 1,066.28 1,100.69 1,135.94 1,171.30 1,207.31 1,244.46 1,282.60 1,321.90 1,362.40 1,404.15 1,447.18 1,491.52 1,537.22 1,584.33 1,632.87
Total Expenditures (US$ Billions) Baseline 0.60 0.65 0.68 0.73 0.78 0.82 0.87 0.91 0.96 1.01 1.07 1.11 1.17 1.23 1.28 1.34 1.40 1.47 1.52 1.59 1.67
  Optimistic 0.60 0.64 0.68 0.71 0.75 0.77 0.81 0.85 0.87 0.90 0.93 0.96 0.99 1.01 1.04 1.07 1.09 1.12 1.15 1.18 1.22
Lost Productivity (US$ Billions) Baseline 5.21 5.67 6.10 6.59 7.02 7.47 7.92 8.31 8.81 9.32 9.82 10.25 10.78 11.30 11.83 12.27 12.81 13.38 13.84 14.43 15.03
  Optimistic 5.21 5.66 6.08 6.50 6.85 7.19 7.59 7.99 8.29 8.63 8.98 9.21 9.56 9.80 10.12 10.43 10.64 10.96 11.29 11.58 11.94
Wyoming
PRC Baseline 52,694 54,857 56,489 58,470 60,285 61,776 63,110 63,860 65,129 66,421 67,508 67,914 68,776 69,500 70,221 70,335 71,066 71,778 71,853 72,554 73,242
  Optimistic 52,694 54,857 56,489 57,921 59,264 59,943 61,069 61,993 62,011 62,295 62,507 61,945 61,979 61,326 61,135 60,918 60,153 60,033 59,883 59,530 59,549
Expenditures per PRC ($) Baseline 812.47 846.31 879.62 919.99 954.71 995.17 1,038.22 1,081.77 1,126.86 1,172.69 1,219.90 1,269.05 1,319.99 1,372.98 1,428.09 1,485.42 1,545.05 1,607.07 1,671.58 1,738.68 1,808.47
  Optimistic 812.47 841.28 869.19 903.71 932.23 965.98 1,001.80 1,037.62 1,074.45 1,111.51 1,149.39 1,188.59 1,228.95 1,270.69 1,313.84 1,358.46 1,404.59 1,452.29 1,501.61 1,552.60 1,605.32
Total Expenditures (US$ Billions) Baseline 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.12 0.12 0.13 0.13
  Optimistic 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.10
Lost Productivity (US$ Billions) Baseline 0.40 0.44 0.48 0.52 0.56 0.60 0.63 0.67 0.71 0.75 0.79 0.83 0.87 0.91 0.95 0.98 1.03 1.07 1.11 1.15 1.20
  Optimistic 0.40 0.44 0.48 0.51 0.54 0.57 0.61 0.64 0.67 0.70 0.72 0.74 0.77 0.79 0.81 0.84 0.85 0.88 0.90 0.93 0.95


 
 
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