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   
 



Other Cancers


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 7,688,730 7,962,043 8,219,405 8,497,467 8,799,882 9,068,145 9,327,776 9,576,187 9,823,288 10,086,490 10,332,658 10,568,126 10,797,121 11,020,277 11,249,559 11,485,143 11,721,102 11,964,673 12,199,310 12,446,132 12,692,038
  Optimistic 7,688,730 7,962,043 8,213,673 8,451,188 8,707,792 8,941,463 9,164,198 9,349,994 9,513,242 9,628,680 9,720,246 9,774,647 9,844,729 9,879,001 9,902,711 9,934,136 9,978,670 10,049,657 10,132,140 10,279,801 10,407,008
Expenditures per PRC ($) Baseline 3,643.71 3,793.25 3,929.86 4,065.32 4,204.48 4,344.26 4,486.34 4,632.27 4,783.34 4,939.00 5,099.37 5,264.73 5,435.28 5,611.36 5,793.13 5,980.80 6,174.54 6,374.56 6,581.06 6,794.25 7,014.35
  Optimistic 3,643.71 3,782.92 3,900.25 4,015.19 4,132.55 4,249.28 4,367.01 4,487.22 4,611.13 4,738.12 4,868.28 5,001.81 5,138.83 5,279.61 5,424.24 5,572.83 5,725.50 5,882.34 6,043.49 6,209.05 6,379.14
Total Expenditures (US$ Billions) Baseline 28.02 30.22 32.32 34.58 37.04 39.45 41.91 44.43 47.07 49.92 52.82 55.79 58.87 62.06 65.43 69.00 72.74 76.71 80.80 85.17 89.73
  Optimistic 28.02 30.08 31.98 33.89 35.94 37.95 39.98 41.91 43.83 45.59 47.29 48.87 50.58 52.16 53.74 55.40 57.20 59.21 61.36 63.99 66.59
Lost Productivity (US$ Billions) Baseline 157.97 173.79 190.62 208.03 224.79 242.97 261.34 280.11 299.77 320.06 340.58 361.51 383.07 405.26 428.45 452.50 477.24 503.30 530.03 558.27 587.65
  Optimistic 157.97 170.78 183.53 196.89 207.41 219.58 231.12 243.52 254.91 265.55 275.39 280.95 289.36 296.93 304.09 311.37 318.94 327.43 336.02 347.30 358.13
Alabama
PRC Baseline 122,052 125,986 129,521 134,963 140,004 144,204 148,098 151,669 155,120 158,738 162,073 165,188 168,115 170,893 173,731 176,628 179,526 182,500 185,326 188,314 191,231
  Optimistic 122,052 125,986 129,430 134,228 138,539 142,189 145,500 148,087 150,224 151,533 152,467 152,786 153,286 153,195 152,931 152,775 152,838 153,290 153,923 155,537 156,802
Expenditures per PRC ($) Baseline 3,523.74 3,664.89 3,793.72 3,921.35 4,052.37 4,183.87 4,317.42 4,454.49 4,596.28 4,742.27 4,892.56 5,047.42 5,207.01 5,371.65 5,541.49 5,716.70 5,897.46 6,083.92 6,276.29 6,474.73 6,679.45
  Optimistic 3,523.74 3,647.69 3,758.12 3,866.21 3,976.52 4,086.15 4,196.64 4,309.40 4,425.54 4,544.50 4,666.35 4,791.28 4,919.39 5,050.92 5,185.97 5,324.64 5,467.01 5,613.19 5,763.27 5,917.37 6,075.59
Total Expenditures (US$ Billions) Baseline 0.43 0.46 0.49 0.53 0.57 0.60 0.64 0.68 0.71 0.75 0.79 0.83 0.88 0.92 0.96 1.01 1.06 1.11 1.16 1.22 1.28
  Optimistic 0.43 0.46 0.49 0.52 0.55 0.58 0.61 0.64 0.66 0.69 0.71 0.73 0.75 0.77 0.79 0.81 0.84 0.86 0.89 0.92 0.95
Lost Productivity (US$ Billions) Baseline 2.50 2.74 3.00 3.31 3.58 3.87 4.16 4.46 4.76 5.06 5.37 5.68 6.00 6.32 6.66 7.00 7.36 7.73 8.11 8.51 8.92
  Optimistic 2.50 2.70 2.89 3.13 3.31 3.50 3.68 3.87 4.05 4.20 4.34 4.42 4.53 4.63 4.73 4.82 4.92 5.03 5.14 5.29 5.43
Alaska
PRC Baseline 14,704 15,404 16,031 16,743 17,519 18,233 18,937 19,619 20,290 21,031 21,730 22,423 23,113 23,776 24,462 25,169 25,865 26,569 27,235 27,925 28,594
  Optimistic 14,704 15,404 16,020 16,652 17,336 17,978 18,604 19,155 19,650 20,076 20,442 20,739 21,074 21,314 21,534 21,770 22,020 22,316 22,620 23,065 23,446
Expenditures per PRC ($) Baseline 4,446.95 4,685.62 4,906.31 5,127.48 5,357.02 5,589.94 5,829.03 6,076.99 6,336.18 6,605.83 6,886.34 7,178.39 7,482.50 7,799.50 8,129.93 8,474.35 8,833.37 9,207.60 9,597.68 10,004.29 10,428.13
  Optimistic 4,446.95 4,656.54 4,845.41 5,032.15 5,224.52 5,417.52 5,613.81 5,815.91 6,025.93 6,242.97 6,467.25 6,699.24 6,939.24 7,187.85 7,445.37 7,712.11 7,988.40 8,274.60 8,571.04 8,878.11 9,196.18
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.26 0.28 0.30
  Optimistic 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 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.22
Lost Productivity (US$ Billions) Baseline 0.28 0.31 0.35 0.38 0.42 0.46 0.49 0.54 0.58 0.62 0.67 0.72 0.77 0.82 0.87 0.92 0.98 1.04 1.10 1.17 1.23
  Optimistic 0.28 0.31 0.33 0.36 0.38 0.41 0.44 0.47 0.49 0.52 0.54 0.56 0.58 0.60 0.62 0.64 0.66 0.68 0.70 0.73 0.75
Arizona
PRC Baseline 121,170 127,993 134,107 139,750 146,313 152,614 159,093 165,667 172,410 179,530 186,648 193,836 201,124 208,525 216,228 224,249 232,508 241,093 249,754 258,876 268,214
  Optimistic 121,170 127,993 134,013 138,989 144,782 150,482 156,303 161,754 166,968 171,381 175,585 179,282 183,383 186,930 190,340 193,965 197,944 202,505 207,434 213,817 219,926
Expenditures per PRC ($) Baseline 2,819.77 2,955.01 3,079.38 3,203.42 3,331.57 3,461.01 3,593.29 3,729.88 3,872.04 4,019.28 4,171.80 4,329.90 4,493.81 4,663.94 4,840.50 5,023.75 5,213.93 5,411.32 5,616.18 5,828.79 6,049.45
  Optimistic 2,819.77 2,938.54 3,045.04 3,149.91 3,257.51 3,365.04 3,473.99 3,585.74 3,701.45 3,820.59 3,943.24 4,069.63 4,199.92 4,334.37 4,473.13 4,616.34 4,764.12 4,916.64 5,074.04 5,236.48 5,404.13
Total Expenditures (US$ Billions) Baseline 0.34 0.38 0.41 0.45 0.49 0.53 0.57 0.62 0.67 0.72 0.78 0.84 0.90 0.97 1.05 1.13 1.21 1.30 1.40 1.51 1.62
  Optimistic 0.34 0.38 0.41 0.44 0.47 0.51 0.54 0.58 0.62 0.65 0.69 0.73 0.77 0.81 0.85 0.90 0.94 1.00 1.05 1.12 1.19
Lost Productivity (US$ Billions) Baseline 2.33 2.62 2.92 3.21 3.50 3.83 4.18 4.55 4.94 5.35 5.77 6.22 6.69 7.19 7.72 8.28 8.88 9.51 10.17 10.88 11.64
  Optimistic 2.33 2.57 2.81 3.04 3.23 3.47 3.70 3.95 4.20 4.44 4.67 4.84 5.06 5.27 5.48 5.70 5.93 6.19 6.45 6.77 7.09
Arkansas
PRC Baseline 92,599 96,068 99,088 102,563 106,247 109,435 112,524 115,430 118,259 121,221 123,952 126,546 128,998 131,364 133,785 136,266 138,757 141,289 143,733 146,282 148,770
  Optimistic 92,599 96,068 99,019 102,004 105,135 107,906 110,551 112,703 114,527 115,719 116,605 117,045 117,619 117,760 117,768 117,864 118,129 118,675 119,377 120,821 121,986
Expenditures per PRC ($) Baseline 3,195.24 3,337.32 3,467.55 3,597.05 3,730.47 3,864.85 4,001.80 4,142.84 4,289.23 4,440.46 4,596.68 4,758.19 4,925.20 5,098.07 5,277.01 5,462.23 5,653.95 5,852.40 6,057.82 6,270.44 6,490.53
  Optimistic 3,195.24 3,320.01 3,431.58 3,541.15 3,653.30 3,765.11 3,878.13 3,993.80 4,113.29 4,236.03 4,362.12 4,491.75 4,625.07 4,762.36 4,903.71 5,049.26 5,199.13 5,353.45 5,512.35 5,675.97 5,844.45
Total Expenditures (US$ Billions) Baseline 0.30 0.32 0.34 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.60 0.64 0.67 0.71 0.74 0.78 0.83 0.87 0.92 0.97
  Optimistic 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.54 0.56 0.58 0.60 0.61 0.64 0.66 0.69 0.71
Lost Productivity (US$ Billions) Baseline 1.98 2.18 2.39 2.62 2.83 3.06 3.29 3.52 3.76 4.01 4.26 4.51 4.77 5.04 5.31 5.60 5.89 6.20 6.51 6.85 7.19
  Optimistic 1.98 2.15 2.31 2.48 2.61 2.76 2.91 3.06 3.20 3.33 3.44 3.51 3.61 3.69 3.77 3.85 3.94 4.03 4.13 4.26 4.38
California
PRC Baseline 845,208 875,265 906,271 932,587 963,731 992,205 1,020,724 1,048,946 1,077,265 1,107,104 1,135,356 1,162,922 1,190,288 1,216,759 1,243,778 1,271,755 1,299,904 1,329,071 1,357,097 1,386,446 1,415,729
  Optimistic 845,208 875,265 905,638 927,508 953,646 978,344 1,002,824 1,024,170 1,043,264 1,056,854 1,068,064 1,075,608 1,085,295 1,090,750 1,094,867 1,100,012 1,106,664 1,116,345 1,127,137 1,145,126 1,160,846
Expenditures per PRC ($) Baseline 3,126.77 3,234.26 3,331.83 3,428.03 3,526.32 3,624.52 3,723.82 3,825.28 3,929.78 4,036.90 4,146.69 4,259.33 4,374.91 4,493.62 4,615.56 4,740.80 4,869.45 5,001.58 5,137.30 5,276.70 5,419.88
  Optimistic 3,126.77 3,221.16 3,304.84 3,386.42 3,469.34 3,551.43 3,633.85 3,717.64 3,803.62 3,891.37 3,980.91 4,072.38 4,165.83 4,261.42 4,359.21 4,459.24 4,561.56 4,666.24 4,773.31 4,882.84 4,994.89
Total Expenditures (US$ Billions) Baseline 2.64 2.83 3.02 3.20 3.40 3.60 3.80 4.01 4.23 4.47 4.71 4.95 5.21 5.47 5.74 6.03 6.33 6.65 6.97 7.32 7.67
  Optimistic 2.64 2.82 2.99 3.14 3.31 3.47 3.64 3.81 3.97 4.11 4.25 4.38 4.52 4.65 4.77 4.91 5.05 5.21 5.38 5.59 5.80
Lost Productivity (US$ Billions) Baseline 16.47 18.12 19.95 21.65 23.34 25.21 27.11 29.09 31.17 33.31 35.48 37.71 40.02 42.40 44.89 47.48 50.15 52.97 55.86 58.91 62.09
  Optimistic 16.47 17.81 19.21 20.49 21.54 22.78 23.98 25.30 26.52 27.65 28.70 29.31 30.24 31.07 31.86 32.66 33.51 34.45 35.40 36.64 37.83
Colorado
PRC Baseline 108,652 112,462 116,273 119,631 123,619 127,250 130,865 134,368 137,905 141,828 145,508 149,031 152,492 155,878 159,375 162,957 166,488 170,084 173,526 177,133 180,688
  Optimistic 108,652 112,462 116,192 118,979 122,325 125,473 128,570 131,194 133,553 135,391 136,884 137,841 139,041 139,735 140,294 140,951 141,739 142,861 144,122 146,302 148,158
Expenditures per PRC ($) Baseline 3,277.41 3,439.44 3,588.65 3,737.66 3,891.78 4,047.63 4,207.10 4,371.94 4,543.69 4,721.80 4,906.49 5,098.15 5,297.09 5,503.79 5,718.56 5,941.71 6,173.57 6,414.48 6,664.79 6,924.86 7,195.08
  Optimistic 3,277.41 3,419.70 3,547.46 3,673.39 3,802.73 3,932.12 4,063.35 4,198.09 4,337.72 4,481.63 4,629.93 4,782.90 4,940.74 5,103.78 5,272.20 5,446.18 5,625.89 5,811.55 6,003.32 6,201.43 6,406.07
Total Expenditures (US$ Billions) Baseline 0.36 0.39 0.42 0.45 0.48 0.52 0.55 0.59 0.63 0.67 0.71 0.76 0.81 0.86 0.91 0.97 1.03 1.09 1.16 1.23 1.30
  Optimistic 0.36 0.38 0.41 0.44 0.47 0.49 0.52 0.55 0.58 0.61 0.63 0.66 0.69 0.71 0.74 0.77 0.80 0.83 0.87 0.91 0.95
Lost Productivity (US$ Billions) Baseline 2.13 2.34 2.58 2.80 3.01 3.25 3.50 3.75 4.02 4.30 4.58 4.86 5.16 5.47 5.79 6.12 6.47 6.83 7.19 7.58 7.98
  Optimistic 2.13 2.30 2.48 2.65 2.78 2.94 3.10 3.26 3.42 3.56 3.70 3.78 3.90 4.01 4.11 4.21 4.32 4.44 4.56 4.71 4.86
Connecticut
PRC Baseline 95,902 98,794 101,498 104,095 107,197 109,977 112,573 114,964 117,338 119,859 122,078 124,065 125,910 127,640 129,435 131,290 133,115 134,987 136,742 138,591 140,427
  Optimistic 95,902 98,794 101,427 103,528 106,075 108,440 110,599 112,248 113,635 114,419 114,842 114,750 114,803 114,421 113,939 113,560 113,326 113,382 113,571 114,468 115,145
Expenditures per PRC ($) Baseline 3,716.90 3,844.91 3,961.11 4,075.68 4,192.76 4,309.73 4,428.01 4,548.87 4,673.36 4,800.98 4,931.79 5,066.00 5,203.71 5,345.17 5,490.47 5,639.73 5,793.04 5,950.51 6,112.27 6,278.43 6,449.10
  Optimistic 3,716.90 3,829.31 3,928.97 4,026.13 4,124.89 4,222.66 4,320.84 4,420.65 4,523.08 4,627.61 4,734.29 4,843.25 4,954.59 5,068.49 5,185.00 5,304.20 5,426.13 5,550.87 5,678.47 5,809.01 5,942.55
Total Expenditures (US$ Billions) Baseline 0.36 0.38 0.40 0.42 0.45 0.47 0.50 0.52 0.55 0.58 0.60 0.63 0.66 0.68 0.71 0.74 0.77 0.80 0.84 0.87 0.91
  Optimistic 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.51 0.53 0.54 0.56 0.57 0.58 0.59 0.60 0.61 0.63 0.64 0.66 0.68
Lost Productivity (US$ Billions) Baseline 1.91 2.09 2.28 2.47 2.65 2.85 3.05 3.25 3.46 3.68 3.89 4.10 4.32 4.54 4.77 5.00 5.24 5.50 5.75 6.02 6.30
  Optimistic 1.91 2.05 2.20 2.33 2.44 2.57 2.70 2.82 2.94 3.05 3.14 3.18 3.26 3.32 3.38 3.44 3.50 3.57 3.64 3.74 3.84
Delaware
PRC Baseline 24,505 25,472 26,385 27,405 28,521 29,525 30,509 31,445 32,379 33,360 34,274 35,132 35,947 36,752 37,560 38,387 39,195 40,028 40,835 41,672 42,499
  Optimistic 24,505 25,472 26,367 27,256 28,223 29,113 29,974 30,702 31,357 31,846 32,242 32,495 32,776 32,946 33,064 33,203 33,368 33,621 33,915 34,419 34,848
Expenditures per PRC ($) Baseline 4,231.39 4,445.83 4,643.54 4,841.19 5,045.83 5,252.98 5,465.13 5,684.65 5,913.58 6,151.20 6,397.84 6,654.04 6,920.22 7,197.04 7,484.94 7,784.35 8,095.75 8,419.60 8,756.40 9,106.68 9,470.96
  Optimistic 4,231.39 4,419.70 4,588.97 4,755.96 4,927.63 5,099.51 5,273.97 5,453.24 5,639.19 5,830.97 6,028.77 6,232.96 6,443.81 6,661.79 6,887.15 7,120.13 7,360.99 7,609.99 7,867.42 8,133.56 8,408.71
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.40
  Optimistic 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 0.23 0.24 0.25 0.26 0.27 0.28 0.29
Lost Productivity (US$ Billions) Baseline 0.51 0.57 0.62 0.69 0.74 0.81 0.87 0.94 1.01 1.08 1.16 1.23 1.30 1.38 1.46 1.55 1.63 1.72 1.82 1.91 2.01
  Optimistic 0.51 0.56 0.60 0.65 0.69 0.73 0.77 0.82 0.86 0.90 0.93 0.96 0.99 1.01 1.04 1.07 1.09 1.12 1.15 1.19 1.23
Florida
PRC Baseline 484,479 504,858 525,420 544,718 567,129 588,324 609,903 631,661 653,904 677,111 699,984 722,958 746,107 769,642 794,196 819,899 846,411 874,196 902,272 932,091 962,694
  Optimistic 484,479 504,858 525,054 541,751 561,194 580,105 599,207 616,741 633,265 646,378 658,496 668,677 680,295 689,936 699,111 709,176 720,586 734,276 749,382 769,854 789,374
Expenditures per PRC ($) Baseline 3,704.61 3,864.26 4,010.39 4,155.54 4,304.91 4,455.19 4,608.19 4,765.58 4,928.78 5,097.19 5,270.98 5,450.46 5,635.86 5,827.57 6,025.80 6,230.77 6,442.71 6,661.86 6,888.47 7,122.78 7,365.07
  Optimistic 3,704.61 3,844.81 3,970.02 4,092.87 4,218.49 4,343.61 4,469.97 4,599.18 4,732.53 4,869.39 5,009.84 5,154.13 5,302.39 5,454.92 5,611.83 5,773.25 5,939.32 6,110.17 6,285.93 6,466.75 6,652.76
Total Expenditures (US$ Billions) Baseline 1.79 1.95 2.11 2.26 2.44 2.62 2.81 3.01 3.22 3.45 3.69 3.94 4.20 4.49 4.79 5.11 5.45 5.82 6.22 6.64 7.09
  Optimistic 1.79 1.94 2.08 2.22 2.37 2.52 2.68 2.84 3.00 3.15 3.30 3.45 3.61 3.76 3.92 4.09 4.28 4.49 4.71 4.98 5.25
Lost Productivity (US$ Billions) Baseline 10.01 11.08 12.26 13.41 14.56 15.85 17.18 18.58 20.07 21.61 23.21 24.88 26.64 28.48 30.44 32.51 34.68 37.01 39.46 42.08 44.87
  Optimistic 10.01 10.89 11.80 12.69 13.44 14.32 15.19 16.15 17.07 17.94 18.77 19.34 20.13 20.87 21.61 22.37 23.18 24.08 25.01 26.18 27.34
Georgia
PRC Baseline 249,131 259,326 269,597 280,441 292,474 303,597 314,499 325,070 335,648 346,911 357,622 367,878 377,810 387,393 397,112 407,008 416,920 427,070 436,911 447,192 457,419
  Optimistic 249,131 259,326 269,409 278,914 289,413 299,356 308,984 317,392 325,054 331,165 336,426 340,257 344,484 347,274 349,568 352,043 354,942 358,715 362,877 369,355 375,067
Expenditures per PRC ($) Baseline 3,208.22 3,342.56 3,465.38 3,587.26 3,712.55 3,838.49 3,966.58 4,098.22 4,234.59 4,375.19 4,520.14 4,669.70 4,824.05 4,983.50 5,148.21 5,318.38 5,494.16 5,675.76 5,863.36 6,057.16 6,257.37
  Optimistic 3,208.22 3,326.19 3,431.45 3,534.62 3,640.04 3,744.95 3,850.81 3,958.97 4,070.51 4,184.89 4,302.19 4,422.59 4,546.21 4,673.28 4,803.90 4,938.18 5,076.21 5,218.09 5,363.94 5,513.87 5,667.99
Total Expenditures (US$ Billions) Baseline 0.80 0.87 0.93 1.01 1.09 1.17 1.25 1.33 1.42 1.52 1.62 1.72 1.82 1.93 2.04 2.16 2.29 2.42 2.56 2.71 2.86
  Optimistic 0.80 0.86 0.92 0.99 1.05 1.12 1.19 1.26 1.32 1.39 1.45 1.50 1.57 1.62 1.68 1.74 1.80 1.87 1.95 2.04 2.13
Lost Productivity (US$ Billions) Baseline 5.15 5.69 6.29 6.91 7.52 8.19 8.88 9.59 10.33 11.10 11.89 12.70 13.53 14.38 15.27 16.19 17.14 18.14 19.17 20.26 21.39
  Optimistic 5.15 5.59 6.06 6.54 6.94 7.41 7.85 8.33 8.79 9.22 9.62 9.87 10.22 10.54 10.84 11.14 11.46 11.80 12.15 12.60 13.03
Hawaii
PRC Baseline 27,800 28,678 29,643 30,568 31,618 32,562 33,520 34,450 35,345 36,227 37,062 37,854 38,610 39,302 39,993 40,695 41,380 42,069 42,717 43,395 44,051
  Optimistic 27,800 28,678 29,623 30,401 31,287 32,107 32,932 33,636 34,230 34,582 34,865 35,012 35,204 35,232 35,205 35,199 35,228 35,336 35,479 35,841 36,120
Expenditures per PRC ($) Baseline 3,307.31 3,419.64 3,521.57 3,622.04 3,724.66 3,827.14 3,930.74 4,036.56 4,145.51 4,257.16 4,371.57 4,488.90 4,609.25 4,732.83 4,859.73 4,990.02 5,123.81 5,261.19 5,402.25 5,547.09 5,695.81
  Optimistic 3,307.31 3,405.96 3,493.38 3,578.59 3,665.17 3,750.85 3,836.86 3,924.27 4,013.96 4,105.45 4,198.79 4,294.11 4,391.47 4,491.04 4,592.86 4,697.00 4,803.49 4,912.40 5,023.78 5,137.69 5,254.17
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.12 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
  Optimistic 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.19
Lost Productivity (US$ Billions) Baseline 0.54 0.59 0.65 0.70 0.76 0.82 0.88 0.95 1.01 1.08 1.15 1.22 1.29 1.36 1.43 1.51 1.58 1.66 1.74 1.83 1.91
  Optimistic 0.54 0.58 0.62 0.66 0.70 0.74 0.78 0.82 0.86 0.90 0.93 0.95 0.97 1.00 1.02 1.04 1.06 1.08 1.10 1.14 1.17
Idaho
PRC Baseline 33,812 35,071 36,390 37,522 38,875 40,148 41,443 42,719 44,006 45,379 46,722 48,029 49,326 50,620 51,972 53,359 54,747 56,157 57,519 58,935 60,331
  Optimistic 33,812 35,071 36,364 37,317 38,468 39,587 40,716 41,710 42,617 43,319 43,953 44,423 44,975 45,377 45,749 46,154 46,608 47,169 47,773 48,677 49,469
Expenditures per PRC ($) Baseline 2,513.40 2,649.99 2,776.36 2,903.08 3,034.67 3,168.27 3,305.47 3,447.84 3,596.73 3,751.72 3,913.02 4,081.05 4,256.11 4,438.67 4,629.07 4,827.64 5,034.72 5,250.69 5,475.91 5,710.81 5,955.77
  Optimistic 2,513.40 2,633.35 2,741.49 2,848.47 2,958.72 3,069.39 3,181.99 3,297.98 3,418.56 3,543.23 3,672.12 3,805.48 3,943.53 4,086.58 4,234.81 4,388.43 4,547.62 4,712.58 4,883.53 5,060.67 5,244.25
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.20 0.21 0.22 0.24 0.26 0.28 0.29 0.31 0.34 0.36
  Optimistic 0.08 0.09 0.10 0.11 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 0.25 0.26
Lost Productivity (US$ Billions) Baseline 0.67 0.74 0.81 0.89 0.96 1.04 1.12 1.20 1.29 1.39 1.48 1.58 1.69 1.79 1.91 2.02 2.15 2.27 2.41 2.54 2.69
  Optimistic 0.67 0.73 0.78 0.84 0.88 0.94 0.99 1.05 1.10 1.15 1.20 1.23 1.27 1.31 1.35 1.39 1.43 1.48 1.52 1.58 1.64
Illinois
PRC Baseline 324,968 334,170 342,946 350,921 360,566 368,908 376,770 384,010 391,183 398,991 406,019 412,508 418,765 424,694 430,723 436,874 442,926 449,300 455,170 461,396 467,537
  Optimistic 324,968 334,170 342,707 349,010 356,792 363,755 370,163 374,939 378,837 380,881 381,955 381,536 381,827 380,712 379,155 377,877 377,082 377,387 378,042 381,087 383,363
Expenditures per PRC ($) Baseline 4,085.18 4,235.28 4,371.84 4,506.76 4,644.88 4,783.13 4,923.19 5,066.56 5,214.49 5,366.41 5,522.42 5,682.75 5,847.56 6,017.16 6,191.67 6,371.25 6,556.03 6,746.18 6,941.83 7,143.17 7,350.34
  Optimistic 4,085.18 4,216.99 4,334.09 4,448.44 4,564.85 4,680.29 4,796.39 4,914.59 5,036.09 5,160.27 5,287.18 5,417.02 5,549.87 5,685.99 5,825.45 5,968.33 6,114.71 6,264.68 6,418.33 6,575.74 6,737.02
Total Expenditures (US$ Billions) Baseline 1.33 1.42 1.50 1.58 1.67 1.76 1.85 1.95 2.04 2.14 2.24 2.34 2.45 2.56 2.67 2.78 2.90 3.03 3.16 3.30 3.44
  Optimistic 1.33 1.41 1.49 1.55 1.63 1.70 1.78 1.84 1.91 1.97 2.02 2.07 2.12 2.16 2.21 2.26 2.31 2.36 2.43 2.51 2.58
Lost Productivity (US$ Billions) Baseline 7.03 7.68 8.36 9.02 9.66 10.36 11.06 11.76 12.50 13.25 14.01 14.77 15.55 16.34 17.17 18.01 18.87 19.78 20.70 21.66 22.66
  Optimistic 7.03 7.54 8.05 8.54 8.92 9.36 9.78 10.22 10.62 10.99 11.32 11.47 11.74 11.97 12.18 12.39 12.61 12.87 13.12 13.48 13.81
Indiana
PRC Baseline 154,007 158,543 162,966 168,275 173,897 178,680 183,105 187,180 191,121 195,389 199,242 202,838 206,213 209,426 212,768 216,176 219,555 222,991 226,207 229,603 232,934
  Optimistic 154,007 158,543 162,852 167,359 172,077 176,184 179,894 182,759 185,089 186,521 187,433 187,609 188,023 187,738 187,295 186,983 186,917 187,300 187,877 189,639 190,998
Expenditures per PRC ($) Baseline 4,085.41 4,249.37 4,399.02 4,547.31 4,699.52 4,852.31 5,007.50 5,166.78 5,331.56 5,501.22 5,675.90 5,855.89 6,041.40 6,232.78 6,430.22 6,633.92 6,844.08 7,060.89 7,284.57 7,515.33 7,753.40
  Optimistic 4,085.41 4,229.39 4,357.67 4,483.25 4,611.40 4,738.77 4,867.16 4,998.18 5,133.14 5,271.39 5,413.00 5,558.19 5,707.08 5,859.97 6,016.95 6,178.14 6,343.65 6,513.59 6,688.08 6,867.25 7,051.22
Total Expenditures (US$ Billions) Baseline 0.63 0.67 0.72 0.77 0.82 0.87 0.92 0.97 1.02 1.07 1.13 1.19 1.25 1.31 1.37 1.43 1.50 1.57 1.65 1.73 1.81
  Optimistic 0.63 0.67 0.71 0.75 0.79 0.83 0.88 0.91 0.95 0.98 1.01 1.04 1.07 1.10 1.13 1.16 1.19 1.22 1.26 1.30 1.35
Lost Productivity (US$ Billions) Baseline 3.30 3.60 3.93 4.29 4.62 4.98 5.34 5.69 6.06 6.45 6.83 7.21 7.61 8.01 8.43 8.86 9.30 9.76 10.22 10.71 11.22
  Optimistic 3.30 3.54 3.79 4.06 4.26 4.50 4.72 4.95 5.16 5.35 5.52 5.61 5.75 5.87 5.98 6.10 6.21 6.35 6.48 6.67 6.84
Iowa
PRC Baseline 73,449 76,032 77,920 80,314 82,721 84,662 86,451 88,060 89,606 91,256 92,725 94,065 95,329 96,559 97,838 99,093 100,304 101,528 102,634 103,779 104,857
  Optimistic 73,449 76,032 77,865 79,876 81,856 83,479 84,935 85,980 86,778 87,114 87,229 87,002 86,920 86,559 86,125 85,711 85,393 85,278 85,242 85,716 85,979
Expenditures per PRC ($) Baseline 3,946.51 4,113.72 4,266.67 4,418.50 4,574.65 4,731.67 4,891.43 5,055.69 5,225.91 5,401.48 5,582.55 5,769.45 5,962.40 6,161.81 6,367.88 6,580.85 6,800.94 7,028.39 7,263.45 7,506.37 7,757.41
  Optimistic 3,946.51 4,093.35 4,224.41 4,352.93 4,484.30 4,615.06 4,747.07 4,881.98 5,021.15 5,163.92 5,310.36 5,460.74 5,615.18 5,773.99 5,937.29 6,105.20 6,277.87 6,455.42 6,637.99 6,825.73 7,018.78
Total Expenditures (US$ Billions) Baseline 0.29 0.31 0.33 0.35 0.38 0.40 0.42 0.45 0.47 0.49 0.52 0.54 0.57 0.59 0.62 0.65 0.68 0.71 0.75 0.78 0.81
  Optimistic 0.29 0.31 0.33 0.35 0.37 0.39 0.40 0.42 0.44 0.45 0.46 0.48 0.49 0.50 0.51 0.52 0.54 0.55 0.57 0.59 0.60
Lost Productivity (US$ Billions) Baseline 1.60 1.76 1.91 2.08 2.23 2.40 2.56 2.72 2.88 3.05 3.22 3.39 3.57 3.74 3.93 4.12 4.31 4.50 4.70 4.91 5.12
  Optimistic 1.60 1.73 1.84 1.97 2.06 2.16 2.26 2.36 2.45 2.53 2.60 2.64 2.69 2.74 2.79 2.83 2.88 2.93 2.98 3.05 3.12
Kansas
PRC Baseline 62,477 64,601 66,294 67,993 69,940 71,615 73,222 74,708 76,167 77,756 79,205 80,557 81,847 83,109 84,428 85,777 87,116 88,487 89,775 91,122 92,420
  Optimistic 62,477 64,601 66,248 67,623 69,209 70,615 71,938 72,943 73,763 74,227 74,511 74,509 74,627 74,502 74,320 74,193 74,166 74,324 74,563 75,261 75,781
Expenditures per PRC ($) Baseline 3,979.64 4,147.22 4,300.47 4,452.56 4,608.95 4,766.17 4,926.10 5,090.51 5,260.85 5,436.50 5,617.62 5,804.54 5,997.47 6,196.81 6,402.78 6,615.60 6,835.49 7,062.69 7,297.44 7,539.99 7,790.60
  Optimistic 3,979.64 4,126.80 4,258.12 4,386.88 4,518.45 4,649.40 4,781.57 4,916.62 5,055.92 5,198.79 5,345.32 5,495.75 5,650.22 5,809.04 5,972.32 6,140.19 6,312.78 6,490.21 6,672.64 6,860.19 7,053.02
Total Expenditures (US$ Billions) Baseline 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.47 0.49 0.52 0.54 0.57 0.60 0.62 0.66 0.69 0.72
  Optimistic 0.25 0.27 0.28 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.40 0.41 0.42 0.43 0.44 0.46 0.47 0.48 0.50 0.52 0.53
Lost Productivity (US$ Billions) Baseline 1.36 1.49 1.62 1.75 1.88 2.02 2.16 2.30 2.44 2.59 2.74 2.89 3.05 3.21 3.38 3.55 3.72 3.91 4.10 4.29 4.50
  Optimistic 1.36 1.46 1.56 1.66 1.73 1.82 1.91 1.99 2.07 2.15 2.21 2.25 2.30 2.35 2.39 2.44 2.49 2.54 2.60 2.67 2.74
Kentucky
PRC Baseline 128,015 132,284 136,131 142,368 147,946 152,502 156,664 160,496 164,214 168,200 171,825 175,213 178,395 181,438 184,546 187,679 190,793 193,986 196,968 200,104 203,172
  Optimistic 128,015 132,284 136,036 141,593 146,398 150,371 153,917 156,705 159,031 160,566 161,641 162,057 162,659 162,648 162,452 162,334 162,430 162,938 163,592 165,274 166,594
Expenditures per PRC ($) Baseline 3,722.83 3,901.99 4,066.78 4,231.16 4,401.00 4,572.58 4,747.94 4,929.04 5,117.54 5,312.83 5,515.12 5,724.84 5,942.31 6,168.04 6,402.35 6,645.56 6,898.00 7,160.04 7,432.03 7,714.35 8,007.39
  Optimistic 3,722.83 3,880.16 4,021.28 4,160.24 4,302.85 4,445.37 4,589.79 4,737.95 4,891.36 5,049.33 5,211.98 5,379.62 5,552.44 5,730.80 5,914.90 6,104.91 6,301.02 6,503.43 6,712.35 6,927.98 7,150.53
Total Expenditures (US$ Billions) Baseline 0.48 0.52 0.55 0.60 0.65 0.70 0.74 0.79 0.84 0.89 0.95 1.00 1.06 1.12 1.18 1.25 1.32 1.39 1.46 1.54 1.63
  Optimistic 0.48 0.51 0.55 0.59 0.63 0.67 0.71 0.74 0.78 0.81 0.84 0.87 0.90 0.93 0.96 0.99 1.02 1.06 1.10 1.15 1.19
Lost Productivity (US$ Billions) Baseline 2.58 2.83 3.10 3.44 3.73 4.04 4.34 4.65 4.97 5.29 5.62 5.95 6.28 6.63 6.98 7.35 7.72 8.11 8.51 8.92 9.35
  Optimistic 2.58 2.79 2.99 3.25 3.44 3.65 3.84 4.05 4.23 4.40 4.55 4.63 4.75 4.86 4.96 5.06 5.16 5.28 5.39 5.55 5.70
Louisiana
PRC Baseline 132,131 136,953 140,769 146,338 151,743 156,228 160,410 164,271 167,963 171,858 175,406 178,701 181,846 184,859 187,910 191,010 194,096 197,277 200,242 203,335 206,353
  Optimistic 132,131 136,953 140,671 145,541 150,155 154,046 157,597 160,391 162,662 164,057 165,010 165,283 165,806 165,715 165,413 165,215 165,242 165,702 166,311 167,943 169,202
Expenditures per PRC ($) Baseline 3,711.66 3,842.29 3,960.96 4,078.05 4,197.76 4,317.44 4,438.54 4,562.35 4,689.95 4,820.83 4,955.07 5,092.86 5,234.35 5,379.76 5,529.21 5,682.82 5,840.69 6,002.95 6,169.72 6,341.11 6,517.27
  Optimistic 3,711.66 3,826.38 3,928.15 4,027.42 4,128.38 4,228.38 4,328.84 4,431.04 4,535.96 4,643.09 4,752.48 4,864.26 4,978.54 5,095.50 5,215.20 5,337.72 5,463.12 5,591.47 5,722.83 5,857.27 5,994.87
Total Expenditures (US$ Billions) Baseline 0.49 0.53 0.56 0.60 0.64 0.67 0.71 0.75 0.79 0.83 0.87 0.91 0.95 0.99 1.04 1.09 1.13 1.18 1.24 1.29 1.34
  Optimistic 0.49 0.52 0.55 0.59 0.62 0.65 0.68 0.71 0.74 0.76 0.78 0.80 0.83 0.84 0.86 0.88 0.90 0.93 0.95 0.98 1.01
Lost Productivity (US$ Billions) Baseline 2.73 3.01 3.29 3.61 3.91 4.23 4.54 4.86 5.19 5.52 5.85 6.19 6.54 6.89 7.25 7.63 8.01 8.41 8.82 9.25 9.69
  Optimistic 2.73 2.96 3.16 3.42 3.61 3.82 4.02 4.23 4.41 4.58 4.74 4.82 4.94 5.05 5.15 5.25 5.36 5.47 5.59 5.75 5.90
Maine
PRC Baseline 37,873 39,087 40,220 42,475 44,196 45,585 46,864 48,035 49,173 50,411 51,552 52,607 53,611 54,570 55,541 56,517 57,467 58,398 59,267 60,164 61,025
  Optimistic 37,873 39,087 40,192 42,243 43,734 44,948 46,042 46,900 47,621 48,123 48,496 48,658 48,882 48,919 48,891 48,884 48,924 49,051 49,224 49,692 50,039
Expenditures per PRC ($) Baseline 3,715.57 3,903.47 4,076.71 4,249.87 4,429.14 4,610.59 4,796.41 4,988.66 5,189.14 5,397.23 5,613.18 5,837.49 6,070.51 6,312.84 6,564.84 6,826.91 7,099.43 7,382.83 7,677.54 7,984.02 8,302.74
  Optimistic 3,715.57 3,880.58 4,028.89 4,175.20 4,325.59 4,476.15 4,628.97 4,785.99 4,948.84 5,116.79 5,290.00 5,468.80 5,653.41 5,844.26 6,041.55 6,245.49 6,456.33 6,674.28 6,899.58 7,132.50 7,373.27
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.18 0.20 0.21 0.22 0.24 0.26 0.27 0.29 0.31 0.33 0.34 0.36 0.39 0.41 0.43 0.46 0.48 0.51
  Optimistic 0.14 0.15 0.16 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.37
Lost Productivity (US$ Billions) Baseline 0.75 0.83 0.91 1.01 1.10 1.19 1.28 1.37 1.46 1.56 1.66 1.76 1.86 1.96 2.06 2.17 2.28 2.40 2.51 2.63 2.76
  Optimistic 0.75 0.81 0.87 0.96 1.02 1.08 1.13 1.19 1.24 1.29 1.34 1.36 1.40 1.43 1.46 1.49 1.52 1.56 1.59 1.64 1.68
Maryland
PRC Baseline 167,604 173,442 179,602 186,405 193,883 200,603 207,059 213,243 219,336 225,864 231,929 237,641 243,086 248,363 253,714 259,176 264,570 270,123 275,425 280,999 286,560
  Optimistic 167,604 173,442 179,477 185,389 191,854 197,801 203,428 208,206 212,413 215,612 218,183 219,799 221,644 222,642 223,338 224,176 225,240 226,888 228,755 232,089 234,969
Expenditures per PRC ($) Baseline 3,658.13 3,808.95 3,946.76 4,083.42 4,223.85 4,364.92 4,508.33 4,655.65 4,808.18 4,965.36 5,127.33 5,294.37 5,466.66 5,644.57 5,828.26 6,017.93 6,213.78 6,415.99 6,624.79 6,840.38 7,062.99
  Optimistic 3,658.13 3,790.58 3,908.68 4,024.39 4,142.57 4,260.12 4,378.69 4,499.78 4,624.60 4,752.55 4,883.71 5,018.27 5,156.38 5,298.29 5,444.10 5,593.92 5,747.87 5,906.05 6,068.59 6,235.60 6,407.20
Total Expenditures (US$ Billions) Baseline 0.61 0.66 0.71 0.76 0.82 0.88 0.93 0.99 1.05 1.12 1.19 1.26 1.33 1.40 1.48 1.56 1.64 1.73 1.82 1.92 2.02
  Optimistic 0.61 0.66 0.70 0.75 0.79 0.84 0.89 0.94 0.98 1.02 1.07 1.10 1.14 1.18 1.22 1.25 1.29 1.34 1.39 1.45 1.51
Lost Productivity (US$ Billions) Baseline 3.56 3.91 4.31 4.72 5.12 5.56 6.00 6.45 6.92 7.41 7.90 8.41 8.92 9.45 9.99 10.56 11.14 11.76 12.38 13.04 13.73
  Optimistic 3.56 3.85 4.15 4.46 4.72 5.02 5.30 5.60 5.88 6.15 6.39 6.53 6.74 6.92 7.09 7.27 7.45 7.65 7.85 8.11 8.37
Massachusetts
PRC Baseline 182,371 188,861 193,748 198,811 204,693 209,859 214,734 219,256 223,732 228,617 233,005 237,054 240,859 244,515 248,267 252,139 255,967 259,943 263,706 267,694 271,647
  Optimistic 182,371 188,861 193,613 197,728 202,551 206,927 210,968 214,077 216,670 218,241 219,195 219,256 219,613 219,193 218,543 218,089 217,915 218,338 219,021 221,100 222,740
Expenditures per PRC ($) Baseline 4,483.22 4,658.81 4,818.93 4,977.45 5,140.06 5,303.14 5,468.66 5,638.42 5,813.91 5,994.46 6,180.22 6,371.48 6,568.46 6,771.52 6,980.87 7,196.69 7,419.17 7,648.54 7,885.00 8,128.77 8,380.07
  Optimistic 4,483.22 4,637.42 4,774.68 4,908.96 5,045.90 5,181.92 5,318.93 5,458.66 5,602.51 5,749.76 5,900.50 6,054.95 6,213.25 6,375.68 6,542.37 6,713.41 6,888.92 7,069.03 7,253.84 7,443.48 7,638.08
Total Expenditures (US$ Billions) Baseline 0.82 0.88 0.93 0.99 1.05 1.11 1.17 1.24 1.30 1.37 1.44 1.51 1.58 1.66 1.73 1.81 1.90 1.99 2.08 2.18 2.28
  Optimistic 0.82 0.88 0.92 0.97 1.02 1.07 1.12 1.17 1.21 1.25 1.29 1.33 1.36 1.40 1.43 1.46 1.50 1.54 1.59 1.65 1.70
Lost Productivity (US$ Billions) Baseline 3.67 4.04 4.40 4.77 5.12 5.51 5.89 6.28 6.69 7.11 7.52 7.94 8.37 8.81 9.27 9.74 10.22 10.72 11.23 11.78 12.34
  Optimistic 3.67 3.97 4.24 4.51 4.73 4.98 5.21 5.46 5.68 5.89 6.08 6.17 6.32 6.45 6.57 6.70 6.82 6.97 7.12 7.33 7.52
Michigan
PRC Baseline 258,010 266,598 273,896 283,515 293,543 302,088 309,929 317,060 323,989 331,406 338,110 344,297 350,094 355,641 361,265 366,863 372,331 377,888 383,021 388,392 393,516
  Optimistic 258,010 266,598 273,705 281,971 290,471 297,868 304,494 309,571 313,763 316,364 318,071 318,446 319,213 318,810 318,013 317,320 316,981 317,405 318,118 320,789 322,668
Expenditures per PRC ($) Baseline 3,773.92 3,908.10 4,030.03 4,150.38 4,273.46 4,396.54 4,521.11 4,648.51 4,779.85 4,914.60 5,052.85 5,194.80 5,340.59 5,490.46 5,644.55 5,802.96 5,965.81 6,133.24 6,305.37 6,482.32 6,664.24
  Optimistic 3,773.92 3,891.75 3,996.32 4,098.35 4,202.13 4,304.96 4,408.28 4,513.41 4,621.38 4,731.64 4,844.25 4,959.36 5,077.06 5,197.55 5,320.90 5,447.18 5,576.45 5,708.80 5,844.28 5,982.98 6,124.97
Total Expenditures (US$ Billions) Baseline 0.97 1.04 1.10 1.18 1.25 1.33 1.40 1.47 1.55 1.63 1.71 1.79 1.87 1.95 2.04 2.13 2.22 2.32 2.42 2.52 2.62
  Optimistic 0.97 1.04 1.09 1.16 1.22 1.28 1.34 1.40 1.45 1.50 1.54 1.58 1.62 1.66 1.69 1.73 1.77 1.81 1.86 1.92 1.98
Lost Productivity (US$ Billions) Baseline 5.63 6.17 6.73 7.35 7.94 8.56 9.18 9.80 10.45 11.11 11.78 12.45 13.13 13.82 14.54 15.27 16.02 16.80 17.59 18.42 19.26
  Optimistic 5.63 6.07 6.48 6.96 7.32 7.74 8.12 8.52 8.88 9.21 9.52 9.67 9.91 10.12 10.32 10.51 10.71 10.93 11.16 11.46 11.74
Minnesota
PRC Baseline 124,620 129,234 133,300 138,513 143,873 148,552 152,981 157,156 161,286 165,697 169,820 173,767 177,629 181,467 185,434 189,422 193,383 197,415 201,296 205,342 209,368
  Optimistic 124,620 129,234 133,207 137,759 142,367 146,476 150,299 153,444 156,195 158,176 159,755 160,721 161,961 162,674 163,233 163,842 164,635 165,818 167,186 169,601 171,674
Expenditures per PRC ($) Baseline 4,708.35 4,930.13 5,133.92 5,337.02 5,546.70 5,758.35 5,974.50 6,197.55 6,429.52 6,669.66 6,918.21 7,175.70 7,442.50 7,719.21 8,006.21 8,303.88 8,612.62 8,932.84 9,264.96 9,609.44 9,966.72
  Optimistic 4,708.35 4,903.11 5,077.64 5,249.38 5,425.50 5,601.38 5,779.50 5,962.10 6,151.04 6,345.48 6,545.54 6,751.60 6,963.88 7,182.83 7,408.67 7,641.61 7,881.87 8,129.69 8,385.30 8,648.95 8,920.88
Total Expenditures (US$ Billions) Baseline 0.59 0.64 0.68 0.74 0.80 0.86 0.91 0.97 1.04 1.11 1.17 1.25 1.32 1.40 1.48 1.57 1.67 1.76 1.86 1.97 2.09
  Optimistic 0.59 0.63 0.68 0.72 0.77 0.82 0.87 0.91 0.96 1.00 1.05 1.09 1.13 1.17 1.21 1.25 1.30 1.35 1.40 1.47 1.53
Lost Productivity (US$ Billions) Baseline 2.73 3.01 3.29 3.61 3.90 4.23 4.55 4.87 5.22 5.57 5.93 6.30 6.68 7.07 7.48 7.91 8.35 8.80 9.27 9.77 10.28
  Optimistic 2.73 2.95 3.17 3.41 3.60 3.82 4.02 4.24 4.43 4.62 4.79 4.89 5.04 5.18 5.31 5.44 5.58 5.73 5.88 6.08 6.27
Mississippi
PRC Baseline 92,013 95,202 97,855 102,492 106,527 109,817 112,854 115,641 118,345 121,180 123,759 126,147 128,425 130,588 132,766 134,978 137,199 139,498 141,657 143,920 146,133
  Optimistic 92,013 95,202 97,786 101,934 105,413 108,283 110,874 112,909 114,610 115,680 116,424 116,676 117,097 117,064 116,871 116,750 116,803 117,170 117,653 118,870 119,824
Expenditures per PRC ($) Baseline 3,214.43 3,370.88 3,514.86 3,658.54 3,807.07 3,957.18 4,110.66 4,269.24 4,434.36 4,605.49 4,782.84 4,966.79 5,157.60 5,355.75 5,561.51 5,775.18 5,997.05 6,227.45 6,466.70 6,715.15 6,973.13
  Optimistic 3,214.43 3,351.82 3,475.11 3,596.56 3,721.24 3,845.90 3,972.26 4,101.95 4,236.27 4,374.64 4,517.16 4,664.10 4,815.63 4,972.09 5,133.63 5,300.41 5,472.61 5,650.41 5,833.99 6,023.53 6,219.23
Total Expenditures (US$ Billions) Baseline 0.30 0.32 0.34 0.37 0.41 0.43 0.46 0.49 0.52 0.56 0.59 0.63 0.66 0.70 0.74 0.78 0.82 0.87 0.92 0.97 1.02
  Optimistic 0.30 0.32 0.34 0.37 0.39 0.42 0.44 0.46 0.49 0.51 0.53 0.54 0.56 0.58 0.60 0.62 0.64 0.66 0.69 0.72 0.75
Lost Productivity (US$ Billions) Baseline 1.97 2.17 2.37 2.62 2.85 3.08 3.31 3.54 3.78 4.03 4.27 4.52 4.77 5.03 5.30 5.57 5.86 6.15 6.45 6.77 7.09
  Optimistic 1.97 2.13 2.28 2.48 2.63 2.78 2.93 3.08 3.22 3.34 3.46 3.51 3.61 3.69 3.76 3.84 3.91 4.00 4.09 4.21 4.32
Missouri
PRC Baseline 137,556 141,832 145,861 151,780 157,490 162,261 166,708 170,776 174,712 178,872 182,655 186,200 189,557 192,820 196,168 199,544 202,927 206,392 209,690 213,167 216,569
  Optimistic 137,556 141,832 145,759 150,953 155,841 159,995 163,785 166,743 169,198 170,753 171,829 172,219 172,837 172,851 172,682 172,596 172,761 173,358 174,158 176,064 177,578
Expenditures per PRC ($) Baseline 4,510.48 4,704.52 4,882.12 5,058.52 5,240.03 5,422.64 5,608.54 5,799.78 5,998.04 6,202.64 6,413.75 6,631.77 6,856.96 7,089.81 7,330.55 7,579.47 7,836.85 8,102.96 8,378.11 8,662.61 8,956.76
  Optimistic 4,510.48 4,680.88 4,833.06 4,982.35 5,135.02 5,287.05 5,440.60 5,597.59 5,759.60 5,925.88 6,096.52 6,271.80 6,451.90 6,637.17 6,827.76 7,023.82 7,225.52 7,433.00 7,646.44 7,866.02 8,091.89
Total Expenditures (US$ Billions) Baseline 0.62 0.67 0.71 0.77 0.83 0.88 0.93 0.99 1.05 1.11 1.17 1.23 1.30 1.37 1.44 1.51 1.59 1.67 1.76 1.85 1.94
  Optimistic 0.62 0.66 0.70 0.75 0.80 0.85 0.89 0.93 0.97 1.01 1.05 1.08 1.12 1.15 1.18 1.21 1.25 1.29 1.33 1.38 1.44
Lost Productivity (US$ Billions) Baseline 2.96 3.24 3.53 3.89 4.21 4.55 4.88 5.22 5.57 5.94 6.30 6.66 7.03 7.42 7.81 8.22 8.64 9.08 9.53 10.00 10.49
  Optimistic 2.96 3.18 3.40 3.68 3.88 4.11 4.32 4.54 4.74 4.92 5.09 5.18 5.31 5.44 5.55 5.66 5.78 5.91 6.05 6.23 6.40
Montana
PRC Baseline 23,004 23,877 24,643 25,550 26,460 27,250 27,999 28,720 29,434 30,190 30,900 31,596 32,273 32,936 33,624 34,324 34,999 35,670 36,293 36,924 37,527
  Optimistic 23,004 23,877 24,626 25,411 26,183 26,869 27,508 28,041 28,505 28,819 29,069 29,223 29,426 29,525 29,599 29,689 29,796 29,961 30,143 30,497 30,771
Expenditures per PRC ($) Baseline 3,275.46 3,426.49 3,565.13 3,703.19 3,845.61 3,989.25 4,135.83 4,286.97 4,444.04 4,606.51 4,774.56 4,948.51 5,128.61 5,315.26 5,508.71 5,709.20 5,916.98 6,132.33 6,355.52 6,586.82 6,826.55
  Optimistic 3,275.46 3,408.09 3,526.84 3,643.61 3,763.27 3,882.69 4,003.54 4,127.36 4,255.40 4,387.07 4,522.47 4,661.83 4,805.31 4,953.20 5,105.65 5,262.79 5,424.76 5,591.72 5,763.82 5,941.21 6,124.07
Total Expenditures (US$ Billions) Baseline 0.08 0.08 0.09 0.09 0.10 0.11 0.12 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 0.26
  Optimistic 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.19
Lost Productivity (US$ Billions) Baseline 0.45 0.49 0.54 0.59 0.64 0.69 0.75 0.80 0.85 0.91 0.97 1.03 1.09 1.15 1.22 1.29 1.35 1.43 1.50 1.57 1.65
  Optimistic 0.45 0.48 0.52 0.56 0.59 0.63 0.66 0.69 0.73 0.76 0.78 0.80 0.82 0.84 0.87 0.89 0.91 0.93 0.95 0.98 1.01
Nebraska
PRC Baseline 42,249 43,509 44,596 45,725 47,008 48,088 49,123 50,067 50,982 51,973 52,888 53,755 54,575 55,377 56,211 57,049 57,874 58,703 59,482 60,288 61,081
  Optimistic 42,249 43,509 44,565 45,476 46,516 47,416 48,261 48,884 49,373 49,614 49,754 49,719 49,761 49,642 49,481 49,345 49,270 49,307 49,403 49,794 50,084
Expenditures per PRC ($) Baseline 4,381.81 4,591.30 4,783.93 4,976.03 5,174.46 5,374.86 5,579.64 5,791.07 6,011.08 6,238.96 6,474.95 6,719.55 6,973.14 7,236.29 7,509.37 7,792.75 8,086.83 8,392.01 8,708.71 9,037.35 9,378.40
  Optimistic 4,381.81 4,565.78 4,730.74 4,893.15 5,059.77 5,226.26 5,394.94 5,567.95 5,747.05 5,931.44 6,121.25 6,316.84 6,518.43 6,726.45 6,941.11 7,162.63 7,391.21 7,627.08 7,870.48 8,121.66 8,380.84
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.23 0.24 0.26 0.27 0.29 0.31 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.47 0.49 0.52 0.54 0.57
  Optimistic 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.38 0.39 0.40 0.42
Lost Productivity (US$ Billions) Baseline 0.93 1.01 1.10 1.19 1.28 1.37 1.46 1.55 1.65 1.75 1.85 1.95 2.05 2.16 2.27 2.38 2.50 2.62 2.74 2.86 3.00
  Optimistic 0.93 0.99 1.06 1.13 1.18 1.24 1.29 1.35 1.40 1.45 1.49 1.51 1.55 1.58 1.61 1.64 1.67 1.70 1.74 1.78 1.83
Nevada
PRC Baseline 58,741 61,531 64,778 67,857 71,359 74,758 78,210 81,684 85,222 88,955 92,615 96,256 99,913 103,574 107,336 111,243 115,239 119,364 123,450 127,717 132,030
  Optimistic 58,741 61,531 64,733 67,487 70,612 73,713 76,839 79,755 82,532 84,917 87,126 89,029 91,100 92,848 94,485 96,220 98,108 100,259 102,532 105,487 108,260
Expenditures per PRC ($) Baseline 3,036.31 3,224.55 3,399.98 3,577.01 3,761.98 3,950.92 4,146.12 4,349.84 4,564.14 4,788.50 5,023.38 5,269.47 5,527.33 5,797.82 6,081.54 6,379.15 6,691.32 7,018.77 7,362.24 7,722.52 8,100.43
  Optimistic 3,036.31 3,201.61 3,351.61 3,500.82 3,655.40 3,811.38 3,970.89 4,136.02 4,308.54 4,487.80 4,674.03 4,867.69 5,069.13 5,278.91 5,497.36 5,724.86 5,961.77 6,208.49 6,465.41 6,732.97 7,011.60
Total Expenditures (US$ Billions) Baseline 0.18 0.20 0.22 0.24 0.27 0.30 0.32 0.36 0.39 0.43 0.47 0.51 0.55 0.60 0.65 0.71 0.77 0.84 0.91 0.99 1.07
  Optimistic 0.18 0.20 0.22 0.24 0.26 0.28 0.31 0.33 0.36 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.58 0.62 0.66 0.71 0.76
Lost Productivity (US$ Billions) Baseline 1.11 1.24 1.38 1.53 1.68 1.85 2.02 2.21 2.40 2.61 2.82 3.04 3.27 3.52 3.78 4.05 4.34 4.64 4.96 5.29 5.65
  Optimistic 1.11 1.21 1.33 1.45 1.55 1.67 1.79 1.92 2.04 2.17 2.28 2.37 2.48 2.58 2.68 2.79 2.90 3.02 3.14 3.29 3.44
New Hampshire
PRC Baseline 35,625 36,934 38,204 39,927 41,596 43,053 44,440 45,742 47,054 48,514 49,889 51,185 52,426 53,643 54,906 56,198 57,468 58,759 60,005 61,309 62,604
  Optimistic 35,625 36,934 38,177 39,710 41,161 42,452 43,661 44,662 45,569 46,312 46,932 47,342 47,802 48,087 48,333 48,609 48,925 49,354 49,837 50,638 51,333
Expenditures per PRC ($) Baseline 3,363.34 3,517.27 3,658.54 3,799.18 3,944.22 4,090.46 4,239.65 4,393.45 4,553.24 4,718.48 4,889.35 5,066.17 5,249.20 5,438.84 5,635.33 5,838.92 6,049.87 6,268.43 6,494.90 6,729.54 6,972.66
  Optimistic 3,363.34 3,498.52 3,619.53 3,738.48 3,860.35 3,981.96 4,104.99 4,231.02 4,361.31 4,495.26 4,632.98 4,774.70 4,920.57 5,070.90 5,225.82 5,385.48 5,550.01 5,719.57 5,894.31 6,074.39 6,259.97
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.21 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.44
  Optimistic 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32
Lost Productivity (US$ Billions) Baseline 0.72 0.79 0.87 0.96 1.04 1.13 1.22 1.31 1.41 1.51 1.61 1.71 1.82 1.93 2.05 2.17 2.29 2.42 2.55 2.69 2.84
  Optimistic 0.72 0.78 0.83 0.91 0.96 1.02 1.08 1.14 1.19 1.25 1.30 1.33 1.37 1.41 1.45 1.49 1.53 1.57 1.62 1.67 1.73
New Jersey
PRC Baseline 247,180 255,739 263,247 270,081 278,285 285,620 292,517 299,046 305,583 312,527 318,745 324,449 329,920 335,111 340,398 345,844 351,262 356,938 362,341 368,094 373,822
  Optimistic 247,180 255,739 263,064 268,610 275,373 281,629 287,388 291,983 295,938 298,342 299,853 300,089 300,819 300,406 299,644 299,140 299,044 299,808 300,942 304,025 306,520
Expenditures per PRC ($) Baseline 3,473.85 3,605.47 3,725.34 3,843.88 3,965.35 4,087.06 4,210.46 4,336.89 4,467.46 4,601.67 4,739.61 4,881.49 5,027.48 5,177.83 5,332.67 5,492.15 5,656.40 5,825.56 5,999.77 6,179.20 6,363.99
  Optimistic 3,473.85 3,589.43 3,692.20 3,792.65 3,894.99 3,996.56 4,098.78 4,202.94 4,310.08 4,419.66 4,531.74 4,646.49 4,764.00 4,884.48 5,008.01 5,134.66 5,264.51 5,397.65 5,534.16 5,674.12 5,817.61
Total Expenditures (US$ Billions) Baseline 0.86 0.92 0.98 1.04 1.10 1.17 1.23 1.30 1.37 1.44 1.51 1.58 1.66 1.74 1.82 1.90 1.99 2.08 2.17 2.27 2.38
  Optimistic 0.86 0.92 0.97 1.02 1.07 1.13 1.18 1.23 1.28 1.32 1.36 1.39 1.43 1.47 1.50 1.54 1.57 1.62 1.67 1.73 1.78
Lost Productivity (US$ Billions) Baseline 4.96 5.46 5.96 6.45 6.93 7.46 7.99 8.52 9.08 9.66 10.23 10.81 11.40 12.00 12.63 13.28 13.94 14.64 15.35 16.11 16.89
  Optimistic 4.96 5.36 5.74 6.11 6.40 6.74 7.06 7.40 7.72 8.00 8.26 8.39 8.60 8.78 8.95 9.13 9.31 9.51 9.73 10.01 10.29
New Mexico
PRC Baseline 41,466 43,074 44,567 45,786 47,239 48,547 49,853 51,122 52,384 53,726 54,983 56,203 57,382 58,521 59,668 60,818 61,936 63,058 64,104 65,184 66,213
  Optimistic 41,466 43,074 44,535 45,537 46,744 47,869 48,979 49,915 50,731 51,287 51,724 51,983 52,320 52,460 52,524 52,605 52,729 52,965 53,241 53,838 54,292
Expenditures per PRC ($) Baseline 2,486.95 2,592.58 2,689.20 2,785.13 2,883.79 2,983.00 3,083.96 3,187.77 3,295.35 3,406.33 3,520.79 3,638.94 3,760.93 3,887.01 4,017.31 4,151.99 4,291.18 4,435.03 4,583.71 4,737.37 4,896.18
  Optimistic 2,486.95 2,579.71 2,662.50 2,743.70 2,826.70 2,909.32 2,992.73 3,077.99 3,165.94 3,256.17 3,348.74 3,443.79 3,541.42 3,641.82 3,745.06 3,851.23 3,960.41 4,072.68 4,188.14 4,306.87 4,428.97
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.32
  Optimistic 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.22 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.82 0.90 0.99 1.08 1.16 1.25 1.34 1.43 1.53 1.63 1.74 1.84 1.95 2.06 2.17 2.29 2.41 2.53 2.66 2.79 2.93
  Optimistic 0.82 0.89 0.96 1.02 1.07 1.13 1.18 1.25 1.30 1.36 1.40 1.43 1.47 1.51 1.54 1.58 1.61 1.65 1.69 1.74 1.78
New York
PRC Baseline 505,965 520,074 533,349 545,113 559,326 571,603 583,089 593,894 604,523 615,743 625,667 634,761 643,396 651,288 659,165 667,193 675,021 683,349 690,873 698,911 706,849
  Optimistic 505,965 520,074 532,977 542,145 553,473 563,617 572,863 579,866 585,443 587,796 588,584 587,102 586,643 583,839 580,247 577,092 574,674 573,975 573,805 577,261 579,590
Expenditures per PRC ($) Baseline 3,943.51 4,096.52 4,236.00 4,374.04 4,515.60 4,657.53 4,801.54 4,949.20 5,101.79 5,258.75 5,420.19 5,586.36 5,757.45 5,933.78 6,115.51 6,302.81 6,495.84 6,694.79 6,899.82 7,111.14 7,328.93
  Optimistic 3,943.51 4,077.87 4,197.44 4,314.39 4,433.62 4,552.02 4,671.25 4,792.82 4,917.94 5,045.99 5,177.04 5,311.29 5,448.85 5,589.97 5,734.75 5,883.27 6,035.64 6,191.96 6,352.33 6,516.85 6,685.63
Total Expenditures (US$ Billions) Baseline 2.00 2.13 2.26 2.38 2.53 2.66 2.80 2.94 3.08 3.24 3.39 3.55 3.70 3.86 4.03 4.21 4.38 4.57 4.77 4.97 5.18
  Optimistic 2.00 2.12 2.24 2.34 2.45 2.57 2.68 2.78 2.88 2.97 3.05 3.12 3.20 3.26 3.33 3.40 3.47 3.55 3.64 3.76 3.87
Lost Productivity (US$ Billions) Baseline 10.16 11.10 12.09 13.03 13.95 14.95 15.94 16.95 18.00 19.06 20.12 21.18 22.27 23.37 24.50 25.66 26.83 28.07 29.31 30.62 31.98
  Optimistic 10.16 10.91 11.64 12.34 12.87 13.51 14.09 14.73 15.30 15.80 16.26 16.45 16.81 17.11 17.38 17.65 17.92 18.25 18.58 19.05 19.49
North Carolina
PRC Baseline 214,551 223,951 232,459 241,636 251,761 261,031 270,147 279,006 287,900 297,313 306,278 314,903 323,323 331,629 340,224 349,032 357,926 367,067 376,060 385,517 395,031
  Optimistic 214,551 223,951 232,297 240,320 249,126 257,384 265,410 272,416 278,814 283,818 288,125 291,260 294,803 297,285 299,491 301,897 304,718 308,316 312,337 318,415 323,911
Expenditures per PRC ($) Baseline 3,415.30 3,595.66 3,762.29 3,929.16 4,102.23 4,277.72 4,457.74 4,644.33 4,839.22 5,041.86 5,252.51 5,471.69 5,699.77 5,937.36 6,184.85 6,442.66 6,711.22 6,990.97 7,282.38 7,585.94 7,902.15
  Optimistic 3,415.30 3,573.68 3,716.30 3,857.23 4,002.31 4,147.78 4,295.65 4,447.80 4,605.84 4,769.07 4,937.64 5,111.91 5,292.11 5,478.65 5,671.78 5,871.71 6,078.69 6,292.96 6,514.79 6,744.44 6,982.18
Total Expenditures (US$ Billions) Baseline 0.73 0.81 0.87 0.95 1.03 1.12 1.20 1.30 1.39 1.50 1.61 1.72 1.84 1.97 2.10 2.25 2.40 2.57 2.74 2.92 3.12
  Optimistic 0.73 0.80 0.86 0.93 1.00 1.07 1.14 1.21 1.28 1.35 1.42 1.49 1.56 1.63 1.70 1.77 1.85 1.94 2.03 2.15 2.26
Lost Productivity (US$ Billions) Baseline 4.43 4.92 5.43 5.96 6.48 7.05 7.64 8.24 8.87 9.53 10.20 10.89 11.60 12.33 13.10 13.91 14.74 15.62 16.53 17.50 18.51
  Optimistic 4.43 4.83 5.23 5.64 5.98 6.38 6.76 7.16 7.55 7.91 8.25 8.47 8.77 9.04 9.31 9.58 9.86 10.17 10.48 10.89 11.28
North Dakota
PRC Baseline 14,548 14,989 15,315 15,904 16,387 16,757 17,097 17,402 17,692 17,989 18,262 18,517 18,763 19,005 19,268 19,531 19,784 20,039 20,272 20,503 20,720
  Optimistic 14,548 14,989 15,304 15,817 16,216 16,523 16,797 16,991 17,134 17,173 17,180 17,127 17,108 17,037 16,961 16,893 16,843 16,832 16,837 16,934 16,989
Expenditures per PRC ($) Baseline 4,875.60 5,060.72 5,229.33 5,396.09 5,566.98 5,738.21 5,911.83 6,089.74 6,273.47 6,462.34 6,656.47 6,856.17 7,061.65 7,273.28 7,491.26 7,715.77 7,947.01 8,185.18 8,430.49 8,683.15 8,943.38
  Optimistic 4,875.60 5,038.17 5,182.72 5,324.02 5,468.00 5,610.89 5,754.71 5,901.26 6,052.01 6,206.22 6,363.94 6,525.43 6,690.81 6,860.38 7,034.25 7,212.53 7,395.33 7,582.75 7,774.93 7,971.98 8,174.02
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.19
  Optimistic 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.32 0.35 0.38 0.42 0.45 0.48 0.51 0.54 0.57 0.61 0.64 0.67 0.71 0.74 0.78 0.82 0.86 0.90 0.94 0.98 1.02
  Optimistic 0.32 0.34 0.36 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 0.58 0.59 0.61 0.62
Ohio
PRC Baseline 274,719 282,592 289,518 300,984 311,563 320,032 327,483 334,115 340,570 347,724 354,064 359,812 365,136 370,136 375,249 380,377 385,375 390,541 395,255 400,264 405,115
  Optimistic 274,719 282,592 289,316 299,345 308,302 315,561 321,740 326,223 329,821 331,941 333,079 332,796 332,928 331,804 330,323 329,009 328,086 328,032 328,279 330,595 332,180
Expenditures per PRC ($) Baseline 4,333.89 4,500.43 4,652.19 4,802.34 4,956.26 5,110.55 5,267.05 5,427.47 5,593.21 5,763.63 5,938.87 6,119.19 6,304.80 6,496.04 6,693.08 6,896.10 7,105.28 7,320.80 7,542.85 7,771.65 8,007.38
  Optimistic 4,333.89 4,480.14 4,610.24 4,737.45 4,867.12 4,995.84 5,125.44 5,257.55 5,393.49 5,532.57 5,674.88 5,820.62 5,969.93 6,123.06 6,280.12 6,441.21 6,606.43 6,775.89 6,949.70 7,127.96 7,310.80
Total Expenditures (US$ Billions) Baseline 1.19 1.27 1.35 1.45 1.54 1.64 1.72 1.81 1.90 2.00 2.10 2.20 2.30 2.40 2.51 2.62 2.74 2.86 2.98 3.11 3.24
  Optimistic 1.19 1.27 1.33 1.42 1.50 1.58 1.65 1.72 1.78 1.84 1.89 1.94 1.99 2.03 2.07 2.12 2.17 2.22 2.28 2.36 2.43
Lost Productivity (US$ Billions) Baseline 5.92 6.47 7.04 7.73 8.35 8.99 9.62 10.24 10.89 11.56 12.23 12.90 13.58 14.27 14.98 15.71 16.45 17.23 18.01 18.83 19.67
  Optimistic 5.92 6.36 6.77 7.31 7.70 8.12 8.50 8.90 9.26 9.59 9.89 10.02 10.25 10.45 10.63 10.81 11.00 11.21 11.42 11.72 12.00
Oklahoma
PRC Baseline 98,101 100,889 103,653 106,621 109,912 112,725 115,469 118,016 120,478 123,104 125,471 127,689 129,800 131,860 133,988 136,198 138,420 140,702 142,869 145,167 147,443
  Optimistic 98,101 100,889 103,580 106,041 108,761 111,150 113,444 115,228 116,675 117,516 118,034 118,102 118,351 118,205 117,946 117,805 117,843 118,182 118,660 119,900 120,898
Expenditures per PRC ($) Baseline 3,190.26 3,327.33 3,452.79 3,577.39 3,705.60 3,834.58 3,965.88 4,100.93 4,240.95 4,385.44 4,534.52 4,688.47 4,847.48 5,011.88 5,181.86 5,357.61 5,539.31 5,727.18 5,921.42 6,122.25 6,329.88
  Optimistic 3,190.26 3,310.63 3,418.13 3,523.59 3,631.42 3,738.81 3,847.26 3,958.13 4,072.56 4,189.99 4,310.49 4,434.27 4,561.45 4,692.27 4,826.85 4,965.29 5,107.69 5,254.19 5,404.88 5,559.89 5,719.36
Total Expenditures (US$ Billions) Baseline 0.31 0.34 0.36 0.38 0.41 0.43 0.46 0.48 0.51 0.54 0.57 0.60 0.63 0.66 0.69 0.73 0.77 0.81 0.85 0.89 0.93
  Optimistic 0.31 0.33 0.35 0.37 0.39 0.42 0.44 0.46 0.48 0.49 0.51 0.52 0.54 0.55 0.57 0.58 0.60 0.62 0.64 0.67 0.69
Lost Productivity (US$ Billions) Baseline 2.00 2.18 2.39 2.59 2.79 3.00 3.22 3.44 3.66 3.89 4.12 4.36 4.59 4.84 5.09 5.35 5.62 5.91 6.20 6.50 6.81
  Optimistic 2.00 2.15 2.30 2.45 2.58 2.72 2.85 2.99 3.12 3.23 3.34 3.39 3.47 3.55 3.62 3.69 3.76 3.84 3.93 4.04 4.15
Oregon
PRC Baseline 89,978 91,948 94,886 97,644 100,894 103,873 106,872 109,805 112,800 116,099 119,241 122,310 125,384 128,433 131,589 134,856 138,097 141,358 144,498 147,772 151,010
  Optimistic 89,978 91,948 94,820 97,112 99,838 102,422 104,998 107,211 109,239 110,829 112,173 113,127 114,324 115,132 115,834 116,645 117,568 118,733 120,013 122,051 123,823
Expenditures per PRC ($) Baseline 3,156.83 3,305.63 3,442.37 3,578.65 3,719.35 3,861.38 4,006.43 4,156.11 4,311.78 4,472.94 4,639.75 4,812.57 4,991.63 5,177.35 5,369.98 5,569.79 5,777.02 5,991.97 6,214.91 6,446.15 6,685.99
  Optimistic 3,156.83 3,287.50 3,404.61 3,519.85 3,638.02 3,756.05 3,875.57 3,998.10 4,124.90 4,255.38 4,389.65 4,527.94 4,670.40 4,817.35 4,968.93 5,125.27 5,286.54 5,452.87 5,624.44 5,801.41 5,983.95
Total Expenditures (US$ Billions) Baseline 0.28 0.30 0.33 0.35 0.38 0.40 0.43 0.46 0.49 0.52 0.55 0.59 0.63 0.66 0.71 0.75 0.80 0.85 0.90 0.95 1.01
  Optimistic 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.58 0.60 0.62 0.65 0.68 0.71 0.74
Lost Productivity (US$ Billions) Baseline 1.73 1.88 2.07 2.25 2.42 2.62 2.82 3.02 3.24 3.47 3.70 3.94 4.19 4.45 4.72 5.00 5.30 5.60 5.91 6.25 6.59
  Optimistic 1.73 1.85 1.99 2.13 2.24 2.37 2.49 2.63 2.76 2.88 2.99 3.06 3.17 3.26 3.35 3.44 3.54 3.64 3.75 3.88 4.01
Pennsylvania
PRC Baseline 346,063 356,246 365,078 376,270 387,971 397,771 406,687 414,703 422,551 431,135 438,778 445,692 452,174 458,428 464,955 471,604 478,105 484,724 490,889 497,432 503,790
  Optimistic 346,063 356,246 364,823 374,221 383,911 392,214 399,555 404,907 409,215 411,566 412,772 412,229 412,289 410,953 409,289 407,917 407,031 407,141 407,708 410,851 413,090
Expenditures per PRC ($) Baseline 3,797.13 3,929.16 4,049.06 4,167.31 4,288.17 4,408.96 4,531.13 4,656.01 4,784.66 4,916.58 5,051.84 5,190.64 5,333.11 5,479.49 5,629.88 5,784.41 5,943.17 6,106.29 6,273.89 6,446.09 6,623.01
  Optimistic 3,797.13 3,913.08 4,015.90 4,116.17 4,218.12 4,319.06 4,420.45 4,523.55 4,629.38 4,737.40 4,847.66 4,960.32 5,075.45 5,193.25 5,313.79 5,437.13 5,563.33 5,692.45 5,824.58 5,959.77 6,098.10
Total Expenditures (US$ Billions) Baseline 1.31 1.40 1.48 1.57 1.66 1.75 1.84 1.93 2.02 2.12 2.22 2.31 2.41 2.51 2.62 2.73 2.84 2.96 3.08 3.21 3.34
  Optimistic 1.31 1.39 1.47 1.54 1.62 1.69 1.77 1.83 1.89 1.95 2.00 2.04 2.09 2.13 2.17 2.22 2.26 2.32 2.37 2.45 2.52
Lost Productivity (US$ Billions) Baseline 6.94 7.59 8.27 9.00 9.69 10.42 11.14 11.87 12.62 13.39 14.16 14.93 15.71 16.51 17.35 18.21 19.08 19.99 20.91 21.88 22.88
  Optimistic 6.94 7.46 7.96 8.52 8.94 9.42 9.85 10.31 10.72 11.10 11.44 11.59 11.85 12.08 12.30 12.52 12.74 13.00 13.25 13.61 13.94
Rhode Island
PRC Baseline 31,171 32,135 32,999 33,811 34,775 35,629 36,432 37,188 37,938 38,746 39,461 40,125 40,753 41,346 41,966 42,596 43,227 43,882 44,481 45,102 45,709
  Optimistic 31,171 32,135 32,976 33,627 34,411 35,131 35,793 36,310 36,740 36,987 37,122 37,112 37,158 37,064 36,942 36,844 36,801 36,858 36,944 37,251 37,480
Expenditures per PRC ($) Baseline 3,709.03 3,865.83 4,009.24 4,151.60 4,297.98 4,445.17 4,594.93 4,748.89 4,908.42 5,072.95 5,242.63 5,417.75 5,598.54 5,785.35 5,978.41 6,177.90 6,384.05 6,597.08 6,817.22 7,044.70 7,279.78
  Optimistic 3,709.03 3,846.73 3,969.62 4,090.12 4,213.27 4,335.86 4,459.60 4,586.06 4,716.50 4,850.31 4,987.55 5,128.47 5,273.19 5,421.99 5,574.99 5,732.31 5,894.07 6,060.39 6,231.41 6,407.25 6,588.05
Total Expenditures (US$ Billions) Baseline 0.12 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 0.26 0.28 0.29 0.30 0.32 0.33
  Optimistic 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.24 0.25
Lost Productivity (US$ Billions) Baseline 0.62 0.68 0.75 0.81 0.87 0.93 1.00 1.06 1.13 1.20 1.27 1.34 1.41 1.48 1.56 1.64 1.72 1.80 1.89 1.97 2.07
  Optimistic 0.62 0.67 0.72 0.76 0.80 0.84 0.88 0.92 0.96 0.99 1.02 1.04 1.06 1.09 1.11 1.13 1.15 1.17 1.20 1.23 1.26
South Carolina
PRC Baseline 118,600 123,504 128,007 133,768 139,589 144,714 149,651 154,391 159,059 163,933 168,492 172,824 177,009 181,046 185,145 189,304 193,408 197,579 201,552 205,693 209,751
  Optimistic 118,600 123,504 127,917 133,039 138,128 142,693 147,027 150,744 154,039 156,492 158,506 159,848 161,395 162,297 162,979 163,739 164,656 165,955 167,399 169,891 171,988
Expenditures per PRC ($) Baseline 3,404.85 3,573.75 3,729.32 3,884.69 4,045.42 4,207.98 4,374.33 4,546.31 4,725.52 4,911.39 5,104.14 5,304.20 5,511.89 5,727.71 5,951.98 6,185.03 6,427.21 6,678.87 6,940.38 7,212.13 7,494.52
  Optimistic 3,404.85 3,553.17 3,686.37 3,817.68 3,952.56 4,087.51 4,224.38 4,364.94 4,510.62 4,660.78 4,815.53 4,975.18 5,139.91 5,310.10 5,485.93 5,667.58 5,855.24 6,049.12 6,249.42 6,456.34 6,670.12
Total Expenditures (US$ Billions) Baseline 0.40 0.44 0.48 0.52 0.56 0.61 0.65 0.70 0.75 0.81 0.86 0.92 0.98 1.04 1.10 1.17 1.24 1.32 1.40 1.48 1.57
  Optimistic 0.40 0.44 0.47 0.51 0.55 0.58 0.62 0.66 0.69 0.73 0.76 0.80 0.83 0.86 0.89 0.93 0.96 1.00 1.05 1.10 1.15
Lost Productivity (US$ Billions) Baseline 2.47 2.73 3.01 3.32 3.62 3.94 4.27 4.60 4.94 5.30 5.66 6.02 6.40 6.79 7.19 7.60 8.03 8.47 8.93 9.41 9.90
  Optimistic 2.47 2.69 2.90 3.15 3.34 3.56 3.77 4.00 4.20 4.40 4.58 4.68 4.84 4.98 5.11 5.24 5.37 5.52 5.66 5.85 6.04
South Dakota
PRC Baseline 20,747 21,404 21,961 22,780 23,521 24,114 24,663 25,159 25,638 26,134 26,597 27,043 27,469 27,889 28,328 28,769 29,205 29,638 30,047 30,461 30,856
  Optimistic 20,747 21,404 21,946 22,656 23,274 23,777 24,231 24,565 24,829 24,948 25,021 25,012 25,046 25,001 24,936 24,884 24,864 24,894 24,956 25,159 25,301
Expenditures per PRC ($) Baseline 4,646.56 4,873.15 5,081.70 5,289.83 5,504.99 5,722.47 5,944.85 6,174.62 6,413.90 6,661.90 6,918.94 7,185.54 7,462.13 7,749.37 8,047.66 8,357.44 8,679.14 9,013.22 9,360.16 9,720.45 10,094.62
  Optimistic 4,646.56 4,845.55 5,024.12 5,200.05 5,380.66 5,561.26 5,744.33 5,932.23 6,126.87 6,327.37 6,533.91 6,746.86 6,966.48 7,193.24 7,427.39 7,669.16 7,918.81 8,176.57 8,442.73 8,717.55 9,001.32
Total Expenditures (US$ Billions) Baseline 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.25 0.27 0.28 0.30 0.31
  Optimistic 0.10 0.10 0.11 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.23
Lost Productivity (US$ Billions) Baseline 0.44 0.48 0.53 0.58 0.62 0.67 0.72 0.76 0.81 0.86 0.91 0.96 1.01 1.06 1.12 1.17 1.23 1.29 1.35 1.42 1.48
  Optimistic 0.44 0.48 0.51 0.55 0.57 0.61 0.63 0.66 0.69 0.71 0.73 0.74 0.76 0.78 0.79 0.81 0.82 0.84 0.86 0.88 0.90
Tennessee
PRC Baseline 193,303 201,176 208,023 217,058 226,070 233,879 241,346 248,411 255,348 262,705 269,580 276,120 282,362 288,386 294,567 300,856 307,209 313,693 319,916 326,416 332,846
  Optimistic 193,303 201,176 207,878 215,876 223,704 230,611 237,114 242,544 247,289 250,781 253,602 255,388 257,455 258,521 259,300 260,227 261,540 263,485 265,706 269,601 272,922
Expenditures per PRC ($) Baseline 3,895.24 4,063.04 4,216.64 4,369.20 4,526.19 4,684.15 4,844.95 5,010.38 5,181.89 5,358.90 5,541.54 5,730.17 5,925.02 6,126.50 6,334.82 6,550.23 6,772.96 7,003.27 7,241.40 7,487.64 7,742.25
  Optimistic 3,895.24 4,042.59 4,174.20 4,303.32 4,435.36 4,566.87 4,699.68 4,835.48 4,975.63 5,119.47 5,267.09 5,418.74 5,574.55 5,734.85 5,899.76 6,069.41 6,243.94 6,423.48 6,608.19 6,798.21 6,993.70
Total Expenditures (US$ Billions) Baseline 0.75 0.82 0.88 0.95 1.02 1.10 1.17 1.24 1.32 1.41 1.49 1.58 1.67 1.77 1.87 1.97 2.08 2.20 2.32 2.44 2.58
  Optimistic 0.75 0.81 0.87 0.93 0.99 1.05 1.11 1.17 1.23 1.28 1.34 1.38 1.44 1.48 1.53 1.58 1.63 1.69 1.76 1.83 1.91
Lost Productivity (US$ Billions) Baseline 4.00 4.43 4.87 5.37 5.84 6.34 6.84 7.36 7.89 8.45 9.01 9.58 10.16 10.76 11.38 12.03 12.69 13.39 14.11 14.86 15.65
  Optimistic 4.00 4.35 4.68 5.08 5.39 5.73 6.05 6.40 6.71 7.01 7.28 7.44 7.67 7.88 8.08 8.28 8.48 8.71 8.94 9.25 9.53
Texas
PRC Baseline 586,713 612,000 636,066 657,574 682,615 705,873 729,548 752,852 776,328 801,278 825,212 848,713 872,030 895,195 919,145 944,098 969,369 995,621 1,021,491 1,048,782 1,076,299
  Optimistic 586,713 612,000 635,622 653,993 675,471 696,011 716,754 735,069 751,825 764,909 776,302 784,990 795,110 802,487 809,101 816,603 825,265 836,266 848,399 866,235 882,526
Expenditures per PRC ($) Baseline 3,399.10 3,554.84 3,697.77 3,840.08 3,986.83 4,134.82 4,285.79 4,441.44 4,603.15 4,770.39 4,943.32 5,122.29 5,307.55 5,499.51 5,698.41 5,904.51 6,118.05 6,339.33 6,568.60 6,806.17 7,052.33
  Optimistic 3,399.10 3,535.86 3,658.30 3,778.66 3,901.98 4,025.03 4,149.53 4,277.06 4,408.91 4,544.48 4,683.85 4,827.29 4,974.93 5,127.08 5,283.89 5,445.50 5,612.05 5,783.69 5,960.59 6,142.89 6,330.77
Total Expenditures (US$ Billions) Baseline 1.99 2.18 2.35 2.53 2.72 2.92 3.13 3.34 3.57 3.82 4.08 4.35 4.63 4.92 5.24 5.57 5.93 6.31 6.71 7.14 7.59
  Optimistic 1.99 2.16 2.33 2.47 2.64 2.80 2.97 3.14 3.31 3.48 3.64 3.79 3.96 4.11 4.28 4.45 4.63 4.84 5.06 5.32 5.59
Lost Productivity (US$ Billions) Baseline 12.18 13.51 14.92 16.27 17.61 19.10 20.64 22.24 23.93 25.68 27.47 29.32 31.24 33.24 35.35 37.56 39.86 42.29 44.81 47.50 50.31
  Optimistic 12.18 13.27 14.36 15.40 16.25 17.26 18.26 19.34 20.35 21.31 22.22 22.80 23.62 24.37 25.10 25.86 26.65 27.52 28.41 29.55 30.66
Utah
PRC Baseline 51,693 53,604 55,605 57,354 59,417 61,339 63,285 65,148 67,024 69,050 71,021 72,960 74,905 76,858 78,904 81,037 83,209 85,450 87,650 89,963 92,282
  Optimistic 51,693 53,604 55,566 57,042 58,795 60,482 62,175 63,610 64,908 65,916 66,811 67,482 68,298 68,898 69,457 70,094 70,840 71,773 72,798 74,305 75,668
Expenditures per PRC ($) Baseline 2,530.85 2,658.30 2,775.77 2,893.18 3,014.70 3,137.69 3,263.61 3,393.87 3,529.68 3,670.63 3,816.87 3,968.75 4,126.51 4,290.54 4,461.09 4,638.42 4,822.80 5,014.51 5,213.83 5,421.08 5,636.57
  Optimistic 2,530.85 2,642.77 2,743.35 2,842.55 2,944.51 3,046.56 3,150.13 3,256.54 3,366.88 3,480.66 3,597.99 3,719.08 3,844.10 3,973.32 4,106.88 4,244.93 4,387.62 4,535.11 4,687.56 4,845.13 5,008.00
Total Expenditures (US$ Billions) Baseline 0.13 0.14 0.15 0.17 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 0.43 0.46 0.49 0.52
  Optimistic 0.13 0.14 0.15 0.16 0.17 0.18 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.34 0.36 0.38
Lost Productivity (US$ Billions) Baseline 1.06 1.17 1.29 1.40 1.51 1.64 1.76 1.90 2.03 2.18 2.33 2.48 2.64 2.81 2.98 3.17 3.36 3.57 3.78 4.01 4.24
  Optimistic 1.06 1.15 1.24 1.33 1.40 1.48 1.56 1.65 1.73 1.81 1.88 1.93 1.99 2.06 2.12 2.18 2.25 2.32 2.40 2.49 2.58
Vermont
PRC Baseline 15,978 16,610 17,122 18,062 18,807 19,436 20,021 20,574 21,114 21,696 22,243 22,767 23,264 23,753 24,247 24,739 25,218 25,699 26,145 26,605 27,045
  Optimistic 15,978 16,610 17,111 17,964 18,610 19,165 19,670 20,088 20,448 20,711 20,925 21,058 21,212 21,293 21,344 21,398 21,469 21,586 21,715 21,974 22,176
Expenditures per PRC ($) Baseline 3,616.14 3,809.06 3,987.38 4,166.04 4,351.41 4,539.47 4,732.46 4,932.56 5,141.66 5,359.16 5,585.36 5,820.80 6,065.91 6,321.34 6,587.53 6,864.93 7,154.01 7,455.26 7,769.20 8,096.36 8,437.30
  Optimistic 3,616.14 3,785.55 3,938.17 4,089.03 4,244.40 4,400.24 4,558.71 4,721.84 4,891.32 5,066.44 5,247.35 5,434.44 5,627.96 5,828.38 6,035.92 6,250.86 6,473.46 6,703.98 6,942.71 7,189.94 7,445.97
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23
  Optimistic 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.17
Lost Productivity (US$ Billions) Baseline 0.32 0.36 0.39 0.44 0.47 0.51 0.55 0.59 0.63 0.68 0.72 0.77 0.81 0.86 0.91 0.96 1.01 1.06 1.12 1.17 1.23
  Optimistic 0.32 0.35 0.38 0.41 0.44 0.46 0.49 0.52 0.54 0.56 0.58 0.59 0.61 0.63 0.64 0.66 0.67 0.69 0.71 0.73 0.75
Virginia
PRC Baseline 203,938 212,784 220,741 229,479 239,072 247,854 256,375 264,587 272,757 281,468 289,646 297,411 304,874 312,099 319,474 327,037 334,562 342,280 349,744 357,520 365,262
  Optimistic 203,938 212,784 220,587 228,229 236,570 244,391 251,879 258,338 264,148 268,692 272,478 275,080 277,982 279,778 281,225 282,873 284,826 287,496 290,480 295,291 299,501
Expenditures per PRC ($) Baseline 3,231.22 3,377.32 3,511.33 3,644.67 3,782.13 3,920.66 4,061.93 4,207.50 4,358.68 4,514.94 4,676.46 4,843.54 5,016.40 5,195.44 5,380.87 5,572.91 5,771.81 5,977.81 6,191.15 6,412.12 6,640.97
  Optimistic 3,231.22 3,359.52 3,474.31 3,587.12 3,702.64 3,817.86 3,934.40 4,053.72 4,177.04 4,303.79 4,434.04 4,568.03 4,705.90 4,847.94 4,994.25 5,144.99 5,300.27 5,460.24 5,625.04 5,794.81 5,969.71
Total Expenditures (US$ Billions) Baseline 0.66 0.72 0.78 0.84 0.90 0.97 1.04 1.11 1.19 1.27 1.35 1.44 1.53 1.62 1.72 1.82 1.93 2.05 2.17 2.29 2.43
  Optimistic 0.66 0.71 0.77 0.82 0.88 0.93 0.99 1.05 1.10 1.16 1.21 1.26 1.31 1.36 1.40 1.46 1.51 1.57 1.63 1.71 1.79
Lost Productivity (US$ Billions) Baseline 4.27 4.74 5.22 5.73 6.23 6.78 7.33 7.90 8.50 9.12 9.75 10.40 11.05 11.73 12.44 13.17 13.93 14.72 15.54 16.40 17.30
  Optimistic 4.27 4.66 5.03 5.43 5.75 6.13 6.49 6.87 7.23 7.57 7.89 8.08 8.35 8.60 8.83 9.07 9.31 9.58 9.85 10.20 10.54
Washington
PRC Baseline 162,505 167,282 172,850 178,462 184,960 190,984 197,028 202,938 208,936 215,487 221,738 227,869 233,999 240,073 246,399 253,020 259,677 266,557 273,308 280,410 287,564
  Optimistic 162,505 167,282 172,729 177,490 183,024 188,316 193,572 198,145 202,341 205,707 208,595 210,760 213,358 215,211 216,899 218,851 221,074 223,893 226,996 231,603 235,792
Expenditures per PRC ($) Baseline 3,344.11 3,498.83 3,640.89 3,782.37 3,928.33 4,075.56 4,225.83 4,380.79 4,541.85 4,708.47 4,880.83 5,059.26 5,244.02 5,435.53 5,634.04 5,839.79 6,053.06 6,274.11 6,503.24 6,740.74 6,986.91
  Optimistic 3,344.11 3,479.98 3,601.66 3,721.31 3,843.94 3,966.34 4,090.23 4,217.16 4,348.43 4,483.45 4,622.29 4,765.22 4,912.38 5,064.09 5,220.49 5,381.71 5,547.91 5,719.25 5,895.88 6,077.96 6,265.67
Total Expenditures (US$ Billions) Baseline 0.54 0.59 0.63 0.68 0.73 0.78 0.83 0.89 0.95 1.01 1.08 1.15 1.23 1.30 1.39 1.48 1.57 1.67 1.78 1.89 2.01
  Optimistic 0.54 0.58 0.62 0.66 0.70 0.75 0.79 0.84 0.88 0.92 0.96 1.00 1.05 1.09 1.13 1.18 1.23 1.28 1.34 1.41 1.48
Lost Productivity (US$ Billions) Baseline 3.15 3.45 3.79 4.13 4.47 4.84 5.23 5.62 6.04 6.48 6.93 7.39 7.87 8.37 8.90 9.45 10.03 10.63 11.26 11.93 12.63
  Optimistic 3.15 3.39 3.65 3.91 4.13 4.38 4.62 4.89 5.14 5.38 5.60 5.74 5.95 6.13 6.32 6.50 6.70 6.92 7.14 7.42 7.70
West Virginia
PRC Baseline 53,664 55,328 56,743 60,117 62,437 64,168 65,664 66,985 68,240 69,582 70,787 71,884 72,876 73,795 74,713 75,611 76,442 77,267 77,979 78,724 79,410
  Optimistic 53,664 55,328 56,704 59,790 61,783 63,272 64,512 65,403 66,086 66,424 66,591 66,487 66,448 66,153 65,768 65,400 65,078 64,900 64,765 65,022 65,113
Expenditures per PRC ($) Baseline 3,819.23 3,970.02 4,107.57 4,243.78 4,383.53 4,523.73 4,666.06 4,812.07 4,963.04 5,118.41 5,278.30 5,442.96 5,612.59 5,787.50 5,967.86 6,153.84 6,345.62 6,543.38 6,747.30 6,957.57 7,174.40
  Optimistic 3,819.23 3,951.65 4,069.55 4,184.93 4,302.61 4,419.52 4,537.32 4,657.48 4,781.20 4,907.87 5,037.57 5,170.50 5,306.76 5,446.62 5,590.16 5,737.48 5,888.69 6,043.88 6,203.16 6,366.63 6,534.42
Total Expenditures (US$ Billions) Baseline 0.20 0.22 0.23 0.26 0.27 0.29 0.31 0.32 0.34 0.36 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.57
  Optimistic 0.20 0.22 0.23 0.25 0.27 0.28 0.29 0.30 0.32 0.33 0.34 0.34 0.35 0.36 0.37 0.38 0.38 0.39 0.40 0.41 0.43
Lost Productivity (US$ Billions) Baseline 1.09 1.19 1.30 1.46 1.59 1.72 1.84 1.96 2.08 2.21 2.34 2.46 2.59 2.72 2.85 2.98 3.12 3.26 3.39 3.54 3.68
  Optimistic 1.09 1.17 1.25 1.39 1.47 1.55 1.63 1.70 1.77 1.84 1.89 1.92 1.96 1.99 2.03 2.06 2.09 2.12 2.15 2.20 2.24
Wisconsin
PRC Baseline 134,653 139,507 143,518 148,381 153,560 158,012 162,192 166,103 169,954 174,043 177,820 181,404 184,838 188,192 191,677 195,159 198,586 202,067 205,328 208,717 212,047
  Optimistic 134,653 139,507 143,418 147,573 151,953 155,804 159,348 162,180 164,590 166,143 167,280 167,784 168,534 168,703 168,729 168,804 169,065 169,725 170,535 172,389 173,871
Expenditures per PRC ($) Baseline 4,494.32 4,700.11 4,888.98 5,077.00 5,270.90 5,466.42 5,665.89 5,871.52 6,085.16 6,306.10 6,534.56 6,770.99 7,015.72 7,269.29 7,532.03 7,804.26 8,086.34 8,378.61 8,681.44 8,995.22 9,320.34
  Optimistic 4,494.32 4,675.04 4,836.81 4,995.85 5,158.78 5,321.36 5,485.85 5,654.34 5,828.54 6,007.65 6,191.78 6,381.27 6,576.31 6,777.31 6,984.46 7,197.94 7,417.95 7,644.67 7,878.33 8,119.14 8,367.30
Total Expenditures (US$ Billions) Baseline 0.61 0.66 0.70 0.75 0.81 0.86 0.92 0.98 1.03 1.10 1.16 1.23 1.30 1.37 1.44 1.52 1.61 1.69 1.78 1.88 1.98
  Optimistic 0.61 0.65 0.69 0.74 0.78 0.83 0.87 0.92 0.96 1.00 1.04 1.07 1.11 1.14 1.18 1.22 1.25 1.30 1.34 1.40 1.45
Lost Productivity (US$ Billions) Baseline 2.94 3.23 3.53 3.84 4.15 4.48 4.80 5.13 5.47 5.83 6.19 6.55 6.92 7.30 7.70 8.12 8.53 8.97 9.42 9.88 10.37
  Optimistic 2.94 3.17 3.39 3.64 3.83 4.04 4.24 4.46 4.65 4.83 5.00 5.09 5.22 5.35 5.47 5.58 5.70 5.84 5.97 6.15 6.32
Wyoming
PRC Baseline 12,298 12,782 13,178 13,551 13,981 14,360 14,733 15,083 15,425 15,804 16,155 16,487 16,810 17,125 17,444 17,769 18,083 18,393 18,676 18,956 19,215
  Optimistic 12,298 12,782 13,169 13,477 13,835 14,160 14,475 14,726 14,938 15,087 15,198 15,249 15,328 15,351 15,355 15,369 15,395 15,449 15,511 15,657 15,755
Expenditures per PRC ($) Baseline 2,904.08 3,051.45 3,187.34 3,323.19 3,463.85 3,606.25 3,752.09 3,903.00 4,060.39 4,223.78 4,393.36 4,569.53 4,752.57 4,942.94 5,140.94 5,346.86 5,561.04 5,783.80 6,015.48 6,256.43 6,507.05
  Optimistic 2,904.08 3,033.49 3,149.83 3,264.61 3,382.61 3,500.75 3,620.68 3,743.92 3,871.75 4,003.61 4,139.60 4,280.00 4,424.98 4,574.87 4,729.84 4,890.05 5,055.70 5,226.96 5,404.01 5,587.07 5,776.32
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.10 0.10 0.11 0.11 0.12 0.13
  Optimistic 0.04 0.04 0.04 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 0.09 0.09
Lost Productivity (US$ Billions) Baseline 0.23 0.25 0.28 0.30 0.33 0.35 0.38 0.40 0.43 0.46 0.49 0.52 0.55 0.58 0.61 0.64 0.67 0.71 0.74 0.78 0.81
  Optimistic 0.23 0.25 0.27 0.29 0.30 0.32 0.33 0.35 0.37 0.38 0.40 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.47 0.48 0.50


 
 
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