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   
 



Breast Cancer


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 1,140,215 1,172,405 1,202,578 1,234,741 1,269,796 1,302,558 1,335,355 1,367,580 1,399,669 1,431,232 1,461,031 1,489,760 1,517,397 1,543,030 1,567,992 1,592,984 1,618,552 1,645,406 1,671,252 1,695,703 1,719,170
  Optimistic 1,140,215 1,172,405 1,202,578 1,233,445 1,263,389 1,294,414 1,325,453 1,355,852 1,386,265 1,408,378 1,428,509 1,444,245 1,459,270 1,467,707 1,470,422 1,472,042 1,475,354 1,481,200 1,485,205 1,498,720 1,507,757
Expenditures per PRC ($) Baseline 4,840.44 5,034.51 5,207.13 5,378.10 5,549.19 5,724.07 5,904.15 6,087.58 6,276.42 6,470.13 6,669.43 6,874.94 7,086.64 7,304.86 7,529.79 7,761.66 8,000.66 8,247.03 8,500.98 8,762.75 9,032.58
  Optimistic 4,840.44 5,010.30 5,157.04 5,300.58 5,442.71 5,587.02 5,734.85 5,884.35 6,037.46 6,193.61 6,353.43 6,517.43 6,685.53 6,857.97 7,034.86 7,216.31 7,402.44 7,593.37 7,789.22 7,990.13 8,196.22
Total Expenditures (US$ Billions) Baseline 5.52 5.91 6.27 6.64 7.05 7.45 7.88 8.32 8.78 9.25 9.74 10.24 10.75 11.27 11.81 12.37 12.96 13.59 14.23 14.89 15.57
  Optimistic 5.52 5.88 6.20 6.54 6.88 7.23 7.60 7.97 8.36 8.71 9.06 9.40 9.74 10.05 10.33 10.61 10.91 11.24 11.57 11.98 12.37
Lost Productivity (US$ Billions) Baseline 31.00 33.85 36.84 39.86 42.67 45.84 49.08 52.40 55.87 59.32 62.80 66.36 69.99 73.66 77.41 81.23 85.17 89.32 93.56 97.86 102.26
  Optimistic 31.00 33.27 35.49 37.89 39.58 41.74 43.85 46.26 48.59 50.72 52.77 54.04 55.76 57.26 58.52 59.71 60.93 62.26 63.45 65.13 66.64
Alabama
PRC Baseline 17,529 18,056 18,477 18,915 19,383 19,818 20,248 20,661 21,062 21,436 21,803 22,155 22,474 22,749 23,023 23,288 23,579 23,873 24,152 24,415 24,651
  Optimistic 17,529 18,056 18,477 18,895 19,285 19,694 20,098 20,484 20,860 21,094 21,318 21,478 21,613 21,639 21,590 21,520 21,493 21,491 21,463 21,579 21,620
Expenditures per PRC ($) Baseline 4,576.85 4,755.95 4,915.11 5,072.63 5,230.14 5,391.02 5,556.55 5,725.05 5,898.39 6,076.07 6,258.75 6,446.98 6,640.75 6,840.34 7,045.93 7,257.69 7,475.82 7,700.51 7,931.95 8,170.35 8,415.91
  Optimistic 4,576.85 4,733.62 4,868.93 5,001.20 5,132.09 5,264.90 5,400.87 5,538.29 5,678.95 5,822.31 5,968.94 6,119.33 6,273.38 6,431.32 6,593.22 6,759.21 6,929.37 7,103.82 7,282.66 7,466.00 7,653.96
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21
  Optimistic 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17
Lost Productivity (US$ Billions) Baseline 0.47 0.51 0.55 0.60 0.64 0.69 0.73 0.78 0.83 0.88 0.92 0.97 1.02 1.07 1.12 1.17 1.23 1.28 1.34 1.39 1.45
  Optimistic 0.47 0.50 0.53 0.57 0.59 0.62 0.65 0.69 0.72 0.75 0.78 0.79 0.82 0.83 0.85 0.86 0.88 0.89 0.91 0.93 0.94
Alaska
PRC Baseline 1,845 1,957 2,068 2,191 2,329 2,466 2,610 2,757 2,901 3,055 3,200 3,353 3,507 3,654 3,812 3,968 4,119 4,276 4,415 4,548 4,664
  Optimistic 1,845 1,957 2,068 2,189 2,317 2,451 2,590 2,733 2,873 3,006 3,129 3,251 3,373 3,476 3,575 3,667 3,755 3,849 3,923 4,020 4,090
Expenditures per PRC ($) Baseline 6,277.32 6,606.47 6,902.71 7,199.11 7,498.63 7,807.68 8,128.91 8,459.20 8,802.38 9,157.67 9,526.57 9,910.47 10,309.57 10,724.74 11,156.64 11,605.93 12,073.31 12,559.51 13,065.29 13,591.44 14,138.78
  Optimistic 6,277.32 6,565.42 6,816.89 7,065.03 7,312.77 7,566.35 7,828.17 8,095.05 8,370.53 8,653.65 8,945.67 9,247.66 9,559.60 9,882.06 10,215.40 10,559.98 10,916.19 11,284.41 11,665.06 12,058.54 12,465.30
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07
  Optimistic 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.05 0.06 0.06 0.07 0.08 0.09 0.10 0.10 0.11 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.26 0.27
  Optimistic 0.05 0.05 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.17 0.18
Arizona
PRC Baseline 15,797 16,533 17,221 17,960 18,778 19,574 20,413 21,283 22,163 23,021 23,908 24,824 25,751 26,674 27,609 28,565 29,565 30,587 31,630 32,670 33,714
  Optimistic 15,797 16,533 17,221 17,941 18,683 19,452 20,262 21,101 21,951 22,653 23,376 24,065 24,764 25,372 25,891 26,396 26,949 27,535 28,109 28,875 29,568
Expenditures per PRC ($) Baseline 4,140.88 4,334.90 4,508.59 4,681.59 4,855.64 5,034.47 5,219.56 5,409.07 5,605.16 5,807.32 6,016.37 6,233.02 6,457.32 6,689.69 6,930.42 7,179.81 7,438.18 7,705.85 7,983.15 8,270.43 8,568.05
  Optimistic 4,140.88 4,310.70 4,458.24 4,603.25 4,747.49 4,894.60 5,045.95 5,199.67 5,357.79 5,519.72 5,686.17 5,857.69 6,034.26 6,216.15 6,403.52 6,596.53 6,795.37 7,000.20 7,211.20 7,428.57 7,652.48
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.08 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.21 0.22 0.24 0.25 0.27 0.29
  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 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.23
Lost Productivity (US$ Billions) Baseline 0.45 0.50 0.55 0.60 0.66 0.72 0.78 0.85 0.92 0.99 1.07 1.15 1.23 1.32 1.41 1.51 1.61 1.72 1.83 1.95 2.07
  Optimistic 0.45 0.49 0.53 0.57 0.61 0.65 0.70 0.75 0.80 0.85 0.90 0.93 0.98 1.03 1.07 1.11 1.15 1.20 1.24 1.30 1.35
Arkansas
PRC Baseline 11,736 11,980 12,235 12,520 12,821 13,084 13,369 13,645 13,904 14,148 14,368 14,586 14,778 14,952 15,117 15,282 15,467 15,650 15,829 15,983 16,105
  Optimistic 11,736 11,980 12,235 12,507 12,756 13,002 13,270 13,528 13,771 13,923 14,048 14,140 14,212 14,222 14,176 14,121 14,099 14,088 14,067 14,127 14,124
Expenditures per PRC ($) Baseline 3,920.92 4,091.25 4,243.25 4,394.20 4,545.66 4,700.88 4,861.12 5,024.75 5,193.64 5,367.32 5,546.46 5,731.63 5,922.86 6,120.47 6,324.67 6,535.69 6,753.75 6,979.08 7,211.93 7,452.55 7,701.20
  Optimistic 3,920.92 4,070.01 4,199.17 4,325.80 4,451.47 4,579.36 4,710.65 4,843.70 4,980.26 5,119.82 5,262.96 5,410.15 5,561.35 5,716.77 5,876.54 6,040.76 6,209.58 6,383.12 6,561.51 6,744.88 6,933.38
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12
  Optimistic 0.05 0.05 0.05 0.05 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 0.09 0.09 0.10 0.10
Lost Productivity (US$ Billions) Baseline 0.31 0.33 0.36 0.39 0.42 0.44 0.47 0.50 0.54 0.57 0.60 0.63 0.66 0.69 0.72 0.75 0.78 0.82 0.85 0.89 0.92
  Optimistic 0.31 0.33 0.35 0.37 0.39 0.40 0.42 0.45 0.47 0.48 0.50 0.51 0.52 0.54 0.54 0.55 0.56 0.57 0.58 0.59 0.60
California
PRC Baseline 115,524 119,472 123,387 127,415 131,694 135,761 139,966 144,354 148,691 152,754 156,646 160,566 164,474 168,000 171,337 174,742 178,195 181,826 185,244 188,434 191,462
  Optimistic 115,524 119,472 123,387 127,281 131,029 134,912 138,928 143,116 147,267 150,315 153,159 155,660 158,173 159,799 160,675 161,475 162,429 163,680 164,622 166,545 167,917
Expenditures per PRC ($) Baseline 4,609.41 4,764.21 4,901.05 5,035.84 5,170.04 5,306.52 5,446.36 5,588.09 5,733.30 5,881.52 6,033.27 6,188.99 6,348.63 6,512.39 6,680.36 6,852.67 7,029.43 7,210.74 7,396.74 7,587.53 7,783.24
  Optimistic 4,609.41 4,744.91 4,861.31 4,974.66 5,086.38 5,199.35 5,314.59 5,430.64 5,549.01 5,669.23 5,791.76 5,916.99 6,044.83 6,175.43 6,308.85 6,445.16 6,584.41 6,726.67 6,872.00 7,020.47 7,172.15
Total Expenditures (US$ Billions) Baseline 0.53 0.57 0.60 0.64 0.68 0.72 0.76 0.81 0.85 0.90 0.95 0.99 1.04 1.09 1.14 1.20 1.25 1.31 1.37 1.43 1.49
  Optimistic 0.53 0.57 0.60 0.63 0.67 0.70 0.74 0.78 0.82 0.85 0.89 0.92 0.96 0.99 1.01 1.04 1.07 1.10 1.13 1.17 1.20
Lost Productivity (US$ Billions) Baseline 3.31 3.64 3.99 4.35 4.68 5.05 5.44 5.85 6.28 6.70 7.12 7.57 8.03 8.48 8.95 9.43 9.92 10.45 10.98 11.51 12.06
  Optimistic 3.31 3.58 3.85 4.13 4.34 4.60 4.86 5.16 5.46 5.73 5.99 6.16 6.39 6.60 6.77 6.93 7.10 7.28 7.44 7.66 7.86
Colorado
PRC Baseline 14,636 15,107 15,591 16,111 16,686 17,224 17,774 18,314 18,859 19,455 20,006 20,543 21,071 21,560 22,048 22,536 22,993 23,437 23,858 24,235 24,574
  Optimistic 14,636 15,107 15,591 16,095 16,602 17,116 17,642 18,157 18,678 19,144 19,560 19,916 20,264 20,508 20,676 20,825 20,959 21,098 21,202 21,420 21,552
Expenditures per PRC ($) Baseline 4,852.83 5,087.21 5,297.32 5,506.84 5,717.87 5,934.93 6,159.84 6,390.37 6,629.17 6,875.63 7,130.75 7,395.42 7,669.74 7,954.23 8,249.28 8,555.27 8,872.61 9,201.72 9,543.04 9,897.02 10,264.13
  Optimistic 4,852.83 5,057.98 5,236.42 5,411.99 5,586.79 5,765.23 5,948.99 6,135.79 6,328.12 6,525.27 6,728.09 6,937.29 7,152.84 7,375.08 7,604.22 7,840.48 8,084.09 8,335.26 8,594.24 8,861.26 9,136.58
Total Expenditures (US$ Billions) Baseline 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 0.22 0.23 0.24 0.25
  Optimistic 0.07 0.08 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 0.16 0.17 0.18 0.18 0.19 0.20
Lost Productivity (US$ Billions) Baseline 0.42 0.47 0.51 0.55 0.60 0.65 0.70 0.75 0.80 0.86 0.91 0.97 1.03 1.09 1.16 1.22 1.28 1.35 1.42 1.48 1.55
  Optimistic 0.42 0.46 0.49 0.53 0.55 0.59 0.62 0.66 0.70 0.73 0.77 0.79 0.82 0.85 0.87 0.90 0.92 0.94 0.96 0.99 1.01
Connecticut
PRC Baseline 17,640 18,079 18,470 18,875 19,370 19,858 20,303 20,708 21,122 21,526 21,854 22,116 22,341 22,511 22,686 22,875 23,067 23,280 23,499 23,692 23,899
  Optimistic 17,640 18,079 18,470 18,855 19,273 19,734 20,152 20,530 20,920 21,183 21,367 21,440 21,485 21,412 21,274 21,139 21,026 20,957 20,883 20,940 20,960
Expenditures per PRC ($) Baseline 5,653.33 5,843.54 6,011.67 6,177.31 6,342.21 6,509.94 6,681.80 6,856.00 7,034.47 7,216.66 7,403.20 7,594.62 7,790.87 7,992.19 8,198.70 8,410.56 8,627.89 8,850.83 9,079.54 9,314.15 9,554.83
  Optimistic 5,653.33 5,819.82 5,962.85 6,102.12 6,239.42 6,378.25 6,519.87 6,662.49 6,807.97 6,955.73 7,106.34 7,260.27 7,417.41 7,577.96 7,741.98 7,909.55 8,080.74 8,255.65 8,434.33 8,616.89 8,803.39
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23
  Optimistic 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.18
Lost Productivity (US$ Billions) Baseline 0.53 0.58 0.63 0.68 0.72 0.78 0.83 0.88 0.94 0.99 1.05 1.10 1.15 1.20 1.25 1.30 1.35 1.41 1.47 1.53 1.59
  Optimistic 0.53 0.57 0.61 0.64 0.67 0.71 0.74 0.78 0.81 0.85 0.88 0.89 0.91 0.93 0.94 0.95 0.97 0.98 0.99 1.02 1.03
Delaware
PRC Baseline 3,353 3,466 3,578 3,700 3,833 3,958 4,087 4,211 4,338 4,465 4,588 4,701 4,802 4,907 5,011 5,114 5,214 5,323 5,433 5,537 5,641
  Optimistic 3,353 3,466 3,578 3,696 3,814 3,933 4,056 4,175 4,297 4,394 4,486 4,557 4,618 4,667 4,699 4,726 4,753 4,792 4,828 4,894 4,948
Expenditures per PRC ($) Baseline 5,466.63 5,737.28 5,980.20 6,222.67 6,467.12 6,718.80 6,979.81 7,247.58 7,525.21 7,812.01 8,109.16 8,417.71 8,737.79 9,070.04 9,414.92 9,772.92 10,144.54 10,530.28 10,930.69 11,346.33 11,777.77
  Optimistic 5,466.63 5,703.53 5,909.81 6,112.93 6,315.32 6,522.10 6,735.20 6,952.01 7,175.40 7,404.56 7,640.49 7,884.03 8,135.14 8,394.25 8,661.61 8,937.48 9,222.15 9,515.88 9,818.96 10,131.70 10,454.40
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 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 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.33
  Optimistic 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.21 0.22
Florida
PRC Baseline 68,655 71,220 73,415 75,726 78,218 80,609 83,112 85,715 88,345 90,725 93,136 95,633 98,134 100,651 103,187 105,827 108,642 111,651 114,765 117,914 121,112
  Optimistic 68,655 71,220 73,415 75,646 77,823 80,106 82,496 84,980 87,499 89,276 91,063 92,711 94,375 95,737 96,766 97,792 99,030 100,509 101,989 104,216 106,218
Expenditures per PRC ($) Baseline 4,851.74 5,056.00 5,238.03 5,418.62 5,599.63 5,784.93 5,976.03 6,170.99 6,372.00 6,578.50 6,791.28 7,011.01 7,237.70 7,471.72 7,713.31 7,962.71 8,220.17 8,485.96 8,760.35 9,043.60 9,336.02
  Optimistic 4,851.74 5,030.53 5,185.23 5,336.78 5,487.03 5,639.80 5,796.50 5,955.16 6,117.88 6,284.02 6,454.28 6,629.22 6,808.76 6,993.17 7,182.57 7,377.10 7,576.90 7,782.11 7,992.88 8,209.35 8,431.69
Total Expenditures (US$ Billions) Baseline 0.33 0.36 0.38 0.41 0.44 0.47 0.50 0.53 0.56 0.60 0.63 0.67 0.71 0.75 0.80 0.84 0.89 0.95 1.01 1.07 1.13
  Optimistic 0.33 0.36 0.38 0.40 0.43 0.45 0.48 0.51 0.54 0.56 0.59 0.61 0.64 0.67 0.70 0.72 0.75 0.78 0.82 0.86 0.90
Lost Productivity (US$ Billions) Baseline 1.86 2.05 2.24 2.43 2.61 2.82 3.04 3.26 3.51 3.74 3.98 4.23 4.50 4.78 5.06 5.36 5.68 6.02 6.38 6.76 7.15
  Optimistic 1.86 2.01 2.16 2.31 2.42 2.57 2.71 2.88 3.05 3.20 3.34 3.45 3.59 3.71 3.83 3.94 4.06 4.20 4.33 4.50 4.66
Georgia
PRC Baseline 35,933 37,144 38,363 39,665 41,086 42,479 43,890 45,301 46,737 48,213 49,653 51,045 52,372 53,584 54,728 55,831 56,948 58,091 59,204 60,261 61,260
  Optimistic 35,933 37,144 38,363 39,624 40,878 42,214 43,565 44,913 46,290 47,443 48,548 49,485 50,365 50,968 51,323 51,592 51,910 52,294 52,613 53,261 53,727
Expenditures per PRC ($) Baseline 4,089.70 4,257.01 4,405.94 4,553.54 4,701.34 4,852.52 5,008.28 5,167.04 5,330.58 5,498.45 5,671.26 5,849.56 6,033.34 6,222.90 6,418.42 6,620.08 6,828.07 7,042.60 7,263.87 7,492.09 7,727.48
  Optimistic 4,089.70 4,236.14 4,362.73 4,486.63 4,609.37 4,734.07 4,861.88 4,991.20 5,123.71 5,258.92 5,397.38 5,539.53 5,685.32 5,834.94 5,988.50 6,146.10 6,307.84 6,473.85 6,644.22 6,819.08 6,998.54
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.27 0.28 0.30 0.32 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.47
  Optimistic 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 0.31 0.32 0.33 0.34 0.35 0.36 0.38
Lost Productivity (US$ Billions) Baseline 0.95 1.04 1.14 1.24 1.34 1.45 1.56 1.68 1.81 1.94 2.07 2.21 2.35 2.48 2.62 2.76 2.91 3.06 3.22 3.38 3.54
  Optimistic 0.95 1.02 1.10 1.18 1.24 1.32 1.40 1.49 1.57 1.66 1.74 1.80 1.87 1.93 1.98 2.03 2.08 2.13 2.18 2.25 2.31
Hawaii
PRC Baseline 4,023 4,006 4,136 4,271 4,411 4,551 4,712 4,878 5,030 5,151 5,276 5,398 5,519 5,628 5,728 5,831 5,930 6,023 6,113 6,193 6,259
  Optimistic 4,023 4,006 4,136 4,266 4,389 4,523 4,677 4,836 4,982 5,069 5,159 5,233 5,307 5,354 5,372 5,389 5,406 5,422 5,433 5,474 5,490
Expenditures per PRC ($) Baseline 4,613.30 4,766.39 4,901.65 5,034.85 5,167.42 5,302.20 5,440.26 5,580.14 5,723.41 5,869.61 6,019.25 6,172.76 6,330.07 6,491.40 6,656.84 6,826.50 7,000.47 7,178.89 7,361.85 7,549.47 7,741.87
  Optimistic 4,613.30 4,747.30 4,862.37 4,974.38 5,084.77 5,196.36 5,310.15 5,424.72 5,541.55 5,660.17 5,781.05 5,904.56 6,030.60 6,159.34 6,290.83 6,425.12 6,562.28 6,702.37 6,845.45 6,991.59 7,140.84
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.11 0.11 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.32 0.34 0.35 0.37
  Optimistic 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24 0.24
Idaho
PRC Baseline 4,509 4,601 4,754 4,916 5,089 5,260 5,440 5,614 5,783 5,946 6,119 6,289 6,464 6,634 6,812 6,993 7,177 7,361 7,536 7,700 7,856
  Optimistic 4,509 4,601 4,754 4,911 5,064 5,228 5,400 5,566 5,728 5,851 5,983 6,097 6,216 6,310 6,388 6,462 6,542 6,627 6,697 6,806 6,890
Expenditures per PRC ($) Baseline 3,546.02 3,734.28 3,903.83 4,073.55 4,245.15 4,422.30 4,606.53 4,796.03 4,993.04 5,197.09 5,409.07 5,629.77 5,859.32 6,098.23 6,346.88 6,605.67 6,875.02 7,155.34 7,447.10 7,750.75 8,066.79
  Optimistic 3,546.02 3,710.81 3,854.71 3,996.79 4,138.69 4,284.00 4,434.09 4,587.15 4,745.21 4,907.71 5,075.40 5,248.87 5,428.14 5,613.54 5,805.26 6,003.53 6,208.57 6,420.62 6,639.91 6,866.69 7,101.21
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.24 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.47
  Optimistic 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31
Illinois
PRC Baseline 48,063 49,066 50,003 50,996 52,122 53,115 54,015 54,812 55,605 56,396 57,097 57,735 58,354 58,888 59,353 59,815 60,290 60,859 61,359 61,798 62,229
  Optimistic 48,063 49,066 50,003 50,943 51,859 52,783 53,614 54,342 55,073 55,495 55,826 55,971 56,119 56,014 55,659 55,273 54,956 54,786 54,528 54,619 54,577
Expenditures per PRC ($) Baseline 4,892.26 5,067.87 5,223.44 5,376.99 5,530.13 5,686.17 5,846.32 6,008.94 6,175.83 6,346.48 6,521.50 6,701.41 6,886.16 7,076.00 7,271.08 7,471.54 7,677.52 7,889.18 8,106.67 8,330.17 8,559.82
  Optimistic 4,892.26 5,045.97 5,178.28 5,307.32 5,434.72 5,563.74 5,695.54 5,828.46 5,964.25 6,102.35 6,243.32 6,387.61 6,535.12 6,686.03 6,840.42 6,998.39 7,160.00 7,325.34 7,494.50 7,667.56 7,844.63
Total Expenditures (US$ Billions) Baseline 0.24 0.25 0.26 0.27 0.29 0.30 0.32 0.33 0.34 0.36 0.37 0.39 0.40 0.42 0.43 0.45 0.46 0.48 0.50 0.51 0.53
  Optimistic 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.37 0.38 0.39 0.39 0.40 0.41 0.42 0.43
Lost Productivity (US$ Billions) Baseline 1.24 1.35 1.46 1.56 1.66 1.77 1.88 1.99 2.10 2.22 2.33 2.44 2.55 2.66 2.78 2.89 3.01 3.13 3.26 3.38 3.51
  Optimistic 1.24 1.33 1.40 1.49 1.54 1.62 1.68 1.76 1.83 1.89 1.95 1.98 2.03 2.07 2.10 2.13 2.15 2.18 2.21 2.25 2.29
Indiana
PRC Baseline 22,798 23,135 23,588 24,084 24,621 25,099 25,545 25,948 26,336 26,754 27,117 27,457 27,751 27,994 28,254 28,501 28,759 29,023 29,270 29,499 29,707
  Optimistic 22,798 23,135 23,588 24,059 24,497 24,942 25,355 25,725 26,084 26,326 26,514 26,619 26,687 26,628 26,495 26,338 26,215 26,126 26,012 26,072 26,054
Expenditures per PRC ($) Baseline 4,871.12 5,062.11 5,231.84 5,399.82 5,567.81 5,739.40 5,915.97 6,095.71 6,280.62 6,470.18 6,665.08 6,865.91 7,072.66 7,285.63 7,505.02 7,731.01 7,963.81 8,203.62 8,450.65 8,705.12 8,967.25
  Optimistic 4,871.12 5,038.29 5,182.59 5,323.65 5,463.24 5,604.89 5,749.92 5,896.50 6,046.54 6,199.47 6,355.90 6,516.33 6,680.70 6,849.20 7,021.96 7,199.07 7,380.65 7,566.82 7,757.67 7,953.34 8,153.95
Total Expenditures (US$ Billions) Baseline 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 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27
  Optimistic 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.21 0.21
Lost Productivity (US$ Billions) Baseline 0.58 0.63 0.68 0.73 0.78 0.83 0.88 0.93 0.98 1.04 1.09 1.14 1.20 1.25 1.31 1.36 1.42 1.48 1.53 1.59 1.66
  Optimistic 0.58 0.62 0.65 0.69 0.72 0.75 0.79 0.82 0.86 0.89 0.92 0.93 0.95 0.97 0.99 1.00 1.01 1.03 1.04 1.06 1.08
Iowa
PRC Baseline 11,289 11,595 11,782 11,983 12,182 12,344 12,510 12,659 12,801 12,932 13,055 13,165 13,265 13,375 13,490 13,594 13,700 13,808 13,915 14,000 14,073
  Optimistic 11,289 11,595 11,782 11,970 12,121 12,267 12,417 12,550 12,679 12,725 12,764 12,763 12,757 12,722 12,651 12,562 12,488 12,430 12,366 12,374 12,342
Expenditures per PRC ($) Baseline 4,618.93 4,810.12 4,980.39 5,149.22 5,318.33 5,491.37 5,669.72 5,851.58 6,038.98 6,231.40 6,429.57 6,634.10 6,845.00 7,062.61 7,287.13 7,518.79 7,757.82 8,004.45 8,258.91 8,521.47 8,792.37
  Optimistic 4,618.93 4,786.28 4,931.00 5,072.69 5,213.11 5,355.82 5,502.12 5,650.20 5,801.99 5,956.91 6,115.59 6,278.57 6,445.76 6,617.40 6,793.61 6,974.51 7,160.23 7,350.90 7,546.65 7,747.60 7,953.91
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12 0.12
  Optimistic 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 0.09 0.09 0.10 0.10
Lost Productivity (US$ Billions) Baseline 0.29 0.31 0.34 0.36 0.38 0.41 0.43 0.45 0.48 0.50 0.52 0.55 0.57 0.59 0.62 0.65 0.67 0.70 0.72 0.75 0.78
  Optimistic 0.29 0.31 0.33 0.34 0.35 0.37 0.38 0.40 0.41 0.43 0.44 0.44 0.45 0.46 0.47 0.47 0.48 0.49 0.49 0.50 0.51
Kansas
PRC Baseline 10,428 10,748 10,937 11,144 11,359 11,543 11,737 11,911 12,074 12,242 12,395 12,534 12,667 12,803 12,951 13,101 13,261 13,423 13,577 13,714 13,842
  Optimistic 10,428 10,748 10,937 11,132 11,302 11,471 11,650 11,808 11,959 12,047 12,119 12,152 12,182 12,178 12,145 12,106 12,088 12,083 12,065 12,121 12,140
Expenditures per PRC ($) Baseline 4,944.20 5,147.59 5,328.69 5,508.20 5,688.00 5,871.92 6,061.46 6,254.68 6,453.77 6,658.14 6,868.57 7,085.72 7,309.59 7,540.54 7,778.78 8,024.55 8,278.08 8,539.63 8,809.44 9,087.77 9,374.90
  Optimistic 4,944.20 5,122.23 5,276.15 5,426.83 5,576.13 5,727.83 5,883.33 6,040.69 6,201.97 6,366.55 6,535.11 6,708.19 6,885.72 7,067.95 7,255.00 7,447.00 7,644.08 7,846.38 8,054.03 8,267.18 8,485.97
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13
  Optimistic 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 0.09 0.09 0.09 0.10 0.10 0.10
Lost Productivity (US$ Billions) Baseline 0.28 0.31 0.33 0.36 0.38 0.40 0.43 0.45 0.47 0.50 0.52 0.55 0.58 0.60 0.63 0.66 0.69 0.72 0.75 0.78 0.81
  Optimistic 0.28 0.30 0.32 0.34 0.35 0.36 0.38 0.40 0.41 0.43 0.44 0.45 0.46 0.47 0.48 0.48 0.49 0.50 0.51 0.52 0.53
Kentucky
PRC Baseline 16,542 16,951 17,326 17,734 18,165 18,543 18,913 19,266 19,628 20,010 20,361 20,696 21,003 21,277 21,547 21,807 22,079 22,365 22,626 22,872 23,107
  Optimistic 16,542 16,951 17,326 17,716 18,074 18,427 18,773 19,101 19,440 19,691 19,907 20,063 20,199 20,238 20,206 20,151 20,126 20,133 20,107 20,215 20,265
Expenditures per PRC ($) Baseline 4,718.73 4,940.58 5,139.23 5,337.10 5,536.20 5,740.80 5,952.58 6,169.44 6,393.87 6,625.27 6,864.58 7,112.62 7,369.45 7,635.55 7,911.27 8,196.93 8,492.92 8,799.59 9,117.34 9,446.56 9,787.66
  Optimistic 4,718.73 4,912.92 5,081.64 5,247.50 5,412.49 5,580.78 5,753.94 5,929.83 6,110.77 6,296.10 6,486.61 6,682.95 6,885.09 7,093.33 7,307.88 7,528.91 7,756.63 7,991.23 8,232.94 8,481.95 8,738.49
Total Expenditures (US$ Billions) Baseline 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23
  Optimistic 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.42 0.46 0.50 0.54 0.58 0.62 0.66 0.70 0.74 0.79 0.83 0.87 0.92 0.96 1.01 1.05 1.10 1.15 1.20 1.25 1.30
  Optimistic 0.42 0.45 0.48 0.51 0.53 0.56 0.59 0.62 0.65 0.67 0.70 0.71 0.73 0.75 0.76 0.77 0.79 0.80 0.81 0.83 0.85
Louisiana
PRC Baseline 17,820 18,516 18,979 19,462 19,975 20,426 20,878 21,326 21,745 22,138 22,511 22,869 23,221 23,559 23,871 24,164 24,481 24,829 25,137 25,406 25,648
  Optimistic 17,820 18,516 18,979 19,442 19,875 20,298 20,724 21,143 21,537 21,785 22,010 22,170 22,331 22,409 22,385 22,329 22,315 22,352 22,339 22,454 22,494
Expenditures per PRC ($) Baseline 4,553.24 4,709.80 4,848.29 4,984.80 5,120.80 5,259.19 5,401.08 5,544.98 5,692.50 5,843.16 5,997.51 6,155.99 6,318.56 6,485.41 6,656.67 6,832.46 7,012.89 7,198.08 7,388.16 7,583.26 7,783.51
  Optimistic 4,553.24 4,690.28 4,808.08 4,922.84 5,036.04 5,150.55 5,267.42 5,385.18 5,505.35 5,627.46 5,751.98 5,879.31 6,009.36 6,142.28 6,278.14 6,417.01 6,558.95 6,704.03 6,852.32 7,003.89 7,158.81
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 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 0.45 0.50 0.54 0.59 0.63 0.67 0.72 0.77 0.82 0.86 0.91 0.96 1.01 1.06 1.11 1.16 1.21 1.27 1.33 1.38 1.44
  Optimistic 0.45 0.49 0.52 0.56 0.58 0.61 0.64 0.68 0.71 0.74 0.76 0.78 0.80 0.82 0.84 0.85 0.87 0.89 0.90 0.92 0.94
Maine
PRC Baseline 6,244 6,468 6,624 6,791 6,985 7,170 7,358 7,531 7,702 7,887 8,073 8,249 8,415 8,578 8,742 8,907 9,075 9,234 9,395 9,542 9,686
  Optimistic 6,244 6,468 6,624 6,784 6,950 7,125 7,304 7,467 7,628 7,761 7,893 7,997 8,092 8,159 8,198 8,230 8,273 8,313 8,349 8,433 8,495
Expenditures per PRC ($) Baseline 5,390.97 5,657.32 5,896.35 6,134.92 6,375.42 6,623.01 6,879.77 7,143.15 7,416.21 7,698.27 7,990.48 8,293.87 8,608.59 8,935.25 9,274.30 9,626.21 9,991.48 10,370.62 10,764.13 11,172.58 11,596.53
  Optimistic 5,390.97 5,624.11 5,827.08 6,026.94 6,226.08 6,429.51 6,639.15 6,852.41 7,072.14 7,297.53 7,529.57 7,769.07 8,016.01 8,270.79 8,533.67 8,804.90 9,084.76 9,373.51 9,671.43 9,978.83 10,296.00
Total Expenditures (US$ Billions) Baseline 0.03 0.04 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 0.09 0.09 0.10 0.10 0.11 0.11
  Optimistic 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.09
Lost Productivity (US$ Billions) Baseline 0.18 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.44 0.46 0.48 0.51 0.53 0.56 0.58 0.61
  Optimistic 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.28 0.30 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.40
Maryland
PRC Baseline 22,053 22,707 23,399 24,146 24,977 25,754 26,526 27,286 28,012 28,768 29,463 30,103 30,682 31,206 31,699 32,194 32,674 33,175 33,648 34,102 34,553
  Optimistic 22,053 22,707 23,399 24,121 24,851 25,593 26,329 27,052 27,743 28,309 28,807 29,184 29,507 29,683 29,727 29,749 29,783 29,864 29,902 30,140 30,304
Expenditures per PRC ($) Baseline 4,694.31 4,883.39 5,051.60 5,218.22 5,384.99 5,555.48 5,731.06 5,909.93 6,094.10 6,283.05 6,477.48 6,677.99 6,884.57 7,097.54 7,317.10 7,543.45 7,776.80 8,017.37 8,265.39 8,521.07 8,784.67
  Optimistic 4,694.31 4,859.81 5,002.79 5,142.68 5,281.20 5,421.88 5,566.00 5,711.76 5,861.07 6,013.36 6,169.23 6,329.21 6,493.21 6,661.46 6,834.07 7,011.15 7,192.82 7,379.19 7,570.40 7,766.56 7,967.81
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29 0.30
  Optimistic 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.21 0.22 0.23 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.60 0.66 0.72 0.78 0.84 0.91 0.98 1.05 1.12 1.19 1.27 1.34 1.42 1.49 1.57 1.64 1.72 1.80 1.89 1.97 2.06
  Optimistic 0.60 0.65 0.69 0.74 0.78 0.83 0.87 0.92 0.97 1.02 1.07 1.09 1.13 1.16 1.19 1.21 1.23 1.26 1.28 1.31 1.34
Massachusetts
PRC Baseline 32,618 33,390 33,944 34,569 35,308 36,016 36,693 37,339 38,002 38,684 39,289 39,824 40,298 40,740 41,154 41,570 41,998 42,473 42,945 43,388 43,805
  Optimistic 32,618 33,390 33,944 34,533 35,129 35,791 36,421 37,019 37,638 38,066 38,415 38,608 38,755 38,752 38,593 38,414 38,282 38,234 38,165 38,348 38,418
Expenditures per PRC ($) Baseline 6,257.56 6,496.99 6,709.58 6,919.83 7,129.91 7,344.35 7,564.86 7,789.15 8,019.75 8,255.96 8,498.66 8,748.57 9,005.66 9,270.31 9,542.74 9,823.17 10,111.85 10,409.00 10,714.89 11,029.77 11,353.90
  Optimistic 6,257.56 6,467.13 6,647.89 6,824.48 6,999.10 7,176.21 7,357.42 7,540.46 7,727.71 7,918.45 8,113.44 8,313.31 8,517.95 8,727.62 8,942.45 9,162.57 9,388.11 9,619.20 9,855.98 10,098.59 10,347.17
Total Expenditures (US$ Billions) Baseline 0.20 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.39 0.41 0.42 0.44 0.46 0.48 0.50
  Optimistic 0.20 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.40
Lost Productivity (US$ Billions) Baseline 0.92 1.00 1.07 1.15 1.23 1.31 1.39 1.48 1.57 1.66 1.74 1.83 1.92 2.01 2.10 2.19 2.28 2.38 2.49 2.59 2.70
  Optimistic 0.92 0.98 1.04 1.10 1.14 1.19 1.24 1.30 1.36 1.42 1.47 1.49 1.53 1.56 1.59 1.61 1.63 1.66 1.69 1.72 1.76
Michigan
PRC Baseline 37,958 38,585 39,378 40,263 41,285 42,222 43,076 43,833 44,588 45,377 46,112 46,791 47,403 47,980 48,537 49,067 49,608 50,188 50,738 51,256 51,704
  Optimistic 37,958 38,585 39,378 40,221 41,076 41,958 42,757 43,457 44,161 44,652 45,086 45,361 45,587 45,638 45,516 45,342 45,219 45,180 45,090 45,302 45,346
Expenditures per PRC ($) Baseline 4,426.77 4,580.53 4,716.59 4,850.75 4,984.44 5,120.53 5,260.08 5,401.66 5,546.83 5,695.14 5,847.11 6,003.20 6,163.34 6,327.76 6,496.56 6,669.87 6,847.80 7,030.48 7,218.03 7,410.58 7,608.27
  Optimistic 4,426.77 4,561.35 4,677.09 4,789.87 4,901.13 5,013.71 5,128.64 5,244.46 5,362.69 5,482.84 5,605.41 5,730.76 5,858.81 5,989.73 6,123.57 6,260.40 6,400.29 6,543.30 6,689.51 6,838.99 6,991.81
Total Expenditures (US$ Billions) Baseline 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 0.32 0.33 0.34 0.35 0.37 0.38 0.39
  Optimistic 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.28 0.28 0.29 0.30 0.30 0.31 0.32
Lost Productivity (US$ Billions) Baseline 0.97 1.05 1.13 1.22 1.30 1.39 1.49 1.58 1.67 1.76 1.86 1.95 2.05 2.15 2.25 2.35 2.45 2.56 2.67 2.78 2.89
  Optimistic 0.97 1.03 1.09 1.16 1.21 1.27 1.33 1.39 1.45 1.51 1.56 1.59 1.63 1.67 1.70 1.73 1.75 1.78 1.81 1.85 1.88
Minnesota
PRC Baseline 20,039 20,525 21,015 21,556 22,139 22,675 23,197 23,698 24,198 24,706 25,192 25,656 26,112 26,576 27,066 27,508 27,957 28,415 28,870 29,308 29,754
  Optimistic 20,039 20,525 21,015 21,534 22,028 22,534 23,025 23,495 23,966 24,312 24,631 24,872 25,112 25,278 25,381 25,420 25,484 25,580 25,656 25,904 26,095
Expenditures per PRC ($) Baseline 5,869.62 6,139.72 6,381.34 6,621.82 6,863.59 7,111.86 7,368.65 7,631.40 7,903.10 8,183.05 8,472.35 8,771.98 9,082.00 9,402.97 9,735.29 10,079.36 10,435.58 10,804.40 11,186.25 11,581.59 11,990.91
  Optimistic 5,869.62 6,106.04 6,311.29 6,512.91 6,713.34 6,917.64 7,127.72 7,340.97 7,560.21 7,784.63 8,015.17 8,252.63 8,496.94 8,748.47 9,007.46 9,274.11 9,548.65 9,831.33 10,122.37 10,422.02 10,730.55
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.36
  Optimistic 0.12 0.13 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28
Lost Productivity (US$ Billions) Baseline 0.55 0.59 0.64 0.70 0.74 0.80 0.85 0.91 0.96 1.02 1.08 1.14 1.20 1.26 1.33 1.39 1.46 1.53 1.61 1.68 1.76
  Optimistic 0.55 0.58 0.62 0.66 0.69 0.73 0.76 0.80 0.84 0.87 0.90 0.92 0.95 0.98 1.00 1.02 1.05 1.07 1.09 1.12 1.15
Mississippi
PRC Baseline 12,877 13,180 13,461 13,746 14,052 14,321 14,606 14,885 15,167 15,441 15,703 15,946 16,197 16,432 16,657 16,880 17,123 17,388 17,641 17,865 18,073
  Optimistic 12,877 13,180 13,461 13,732 13,981 14,231 14,498 14,757 15,022 15,194 15,353 15,459 15,577 15,630 15,620 15,599 15,608 15,653 15,677 15,790 15,851
Expenditures per PRC ($) Baseline 3,835.06 4,017.41 4,180.77 4,343.57 4,507.45 4,675.92 4,850.38 5,029.09 5,214.11 5,404.96 5,602.41 5,807.14 6,019.22 6,239.03 6,466.88 6,703.04 6,947.83 7,201.57 7,464.56 7,737.16 8,019.72
  Optimistic 3,835.06 3,994.67 4,133.42 4,269.86 4,405.64 4,544.18 4,686.78 4,831.67 4,980.78 5,133.55 5,290.65 5,452.61 5,619.40 5,791.30 5,968.45 6,151.02 6,339.18 6,533.09 6,732.94 6,938.90 7,151.15
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14
  Optimistic 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11
Lost Productivity (US$ Billions) Baseline 0.33 0.36 0.39 0.42 0.44 0.47 0.51 0.54 0.57 0.60 0.64 0.67 0.70 0.74 0.77 0.81 0.85 0.89 0.93 0.97 1.01
  Optimistic 0.33 0.35 0.37 0.40 0.41 0.43 0.45 0.47 0.50 0.52 0.53 0.54 0.56 0.57 0.58 0.59 0.61 0.62 0.63 0.64 0.66
Missouri
PRC Baseline 21,026 21,539 21,972 22,453 22,975 23,440 23,902 24,325 24,739 25,139 25,494 25,835 26,151 26,457 26,752 27,026 27,331 27,650 27,964 28,268 28,536
  Optimistic 21,026 21,539 21,972 22,429 22,859 23,294 23,725 24,117 24,502 24,737 24,927 25,046 25,149 25,166 25,087 24,974 24,913 24,891 24,851 24,984 25,027
Expenditures per PRC ($) Baseline 5,093.78 5,307.85 5,498.62 5,687.87 5,877.54 6,071.71 6,271.94 6,476.19 6,686.78 6,903.11 7,126.00 7,356.16 7,593.60 7,838.71 8,091.73 8,352.91 8,622.53 8,900.84 9,188.15 9,484.72 9,790.87
  Optimistic 5,093.78 5,281.16 5,443.29 5,602.10 5,759.55 5,919.63 6,083.82 6,250.06 6,420.54 6,594.60 6,772.97 6,956.23 7,144.31 7,337.47 7,535.85 7,739.59 7,948.85 8,163.76 8,384.48 8,611.17 8,843.99
Total Expenditures (US$ Billions) Baseline 0.11 0.11 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 0.23 0.24 0.25 0.26 0.27 0.28
  Optimistic 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.22
Lost Productivity (US$ Billions) Baseline 0.51 0.55 0.60 0.65 0.69 0.74 0.78 0.83 0.88 0.93 0.98 1.03 1.07 1.13 1.18 1.23 1.28 1.34 1.39 1.45 1.51
  Optimistic 0.51 0.54 0.58 0.61 0.64 0.67 0.70 0.73 0.77 0.79 0.82 0.84 0.86 0.87 0.89 0.90 0.92 0.93 0.95 0.97 0.99
Montana
PRC Baseline 2,639 2,740 2,820 2,911 3,007 3,098 3,189 3,281 3,373 3,461 3,547 3,644 3,742 3,838 3,939 4,041 4,146 4,250 4,346 4,434 4,514
  Optimistic 2,639 2,740 2,820 2,908 2,992 3,079 3,165 3,252 3,341 3,406 3,468 3,533 3,599 3,651 3,694 3,734 3,779 3,826 3,862 3,919 3,959
Expenditures per PRC ($) Baseline 4,479.43 4,681.20 4,861.53 5,040.86 5,221.03 5,405.89 5,596.96 5,792.31 5,994.19 6,202.03 6,416.67 6,638.80 6,868.47 7,106.09 7,351.93 7,606.27 7,869.41 8,141.66 8,423.32 8,714.73 9,016.22
  Optimistic 4,479.43 4,656.04 4,809.24 4,959.63 5,109.03 5,261.23 5,417.63 5,576.29 5,739.31 5,906.08 6,077.30 6,253.54 6,434.76 6,621.22 6,813.09 7,010.52 7,213.67 7,422.71 7,637.81 7,859.13 8,086.88
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04
  Optimistic 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.26
  Optimistic 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17
Nebraska
PRC Baseline 6,966 7,113 7,226 7,355 7,492 7,604 7,719 7,826 7,926 8,027 8,128 8,231 8,329 8,429 8,533 8,628 8,724 8,817 8,903 8,976 9,049
  Optimistic 6,966 7,113 7,226 7,347 7,454 7,556 7,662 7,759 7,851 7,898 7,947 7,980 8,010 8,018 8,002 7,973 7,952 7,937 7,912 7,933 7,936
Expenditures per PRC ($) Baseline 5,025.50 5,260.22 5,470.33 5,679.57 5,890.05 6,106.29 6,330.08 6,559.18 6,796.22 7,040.57 7,293.21 7,555.00 7,826.02 8,106.75 8,397.56 8,698.80 9,010.84 9,334.08 9,668.91 10,015.75 10,375.04
  Optimistic 5,025.50 5,230.95 5,409.42 5,584.82 5,759.26 5,937.16 6,120.16 6,306.02 6,497.18 6,692.93 6,894.11 7,101.42 7,314.80 7,534.59 7,760.99 7,994.18 8,234.39 8,481.81 8,736.66 8,999.18 9,269.58
Total Expenditures (US$ Billions) Baseline 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09
  Optimistic 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07
Lost Productivity (US$ Billions) Baseline 0.17 0.19 0.20 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.44 0.45 0.47 0.49
  Optimistic 0.17 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.30 0.31 0.31 0.32
Nevada
PRC Baseline 6,872 7,130 7,515 7,922 8,355 8,798 9,252 9,712 10,176 10,637 11,091 11,539 11,979 12,402 12,815 13,237 13,672 14,112 14,541 14,957 15,363
  Optimistic 6,872 7,130 7,515 7,913 8,313 8,743 9,183 9,629 10,079 10,467 10,845 11,186 11,520 11,796 12,018 12,232 12,463 12,703 12,922 13,220 13,473
Expenditures per PRC ($) Baseline 4,622.46 4,902.42 5,156.35 5,412.10 5,672.19 5,942.23 6,224.63 6,516.77 6,822.16 7,140.22 7,472.47 7,820.29 8,184.07 8,564.77 8,963.17 9,380.11 9,816.44 10,273.07 10,750.94 11,251.04 11,774.41
  Optimistic 4,622.46 4,867.51 5,082.86 5,296.58 5,511.11 5,731.86 5,960.96 6,195.70 6,439.24 6,690.83 6,951.63 7,222.70 7,504.12 7,796.51 8,100.29 8,415.90 8,743.82 9,084.51 9,438.48 9,806.23 10,188.32
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.04 0.04 0.05 0.05 0.06 0.06 0.07 0.08 0.08 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.16 0.17 0.18
  Optimistic 0.03 0.03 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.20 0.22 0.24 0.27 0.30 0.33 0.36 0.39 0.43 0.46 0.50 0.54 0.58 0.62 0.66 0.71 0.75 0.80 0.85 0.90 0.96
  Optimistic 0.20 0.21 0.23 0.26 0.28 0.30 0.32 0.35 0.37 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.62
New Hampshire
PRC Baseline 6,517 6,738 6,934 7,144 7,393 7,638 7,878 8,114 8,360 8,644 8,922 9,174 9,405 9,627 9,859 10,091 10,322 10,552 10,776 11,002 11,223
  Optimistic 6,517 6,738 6,934 7,137 7,356 7,590 7,819 8,044 8,280 8,506 8,723 8,894 9,045 9,157 9,245 9,325 9,409 9,499 9,576 9,724 9,843
Expenditures per PRC ($) Baseline 4,916.45 5,136.28 5,332.68 5,527.95 5,724.08 5,925.26 6,133.14 6,345.65 6,565.18 6,791.15 7,024.45 7,265.83 7,515.35 7,773.44 8,040.39 8,316.50 8,602.10 8,897.51 9,203.06 9,519.11 9,846.01
  Optimistic 4,916.45 5,108.86 5,275.73 5,439.50 5,602.15 5,767.81 5,938.01 6,110.64 6,287.97 6,469.34 6,655.50 6,847.10 7,044.05 7,246.68 7,455.13 7,669.58 7,890.19 8,117.16 8,350.65 8,590.86 8,837.97
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.04 0.04 0.04 0.05 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 0.11
  Optimistic 0.03 0.03 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 0.09
Lost Productivity (US$ Billions) Baseline 0.19 0.21 0.23 0.25 0.27 0.29 0.31 0.34 0.36 0.39 0.41 0.44 0.47 0.50 0.52 0.55 0.58 0.62 0.65 0.68 0.72
  Optimistic 0.19 0.21 0.22 0.24 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.36 0.37 0.38 0.40 0.41 0.42 0.43 0.44 0.45 0.47
New Jersey
PRC Baseline 41,969 43,297 44,285 45,330 46,529 47,646 48,656 49,629 50,650 51,597 52,381 53,064 53,688 54,208 54,672 55,138 55,618 56,193 56,764 57,310 57,864
  Optimistic 41,969 43,297 44,285 45,283 46,294 47,348 48,295 49,203 50,164 50,773 51,215 51,443 51,631 51,562 51,270 50,952 50,697 50,585 50,445 50,653 50,748
Expenditures per PRC ($) Baseline 5,241.91 5,435.93 5,608.00 5,777.98 5,947.67 6,120.71 6,298.48 6,479.12 6,664.67 6,854.56 7,049.48 7,250.01 7,456.11 7,668.06 7,886.04 8,110.22 8,340.77 8,577.88 8,821.72 9,072.50 9,330.40
  Optimistic 5,241.91 5,411.74 5,558.06 5,700.87 5,841.98 5,984.98 6,131.18 6,278.73 6,429.55 6,583.07 6,739.88 6,900.49 7,064.80 7,233.02 7,405.25 7,581.58 7,762.11 7,946.93 8,136.16 8,329.89 8,528.24
Total Expenditures (US$ Billions) Baseline 0.22 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.43 0.45 0.46 0.48 0.50 0.52 0.54
  Optimistic 0.22 0.23 0.25 0.26 0.27 0.28 0.30 0.31 0.32 0.33 0.35 0.35 0.36 0.37 0.38 0.39 0.39 0.40 0.41 0.42 0.43
Lost Productivity (US$ Billions) Baseline 1.27 1.39 1.51 1.63 1.74 1.86 1.99 2.11 2.25 2.37 2.50 2.63 2.75 2.88 3.00 3.13 3.25 3.39 3.54 3.68 3.83
  Optimistic 1.27 1.37 1.46 1.55 1.61 1.70 1.77 1.86 1.95 2.03 2.10 2.14 2.19 2.23 2.26 2.30 2.33 2.36 2.40 2.45 2.50
New Mexico
PRC Baseline 5,281 5,555 5,778 6,010 6,259 6,491 6,738 6,986 7,233 7,479 7,721 7,967 8,208 8,446 8,685 8,917 9,144 9,372 9,590 9,793 9,980
  Optimistic 5,281 5,555 5,778 6,004 6,227 6,451 6,688 6,927 7,164 7,360 7,549 7,723 7,894 8,034 8,144 8,240 8,335 8,437 8,522 8,656 8,753
Expenditures per PRC ($) Baseline 3,350.34 3,489.35 3,613.16 3,735.92 3,858.92 3,984.77 4,114.50 4,246.78 4,383.11 4,523.11 4,667.29 4,816.11 4,969.58 5,127.94 5,291.35 5,459.97 5,633.95 5,813.49 5,998.74 6,189.90 6,387.14
  Optimistic 3,350.34 3,472.01 3,577.24 3,680.28 3,782.40 3,886.18 3,992.59 4,100.30 4,210.71 4,323.41 4,438.86 4,557.43 4,679.08 4,803.97 4,932.20 5,063.84 5,199.01 5,337.78 5,480.25 5,626.53 5,776.72
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.14 0.16 0.17 0.19 0.21 0.22 0.24 0.26 0.28 0.30 0.32 0.35 0.37 0.39 0.42 0.44 0.47 0.49 0.52 0.55 0.58
  Optimistic 0.14 0.15 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.28 0.29 0.30 0.32 0.32 0.33 0.34 0.35 0.36 0.38
New York
PRC Baseline 89,593 91,493 93,474 95,443 97,580 99,535 101,315 103,078 104,786 106,253 107,527 108,695 109,778 110,557 111,140 111,686 112,221 112,964 113,584 114,106 114,621
  Optimistic 89,593 91,493 93,474 95,343 97,088 98,913 100,564 102,194 103,783 104,556 105,134 105,374 105,573 105,161 104,225 103,207 102,293 101,691 100,940 100,851 100,525
Expenditures per PRC ($) Baseline 5,554.40 5,764.94 5,951.82 6,136.58 6,321.14 6,509.48 6,703.09 6,899.98 7,102.34 7,309.58 7,522.45 7,741.58 7,966.96 8,198.90 8,437.59 8,683.22 8,936.01 9,196.16 9,463.88 9,739.40 10,022.94
  Optimistic 5,554.40 5,738.69 5,897.59 6,052.78 6,206.21 6,361.79 6,520.93 6,681.64 6,846.02 7,013.42 7,184.51 7,359.84 7,539.31 7,723.16 7,911.49 8,104.41 8,302.04 8,504.49 8,711.87 8,924.31 9,141.93
Total Expenditures (US$ Billions) Baseline 0.50 0.53 0.56 0.59 0.62 0.65 0.68 0.71 0.74 0.78 0.81 0.84 0.87 0.91 0.94 0.97 1.00 1.04 1.07 1.11 1.15
  Optimistic 0.50 0.53 0.55 0.58 0.60 0.63 0.66 0.68 0.71 0.73 0.76 0.78 0.80 0.81 0.82 0.84 0.85 0.86 0.88 0.90 0.92
Lost Productivity (US$ Billions) Baseline 2.53 2.75 2.98 3.20 3.41 3.64 3.87 4.10 4.34 4.57 4.80 5.03 5.26 5.48 5.70 5.92 6.14 6.37 6.61 6.85 7.09
  Optimistic 2.53 2.70 2.87 3.04 3.16 3.31 3.45 3.62 3.77 3.91 4.03 4.09 4.19 4.26 4.31 4.35 4.39 4.44 4.48 4.56 4.62
North Carolina
PRC Baseline 32,317 33,106 34,037 35,039 36,140 37,182 38,240 39,295 40,361 41,421 42,430 43,378 44,270 45,113 45,959 46,780 47,612 48,457 49,290 50,079 50,853
  Optimistic 32,317 33,106 34,037 35,003 35,958 36,949 37,956 38,958 39,975 40,759 41,486 42,052 42,575 42,911 43,099 43,228 43,400 43,621 43,803 44,262 44,599
Expenditures per PRC ($) Baseline 4,230.31 4,448.56 4,644.83 4,841.07 5,039.24 5,243.60 5,455.86 5,673.97 5,900.46 6,134.79 6,377.95 6,630.83 6,893.57 7,166.71 7,450.68 7,745.90 8,052.82 8,371.90 8,703.62 9,048.49 9,407.02
  Optimistic 4,230.31 4,421.34 4,587.97 4,752.29 4,916.25 5,083.98 5,257.08 5,433.42 5,615.35 5,802.23 5,994.88 6,194.00 6,399.57 6,611.97 6,831.42 7,058.15 7,292.41 7,534.44 7,784.50 8,042.87 8,309.80
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.24 0.25 0.27 0.29 0.31 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.48
  Optimistic 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 0.28 0.29 0.31 0.32 0.33 0.34 0.36 0.37
Lost Productivity (US$ Billions) Baseline 0.83 0.90 0.98 1.06 1.14 1.23 1.32 1.42 1.52 1.62 1.72 1.82 1.92 2.02 2.13 2.24 2.35 2.47 2.59 2.71 2.84
  Optimistic 0.83 0.88 0.95 1.01 1.06 1.12 1.18 1.25 1.32 1.38 1.44 1.48 1.53 1.58 1.61 1.65 1.68 1.72 1.76 1.80 1.85
North Dakota
PRC Baseline 2,249 2,274 2,307 2,345 2,383 2,415 2,452 2,488 2,525 2,549 2,573 2,599 2,626 2,657 2,690 2,726 2,764 2,802 2,841 2,872 2,902
  Optimistic 2,249 2,274 2,307 2,342 2,371 2,400 2,434 2,467 2,501 2,508 2,515 2,519 2,525 2,527 2,523 2,519 2,519 2,523 2,524 2,539 2,545
Expenditures per PRC ($) Baseline 5,409.82 5,610.48 5,788.45 5,964.28 6,139.82 6,318.84 6,502.75 6,689.65 6,881.64 7,078.13 7,279.84 7,487.37 7,700.67 7,920.05 8,145.67 8,377.73 8,616.39 8,861.86 9,114.32 9,373.97 9,641.01
  Optimistic 5,409.82 5,585.46 5,736.80 5,884.52 6,030.49 6,178.42 6,329.67 6,482.32 6,638.37 6,797.21 6,959.47 7,125.67 7,295.71 7,469.80 7,648.05 7,830.55 8,017.40 8,208.72 8,404.60 8,605.15 8,810.49
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03
  Optimistic 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Lost Productivity (US$ Billions) Baseline 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.15
  Optimistic 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.09 0.09 0.10 0.10 0.10
Ohio
PRC Baseline 41,349 42,111 42,870 43,696 44,617 45,388 46,033 46,594 47,171 47,884 48,524 49,086 49,587 50,023 50,439 50,834 51,248 51,713 52,140 52,533 52,904
  Optimistic 41,349 42,111 42,870 43,650 44,392 45,104 45,691 46,194 46,720 47,119 47,444 47,586 47,688 47,581 47,301 46,975 46,714 46,553 46,336 46,430 46,399
Expenditures per PRC ($) Baseline 5,140.37 5,333.35 5,504.58 5,673.81 5,842.82 6,015.23 6,192.42 6,372.56 6,557.67 6,747.17 6,941.78 7,142.06 7,347.98 7,559.85 7,777.82 8,002.08 8,232.80 8,470.17 8,714.39 8,965.65 9,224.16
  Optimistic 5,140.37 5,309.28 5,454.88 5,597.05 5,737.57 5,880.01 6,025.69 6,172.77 6,323.17 6,476.30 6,632.77 6,793.08 6,957.14 7,125.17 7,297.25 7,473.48 7,653.98 7,838.83 8,028.14 8,222.03 8,420.60
Total Expenditures (US$ Billions) Baseline 0.21 0.22 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.32 0.34 0.35 0.36 0.38 0.39 0.41 0.42 0.44 0.45 0.47 0.49
  Optimistic 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29 0.30 0.31 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.36 0.37 0.38 0.39
Lost Productivity (US$ Billions) Baseline 1.06 1.14 1.23 1.33 1.41 1.50 1.59 1.68 1.77 1.86 1.96 2.05 2.15 2.24 2.34 2.44 2.54 2.64 2.74 2.85 2.96
  Optimistic 1.06 1.12 1.19 1.26 1.31 1.37 1.42 1.48 1.54 1.59 1.65 1.67 1.71 1.74 1.77 1.79 1.81 1.84 1.86 1.90 1.93
Oklahoma
PRC Baseline 14,471 14,798 15,101 15,421 15,763 16,056 16,380 16,684 16,970 17,246 17,485 17,702 17,902 18,088 18,267 18,451 18,645 18,836 19,018 19,176 19,327
  Optimistic 14,471 14,798 15,101 15,405 15,684 15,955 16,259 16,541 16,807 16,971 17,095 17,161 17,216 17,205 17,130 17,051 16,996 16,956 16,901 16,949 16,950
Expenditures per PRC ($) Baseline 3,976.88 4,143.82 4,292.57 4,440.13 4,588.01 4,739.39 4,895.49 5,054.72 5,218.89 5,387.52 5,561.26 5,740.67 5,925.74 6,116.78 6,313.97 6,517.53 6,727.64 6,944.53 7,168.41 7,399.51 7,638.06
  Optimistic 3,976.88 4,123.00 4,249.42 4,373.25 4,496.01 4,620.82 4,748.83 4,878.43 5,011.34 5,147.03 5,286.07 5,428.93 5,575.53 5,726.09 5,880.72 6,039.52 6,202.61 6,370.10 6,542.12 6,718.78 6,900.22
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15
  Optimistic 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.12
Lost Productivity (US$ Billions) Baseline 0.37 0.40 0.43 0.47 0.50 0.53 0.56 0.60 0.63 0.67 0.70 0.74 0.77 0.81 0.85 0.88 0.92 0.96 1.00 1.04 1.08
  Optimistic 0.37 0.39 0.42 0.44 0.46 0.48 0.50 0.53 0.55 0.57 0.59 0.60 0.62 0.63 0.64 0.65 0.66 0.67 0.68 0.69 0.70
Oregon
PRC Baseline 12,604 12,608 12,886 13,209 13,574 13,924 14,298 14,668 15,053 15,471 15,864 16,254 16,652 17,032 17,409 17,786 18,145 18,472 18,771 19,034 19,265
  Optimistic 12,604 12,608 12,886 13,195 13,505 13,837 14,192 14,542 14,909 15,224 15,511 15,757 16,014 16,201 16,325 16,436 16,540 16,628 16,681 16,823 16,896
Expenditures per PRC ($) Baseline 4,666.93 4,881.84 5,074.09 5,265.45 5,457.84 5,655.40 5,859.75 6,068.84 6,285.08 6,507.87 6,738.12 6,976.58 7,223.33 7,478.80 7,743.31 8,017.17 8,300.72 8,594.30 8,898.26 9,212.97 9,538.81
  Optimistic 4,666.93 4,855.04 5,018.36 5,178.79 5,338.27 5,500.85 5,668.02 5,837.73 6,012.20 6,190.79 6,374.27 6,563.25 6,757.69 6,957.88 7,164.01 7,376.24 7,594.76 7,819.75 8,051.41 8,289.93 8,535.52
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.18
  Optimistic 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.36 0.38 0.41 0.45 0.48 0.51 0.55 0.59 0.63 0.67 0.72 0.76 0.81 0.85 0.90 0.95 1.00 1.05 1.10 1.15 1.20
  Optimistic 0.36 0.37 0.40 0.42 0.44 0.47 0.49 0.52 0.55 0.58 0.60 0.62 0.64 0.66 0.68 0.70 0.72 0.73 0.75 0.77 0.78
Pennsylvania
PRC Baseline 58,549 59,597 60,417 61,350 62,416 63,350 64,178 64,861 65,561 66,329 66,995 67,540 68,021 68,477 68,973 69,481 70,017 70,584 71,137 71,670 72,183
  Optimistic 58,549 59,597 60,417 61,286 62,102 62,954 63,702 64,304 64,933 65,270 65,504 65,477 65,415 65,134 64,681 64,206 63,822 63,540 63,218 63,345 63,307
Expenditures per PRC ($) Baseline 5,507.33 5,694.41 5,859.84 6,022.85 6,185.19 6,350.35 6,519.61 6,691.23 6,867.10 7,046.67 7,230.58 7,419.34 7,612.91 7,811.53 8,015.34 8,224.46 8,439.03 8,659.20 8,885.12 9,116.93 9,354.79
  Optimistic 5,507.33 5,671.08 5,811.80 5,948.86 6,084.01 6,220.69 6,360.14 6,500.62 6,643.94 6,789.53 6,937.96 7,089.70 7,244.63 7,402.95 7,564.73 7,730.05 7,898.98 8,071.60 8,247.99 8,428.24 8,612.43
Total Expenditures (US$ Billions) Baseline 0.32 0.34 0.35 0.37 0.39 0.40 0.42 0.43 0.45 0.47 0.48 0.50 0.52 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.68
  Optimistic 0.32 0.34 0.35 0.36 0.38 0.39 0.41 0.42 0.43 0.44 0.45 0.46 0.47 0.48 0.49 0.50 0.50 0.51 0.52 0.53 0.55
Lost Productivity (US$ Billions) Baseline 1.70 1.84 1.98 2.12 2.25 2.39 2.53 2.67 2.81 2.95 3.09 3.23 3.37 3.52 3.66 3.81 3.97 4.13 4.29 4.46 4.63
  Optimistic 1.70 1.81 1.91 2.02 2.09 2.18 2.26 2.35 2.44 2.52 2.60 2.63 2.68 2.73 2.77 2.80 2.84 2.88 2.91 2.97 3.02
Rhode Island
PRC Baseline 5,314 5,446 5,529 5,620 5,722 5,818 5,905 5,988 6,072 6,157 6,225 6,285 6,339 6,389 6,449 6,508 6,577 6,657 6,730 6,798 6,866
  Optimistic 5,314 5,446 5,529 5,614 5,693 5,782 5,861 5,937 6,013 6,058 6,087 6,093 6,096 6,078 6,047 6,014 5,995 5,993 5,981 6,008 6,022
Expenditures per PRC ($) Baseline 5,202.50 5,417.36 5,608.69 5,798.39 5,988.40 6,182.80 6,383.16 6,587.44 6,797.94 7,014.06 7,236.61 7,466.30 7,703.13 7,947.47 8,199.56 8,459.64 8,727.98 9,004.82 9,290.45 9,585.14 9,889.17
  Optimistic 5,202.50 5,390.56 5,553.19 5,712.40 5,870.18 6,030.51 6,194.87 6,361.22 6,531.73 6,705.74 6,883.98 7,067.02 7,254.78 7,447.53 7,645.41 7,848.54 8,057.06 8,271.13 8,490.89 8,716.48 8,948.07
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07
  Optimistic 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.28 0.29 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.41 0.42
  Optimistic 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.23 0.24 0.24 0.24 0.25 0.25 0.26 0.26 0.26 0.27 0.27
South Carolina
PRC Baseline 16,412 16,928 17,481 18,083 18,724 19,332 19,954 20,591 21,239 21,881 22,491 23,071 23,646 24,181 24,707 25,231 25,743 26,262 26,757 27,220 27,643
  Optimistic 16,412 16,928 17,481 18,064 18,629 19,211 19,806 20,415 21,036 21,532 21,990 22,366 22,740 23,001 23,169 23,315 23,465 23,641 23,778 24,058 24,243
Expenditures per PRC ($) Baseline 4,181.33 4,383.96 4,565.65 4,746.84 4,929.37 5,117.14 5,311.72 5,511.18 5,717.83 5,931.13 6,151.95 6,381.07 6,618.57 6,864.91 7,120.42 7,385.44 7,660.32 7,945.44 8,241.16 8,547.89 8,866.04
  Optimistic 4,181.33 4,358.69 4,512.99 4,664.82 4,816.00 4,970.35 5,129.31 5,290.92 5,457.33 5,627.93 5,803.46 5,984.53 6,171.10 6,363.49 6,561.88 6,766.45 6,977.40 7,194.93 7,419.23 7,650.54 7,889.05
Total Expenditures (US$ Billions) Baseline 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25
  Optimistic 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18 0.19
Lost Productivity (US$ Billions) Baseline 0.42 0.46 0.50 0.55 0.59 0.64 0.69 0.74 0.80 0.85 0.91 0.97 1.03 1.09 1.15 1.21 1.27 1.34 1.41 1.48 1.54
  Optimistic 0.42 0.45 0.48 0.52 0.55 0.58 0.62 0.66 0.69 0.73 0.77 0.79 0.82 0.85 0.87 0.89 0.91 0.93 0.95 0.98 1.01
South Dakota
PRC Baseline 2,634 2,684 2,733 2,784 2,839 2,886 2,938 2,982 3,024 3,056 3,091 3,130 3,169 3,212 3,258 3,301 3,348 3,395 3,443 3,483 3,520
  Optimistic 2,634 2,684 2,733 2,781 2,824 2,868 2,916 2,957 2,995 3,007 3,022 3,034 3,047 3,055 3,055 3,050 3,052 3,056 3,060 3,079 3,087
Expenditures per PRC ($) Baseline 5,256.70 5,507.13 5,731.50 5,955.12 6,180.23 6,411.66 6,651.34 6,896.88 7,151.11 7,413.36 7,684.70 7,966.06 8,257.54 8,559.68 8,872.87 9,197.53 9,534.06 9,882.91 10,244.52 10,619.36 11,007.92
  Optimistic 5,256.70 5,475.90 5,666.47 5,853.88 6,040.38 6,230.69 6,426.59 6,625.65 6,830.51 7,040.43 7,256.29 7,478.85 7,708.07 7,944.31 8,187.79 8,438.73 8,697.36 8,963.92 9,238.65 9,521.80 9,813.63
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04
  Optimistic 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18
  Optimistic 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.12 0.12 0.12
Tennessee
PRC Baseline 25,854 26,754 27,498 28,282 29,118 29,890 30,680 31,454 32,215 32,964 33,685 34,392 35,021 35,588 36,158 36,698 37,267 37,845 38,385 38,868 39,302
  Optimistic 25,854 26,754 27,498 28,253 28,971 29,703 30,453 31,184 31,906 32,438 32,935 33,341 33,680 33,851 33,908 33,912 33,970 34,068 34,112 34,353 34,469
Expenditures per PRC ($) Baseline 5,079.10 5,292.85 5,483.35 5,672.33 5,861.74 6,055.66 6,255.63 6,459.63 6,669.97 6,886.06 7,108.71 7,338.63 7,575.83 7,820.70 8,073.49 8,334.45 8,603.84 8,881.94 9,169.03 9,465.39 9,771.34
  Optimistic 5,079.10 5,266.19 5,428.09 5,586.68 5,743.91 5,903.78 6,067.75 6,233.79 6,404.06 6,577.91 6,756.07 6,939.13 7,127.00 7,319.96 7,518.15 7,721.69 7,930.75 8,145.47 8,366.01 8,592.51 8,825.15
Total Expenditures (US$ Billions) Baseline 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.38
  Optimistic 0.13 0.14 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.25 0.26 0.27 0.28 0.29 0.30 0.30
Lost Productivity (US$ Billions) Baseline 0.70 0.77 0.84 0.91 0.97 1.05 1.12 1.20 1.28 1.36 1.44 1.53 1.61 1.69 1.78 1.87 1.96 2.05 2.14 2.24 2.33
  Optimistic 0.70 0.75 0.81 0.86 0.90 0.95 1.00 1.06 1.11 1.16 1.21 1.24 1.28 1.32 1.35 1.37 1.40 1.43 1.45 1.49 1.52
Texas
PRC Baseline 84,453 87,937 90,855 94,003 97,290 100,398 103,768 107,154 110,472 113,707 116,835 119,950 123,024 125,934 128,798 131,762 134,790 137,929 140,992 143,987 146,871
  Optimistic 84,453 87,937 90,855 93,904 96,799 99,770 102,999 106,235 109,414 111,892 114,235 116,285 118,312 119,786 120,783 121,759 122,864 124,164 125,297 127,260 128,809
Expenditures per PRC ($) Baseline 4,273.64 4,464.94 4,635.86 4,805.80 4,976.49 5,151.59 5,332.53 5,517.49 5,708.59 5,905.29 6,108.37 6,318.51 6,535.73 6,760.43 6,992.84 7,233.25 7,481.92 7,739.14 8,005.21 8,280.42 8,565.09
  Optimistic 4,273.64 4,441.08 4,586.30 4,728.82 4,870.38 5,014.55 5,162.69 5,312.94 5,467.29 5,625.16 5,787.21 5,953.99 6,125.45 6,301.84 6,483.31 6,670.01 6,862.09 7,059.69 7,262.99 7,472.14 7,687.31
Total Expenditures (US$ 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 0.80 0.85 0.90 0.95 1.01 1.07 1.13 1.19 1.26
  Optimistic 0.36 0.39 0.42 0.44 0.47 0.50 0.53 0.56 0.60 0.63 0.66 0.69 0.72 0.75 0.78 0.81 0.84 0.88 0.91 0.95 0.99
Lost Productivity (US$ Billions) Baseline 2.21 2.44 2.67 2.91 3.13 3.38 3.65 3.93 4.22 4.51 4.81 5.11 5.43 5.75 6.08 6.42 6.78 7.15 7.54 7.93 8.34
  Optimistic 2.21 2.40 2.57 2.77 2.91 3.08 3.26 3.47 3.67 3.86 4.04 4.17 4.33 4.47 4.60 4.72 4.85 4.99 5.11 5.28 5.43
Utah
PRC Baseline 6,812 6,958 7,195 7,443 7,707 7,967 8,251 8,510 8,762 9,019 9,275 9,528 9,784 10,034 10,286 10,538 10,800 11,059 11,305 11,539 11,759
  Optimistic 6,812 6,958 7,195 7,435 7,668 7,917 8,190 8,437 8,678 8,875 9,069 9,237 9,410 9,545 9,646 9,738 9,845 9,956 10,046 10,198 10,313
Expenditures per PRC ($) Baseline 3,577.32 3,753.32 3,911.23 4,068.81 4,227.64 4,391.13 4,560.64 4,734.51 4,914.73 5,100.85 5,293.65 5,493.80 5,701.38 5,916.81 6,140.38 6,372.39 6,613.17 6,863.05 7,122.37 7,391.49 7,670.78
  Optimistic 3,577.32 3,731.37 3,865.47 3,997.49 4,129.01 4,263.35 4,401.77 4,542.57 4,687.62 4,836.38 4,989.51 5,147.55 5,310.47 5,478.54 5,651.94 5,830.82 6,015.36 6,205.74 6,402.15 6,604.78 6,813.82
Total Expenditures (US$ Billions) Baseline 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09
  Optimistic 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07
Lost Productivity (US$ Billions) Baseline 0.20 0.21 0.23 0.26 0.28 0.30 0.32 0.35 0.37 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.60 0.63 0.67 0.70 0.74
  Optimistic 0.20 0.21 0.23 0.24 0.26 0.27 0.29 0.31 0.32 0.34 0.35 0.37 0.38 0.39 0.40 0.42 0.43 0.44 0.45 0.47 0.48
Vermont
PRC Baseline 3,058 3,184 3,272 3,372 3,480 3,588 3,698 3,813 3,927 4,043 4,155 4,269 4,380 4,496 4,611 4,717 4,819 4,923 5,019 5,114 5,196
  Optimistic 3,058 3,184 3,272 3,368 3,463 3,566 3,671 3,780 3,889 3,979 4,062 4,139 4,212 4,277 4,324 4,359 4,393 4,432 4,460 4,520 4,557
Expenditures per PRC ($) Baseline 5,292.02 5,567.83 5,815.99 6,064.22 6,315.00 6,573.70 6,842.53 7,118.87 7,405.93 7,703.05 8,011.49 8,332.38 8,665.90 9,012.78 9,373.54 9,748.75 10,138.97 10,544.81 10,966.89 11,405.87 11,862.42
  Optimistic 5,292.02 5,533.44 5,744.10 5,951.93 6,159.37 6,371.67 6,590.82 6,814.16 7,044.65 7,281.49 7,525.72 7,778.24 8,039.03 8,308.56 8,587.13 8,875.04 9,172.61 9,480.15 9,798.00 10,126.52 10,466.04
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.33
  Optimistic 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22
Virginia
PRC Baseline 29,521 30,777 31,816 32,927 34,135 35,324 36,519 37,687 38,853 40,059 41,196 42,256 43,248 44,150 45,012 45,875 46,738 47,628 48,469 49,247 50,002
  Optimistic 29,521 30,777 31,816 32,892 33,963 35,104 36,249 37,364 38,481 39,419 40,279 40,965 41,591 41,995 42,211 42,392 42,603 42,874 43,073 43,526 43,853
Expenditures per PRC ($) Baseline 4,095.82 4,276.74 4,438.30 4,598.85 4,760.04 4,925.31 5,096.02 5,270.46 5,450.59 5,635.92 5,827.19 6,025.01 6,229.41 6,440.75 6,659.26 6,885.18 7,118.76 7,360.27 7,609.97 7,868.15 8,135.08
  Optimistic 4,095.82 4,254.18 4,391.45 4,526.12 4,659.82 4,795.94 4,935.75 5,077.51 5,223.07 5,371.90 5,524.62 5,681.73 5,843.19 6,009.24 6,180.00 6,355.62 6,536.23 6,721.97 6,912.99 7,109.43 7,311.46
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.30 0.32 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 0.19 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
Lost Productivity (US$ Billions) Baseline 0.79 0.87 0.95 1.04 1.12 1.21 1.31 1.41 1.51 1.62 1.73 1.84 1.95 2.06 2.17 2.28 2.40 2.52 2.65 2.77 2.90
  Optimistic 0.79 0.85 0.92 0.99 1.04 1.11 1.17 1.24 1.32 1.39 1.45 1.50 1.55 1.60 1.64 1.68 1.72 1.76 1.80 1.84 1.89
Washington
PRC Baseline 22,830 23,397 24,090 24,837 25,668 26,498 27,389 28,284 29,191 30,147 31,062 31,956 32,863 33,723 34,572 35,458 36,328 37,198 38,024 38,794 39,518
  Optimistic 22,830 23,397 24,090 24,811 25,538 26,333 27,186 28,041 28,911 29,665 30,370 30,980 31,604 32,077 32,421 32,766 33,114 33,486 33,791 34,287 34,659
Expenditures per PRC ($) Baseline 4,916.09 5,138.29 5,336.90 5,534.45 5,732.94 5,936.62 6,147.17 6,362.47 6,584.97 6,814.09 7,050.71 7,295.63 7,548.89 7,810.95 8,082.10 8,362.66 8,652.97 8,953.35 9,264.16 9,585.75 9,918.52
  Optimistic 4,916.09 5,110.58 5,279.31 5,444.97 5,609.56 5,777.24 5,949.57 6,124.41 6,304.07 6,487.88 6,676.60 6,870.89 7,070.68 7,276.28 7,487.85 7,705.58 7,929.64 8,160.22 8,397.49 8,641.67 8,892.95
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.39
  Optimistic 0.11 0.12 0.13 0.14 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 0.27 0.28 0.30 0.31
Lost Productivity (US$ Billions) Baseline 0.65 0.71 0.77 0.84 0.91 0.98 1.06 1.14 1.22 1.31 1.40 1.49 1.59 1.69 1.79 1.90 2.01 2.12 2.23 2.35 2.46
  Optimistic 0.65 0.70 0.75 0.80 0.84 0.89 0.94 1.01 1.06 1.12 1.18 1.22 1.27 1.31 1.35 1.39 1.43 1.48 1.51 1.56 1.61
West Virginia
PRC Baseline 6,551 6,751 6,863 6,982 7,112 7,220 7,319 7,413 7,512 7,619 7,727 7,834 7,930 8,019 8,105 8,186 8,256 8,327 8,390 8,443 8,481
  Optimistic 6,551 6,751 6,863 6,974 7,076 7,175 7,264 7,350 7,440 7,497 7,555 7,595 7,626 7,628 7,601 7,565 7,525 7,496 7,456 7,462 7,438
Expenditures per PRC ($) Baseline 4,633.66 4,812.39 4,971.13 5,128.15 5,285.09 5,445.32 5,610.13 5,777.80 5,950.23 6,126.90 6,308.46 6,495.46 6,687.87 6,885.99 7,089.98 7,300.01 7,516.26 7,738.92 7,968.17 8,204.22 8,447.25
  Optimistic 4,633.66 4,790.10 4,925.06 5,056.94 5,187.38 5,319.70 5,455.11 5,591.91 5,731.89 5,874.51 6,020.33 6,169.83 6,322.93 6,479.82 6,640.60 6,805.38 6,974.24 7,147.30 7,324.65 7,506.40 7,692.65
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07
  Optimistic 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06
Lost Productivity (US$ Billions) Baseline 0.16 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.38 0.40 0.42 0.43 0.45 0.46
  Optimistic 0.16 0.17 0.18 0.20 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.26 0.27 0.27 0.28 0.28 0.29 0.29 0.29 0.30 0.30
Wisconsin
PRC Baseline 20,687 21,225 21,665 22,157 22,707 23,202 23,667 24,118 24,568 25,009 25,433 25,847 26,251 26,641 27,064 27,466 27,883 28,314 28,719 29,096 29,476
  Optimistic 20,687 21,225 21,665 22,133 22,593 23,057 23,492 23,911 24,333 24,610 24,867 25,057 25,245 25,340 25,380 25,381 25,416 25,489 25,522 25,716 25,852
Expenditures per PRC ($) Baseline 5,496.86 5,742.76 5,962.45 6,180.88 6,400.26 6,625.31 6,857.87 7,095.58 7,341.17 7,593.97 7,854.96 8,125.00 8,404.15 8,692.89 8,991.55 9,300.47 9,620.01 9,950.52 10,292.39 10,646.00 11,011.76
  Optimistic 5,496.86 5,712.09 5,898.75 6,081.93 6,263.88 6,449.19 6,639.58 6,832.69 7,031.06 7,233.96 7,442.22 7,656.56 7,876.90 8,103.58 8,336.78 8,576.70 8,823.52 9,077.45 9,338.68 9,607.43 9,883.91
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.32
  Optimistic 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.16 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 0.55 0.60 0.65 0.70 0.74 0.80 0.85 0.90 0.95 1.01 1.06 1.12 1.18 1.24 1.30 1.36 1.43 1.49 1.56 1.63 1.70
  Optimistic 0.55 0.59 0.63 0.66 0.69 0.73 0.76 0.79 0.83 0.86 0.89 0.91 0.94 0.96 0.98 1.00 1.02 1.04 1.06 1.09 1.11
Wyoming
PRC Baseline 1,362 1,444 1,494 1,547 1,605 1,661 1,721 1,779 1,835 1,896 1,954 2,013 2,078 2,142 2,205 2,269 2,335 2,400 2,459 2,512 2,559
  Optimistic 1,362 1,444 1,494 1,545 1,597 1,651 1,708 1,764 1,818 1,865 1,911 1,952 1,998 2,038 2,067 2,097 2,128 2,160 2,185 2,220 2,244
Expenditures per PRC ($) Baseline 4,021.49 4,220.86 4,399.82 4,578.45 4,758.55 4,943.99 5,136.31 5,333.63 5,538.22 5,749.57 5,968.57 6,195.98 6,431.90 6,676.80 6,931.02 7,194.93 7,468.89 7,753.27 8,048.49 8,354.95 8,673.07
  Optimistic 4,021.49 4,196.00 4,347.96 4,497.60 4,646.72 4,799.06 4,956.08 5,115.83 5,280.44 5,449.31 5,623.18 5,802.66 5,987.73 6,178.70 6,375.76 6,579.10 6,788.94 7,005.46 7,228.89 7,459.44 7,697.35
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02
  Optimistic 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02
Lost Productivity (US$ Billions) Baseline 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.14
  Optimistic 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09


 
 
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