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   
 



Lung 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 370,206 370,319 370,711 372,664 375,126 378,175 381,234 384,552 388,256 396,620 404,932 412,920 421,210 429,972 438,842 447,934 457,166 466,757 476,000 485,636 495,873
  Optimistic 370,206 370,319 370,711 370,941 371,607 372,775 373,508 373,266 370,943 370,938 372,488 374,463 376,441 377,596 379,653 381,635 383,461 386,506 392,514 398,570 404,410
Expenditures per PRC ($) Baseline 17,087.53 17,757.56 18,368.25 18,970.98 19,591.07 20,202.56 20,832.91 21,481.95 22,160.02 22,857.06 23,570.77 24,302.25 25,053.51 25,827.99 26,626.42 27,449.53 28,298.08 29,172.87 30,074.69 31,004.40 31,962.85
  Optimistic 17,087.53 17,672.12 18,191.51 18,697.49 19,215.15 19,718.83 20,235.49 20,764.74 21,316.35 21,880.28 22,454.08 23,038.63 23,635.64 24,248.11 24,876.46 25,521.09 26,182.42 26,860.90 27,556.95 28,271.04 29,003.63
Total Expenditures (US$ Billions) Baseline 6.33 6.59 6.83 7.09 7.37 7.66 7.97 8.29 8.64 9.11 9.60 10.10 10.63 11.19 11.78 12.41 13.07 13.77 14.49 15.25 16.08
  Optimistic 6.33 6.56 6.76 6.95 7.16 7.37 7.58 7.78 7.94 8.15 8.40 8.67 8.95 9.21 9.51 9.81 10.12 10.47 10.92 11.38 11.86
Lost Productivity (US$ Billions) Baseline 35.90 38.13 40.51 42.92 45.03 47.53 50.04 52.65 55.41 58.81 62.31 65.87 69.61 73.56 77.67 81.91 86.29 90.91 95.64 100.62 105.93
  Optimistic 35.90 37.47 39.03 40.66 41.59 42.94 44.13 45.50 46.49 47.81 49.27 50.19 51.54 52.80 54.17 55.51 56.81 58.30 60.19 62.19 64.20
Alabama
PRC Baseline 6,297 6,272 6,245 6,243 6,248 6,265 6,282 6,302 6,328 6,428 6,528 6,622 6,718 6,820 6,923 7,028 7,135 7,247 7,352 7,463 7,581
  Optimistic 6,297 6,272 6,245 6,214 6,190 6,175 6,154 6,117 6,045 6,012 6,005 6,005 6,004 5,989 5,989 5,988 5,985 6,001 6,063 6,125 6,183
Expenditures per PRC ($) Baseline 17,227.42 17,886.75 18,487.14 19,079.25 19,687.93 20,287.72 20,905.56 21,541.26 22,204.92 22,886.64 23,584.15 24,298.51 25,031.66 25,786.93 26,564.99 27,366.53 28,192.25 29,042.88 29,919.18 30,821.92 31,751.90
  Optimistic 17,227.42 17,802.67 18,313.37 18,810.53 19,318.85 19,813.11 20,319.81 20,838.53 21,378.84 21,930.86 22,492.22 23,063.74 23,647.07 24,245.16 24,858.38 25,487.11 26,131.74 26,792.68 27,470.33 28,165.12 28,877.48
Total Expenditures (US$ Billions) Baseline 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24
  Optimistic 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.63 0.67 0.70 0.74 0.78 0.82 0.86 0.90 0.94 0.99 1.04 1.10 1.15 1.21 1.27 1.33 1.40 1.47 1.53 1.61 1.68
  Optimistic 0.63 0.66 0.68 0.70 0.72 0.74 0.75 0.77 0.79 0.80 0.82 0.84 0.85 0.87 0.89 0.90 0.92 0.94 0.97 0.99 1.02
Alaska
PRC Baseline 884 894 902 914 927 942 958 974 990 1,020 1,050 1,079 1,109 1,141 1,173 1,205 1,238 1,271 1,303 1,336 1,369
  Optimistic 884 894 902 909 918 929 938 945 946 954 966 978 992 1,002 1,014 1,027 1,038 1,053 1,074 1,096 1,116
Expenditures per PRC ($) Baseline 22,445.66 23,596.69 24,657.96 25,716.13 26,815.41 27,910.00 29,048.87 30,232.43 31,480.43 32,775.43 34,113.83 35,498.34 36,933.47 38,426.62 39,980.14 41,596.46 43,278.13 45,027.78 46,848.17 48,742.15 50,712.70
  Optimistic 22,445.66 23,449.92 24,351.25 25,237.03 26,150.80 27,047.27 27,974.07 28,930.92 29,936.01 30,971.72 32,033.95 33,124.58 34,247.14 35,407.75 36,607.69 37,848.29 39,130.94 40,457.05 41,828.10 43,245.62 44,711.18
Total Expenditures (US$ 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 0.07 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 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.08 0.09 0.10 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 0.24 0.26 0.27 0.29
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17
Arizona
PRC Baseline 6,926 7,075 7,197 7,352 7,521 7,705 7,897 8,100 8,314 8,630 8,957 9,287 9,634 10,001 10,380 10,773 11,180 11,604 12,033 12,481 12,956
  Optimistic 6,926 7,075 7,197 7,318 7,451 7,595 7,737 7,862 7,944 8,071 8,239 8,422 8,610 8,783 8,980 9,178 9,377 9,609 9,922 10,243 10,567
Expenditures per PRC ($) Baseline 14,511.79 15,176.78 15,786.72 16,392.11 17,018.25 17,639.01 18,282.18 18,947.80 19,646.74 20,368.94 21,112.21 21,877.87 22,668.24 23,487.15 24,335.65 25,214.81 26,125.72 27,069.54 28,047.46 29,060.71 30,110.56
  Optimistic 14,511.79 15,091.98 15,610.34 16,117.74 16,639.23 17,148.94 17,674.03 18,214.24 18,779.69 19,360.28 19,953.62 20,560.68 21,183.32 21,824.81 22,485.73 23,166.67 23,868.22 24,591.02 25,335.71 26,102.96 26,893.43
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.31 0.34 0.36 0.39
  Optimistic 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 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.28
Lost Productivity (US$ Billions) Baseline 0.68 0.74 0.80 0.86 0.92 0.99 1.06 1.13 1.21 1.30 1.40 1.51 1.62 1.74 1.86 2.00 2.14 2.29 2.45 2.62 2.80
  Optimistic 0.68 0.73 0.77 0.82 0.85 0.89 0.93 0.98 1.01 1.06 1.11 1.15 1.20 1.25 1.30 1.35 1.41 1.47 1.54 1.62 1.70
Arkansas
PRC Baseline 3,397 3,402 3,397 3,407 3,420 3,439 3,458 3,480 3,504 3,569 3,633 3,694 3,757 3,823 3,889 3,958 4,027 4,099 4,168 4,239 4,314
  Optimistic 3,397 3,402 3,397 3,391 3,388 3,390 3,388 3,378 3,348 3,338 3,342 3,350 3,357 3,357 3,365 3,372 3,378 3,394 3,437 3,479 3,519
Expenditures per PRC ($) Baseline 15,459.73 16,116.55 16,717.09 17,311.45 17,924.54 18,530.72 19,157.19 19,803.86 20,481.16 21,179.18 21,895.72 22,631.95 23,389.99 24,173.43 24,983.10 25,819.90 26,684.72 27,578.51 28,502.24 29,456.90 30,443.55
  Optimistic 15,459.73 16,032.80 16,543.36 17,041.91 17,553.14 18,051.67 18,564.14 19,090.22 19,639.69 20,202.64 20,776.69 21,362.74 21,962.54 22,579.18 23,213.13 23,864.89 24,534.94 25,223.81 25,932.01 26,660.11 27,408.64
Total Expenditures (US$ Billions) Baseline 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 0.10 0.10 0.11 0.11 0.12 0.12 0.13
  Optimistic 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.10
Lost Productivity (US$ Billions) Baseline 0.35 0.37 0.40 0.42 0.44 0.46 0.48 0.51 0.53 0.56 0.59 0.63 0.66 0.70 0.73 0.77 0.81 0.85 0.89 0.93 0.98
  Optimistic 0.35 0.37 0.38 0.40 0.40 0.42 0.43 0.44 0.45 0.46 0.47 0.48 0.49 0.50 0.51 0.52 0.53 0.54 0.56 0.58 0.59
California
PRC Baseline 43,716 43,732 43,916 44,272 44,677 45,148 45,632 46,162 46,734 47,849 48,962 50,050 51,189 52,373 53,563 54,787 56,030 57,323 58,565 59,853 61,215
  Optimistic 43,716 43,732 43,916 44,067 44,258 44,504 44,707 44,808 44,650 44,750 45,039 45,388 45,748 45,994 46,338 46,678 46,997 47,467 48,293 49,122 49,924
Expenditures per PRC ($) Baseline 16,217.25 16,749.92 17,232.43 17,706.09 18,190.88 18,666.48 19,154.34 19,654.20 20,173.87 20,705.41 21,246.97 21,799.28 22,363.76 22,942.86 23,536.95 24,146.42 24,771.68 25,413.13 26,071.19 26,746.28 27,438.86
  Optimistic 16,217.25 16,681.99 17,092.68 17,490.92 17,896.55 18,289.51 18,690.92 19,100.40 19,525.42 19,958.10 20,396.53 20,841.31 21,293.69 21,755.90 22,228.13 22,710.62 23,203.58 23,707.24 24,221.84 24,747.60 25,284.77
Total Expenditures (US$ Billions) Baseline 0.70 0.73 0.76 0.78 0.81 0.84 0.87 0.91 0.94 0.99 1.04 1.09 1.14 1.20 1.26 1.32 1.39 1.46 1.53 1.60 1.68
  Optimistic 0.70 0.73 0.75 0.77 0.79 0.81 0.84 0.86 0.87 0.89 0.92 0.95 0.97 1.00 1.03 1.06 1.09 1.13 1.17 1.22 1.26
Lost Productivity (US$ Billions) Baseline 4.40 4.69 5.00 5.31 5.58 5.91 6.24 6.58 6.94 7.38 7.84 8.31 8.80 9.32 9.86 10.42 11.00 11.61 12.23 12.89 13.59
  Optimistic 4.40 4.61 4.82 5.03 5.16 5.34 5.50 5.69 5.83 6.00 6.20 6.33 6.52 6.69 6.88 7.06 7.24 7.44 7.70 7.97 8.24
Colorado
PRC Baseline 5,487 5,488 5,502 5,540 5,585 5,639 5,694 5,753 5,818 5,958 6,097 6,229 6,367 6,512 6,659 6,809 6,959 7,112 7,259 7,412 7,572
  Optimistic 5,487 5,488 5,502 5,514 5,533 5,559 5,579 5,584 5,559 5,573 5,608 5,649 5,690 5,719 5,761 5,801 5,837 5,890 5,986 6,083 6,175
Expenditures per PRC ($) Baseline 16,836.56 17,631.82 18,362.25 19,088.06 19,839.63 20,585.57 21,359.28 22,160.86 23,003.48 23,875.09 24,773.11 25,699.19 26,656.18 27,648.80 28,678.38 29,746.30 30,853.99 32,002.93 33,194.66 34,430.76 35,712.88
  Optimistic 16,836.56 17,530.42 18,151.05 18,759.20 19,384.83 19,996.92 20,628.06 21,277.96 21,958.85 22,658.63 23,374.42 24,107.43 24,859.94 25,635.94 26,436.16 27,261.37 28,112.33 28,989.85 29,894.77 30,827.93 31,790.23
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.11 0.12 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 0.26 0.27
  Optimistic 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.20
Lost Productivity (US$ Billions) Baseline 0.55 0.59 0.62 0.66 0.69 0.73 0.77 0.81 0.86 0.91 0.97 1.02 1.08 1.15 1.21 1.28 1.35 1.42 1.50 1.58 1.66
  Optimistic 0.55 0.58 0.60 0.63 0.64 0.66 0.68 0.70 0.72 0.74 0.77 0.78 0.80 0.82 0.85 0.87 0.89 0.91 0.94 0.97 1.01
Connecticut
PRC Baseline 4,773 4,749 4,732 4,734 4,744 4,763 4,779 4,795 4,816 4,893 4,965 5,030 5,095 5,165 5,235 5,307 5,379 5,454 5,523 5,595 5,674
  Optimistic 4,773 4,749 4,732 4,712 4,700 4,695 4,682 4,654 4,601 4,576 4,567 4,561 4,554 4,536 4,529 4,521 4,512 4,516 4,554 4,592 4,627
Expenditures per PRC ($) Baseline 17,976.68 18,568.20 19,104.05 19,630.11 20,168.53 20,696.79 21,238.69 21,793.95 22,371.22 22,961.72 23,563.37 24,177.00 24,804.18 25,447.62 26,107.76 26,785.02 27,479.85 28,192.70 28,924.05 29,674.37 30,444.15
  Optimistic 17,976.68 18,492.77 18,948.86 19,391.13 19,841.65 20,278.09 20,723.95 21,178.79 21,650.91 22,131.55 22,618.59 23,112.72 23,615.31 24,128.83 24,653.51 25,189.61 25,737.36 26,297.03 26,868.86 27,453.13 28,050.10
Total Expenditures (US$ Billions) Baseline 0.09 0.09 0.09 0.09 0.10 0.10 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 0.17 0.17
  Optimistic 0.09 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13
Lost Productivity (US$ Billions) Baseline 0.46 0.49 0.51 0.54 0.56 0.59 0.62 0.65 0.68 0.72 0.76 0.79 0.83 0.87 0.92 0.96 1.01 1.05 1.10 1.15 1.20
  Optimistic 0.46 0.48 0.49 0.51 0.52 0.54 0.55 0.56 0.57 0.58 0.60 0.60 0.62 0.63 0.64 0.65 0.66 0.67 0.69 0.71 0.73
Delaware
PRC Baseline 1,082 1,086 1,091 1,100 1,111 1,123 1,136 1,148 1,162 1,190 1,217 1,243 1,269 1,296 1,323 1,351 1,378 1,407 1,434 1,462 1,492
  Optimistic 1,082 1,086 1,091 1,095 1,100 1,107 1,113 1,115 1,111 1,113 1,120 1,127 1,134 1,138 1,145 1,151 1,156 1,165 1,182 1,200 1,217
Expenditures per PRC ($) Baseline 20,640.22 21,639.63 22,558.60 23,472.69 24,420.10 25,361.32 26,338.47 27,351.75 28,417.86 29,521.67 30,659.96 31,834.89 33,050.14 34,311.77 35,621.56 36,981.35 38,393.04 39,858.63 41,380.16 42,959.77 44,599.69
  Optimistic 20,640.22 21,512.19 22,292.93 23,058.61 23,846.94 24,618.83 25,415.37 26,236.21 27,096.85 27,982.05 28,888.21 29,816.88 30,770.99 31,755.63 32,771.78 33,820.44 34,902.66 36,019.51 37,172.10 38,361.57 39,589.10
Total Expenditures (US$ Billions) Baseline 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 0.05 0.05 0.05 0.06 0.06 0.06 0.07
  Optimistic 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.17 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.33
  Optimistic 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.18 0.18 0.18 0.19 0.20 0.20
Florida
PRC Baseline 23,232 23,388 23,613 23,943 24,309 24,724 25,156 25,625 26,130 26,940 27,773 28,612 29,494 30,438 31,413 32,430 33,487 34,599 35,721 36,905 38,168
  Optimistic 23,232 23,388 23,613 23,832 24,081 24,371 24,646 24,873 24,965 25,195 25,548 25,947 26,359 26,730 27,176 27,630 28,088 28,650 29,456 30,288 31,128
Expenditures per PRC ($) Baseline 18,267.67 19,019.82 19,706.65 20,385.67 21,085.34 21,776.40 22,489.85 23,225.57 23,995.37 24,787.91 25,600.63 26,434.86 27,292.93 28,178.87 29,093.55 30,037.93 31,012.97 32,019.65 33,059.01 34,132.11 35,240.04
  Optimistic 18,267.67 18,923.92 19,507.93 20,077.67 20,661.36 21,230.05 21,814.14 22,413.23 23,038.42 23,678.40 24,330.43 24,995.53 25,675.65 26,374.29 27,091.93 27,829.09 28,586.32 29,364.15 30,163.15 30,983.88 31,826.95
Total Expenditures (US$ Billions) Baseline 0.42 0.44 0.47 0.49 0.51 0.54 0.57 0.60 0.63 0.67 0.71 0.76 0.80 0.86 0.91 0.97 1.04 1.11 1.18 1.26 1.35
  Optimistic 0.42 0.44 0.46 0.48 0.50 0.52 0.54 0.56 0.58 0.60 0.62 0.65 0.68 0.70 0.74 0.77 0.80 0.84 0.89 0.94 0.99
Lost Productivity (US$ Billions) Baseline 2.36 2.53 2.71 2.89 3.06 3.26 3.46 3.67 3.90 4.18 4.47 4.78 5.10 5.45 5.81 6.20 6.61 7.04 7.50 7.98 8.51
  Optimistic 2.36 2.48 2.61 2.74 2.82 2.94 3.05 3.18 3.28 3.40 3.54 3.64 3.78 3.91 4.06 4.20 4.35 4.52 4.72 4.93 5.16
Georgia
PRC Baseline 12,397 12,460 12,552 12,697 12,860 13,045 13,229 13,420 13,624 13,995 14,365 14,720 15,082 15,455 15,829 16,209 16,594 16,991 17,376 17,774 18,194
  Optimistic 12,397 12,460 12,552 12,639 12,739 12,859 12,961 13,026 13,017 13,089 13,214 13,349 13,479 13,572 13,694 13,810 13,919 14,070 14,328 14,588 14,838
Expenditures per PRC ($) Baseline 15,575.51 16,198.66 16,767.06 17,328.44 17,906.35 18,476.61 19,064.82 19,670.85 20,304.38 20,956.03 21,623.67 22,308.36 23,012.00 23,737.83 24,486.56 25,258.90 26,055.61 26,877.44 27,725.19 28,599.68 29,501.76
  Optimistic 15,575.51 16,119.20 16,602.58 17,073.75 17,556.06 18,025.60 18,507.50 19,001.39 19,516.42 20,043.22 20,579.53 21,126.17 21,684.74 22,258.08 22,846.58 23,450.64 24,070.67 24,707.10 25,360.35 26,030.87 26,719.13
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.46 0.48 0.51 0.54
  Optimistic 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.34 0.35 0.36 0.38 0.40
Lost Productivity (US$ Billions) Baseline 1.24 1.33 1.42 1.51 1.60 1.69 1.80 1.90 2.01 2.15 2.29 2.43 2.58 2.73 2.89 3.06 3.24 3.42 3.60 3.80 4.01
  Optimistic 1.24 1.30 1.37 1.43 1.47 1.53 1.58 1.64 1.69 1.74 1.81 1.85 1.91 1.96 2.02 2.08 2.13 2.19 2.27 2.35 2.43
Hawaii
PRC Baseline 1,376 1,374 1,378 1,388 1,399 1,412 1,427 1,442 1,457 1,487 1,517 1,545 1,573 1,602 1,630 1,658 1,686 1,714 1,741 1,768 1,797
  Optimistic 1,376 1,374 1,378 1,382 1,386 1,392 1,398 1,399 1,392 1,390 1,395 1,401 1,406 1,407 1,410 1,413 1,414 1,420 1,436 1,451 1,466
Expenditures per PRC ($) Baseline 16,712.67 17,255.05 17,746.19 18,228.15 18,721.27 19,204.90 19,700.84 20,208.83 20,736.78 21,276.63 21,826.49 22,387.10 22,959.88 23,547.32 24,149.78 24,767.66 25,401.35 26,051.25 26,717.78 27,401.37 28,102.44
  Optimistic 16,712.67 17,185.89 17,603.94 18,009.19 18,421.86 18,821.52 19,229.67 19,645.93 20,077.88 20,517.49 20,962.82 21,414.50 21,873.78 22,342.90 22,822.09 23,311.56 23,811.53 24,322.22 24,843.86 25,376.69 25,920.94
Total Expenditures (US$ Billions) Baseline 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 0.04 0.05 0.05 0.05
  Optimistic 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 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.30 0.32 0.34 0.35 0.37 0.39
  Optimistic 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 0.22 0.22 0.23 0.23
Idaho
PRC Baseline 1,635 1,641 1,653 1,672 1,694 1,719 1,745 1,771 1,800 1,850 1,901 1,951 2,002 2,057 2,113 2,170 2,227 2,286 2,343 2,401 2,462
  Optimistic 1,635 1,641 1,653 1,665 1,678 1,694 1,709 1,720 1,720 1,730 1,749 1,769 1,790 1,806 1,828 1,849 1,868 1,893 1,932 1,971 2,008
Expenditures per PRC ($) Baseline 12,726.98 13,387.79 13,997.45 14,605.65 15,237.80 15,867.58 16,523.16 17,204.80 17,923.90 18,670.45 19,442.41 20,241.35 21,069.90 21,932.38 22,830.15 23,764.68 24,737.46 25,750.06 26,804.11 27,901.30 29,043.41
  Optimistic 12,726.98 13,303.53 13,821.27 14,330.31 14,855.66 15,371.30 15,904.60 16,455.42 17,034.25 17,630.97 18,243.21 18,872.09 19,519.65 20,189.43 20,882.20 21,598.73 22,339.85 23,106.40 23,899.25 24,719.30 25,567.50
Total Expenditures (US$ Billions) Baseline 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 0.05 0.05 0.05 0.06 0.06 0.06 0.07 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 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.45 0.48 0.51 0.54
  Optimistic 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31 0.32
Illinois
PRC Baseline 14,195 14,099 14,030 14,018 14,027 14,055 14,075 14,099 14,137 14,345 14,547 14,733 14,930 15,139 15,347 15,558 15,769 15,993 16,199 16,414 16,647
  Optimistic 14,195 14,099 14,030 13,953 13,896 13,854 13,790 13,685 13,507 13,417 13,382 13,361 13,343 13,295 13,277 13,255 13,227 13,244 13,358 13,472 13,577
Expenditures per PRC ($) Baseline 16,376.91 16,951.84 17,473.78 17,987.13 18,513.50 19,030.86 19,562.47 20,108.12 20,676.38 21,258.66 21,852.95 22,460.12 23,081.74 23,720.56 24,377.07 25,051.74 25,745.09 26,457.62 27,189.88 27,942.40 28,715.75
  Optimistic 16,376.91 16,878.53 17,322.65 17,754.02 18,194.09 18,621.08 19,057.89 19,504.15 19,968.03 20,440.97 20,920.91 21,408.52 21,905.20 22,413.41 22,933.40 23,465.46 24,009.86 24,566.89 25,136.84 25,720.02 26,316.73
Total Expenditures (US$ Billions) Baseline 0.23 0.24 0.25 0.25 0.26 0.27 0.28 0.28 0.29 0.30 0.32 0.33 0.34 0.36 0.37 0.39 0.41 0.42 0.44 0.46 0.48
  Optimistic 0.23 0.24 0.24 0.25 0.25 0.26 0.26 0.27 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.31 0.32 0.33 0.34 0.35 0.36
Lost Productivity (US$ Billions) Baseline 1.23 1.30 1.37 1.44 1.50 1.57 1.64 1.71 1.79 1.89 1.99 2.08 2.19 2.30 2.41 2.52 2.64 2.76 2.88 3.01 3.15
  Optimistic 1.23 1.27 1.32 1.36 1.38 1.42 1.45 1.48 1.50 1.53 1.57 1.59 1.62 1.65 1.68 1.71 1.74 1.77 1.82 1.86 1.91
Indiana
PRC Baseline 7,638 7,594 7,564 7,566 7,579 7,602 7,621 7,644 7,673 7,796 7,915 8,027 8,141 8,263 8,387 8,513 8,641 8,773 8,895 9,024 9,161
  Optimistic 7,638 7,594 7,564 7,531 7,508 7,493 7,467 7,420 7,331 7,291 7,281 7,279 7,276 7,256 7,256 7,253 7,248 7,264 7,335 7,406 7,471
Expenditures per PRC ($) Baseline 16,282.24 16,906.58 17,475.15 18,035.91 18,612.41 19,180.51 19,765.74 20,367.93 20,996.63 21,642.48 22,303.32 22,980.17 23,674.86 24,390.56 25,127.88 25,887.50 26,670.08 27,476.32 28,306.93 29,162.64 30,044.23
  Optimistic 16,282.24 16,826.97 17,310.59 17,781.43 18,262.85 18,730.98 19,210.91 19,702.26 20,214.08 20,737.03 21,268.83 21,810.29 22,362.97 22,929.66 23,510.71 24,106.49 24,717.36 25,343.71 25,985.93 26,644.43 27,319.61
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28
  Optimistic 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.19 0.20 0.20
Lost Productivity (US$ Billions) Baseline 0.65 0.69 0.73 0.76 0.80 0.84 0.88 0.92 0.96 1.01 1.07 1.12 1.18 1.24 1.30 1.36 1.43 1.49 1.56 1.63 1.71
  Optimistic 0.65 0.67 0.70 0.72 0.74 0.76 0.77 0.79 0.80 0.82 0.84 0.85 0.87 0.89 0.91 0.92 0.94 0.96 0.98 1.01 1.04
Iowa
PRC Baseline 2,930 2,930 2,911 2,905 2,901 2,901 2,900 2,901 2,904 2,942 2,978 3,011 3,045 3,084 3,122 3,160 3,198 3,236 3,270 3,305 3,342
  Optimistic 2,930 2,930 2,911 2,892 2,874 2,859 2,842 2,816 2,775 2,751 2,739 2,730 2,722 2,708 2,701 2,693 2,682 2,679 2,696 2,712 2,726
Expenditures per PRC ($) Baseline 15,740.50 16,377.71 16,959.19 17,533.72 18,125.40 18,709.47 19,312.14 19,933.30 20,582.87 21,251.28 21,936.34 22,639.15 23,361.67 24,107.26 24,876.63 25,670.56 26,489.83 27,335.25 28,207.65 29,107.89 30,036.86
  Optimistic 15,740.50 16,296.46 16,790.93 17,273.09 17,766.81 18,247.61 18,741.21 19,247.26 19,775.12 20,315.22 20,865.24 21,426.03 21,999.24 22,587.78 23,192.06 23,812.51 24,449.56 25,103.66 25,775.25 26,464.81 27,172.81
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 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 0.09 0.10 0.10
  Optimistic 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 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 0.25 0.27 0.28 0.30 0.31 0.32 0.34 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.56 0.58 0.61 0.63
  Optimistic 0.25 0.26 0.27 0.28 0.29 0.29 0.30 0.31 0.31 0.31 0.32 0.32 0.33 0.34 0.34 0.35 0.35 0.36 0.37 0.37 0.38
Kansas
PRC Baseline 2,582 2,579 2,566 2,564 2,565 2,570 2,575 2,581 2,589 2,629 2,669 2,705 2,744 2,785 2,828 2,871 2,915 2,960 3,002 3,046 3,092
  Optimistic 2,582 2,579 2,566 2,552 2,541 2,533 2,523 2,505 2,474 2,459 2,455 2,453 2,452 2,446 2,447 2,446 2,445 2,451 2,476 2,500 2,522
Expenditures per PRC ($) Baseline 16,049.98 16,695.71 17,284.84 17,866.79 18,466.00 19,057.38 19,667.48 20,296.17 20,953.50 21,629.75 22,322.73 23,033.51 23,764.09 24,517.85 25,295.51 26,097.84 26,925.62 27,779.66 28,660.78 29,569.85 30,507.75
  Optimistic 16,049.98 16,613.38 17,114.36 17,602.78 18,102.82 18,589.70 19,089.46 19,601.74 20,136.02 20,682.59 21,239.11 21,806.43 22,386.22 22,981.43 23,592.46 24,219.74 24,863.69 25,524.77 26,203.42 26,900.12 27,615.34
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.04 0.05 0.05 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 0.09 0.09 0.09
  Optimistic 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 0.06 0.06 0.06 0.06 0.07 0.07
Lost Productivity (US$ Billions) Baseline 0.23 0.24 0.25 0.27 0.28 0.29 0.30 0.32 0.33 0.35 0.37 0.39 0.40 0.43 0.45 0.47 0.49 0.51 0.54 0.56 0.59
  Optimistic 0.23 0.24 0.24 0.25 0.26 0.26 0.27 0.27 0.28 0.28 0.29 0.29 0.30 0.31 0.31 0.32 0.32 0.33 0.34 0.35 0.36
Kentucky
PRC Baseline 7,535 7,516 7,495 7,505 7,524 7,551 7,577 7,608 7,646 7,778 7,907 8,027 8,151 8,282 8,414 8,546 8,681 8,820 8,951 9,086 9,231
  Optimistic 7,535 7,516 7,495 7,470 7,453 7,443 7,424 7,385 7,305 7,274 7,273 7,280 7,284 7,273 7,279 7,281 7,281 7,304 7,381 7,457 7,528
Expenditures per PRC ($) Baseline 18,102.08 18,934.44 19,698.02 20,455.98 21,240.04 22,017.46 22,823.03 23,656.83 24,532.47 25,437.36 26,368.76 27,328.35 28,319.00 29,345.57 30,409.36 31,511.70 32,654.01 33,837.72 35,064.34 36,335.43 37,652.60
  Optimistic 18,102.08 18,828.30 19,477.21 20,112.48 20,765.45 21,403.74 22,061.36 22,737.98 23,446.30 24,173.65 24,917.05 25,677.71 26,457.97 27,261.95 28,090.36 28,943.94 29,823.46 30,729.70 31,663.49 32,625.64 33,617.04
Total Expenditures (US$ Billions) Baseline 0.14 0.14 0.15 0.15 0.16 0.17 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 0.33 0.35
  Optimistic 0.14 0.14 0.15 0.15 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 0.23 0.24 0.25
Lost Productivity (US$ Billions) Baseline 0.74 0.78 0.83 0.88 0.92 0.96 1.01 1.06 1.11 1.17 1.24 1.30 1.37 1.44 1.51 1.59 1.66 1.74 1.82 1.91 2.00
  Optimistic 0.74 0.77 0.80 0.83 0.85 0.87 0.89 0.91 0.93 0.95 0.98 0.99 1.01 1.03 1.06 1.08 1.10 1.12 1.15 1.18 1.21
Louisiana
PRC Baseline 6,348 6,354 6,332 6,335 6,346 6,364 6,382 6,404 6,429 6,531 6,631 6,723 6,820 6,924 7,027 7,132 7,238 7,349 7,453 7,559 7,673
  Optimistic 6,348 6,354 6,332 6,306 6,286 6,273 6,253 6,216 6,142 6,108 6,099 6,097 6,095 6,080 6,079 6,076 6,071 6,086 6,145 6,204 6,258
Expenditures per PRC ($) Baseline 17,917.00 18,519.50 19,065.68 19,602.20 20,151.66 20,691.06 21,244.71 21,812.31 22,402.75 23,007.06 23,623.13 24,251.82 24,894.75 25,554.72 26,232.18 26,927.61 27,641.47 28,374.26 29,126.47 29,898.62 30,691.25
  Optimistic 17,917.00 18,442.67 18,907.51 19,358.50 19,818.13 20,263.63 20,718.94 21,183.66 21,666.25 22,157.79 22,656.11 23,161.92 23,676.64 24,202.79 24,740.64 25,290.44 25,852.45 26,426.96 27,014.23 27,614.56 28,228.22
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24
  Optimistic 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.63 0.67 0.71 0.75 0.79 0.83 0.87 0.91 0.95 1.00 1.06 1.11 1.17 1.23 1.29 1.35 1.41 1.48 1.55 1.62 1.70
  Optimistic 0.63 0.66 0.69 0.71 0.73 0.75 0.76 0.78 0.80 0.81 0.83 0.85 0.86 0.88 0.90 0.92 0.93 0.95 0.98 1.00 1.03
Maine
PRC Baseline 2,013 2,006 2,002 2,008 2,016 2,028 2,040 2,053 2,068 2,108 2,147 2,184 2,221 2,260 2,299 2,338 2,376 2,414 2,449 2,485 2,523
  Optimistic 2,013 2,006 2,002 1,998 1,997 1,999 1,999 1,993 1,975 1,971 1,975 1,980 1,985 1,985 1,989 1,992 1,993 1,999 2,020 2,040 2,057
Expenditures per PRC ($) Baseline 17,606.65 18,457.39 19,239.58 20,017.56 20,823.83 21,624.77 22,456.21 23,318.33 24,225.33 25,164.33 26,132.59 27,131.94 28,165.50 29,238.42 30,352.22 31,508.44 32,708.71 33,954.71 35,248.17 36,590.90 37,984.77
  Optimistic 17,606.65 18,348.91 19,013.45 19,665.13 20,336.04 20,992.92 21,670.73 22,369.17 23,101.43 23,854.53 24,625.41 25,415.40 26,226.97 27,064.46 27,928.68 28,820.51 29,740.81 30,690.50 31,670.52 32,681.83 33,725.43
Total Expenditures (US$ Billions) Baseline 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 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10
  Optimistic 0.04 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 0.06 0.06 0.06 0.06 0.06 0.07 0.07
Lost Productivity (US$ Billions) Baseline 0.19 0.20 0.21 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.39 0.41 0.43 0.46 0.48 0.50 0.52
  Optimistic 0.19 0.20 0.20 0.21 0.22 0.22 0.23 0.24 0.24 0.25 0.25 0.26 0.26 0.27 0.28 0.28 0.29 0.29 0.30 0.31 0.32
Maryland
PRC Baseline 6,696 6,687 6,709 6,758 6,818 6,888 6,957 7,029 7,106 7,272 7,434 7,586 7,741 7,904 8,067 8,233 8,399 8,571 8,735 8,906 9,088
  Optimistic 6,696 6,687 6,709 6,727 6,754 6,790 6,816 6,823 6,790 6,801 6,838 6,880 6,918 6,941 6,979 7,014 7,045 7,097 7,203 7,309 7,412
Expenditures per PRC ($) Baseline 17,749.76 18,448.96 19,086.34 19,715.52 20,362.91 21,001.41 21,659.70 22,337.60 23,045.92 23,774.16 24,519.92 25,284.35 26,069.56 26,879.16 27,713.90 28,574.57 29,461.96 30,376.91 31,320.28 32,292.94 33,295.81
  Optimistic 17,749.76 18,359.80 18,901.88 19,430.04 19,970.45 20,496.34 21,035.84 21,588.55 22,164.69 22,753.75 23,353.20 23,963.96 24,587.80 25,227.87 25,884.61 26,558.45 27,249.83 27,959.21 28,687.05 29,433.85 30,200.08
Total Expenditures (US$ Billions) Baseline 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 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
  Optimistic 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.22 0.22
Lost Productivity (US$ Billions) Baseline 0.69 0.73 0.78 0.83 0.87 0.92 0.97 1.02 1.07 1.14 1.21 1.28 1.35 1.43 1.51 1.59 1.68 1.77 1.86 1.95 2.05
  Optimistic 0.69 0.72 0.75 0.78 0.80 0.83 0.85 0.88 0.90 0.93 0.96 0.98 1.00 1.03 1.05 1.08 1.10 1.13 1.17 1.21 1.24
Massachusetts
PRC Baseline 9,059 9,069 9,025 9,019 9,028 9,053 9,076 9,102 9,138 9,286 9,428 9,560 9,694 9,838 9,984 10,133 10,283 10,440 10,589 10,744 10,912
  Optimistic 9,059 9,069 9,025 8,977 8,943 8,924 8,892 8,835 8,730 8,684 8,673 8,669 8,664 8,640 8,637 8,633 8,625 8,645 8,732 8,818 8,899
Expenditures per PRC ($) Baseline 21,365.97 22,165.51 22,892.99 23,609.90 24,346.38 25,071.60 25,818.15 26,585.78 27,386.64 28,208.75 29,049.35 29,909.68 30,792.07 31,700.49 32,635.71 33,598.52 34,589.74 35,610.20 36,660.76 37,742.32 38,855.79
  Optimistic 21,365.97 22,063.56 22,682.41 23,284.49 23,899.72 24,497.59 25,110.15 25,736.91 26,389.39 27,055.64 27,732.78 28,421.79 29,124.66 29,844.91 30,582.98 31,339.30 32,114.32 32,908.51 33,722.34 34,556.30 35,410.88
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.41 0.42
  Optimistic 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.23 0.24 0.25 0.25 0.26 0.26 0.27 0.28 0.28 0.29 0.30 0.32
Lost Productivity (US$ Billions) Baseline 0.87 0.92 0.97 1.03 1.07 1.12 1.18 1.23 1.29 1.36 1.43 1.50 1.58 1.66 1.74 1.83 1.91 2.00 2.10 2.19 2.30
  Optimistic 0.87 0.91 0.94 0.97 0.99 1.01 1.04 1.06 1.08 1.10 1.13 1.15 1.17 1.19 1.21 1.24 1.26 1.29 1.32 1.36 1.39
Michigan
PRC Baseline 11,027 11,011 10,968 10,974 10,999 11,039 11,072 11,107 11,152 11,331 11,506 11,666 11,830 12,006 12,181 12,354 12,527 12,704 12,867 13,036 13,213
  Optimistic 11,027 11,011 10,968 10,924 10,895 10,881 10,848 10,781 10,655 10,598 10,584 10,580 10,573 10,543 10,538 10,526 10,507 10,520 10,610 10,699 10,776
Expenditures per PRC ($) Baseline 15,108.71 15,621.95 16,087.38 16,544.71 17,013.20 17,473.25 17,945.56 18,429.91 18,933.88 19,449.84 19,975.97 20,513.02 21,062.38 21,626.45 22,205.63 22,800.32 23,410.93 24,037.90 24,681.66 25,342.65 26,021.35
  Optimistic 15,108.71 15,556.51 15,952.60 16,337.00 16,728.84 17,108.73 17,497.09 17,893.54 18,305.34 18,724.87 19,150.29 19,582.19 20,021.79 20,471.27 20,930.84 21,400.72 21,881.15 22,372.37 22,874.61 23,388.13 23,913.18
Total Expenditures (US$ Billions) Baseline 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.33 0.34
  Optimistic 0.17 0.17 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24 0.24 0.25 0.26
Lost Productivity (US$ Billions) Baseline 0.96 1.02 1.08 1.13 1.18 1.24 1.30 1.36 1.42 1.50 1.58 1.67 1.75 1.84 1.93 2.02 2.12 2.21 2.31 2.42 2.53
  Optimistic 0.96 1.00 1.04 1.07 1.09 1.12 1.15 1.18 1.19 1.22 1.25 1.27 1.29 1.32 1.34 1.37 1.39 1.42 1.46 1.49 1.53
Minnesota
PRC Baseline 4,616 4,629 4,631 4,654 4,683 4,720 4,757 4,796 4,840 4,943 5,046 5,145 5,248 5,359 5,473 5,586 5,701 5,818 5,931 6,047 6,171
  Optimistic 4,616 4,629 4,631 4,632 4,639 4,653 4,660 4,655 4,624 4,623 4,642 4,666 4,690 4,707 4,735 4,760 4,782 4,818 4,891 4,963 5,033
Expenditures per PRC ($) Baseline 19,151.93 20,013.86 20,803.82 21,587.33 22,397.18 23,199.52 24,030.32 24,889.57 25,791.27 26,722.38 27,680.05 28,665.95 29,683.02 30,736.17 31,826.70 32,955.91 34,125.19 35,335.95 36,589.67 37,887.88 39,232.14
  Optimistic 19,151.93 19,903.95 20,575.35 21,232.18 21,906.86 22,565.93 23,244.54 23,942.30 24,672.28 25,421.41 26,186.57 26,969.00 27,771.10 28,597.05 29,447.57 30,323.38 31,225.24 32,153.92 33,110.22 34,094.97 35,109.00
Total Expenditures (US$ Billions) Baseline 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.24
  Optimistic 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.41 0.44 0.46 0.49 0.51 0.54 0.57 0.60 0.63 0.67 0.71 0.75 0.79 0.83 0.88 0.93 0.97 1.03 1.08 1.13 1.19
  Optimistic 0.41 0.43 0.45 0.46 0.47 0.49 0.50 0.52 0.53 0.54 0.56 0.57 0.58 0.60 0.61 0.63 0.64 0.66 0.68 0.70 0.72
Mississippi
PRC Baseline 3,390 3,388 3,375 3,375 3,379 3,389 3,398 3,410 3,425 3,480 3,535 3,585 3,638 3,693 3,749 3,805 3,862 3,922 3,979 4,037 4,100
  Optimistic 3,390 3,388 3,375 3,359 3,348 3,340 3,329 3,310 3,272 3,255 3,252 3,251 3,251 3,244 3,243 3,242 3,240 3,248 3,281 3,314 3,344
Expenditures per PRC ($) Baseline 15,481.79 16,201.75 16,862.55 17,518.78 18,197.89 18,871.52 19,569.84 20,292.91 21,052.56 21,837.92 22,646.61 23,480.10 24,340.93 25,233.31 26,158.42 27,117.43 28,111.61 29,142.24 30,210.65 31,318.23 32,466.42
  Optimistic 15,481.79 16,109.95 16,671.47 17,221.41 17,786.87 18,339.81 18,909.70 19,496.25 20,110.48 20,741.43 21,386.53 22,046.82 22,724.37 23,422.74 24,142.57 24,884.52 25,649.28 26,437.53 27,250.02 28,087.47 28,950.66
Total Expenditures (US$ Billions) Baseline 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 0.10 0.10 0.11 0.11 0.12 0.13 0.13
  Optimistic 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.10
Lost Productivity (US$ Billions) Baseline 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.50 0.52 0.55 0.58 0.61 0.64 0.67 0.70 0.74 0.77 0.81 0.85 0.89 0.93
  Optimistic 0.35 0.36 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.46 0.47 0.48 0.49 0.50 0.51 0.52 0.53 0.55 0.56
Missouri
PRC Baseline 6,871 6,840 6,819 6,827 6,844 6,871 6,898 6,927 6,961 7,079 7,194 7,303 7,414 7,535 7,657 7,780 7,905 8,035 8,158 8,287 8,423
  Optimistic 6,871 6,840 6,819 6,795 6,780 6,773 6,758 6,723 6,651 6,621 6,618 6,623 6,626 6,617 6,624 6,628 6,631 6,653 6,727 6,801 6,870
Expenditures per PRC ($) Baseline 17,902.09 18,637.91 19,309.79 19,973.98 20,658.34 21,334.23 22,031.99 22,751.49 23,504.28 24,279.26 25,073.93 25,889.58 26,728.51 27,594.63 28,488.80 29,411.96 30,365.03 31,348.98 32,364.81 33,413.56 34,496.30
  Optimistic 17,902.09 18,544.08 19,115.38 19,672.70 20,243.63 20,799.86 21,371.13 21,957.04 22,568.45 23,194.29 23,831.89 24,482.24 25,147.25 25,830.32 26,531.95 27,252.63 27,992.90 28,753.27 29,534.29 30,336.53 31,160.56
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29
  Optimistic 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.21
Lost Productivity (US$ Billions) Baseline 0.59 0.62 0.65 0.69 0.72 0.76 0.79 0.83 0.87 0.92 0.97 1.02 1.07 1.13 1.19 1.24 1.30 1.37 1.43 1.50 1.57
  Optimistic 0.59 0.61 0.63 0.65 0.67 0.68 0.70 0.72 0.73 0.75 0.77 0.78 0.79 0.81 0.83 0.84 0.86 0.88 0.90 0.93 0.95
Montana
PRC Baseline 1,282 1,286 1,287 1,294 1,302 1,313 1,323 1,334 1,346 1,374 1,402 1,430 1,458 1,488 1,518 1,549 1,579 1,609 1,637 1,665 1,694
  Optimistic 1,282 1,286 1,287 1,288 1,290 1,294 1,296 1,295 1,286 1,285 1,290 1,297 1,303 1,307 1,314 1,320 1,325 1,333 1,350 1,367 1,382
Expenditures per PRC ($) Baseline 16,523.48 17,251.40 17,917.94 18,578.51 19,260.75 19,936.17 20,635.02 21,357.28 22,114.66 22,896.18 23,699.39 24,525.68 25,377.47 26,258.84 27,170.83 28,114.49 29,090.92 30,101.27 31,146.70 32,228.44 33,347.76
  Optimistic 16,523.48 17,158.58 17,725.15 18,279.04 18,847.60 19,402.66 19,973.81 20,560.73 21,174.37 21,803.71 22,446.11 23,102.62 23,775.21 24,467.38 25,179.70 25,912.76 26,667.16 27,443.53 28,242.49 29,064.72 29,910.89
Total Expenditures (US$ Billions) Baseline 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 0.05 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 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.18 0.19 0.21 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.33 0.35 0.36
  Optimistic 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22
Nebraska
PRC Baseline 1,623 1,614 1,604 1,601 1,600 1,601 1,603 1,605 1,608 1,631 1,654 1,675 1,698 1,722 1,747 1,772 1,797 1,822 1,846 1,870 1,897
  Optimistic 1,623 1,614 1,604 1,594 1,585 1,578 1,570 1,558 1,537 1,525 1,521 1,519 1,517 1,512 1,511 1,510 1,507 1,509 1,522 1,535 1,547
Expenditures per PRC ($) Baseline 17,242.45 18,030.07 18,752.41 19,469.25 20,210.59 20,945.46 21,706.79 22,494.60 23,321.75 24,176.33 25,055.75 25,961.56 26,896.49 27,865.10 28,868.58 29,908.20 30,985.25 32,101.10 33,257.13 34,454.79 35,695.58
  Optimistic 17,242.45 17,929.64 18,543.52 19,144.36 19,761.82 20,365.27 20,986.88 21,626.32 22,295.58 22,982.70 23,684.83 24,403.12 25,139.79 25,898.69 26,680.51 27,485.93 28,315.66 29,170.43 30,051.01 30,958.18 31,892.72
Total Expenditures (US$ Billions) Baseline 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 0.05 0.06 0.06 0.06 0.06 0.07
  Optimistic 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 0.04 0.04 0.04 0.04 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.28 0.30 0.31 0.32 0.34 0.35
  Optimistic 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.20 0.21 0.21
Nevada
PRC Baseline 3,910 3,960 4,045 4,148 4,257 4,376 4,496 4,621 4,752 4,941 5,133 5,324 5,522 5,730 5,941 6,160 6,386 6,619 6,851 7,091 7,343
  Optimistic 3,910 3,960 4,045 4,129 4,217 4,313 4,405 4,486 4,540 4,621 4,721 4,828 4,935 5,032 5,140 5,249 5,356 5,481 5,649 5,820 5,989
Expenditures per PRC ($) Baseline 15,713.63 16,644.42 17,509.11 18,377.04 19,284.44 20,193.71 21,145.52 22,140.69 23,196.43 24,298.64 25,444.79 26,637.64 27,881.58 29,183.60 30,546.43 31,972.91 33,465.99 35,028.81 36,664.60 38,376.78 40,168.92
  Optimistic 15,713.63 16,525.73 17,259.44 17,984.63 18,736.81 19,478.74 20,249.72 21,049.79 21,894.51 22,769.49 23,671.53 24,602.45 25,565.52 26,566.29 27,606.24 28,686.89 29,809.85 30,976.77 32,189.36 33,449.43 34,758.82
Total Expenditures (US$ Billions) Baseline 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.20 0.21 0.23 0.25 0.27 0.29
  Optimistic 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 0.19 0.21
Lost Productivity (US$ Billions) Baseline 0.38 0.41 0.45 0.48 0.51 0.55 0.59 0.64 0.68 0.73 0.79 0.85 0.91 0.98 1.05 1.12 1.20 1.28 1.37 1.46 1.56
  Optimistic 0.38 0.40 0.43 0.46 0.47 0.50 0.52 0.55 0.57 0.60 0.63 0.65 0.68 0.70 0.73 0.76 0.79 0.82 0.86 0.90 0.94
New Hampshire
PRC Baseline 1,742 1,746 1,751 1,763 1,780 1,799 1,819 1,839 1,862 1,909 1,956 2,001 2,046 2,093 2,142 2,191 2,240 2,291 2,339 2,390 2,442
  Optimistic 1,742 1,746 1,751 1,755 1,763 1,773 1,782 1,785 1,779 1,786 1,800 1,814 1,828 1,838 1,853 1,867 1,879 1,897 1,929 1,961 1,992
Expenditures per PRC ($) Baseline 15,999.60 16,699.27 17,339.74 17,974.29 18,629.51 19,277.99 19,948.80 20,641.91 21,368.55 22,118.15 22,888.37 23,680.52 24,496.92 25,341.46 26,215.12 27,118.90 28,053.84 29,021.01 30,021.52 31,056.53 32,127.22
  Optimistic 15,999.60 16,610.05 17,154.48 17,686.60 18,232.70 18,765.70 19,314.05 19,877.41 20,466.30 21,070.12 21,686.35 22,315.98 22,960.89 23,624.45 24,307.18 25,009.64 25,732.40 26,476.05 27,241.19 28,028.44 28,838.44
Total Expenditures (US$ Billions) Baseline 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 0.06 0.06 0.06 0.07 0.07 0.07 0.08
  Optimistic 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.06
Lost Productivity (US$ Billions) Baseline 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.41 0.44 0.46 0.48 0.51
  Optimistic 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31
New Jersey
PRC Baseline 11,553 11,547 11,527 11,553 11,596 11,657 11,709 11,766 11,836 12,044 12,243 12,424 12,613 12,812 13,011 13,214 13,419 13,635 13,840 14,056 14,288
  Optimistic 11,553 11,547 11,527 11,499 11,487 11,491 11,472 11,421 11,308 11,264 11,262 11,267 11,273 11,252 11,256 11,258 11,256 11,291 11,413 11,536 11,652
Expenditures per PRC ($) Baseline 16,670.40 17,273.85 17,822.26 18,362.15 18,916.23 19,461.29 20,021.86 20,597.71 21,197.92 21,813.47 22,442.26 23,085.21 23,744.02 24,421.63 25,118.58 25,835.42 26,572.72 27,331.06 28,111.04 28,913.27 29,738.41
  Optimistic 16,670.40 17,196.90 17,663.49 18,117.04 18,580.10 19,029.71 19,490.01 19,960.60 20,450.11 20,949.55 21,456.74 21,972.41 22,498.04 23,036.25 23,587.33 24,151.59 24,729.36 25,320.94 25,926.68 26,546.90 27,181.97
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.41 0.42
  Optimistic 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.23 0.24 0.24 0.25 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31 0.32
Lost Productivity (US$ Billions) Baseline 1.11 1.18 1.25 1.32 1.38 1.45 1.52 1.59 1.67 1.76 1.86 1.96 2.06 2.16 2.27 2.39 2.50 2.62 2.75 2.88 3.02
  Optimistic 1.11 1.16 1.20 1.25 1.27 1.31 1.34 1.38 1.40 1.43 1.47 1.49 1.52 1.55 1.58 1.62 1.65 1.68 1.73 1.78 1.83
New Mexico
PRC Baseline 1,959 1,967 1,976 1,991 2,009 2,029 2,049 2,070 2,093 2,140 2,186 2,231 2,276 2,324 2,371 2,418 2,463 2,510 2,553 2,596 2,642
  Optimistic 1,959 1,967 1,976 1,982 1,990 2,000 2,008 2,010 2,000 2,001 2,011 2,023 2,034 2,041 2,051 2,060 2,066 2,078 2,105 2,131 2,154
Expenditures per PRC ($) Baseline 12,996.35 13,523.72 14,005.01 14,480.59 14,970.40 15,453.95 15,952.94 16,467.27 17,005.17 17,558.71 18,126.08 18,708.20 19,306.69 19,924.32 20,561.71 21,219.49 21,898.31 22,598.85 23,321.81 24,067.88 24,837.83
  Optimistic 12,996.35 13,456.47 13,865.75 14,264.85 14,673.55 15,071.59 15,480.25 15,899.24 16,336.32 16,783.56 17,239.04 17,703.47 18,178.21 18,665.69 19,166.23 19,680.20 20,207.95 20,749.85 21,306.29 21,877.65 22,464.32
Total Expenditures (US$ Billions) Baseline 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 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07
  Optimistic 0.03 0.03 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 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.20 0.21 0.23 0.24 0.26 0.27 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.47 0.49 0.51 0.54 0.56 0.59
  Optimistic 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.31 0.32 0.32 0.33 0.34 0.35 0.36
New York
PRC Baseline 24,704 24,539 24,411 24,372 24,361 24,384 24,393 24,419 24,466 24,792 25,105 25,389 25,688 26,000 26,303 26,610 26,915 27,242 27,537 27,846 28,186
  Optimistic 24,704 24,539 24,411 24,259 24,133 24,036 23,899 23,702 23,375 23,187 23,093 23,024 22,958 22,833 22,755 22,671 22,576 22,558 22,707 22,854 22,987
Expenditures per PRC ($) Baseline 18,993.24 19,697.35 20,337.78 20,968.72 21,616.70 22,254.59 22,911.06 23,585.89 24,289.74 25,012.08 25,750.45 26,505.95 27,280.62 28,077.92 28,898.53 29,743.12 30,612.40 31,507.07 32,427.90 33,375.64 34,351.08
  Optimistic 18,993.24 19,607.57 20,152.39 20,682.31 21,223.68 21,749.64 22,288.41 22,839.54 23,413.15 23,998.74 24,593.75 25,199.06 25,816.41 26,448.89 27,096.86 27,760.70 28,440.81 29,137.58 29,851.42 30,582.75 31,332.00
Total Expenditures (US$ Billions) Baseline 0.47 0.48 0.50 0.51 0.53 0.54 0.56 0.58 0.59 0.62 0.65 0.67 0.70 0.73 0.76 0.79 0.82 0.86 0.89 0.93 0.97
  Optimistic 0.47 0.48 0.49 0.50 0.51 0.52 0.53 0.54 0.55 0.56 0.57 0.58 0.59 0.60 0.62 0.63 0.64 0.66 0.68 0.70 0.72
Lost Productivity (US$ Billions) Baseline 2.39 2.52 2.66 2.79 2.91 3.05 3.18 3.32 3.47 3.65 3.84 4.02 4.21 4.41 4.62 4.83 5.04 5.27 5.49 5.73 5.98
  Optimistic 2.39 2.47 2.56 2.65 2.69 2.75 2.81 2.87 2.91 2.97 3.03 3.06 3.12 3.17 3.22 3.27 3.32 3.38 3.46 3.54 3.62
North Carolina
PRC Baseline 10,543 10,628 10,690 10,798 10,922 11,064 11,209 11,362 11,528 11,834 12,139 12,435 12,739 13,060 13,388 13,725 14,068 14,424 14,774 15,139 15,526
  Optimistic 10,543 10,628 10,690 10,748 10,819 10,906 10,982 11,029 11,014 11,067 11,167 11,277 11,385 11,469 11,583 11,693 11,800 11,944 12,183 12,425 12,663
Expenditures per PRC ($) Baseline 16,600.62 17,438.22 18,209.90 18,978.80 19,777.04 20,571.35 21,397.27 22,255.05 23,158.98 24,096.34 25,064.50 26,065.39 27,102.22 28,180.30 29,301.26 30,466.80 31,678.71 32,938.83 34,249.08 35,611.44 37,027.99
  Optimistic 16,600.62 17,331.42 17,986.86 18,630.62 19,294.35 19,945.13 20,617.59 21,311.47 22,039.95 22,790.22 23,559.28 24,348.48 25,160.36 25,999.32 26,866.24 27,762.08 28,687.78 29,644.36 30,632.83 31,654.25 32,709.74
Total Expenditures (US$ Billions) Baseline 0.17 0.19 0.19 0.20 0.22 0.23 0.24 0.25 0.27 0.29 0.30 0.32 0.35 0.37 0.39 0.42 0.45 0.48 0.51 0.54 0.57
  Optimistic 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.32 0.34 0.35 0.37 0.39 0.41
Lost Productivity (US$ Billions) Baseline 1.06 1.13 1.21 1.29 1.36 1.44 1.52 1.61 1.70 1.81 1.93 2.05 2.17 2.30 2.44 2.59 2.74 2.89 3.05 3.23 3.41
  Optimistic 1.06 1.11 1.16 1.22 1.25 1.30 1.34 1.39 1.43 1.47 1.53 1.56 1.61 1.66 1.71 1.75 1.80 1.86 1.92 1.99 2.07
North Dakota
PRC Baseline 567 564 559 557 555 554 554 553 554 560 566 572 579 586 594 602 609 617 624 630 637
  Optimistic 567 564 559 554 550 546 542 537 529 524 521 519 517 515 514 512 511 511 514 517 520
Expenditures per PRC ($) Baseline 18,994.91 19,683.99 20,310.26 20,926.84 21,559.66 22,182.22 22,822.54 23,480.34 24,166.02 24,869.27 25,587.68 26,322.31 27,075.12 27,849.45 28,645.93 29,465.18 30,307.87 31,174.66 32,066.24 32,983.31 33,926.62
  Optimistic 18,994.91 19,596.12 20,128.95 20,646.91 21,175.76 21,689.29 22,215.04 22,752.58 23,311.76 23,882.31 24,461.74 25,050.89 25,651.45 26,266.41 26,896.11 27,540.91 28,201.17 28,877.25 29,569.54 30,278.44 31,004.32
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 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 0.01 0.02 0.02 0.02
Lost Productivity (US$ Billions) Baseline 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 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12
  Optimistic 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.07
Ohio
PRC Baseline 12,828 12,747 12,663 12,633 12,621 12,624 12,618 12,616 12,630 12,804 12,972 13,123 13,278 13,445 13,612 13,780 13,947 14,122 14,281 14,448 14,628
  Optimistic 12,828 12,747 12,663 12,574 12,503 12,444 12,362 12,246 12,067 11,975 11,933 11,901 11,867 11,807 11,776 11,740 11,698 11,694 11,776 11,858 11,930
Expenditures per PRC ($) Baseline 17,415.11 18,054.52 18,635.89 19,208.49 19,796.37 20,374.94 20,970.20 21,581.93 22,219.79 22,874.22 23,543.00 24,227.11 24,928.37 25,649.94 26,392.39 27,156.33 27,942.38 28,751.18 29,583.40 30,439.70 31,320.79
  Optimistic 17,415.11 17,972.98 18,467.59 18,948.55 19,439.77 19,916.90 20,405.53 20,905.26 21,425.25 21,955.98 22,495.11 23,043.46 23,602.58 24,175.26 24,761.85 25,362.66 25,978.05 26,608.38 27,254.00 27,915.28 28,592.61
Total Expenditures (US$ Billions) Baseline 0.22 0.23 0.24 0.24 0.25 0.26 0.26 0.27 0.28 0.29 0.31 0.32 0.33 0.34 0.36 0.37 0.39 0.41 0.42 0.44 0.46
  Optimistic 0.22 0.23 0.23 0.24 0.24 0.25 0.25 0.26 0.26 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.31 0.32 0.33 0.34
Lost Productivity (US$ Billions) Baseline 1.11 1.17 1.23 1.30 1.35 1.41 1.48 1.54 1.60 1.69 1.78 1.86 1.95 2.05 2.14 2.24 2.34 2.45 2.55 2.66 2.78
  Optimistic 1.11 1.15 1.19 1.23 1.25 1.28 1.30 1.33 1.35 1.37 1.40 1.42 1.44 1.47 1.49 1.52 1.54 1.57 1.61 1.65 1.69
Oklahoma
PRC Baseline 5,444 5,406 5,382 5,382 5,388 5,401 5,417 5,436 5,458 5,545 5,629 5,709 5,791 5,880 5,971 6,066 6,162 6,262 6,357 6,456 6,563
  Optimistic 5,444 5,406 5,382 5,357 5,338 5,324 5,308 5,276 5,215 5,186 5,178 5,177 5,175 5,164 5,166 5,168 5,168 5,185 5,242 5,299 5,353
Expenditures per PRC ($) Baseline 15,517.94 16,154.99 16,736.65 17,311.63 17,904.04 18,489.11 19,093.08 19,715.84 20,367.39 21,038.12 21,725.87 22,431.75 23,157.74 23,907.23 24,680.97 25,479.76 26,304.40 27,155.73 28,034.61 28,941.94 29,878.63
  Optimistic 15,517.94 16,073.76 16,568.35 17,050.82 17,545.05 18,026.54 18,521.04 19,028.19 19,557.40 20,099.08 20,650.92 21,213.77 21,789.29 22,380.43 22,987.61 23,611.26 24,251.83 24,909.77 25,585.57 26,279.70 26,992.66
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20
  Optimistic 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.54 0.57 0.60 0.63 0.66 0.69 0.73 0.76 0.80 0.84 0.89 0.93 0.98 1.03 1.08 1.13 1.19 1.25 1.31 1.37 1.43
  Optimistic 0.54 0.56 0.58 0.60 0.61 0.63 0.64 0.66 0.67 0.68 0.70 0.71 0.73 0.74 0.75 0.77 0.78 0.80 0.82 0.84 0.87
Oregon
PRC Baseline 5,331 5,264 5,268 5,297 5,336 5,386 5,440 5,499 5,567 5,705 5,844 5,980 6,124 6,277 6,432 6,592 6,753 6,916 7,074 7,237 7,408
  Optimistic 5,331 5,264 5,268 5,273 5,286 5,309 5,330 5,338 5,318 5,336 5,376 5,423 5,473 5,512 5,564 5,617 5,664 5,727 5,833 5,939 6,041
Expenditures per PRC ($) Baseline 16,127.44 16,853.77 17,519.49 18,179.78 18,862.29 19,538.49 20,238.69 20,962.89 21,722.88 22,507.69 23,314.89 24,145.92 25,003.24 25,891.00 26,810.28 27,762.20 28,747.92 29,768.64 30,825.60 31,920.09 33,053.44
  Optimistic 16,127.44 16,761.15 17,326.95 17,880.49 18,449.07 19,004.52 19,576.44 20,164.52 20,779.76 21,411.16 22,056.08 22,715.58 23,391.66 24,087.87 24,804.79 25,543.06 26,303.29 27,086.16 27,892.32 28,722.48 29,577.35
Total Expenditures (US$ Billions) Baseline 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 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.24
  Optimistic 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.52 0.55 0.58 0.62 0.65 0.69 0.72 0.76 0.81 0.86 0.91 0.97 1.03 1.09 1.15 1.22 1.29 1.36 1.44 1.51 1.60
  Optimistic 0.52 0.54 0.56 0.59 0.60 0.62 0.64 0.66 0.68 0.70 0.72 0.74 0.76 0.78 0.80 0.83 0.85 0.87 0.90 0.94 0.97
Pennsylvania
PRC Baseline 17,480 17,373 17,251 17,206 17,184 17,191 17,191 17,195 17,221 17,458 17,688 17,894 18,109 18,345 18,586 18,831 19,076 19,328 19,562 19,807 20,071
  Optimistic 17,480 17,373 17,251 17,126 17,023 16,946 16,842 16,691 16,453 16,328 16,270 16,228 16,184 16,110 16,079 16,044 16,001 16,005 16,131 16,256 16,369
Expenditures per PRC ($) Baseline 17,953.48 18,549.94 19,090.45 19,621.21 20,164.60 20,697.86 21,245.03 21,805.82 22,388.99 22,985.67 23,593.78 24,214.14 24,848.35 25,499.18 26,167.05 26,852.41 27,555.72 28,277.46 29,018.09 29,778.13 30,558.07
  Optimistic 17,953.48 18,473.89 18,933.91 19,380.11 19,834.72 20,275.23 20,725.34 21,184.61 21,661.42 22,146.95 22,639.04 23,138.40 23,646.41 24,165.58 24,696.14 25,238.36 25,792.48 26,358.77 26,937.49 27,528.91 28,133.32
Total Expenditures (US$ Billions) Baseline 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.37 0.39 0.40 0.42 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.57 0.59 0.61
  Optimistic 0.31 0.32 0.33 0.33 0.34 0.34 0.35 0.35 0.36 0.36 0.37 0.38 0.38 0.39 0.40 0.40 0.41 0.42 0.43 0.45 0.46
Lost Productivity (US$ Billions) Baseline 1.66 1.75 1.84 1.94 2.02 2.11 2.21 2.30 2.41 2.53 2.67 2.80 2.93 3.07 3.22 3.37 3.53 3.69 3.85 4.02 4.21
  Optimistic 1.66 1.72 1.77 1.84 1.86 1.91 1.95 1.99 2.02 2.06 2.11 2.13 2.17 2.20 2.25 2.29 2.32 2.37 2.42 2.49 2.55
Rhode Island
PRC Baseline 1,664 1,657 1,650 1,650 1,653 1,658 1,662 1,668 1,675 1,702 1,728 1,752 1,776 1,802 1,828 1,855 1,882 1,910 1,936 1,962 1,990
  Optimistic 1,664 1,657 1,650 1,643 1,637 1,634 1,629 1,619 1,600 1,592 1,589 1,588 1,587 1,582 1,582 1,580 1,578 1,582 1,596 1,610 1,623
Expenditures per PRC ($) Baseline 17,330.74 18,030.75 18,669.49 19,300.54 19,950.38 20,591.82 21,253.64 21,935.71 22,648.94 23,382.79 24,134.88 24,906.40 25,699.50 26,517.86 27,362.27 28,233.57 29,132.62 30,060.30 31,017.52 32,005.22 33,024.37
  Optimistic 17,330.74 17,941.49 18,484.66 19,014.26 19,556.53 20,084.58 20,626.66 21,182.37 21,762.00 22,355.03 22,958.93 23,574.61 24,203.88 24,849.95 25,513.27 26,194.29 26,893.49 27,611.35 28,348.38 29,105.07 29,881.97
Total Expenditures (US$ Billions) Baseline 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 0.05 0.06 0.06 0.06 0.07
  Optimistic 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 0.04 0.04 0.04 0.04 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.16 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 0.33 0.34 0.36 0.37 0.39 0.41
  Optimistic 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.20 0.21 0.21 0.22 0.22 0.22 0.23 0.24 0.24 0.25
South Carolina
PRC Baseline 5,600 5,628 5,648 5,692 5,743 5,803 5,863 5,928 5,997 6,138 6,276 6,408 6,543 6,685 6,826 6,970 7,114 7,261 7,402 7,547 7,699
  Optimistic 5,600 5,628 5,648 5,666 5,690 5,720 5,744 5,754 5,730 5,740 5,773 5,811 5,848 5,870 5,906 5,939 5,967 6,013 6,104 6,194 6,279
Expenditures per PRC ($) Baseline 16,370.17 17,146.04 17,858.76 18,567.08 19,300.62 20,028.77 20,784.12 21,566.77 22,389.60 23,240.84 24,117.98 25,022.65 25,957.61 26,927.51 27,933.65 28,977.39 30,060.13 31,183.32 32,348.48 33,557.17 34,811.03
  Optimistic 16,370.17 17,047.11 17,652.69 18,246.15 18,856.74 19,454.19 20,070.29 20,704.78 21,369.58 22,052.90 22,751.93 23,467.85 24,202.89 24,960.96 25,742.77 26,549.07 27,380.62 28,238.21 29,122.67 30,034.83 30,975.56
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.11 0.12 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 0.27
  Optimistic 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.19
Lost Productivity (US$ Billions) Baseline 0.56 0.60 0.64 0.68 0.71 0.75 0.79 0.84 0.88 0.94 1.00 1.05 1.11 1.18 1.24 1.31 1.38 1.45 1.53 1.61 1.69
  Optimistic 0.56 0.59 0.61 0.64 0.66 0.68 0.70 0.72 0.74 0.76 0.79 0.80 0.83 0.85 0.87 0.89 0.91 0.93 0.96 0.99 1.02
South Dakota
PRC Baseline 1,135 1,131 1,126 1,125 1,125 1,127 1,129 1,131 1,134 1,150 1,167 1,183 1,199 1,217 1,236 1,254 1,273 1,291 1,309 1,326 1,345
  Optimistic 1,135 1,131 1,126 1,119 1,114 1,111 1,106 1,098 1,084 1,076 1,073 1,073 1,072 1,069 1,069 1,069 1,068 1,069 1,079 1,089 1,097
Expenditures per PRC ($) Baseline 18,219.78 19,068.70 19,847.92 20,621.82 21,422.75 22,217.28 23,040.98 23,893.94 24,790.12 25,716.68 26,670.84 27,654.33 28,670.14 29,723.26 30,815.07 31,946.98 33,120.47 34,337.07 35,598.36 36,905.97 38,261.62
  Optimistic 18,219.78 18,960.45 19,622.60 20,271.13 20,938.01 21,590.16 22,262.34 22,954.21 23,678.77 24,423.11 25,184.17 25,963.21 26,762.65 27,586.71 28,436.13 29,311.72 30,214.26 31,144.60 32,103.58 33,092.09 34,111.03
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 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 0.03 0.03 0.03 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.20 0.21 0.22 0.23 0.24
  Optimistic 0.09 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.15
Tennessee
PRC Baseline 9,528 9,569 9,581 9,634 9,699 9,779 9,860 9,948 10,045 10,264 10,481 10,689 10,900 11,122 11,348 11,577 11,813 12,055 12,288 12,529 12,785
  Optimistic 9,528 9,569 9,581 9,589 9,608 9,639 9,660 9,656 9,597 9,599 9,641 9,693 9,742 9,768 9,817 9,864 9,908 9,982 10,133 10,283 10,426
Expenditures per PRC ($) Baseline 18,985.73 19,767.18 20,480.75 21,186.19 21,913.09 22,631.03 23,372.23 24,136.56 24,936.27 25,759.60 26,603.90 27,470.52 28,361.91 29,282.22 30,232.40 31,213.41 32,226.25 33,271.96 34,351.60 35,466.27 36,617.11
  Optimistic 18,985.73 19,667.53 20,274.28 20,866.21 21,472.61 22,063.43 22,670.24 23,292.62 23,942.13 24,606.98 25,284.35 25,975.28 26,681.83 27,407.59 28,153.09 28,918.87 29,705.48 30,513.48 31,343.46 32,196.02 33,071.77
Total Expenditures (US$ Billions) Baseline 0.18 0.19 0.20 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.42 0.44 0.47
  Optimistic 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.22 0.23 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.29 0.30 0.32 0.33 0.34
Lost Productivity (US$ Billions) Baseline 0.96 1.02 1.09 1.15 1.21 1.28 1.35 1.42 1.49 1.59 1.68 1.78 1.88 1.98 2.09 2.21 2.32 2.44 2.57 2.70 2.84
  Optimistic 0.96 1.01 1.05 1.09 1.12 1.16 1.19 1.23 1.25 1.29 1.33 1.35 1.39 1.42 1.46 1.49 1.53 1.57 1.62 1.67 1.72
Texas
PRC Baseline 27,089 27,307 27,534 27,880 28,258 28,677 29,114 29,571 30,056 30,902 31,752 32,588 33,457 34,374 35,310 36,280 37,271 38,304 39,322 40,388 41,515
  Optimistic 27,089 27,307 27,534 27,752 27,993 28,267 28,524 28,703 28,716 28,901 29,208 29,553 29,901 30,187 30,547 30,910 31,262 31,718 32,425 33,147 33,857
Expenditures per PRC ($) Baseline 16,662.10 17,391.54 18,059.29 18,720.90 19,404.08 20,080.26 20,779.76 21,502.53 22,260.30 23,042.03 23,845.31 24,671.48 25,522.97 26,403.86 27,315.14 28,257.87 29,233.15 30,242.08 31,285.83 32,365.61 33,482.65
  Optimistic 16,662.10 17,298.52 17,866.14 18,420.94 18,990.34 19,546.10 20,117.87 20,705.32 21,319.41 21,949.10 22,591.74 23,248.37 23,920.97 24,613.02 25,325.10 26,057.78 26,811.66 27,587.35 28,385.48 29,206.70 30,051.68
Total Expenditures (US$ Billions) Baseline 0.45 0.47 0.50 0.52 0.55 0.58 0.60 0.64 0.67 0.71 0.76 0.80 0.85 0.91 0.96 1.03 1.09 1.16 1.23 1.31 1.39
  Optimistic 0.45 0.47 0.49 0.51 0.53 0.55 0.57 0.59 0.61 0.63 0.66 0.69 0.72 0.74 0.77 0.81 0.84 0.88 0.92 0.97 1.02
Lost Productivity (US$ Billions) Baseline 2.76 2.95 3.15 3.36 3.55 3.77 3.99 4.23 4.48 4.78 5.10 5.42 5.76 6.13 6.51 6.91 7.32 7.76 8.22 8.70 9.21
  Optimistic 2.76 2.90 3.04 3.19 3.28 3.40 3.52 3.66 3.76 3.89 4.03 4.13 4.27 4.40 4.54 4.68 4.82 4.98 5.17 5.38 5.58
Utah
PRC Baseline 1,511 1,515 1,525 1,541 1,559 1,581 1,603 1,625 1,649 1,693 1,738 1,782 1,828 1,878 1,929 1,982 2,036 2,092 2,148 2,205 2,266
  Optimistic 1,511 1,515 1,525 1,534 1,545 1,558 1,570 1,577 1,575 1,583 1,599 1,616 1,634 1,649 1,669 1,688 1,708 1,733 1,771 1,810 1,848
Expenditures per PRC ($) Baseline 12,895.21 13,515.67 14,086.02 14,653.19 15,240.90 15,824.63 16,430.49 17,058.61 17,719.33 18,403.24 19,108.36 19,836.00 20,588.43 21,369.41 22,180.00 23,021.35 23,894.61 24,800.99 25,741.75 26,718.21 27,731.70
  Optimistic 12,895.21 13,436.55 13,921.13 14,396.25 14,885.33 15,364.11 15,858.08 16,367.02 16,900.53 17,449.15 18,010.66 18,586.00 19,176.98 19,786.76 20,415.92 21,065.09 21,734.91 22,426.02 23,139.10 23,874.86 24,634.01
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 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 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05
Lost Productivity (US$ Billions) Baseline 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.48 0.51
  Optimistic 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.25 0.26 0.27 0.28 0.29 0.30 0.31
Vermont
PRC Baseline 723 727 727 730 734 740 746 753 760 777 794 810 826 843 860 877 893 910 926 942 958
  Optimistic 723 727 727 727 727 730 731 731 727 727 730 734 738 740 744 747 749 754 764 773 782
Expenditures per PRC ($) Baseline 17,268.55 18,148.75 18,960.07 19,768.81 20,608.76 21,444.93 22,314.71 23,218.41 24,171.08 25,159.40 26,180.60 27,236.72 28,331.21 29,469.67 30,653.89 31,885.69 33,166.99 34,499.77 35,886.12 37,328.17 38,828.17
  Optimistic 17,268.55 18,036.51 18,725.59 19,402.62 20,100.91 20,785.82 21,493.77 22,224.52 22,991.97 23,782.63 24,593.38 25,425.63 26,282.08 27,167.39 28,082.51 29,028.46 30,006.27 31,017.02 32,061.82 33,141.81 34,258.18
Total Expenditures (US$ 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 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04
  Optimistic 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 0.03 0.03
Lost Productivity (US$ Billions) Baseline 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 0.15 0.16 0.17 0.17 0.18 0.19 0.20
  Optimistic 0.07 0.07 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12
Virginia
PRC Baseline 8,887 8,952 8,999 9,084 9,183 9,298 9,411 9,530 9,657 9,903 10,146 10,377 10,612 10,856 11,103 11,356 11,610 11,873 12,127 12,390 12,668
  Optimistic 8,887 8,952 8,999 9,042 9,097 9,165 9,220 9,250 9,227 9,262 9,333 9,411 9,484 9,534 9,606 9,675 9,738 9,832 10,000 10,169 10,331
Expenditures per PRC ($) Baseline 15,641.20 16,316.92 16,935.15 17,547.40 18,179.31 18,804.46 19,450.88 20,118.51 20,818.16 21,539.61 22,280.61 23,042.39 23,827.17 24,638.69 25,477.84 26,345.57 27,242.85 28,170.69 29,130.14 30,122.26 31,148.17
  Optimistic 15,641.20 16,230.76 16,756.31 17,269.79 17,796.57 18,310.52 18,839.10 19,381.95 19,949.21 20,530.66 21,123.85 21,729.72 22,350.09 22,988.18 23,644.48 24,319.52 25,013.83 25,727.96 26,462.49 27,217.98 27,995.04
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.15 0.16 0.17 0.17 0.18 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
  Optimistic 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.28 0.29
Lost Productivity (US$ Billions) Baseline 0.90 0.96 1.03 1.09 1.15 1.22 1.29 1.36 1.44 1.53 1.63 1.73 1.83 1.94 2.05 2.16 2.28 2.41 2.54 2.67 2.81
  Optimistic 0.90 0.95 0.99 1.04 1.06 1.10 1.14 1.18 1.21 1.25 1.29 1.32 1.35 1.39 1.43 1.47 1.50 1.54 1.60 1.65 1.70
Washington
PRC Baseline 9,161 9,111 9,130 9,191 9,271 9,371 9,479 9,596 9,726 9,981 10,238 10,490 10,756 11,037 11,327 11,628 11,935 12,255 12,568 12,896 13,244
  Optimistic 9,161 9,111 9,130 9,149 9,184 9,238 9,287 9,314 9,292 9,335 9,417 9,513 9,613 9,693 9,799 9,907 10,011 10,148 10,364 10,584 10,801
Expenditures per PRC ($) Baseline 17,206.95 17,967.58 18,664.18 19,354.62 20,067.81 20,773.95 21,504.67 22,259.95 23,052.06 23,869.50 24,709.73 25,574.20 26,465.46 27,387.78 28,342.24 29,329.97 30,352.11 31,409.88 32,504.51 33,637.29 34,809.54
  Optimistic 17,206.95 17,870.59 18,462.70 19,041.62 19,635.94 20,216.20 20,813.34 21,427.03 22,068.72 22,726.89 23,398.80 24,085.52 24,789.13 25,513.30 26,258.62 27,025.72 27,815.23 28,627.80 29,464.11 30,324.85 31,210.73
Total Expenditures (US$ Billions) Baseline 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.46
  Optimistic 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.34
Lost Productivity (US$ Billions) Baseline 0.91 0.96 1.03 1.09 1.14 1.21 1.28 1.35 1.43 1.52 1.62 1.72 1.83 1.94 2.06 2.18 2.31 2.45 2.59 2.74 2.90
  Optimistic 0.91 0.95 0.99 1.03 1.06 1.09 1.13 1.17 1.20 1.24 1.28 1.31 1.35 1.39 1.44 1.48 1.52 1.57 1.63 1.69 1.76
West Virginia
PRC Baseline 2,906 2,893 2,874 2,867 2,863 2,862 2,860 2,859 2,861 2,898 2,934 2,966 2,999 3,034 3,068 3,101 3,133 3,164 3,191 3,219 3,249
  Optimistic 2,906 2,893 2,874 2,854 2,836 2,821 2,802 2,775 2,733 2,710 2,698 2,690 2,680 2,664 2,654 2,642 2,627 2,620 2,632 2,642 2,650
Expenditures per PRC ($) Baseline 18,304.08 18,994.55 19,622.97 20,242.43 20,878.94 21,505.88 22,151.41 22,815.31 23,508.12 24,219.49 24,947.01 25,691.79 26,455.85 27,242.62 28,052.79 28,887.06 29,746.13 30,630.76 31,541.69 32,479.71 33,445.63
  Optimistic 18,304.08 18,906.51 19,441.07 19,961.27 20,492.93 21,009.70 21,539.28 22,081.23 22,645.54 23,221.87 23,807.73 24,403.98 25,012.35 25,635.89 26,274.96 26,929.97 27,601.31 28,289.39 28,994.61 29,717.42 30,458.25
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 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
  Optimistic 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08
Lost Productivity (US$ Billions) Baseline 0.28 0.30 0.31 0.33 0.35 0.36 0.38 0.40 0.41 0.44 0.46 0.48 0.50 0.53 0.55 0.57 0.60 0.62 0.65 0.68 0.70
  Optimistic 0.28 0.29 0.30 0.32 0.32 0.33 0.34 0.34 0.35 0.35 0.36 0.37 0.37 0.38 0.38 0.39 0.39 0.40 0.41 0.42 0.43
Wisconsin
PRC Baseline 5,450 5,455 5,441 5,451 5,469 5,495 5,520 5,548 5,582 5,682 5,781 5,875 5,973 6,078 6,185 6,292 6,398 6,507 6,609 6,714 6,826
  Optimistic 5,450 5,455 5,441 5,426 5,418 5,417 5,408 5,385 5,333 5,314 5,318 5,328 5,338 5,337 5,351 5,360 5,367 5,389 5,450 5,511 5,567
Expenditures per PRC ($) Baseline 18,153.63 18,947.85 19,674.89 20,395.22 21,139.02 21,875.19 22,636.72 23,423.57 24,248.50 25,099.51 25,973.94 26,873.29 27,800.17 28,759.03 29,750.96 30,777.09 31,838.63 32,936.77 34,072.79 35,248.00 36,463.73
  Optimistic 18,153.63 18,846.58 19,464.59 20,068.64 20,688.57 21,293.63 21,916.13 22,555.67 23,224.21 23,909.71 24,609.30 25,324.11 26,056.29 26,809.64 27,584.76 28,382.30 29,202.90 30,047.22 30,915.96 31,809.81 32,729.50
Total Expenditures (US$ Billions) Baseline 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25
  Optimistic 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18
Lost Productivity (US$ Billions) Baseline 0.48 0.51 0.54 0.57 0.59 0.62 0.65 0.68 0.72 0.76 0.80 0.84 0.89 0.93 0.98 1.03 1.08 1.14 1.19 1.25 1.31
  Optimistic 0.48 0.50 0.52 0.54 0.55 0.56 0.58 0.59 0.60 0.62 0.63 0.64 0.66 0.67 0.68 0.70 0.71 0.73 0.75 0.77 0.79
Wyoming
PRC Baseline 807 811 811 815 819 825 831 837 843 860 876 892 908 925 942 959 975 992 1,007 1,021 1,036
  Optimistic 807 811 811 811 812 813 814 812 805 804 806 809 811 812 815 817 818 821 830 838 845
Expenditures per PRC ($) Baseline 14,582.67 15,289.73 15,939.91 16,586.68 17,257.07 17,923.11 18,614.61 19,331.70 20,086.23 20,867.48 21,673.18 22,504.85 23,365.10 24,258.23 25,185.49 26,148.21 27,147.72 28,185.44 29,262.83 30,381.40 31,542.73
  Optimistic 14,582.67 15,199.57 15,751.95 16,293.70 16,851.51 17,397.71 17,961.37 18,542.26 19,151.33 19,777.81 20,419.16 21,076.47 21,751.81 22,448.78 23,168.09 23,910.45 24,676.60 25,467.30 26,283.33 27,125.51 27,994.67
Total Expenditures (US$ Billions) Baseline 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 0.03 0.03 0.03 0.03 0.03 0.03
  Optimistic 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 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Lost Productivity (US$ Billions) Baseline 0.08 0.08 0.09 0.09 0.10 0.10 0.11 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
  Optimistic 0.08 0.08 0.08 0.09 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 0.13 0.13


 
 
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