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   
 



Prostate 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 1,042,632 1,079,457 1,117,191 1,158,009 1,203,375 1,245,992 1,290,063 1,333,139 1,375,590 1,422,424 1,466,459 1,507,966 1,549,454 1,586,132 1,622,061 1,657,595 1,693,871 1,731,866 1,766,046 1,797,490 1,828,485
  Optimistic 1,042,632 1,079,457 1,114,956 1,149,640 1,186,171 1,225,889 1,265,692 1,304,287 1,342,361 1,372,952 1,400,165 1,419,655 1,437,894 1,445,823 1,445,205 1,439,391 1,435,804 1,435,530 1,429,065 1,434,557 1,435,750
Expenditures per PRC ($) Baseline 4,099.85 4,266.10 4,417.41 4,567.57 4,721.03 4,875.33 5,032.84 5,194.44 5,361.82 5,534.07 5,711.32 5,893.93 6,082.11 6,276.29 6,476.68 6,683.46 6,896.84 7,117.04 7,344.26 7,578.75 7,820.71
  Optimistic 4,099.85 4,245.60 4,374.96 4,501.80 4,630.54 4,758.73 4,888.68 5,021.21 5,157.90 5,297.81 5,441.01 5,587.76 5,738.23 5,892.74 6,051.42 6,214.36 6,381.70 6,553.54 6,730.01 6,911.23 7,097.33
Total Expenditures (US$ Billions) Baseline 4.27 4.60 4.93 5.28 5.67 6.06 6.47 6.90 7.34 7.84 8.33 8.84 9.38 9.90 10.45 11.02 11.63 12.27 12.91 13.57 14.24
  Optimistic 4.27 4.58 4.87 5.16 5.48 5.81 6.16 6.52 6.89 7.24 7.58 7.89 8.20 8.47 8.69 8.89 9.11 9.35 9.56 9.86 10.13
Lost Productivity (US$ Billions) Baseline 23.99 26.34 28.94 31.64 34.27 37.19 40.24 43.38 46.67 50.15 53.67 57.24 60.96 64.64 68.41 72.27 76.28 80.52 84.75 88.99 93.38
  Optimistic 23.99 25.88 27.83 29.89 31.50 33.54 35.53 37.79 39.99 42.07 44.04 45.27 46.86 48.15 49.14 49.92 50.75 51.69 52.34 53.49 54.40
Alabama
PRC Baseline 15,159 15,595 16,076 16,576 17,130 17,648 18,191 18,707 19,209 19,771 20,299 20,788 21,262 21,664 22,048 22,425 22,810 23,215 23,573 23,889 24,188
  Optimistic 15,159 15,595 16,044 16,456 16,885 17,363 17,847 18,303 18,745 19,083 19,381 19,570 19,731 19,748 19,644 19,473 19,335 19,243 19,075 19,066 18,993
Expenditures per PRC ($) Baseline 3,527.19 3,666.79 3,793.73 3,919.60 4,048.14 4,177.27 4,309.00 4,444.05 4,583.81 4,727.54 4,875.33 5,027.48 5,184.15 5,345.70 5,512.28 5,684.05 5,861.18 6,043.83 6,232.17 6,426.38 6,626.64
  Optimistic 3,527.19 3,649.58 3,758.11 3,864.46 3,972.33 4,079.66 4,188.40 4,299.22 4,413.46 4,530.30 4,649.82 4,772.24 4,897.66 5,026.38 5,158.48 5,294.06 5,433.20 5,575.99 5,722.54 5,872.94 6,027.29
Total Expenditures (US$ Billions) Baseline 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 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16
  Optimistic 0.05 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 0.10 0.10 0.11 0.11 0.11 0.11 0.11
Lost Productivity (US$ Billions) Baseline 0.31 0.34 0.37 0.41 0.44 0.47 0.51 0.55 0.59 0.63 0.67 0.71 0.76 0.80 0.84 0.88 0.93 0.98 1.02 1.07 1.12
  Optimistic 0.31 0.33 0.36 0.38 0.40 0.43 0.45 0.48 0.50 0.53 0.55 0.56 0.58 0.59 0.60 0.61 0.62 0.63 0.63 0.64 0.65
Alaska
PRC Baseline 2,102 2,210 2,314 2,432 2,560 2,685 2,813 2,938 3,059 3,201 3,336 3,467 3,602 3,719 3,831 3,946 4,058 4,167 4,262 4,348 4,427
  Optimistic 2,102 2,210 2,310 2,414 2,524 2,641 2,760 2,875 2,985 3,090 3,185 3,264 3,343 3,390 3,414 3,427 3,440 3,454 3,449 3,470 3,476
Expenditures per PRC ($) Baseline 5,284.51 5,564.76 5,822.88 6,081.74 6,348.96 6,620.34 6,900.06 7,189.82 7,492.80 7,807.59 8,134.64 8,474.78 8,828.63 9,197.26 9,581.29 9,981.35 10,398.11 10,832.27 11,284.56 11,755.74 12,246.59
  Optimistic 5,284.51 5,530.21 5,750.56 5,968.61 6,191.82 6,415.99 6,645.13 6,880.73 7,125.69 7,378.47 7,639.29 7,908.76 8,187.27 8,475.59 8,774.06 9,083.04 9,402.90 9,734.02 10,076.81 10,431.66 10,799.01
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.05
  Optimistic 0.01 0.01 0.01 0.01 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
Lost Productivity (US$ Billions) Baseline 0.05 0.05 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22
  Optimistic 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 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13
Arizona
PRC Baseline 11,285 12,013 12,642 13,330 14,092 14,841 15,644 16,472 17,310 18,199 19,093 19,989 20,909 21,792 22,681 23,584 24,522 25,504 26,461 27,396 28,348
  Optimistic 11,285 12,013 12,617 13,234 13,891 14,601 15,349 16,115 16,892 17,566 18,230 18,818 19,404 19,865 20,208 20,480 20,786 21,140 21,412 21,864 22,259
Expenditures per PRC ($) Baseline 3,381.29 3,541.52 3,688.32 3,834.84 3,985.40 4,137.62 4,293.84 4,454.97 4,622.73 4,796.28 4,975.80 5,161.72 5,354.31 5,554.09 5,761.31 5,976.28 6,199.26 6,430.56 6,670.49 6,919.37 7,177.54
  Optimistic 3,381.29 3,521.77 3,647.16 3,770.74 3,896.75 4,022.82 4,151.20 4,282.72 4,418.96 4,559.04 4,703.05 4,851.29 5,003.95 5,161.42 5,323.84 5,491.37 5,664.17 5,842.41 6,026.26 6,215.89 6,411.49
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20
  Optimistic 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.26 0.29 0.33 0.37 0.40 0.45 0.49 0.54 0.59 0.65 0.70 0.76 0.83 0.90 0.96 1.04 1.11 1.20 1.28 1.37 1.46
  Optimistic 0.26 0.29 0.32 0.35 0.37 0.40 0.43 0.47 0.51 0.54 0.58 0.61 0.64 0.67 0.69 0.72 0.74 0.77 0.79 0.82 0.85
Arkansas
PRC Baseline 13,676 14,156 14,625 15,124 15,677 16,189 16,732 17,258 17,768 18,320 18,837 19,321 19,788 20,192 20,585 20,971 21,363 21,767 22,132 22,458 22,776
  Optimistic 13,676 14,156 14,595 15,015 15,453 15,928 16,416 16,885 17,338 17,683 17,985 18,190 18,364 18,406 18,341 18,211 18,108 18,042 17,909 17,924 17,884
Expenditures per PRC ($) Baseline 3,165.99 3,305.09 3,432.10 3,558.52 3,688.05 3,818.66 3,952.33 4,089.84 4,232.62 4,379.95 4,531.95 4,688.95 4,851.16 5,018.97 5,192.59 5,372.22 5,558.06 5,750.33 5,949.25 6,155.06 6,367.98
  Optimistic 3,165.99 3,287.94 3,396.48 3,503.18 3,611.72 3,720.06 3,830.13 3,942.63 4,058.92 4,178.21 4,300.58 4,426.26 4,555.40 4,688.31 4,825.09 4,965.87 5,110.75 5,259.86 5,413.32 5,571.25 5,733.80
Total Expenditures (US$ Billions) Baseline 0.04 0.05 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 0.11 0.12 0.13 0.13 0.14 0.15
  Optimistic 0.04 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 0.09 0.09 0.10 0.10 0.10
Lost Productivity (US$ Billions) Baseline 0.29 0.32 0.35 0.38 0.41 0.45 0.48 0.52 0.56 0.60 0.64 0.68 0.72 0.76 0.80 0.85 0.89 0.94 0.99 1.03 1.08
  Optimistic 0.29 0.31 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.50 0.52 0.54 0.55 0.57 0.58 0.59 0.59 0.60 0.61 0.62 0.63
California
PRC Baseline 107,555 111,510 115,769 120,361 125,396 130,143 135,154 140,181 145,136 150,430 155,456 160,290 165,240 169,587 173,806 178,034 182,383 186,958 191,077 194,890 198,670
  Optimistic 107,555 111,510 115,538 119,491 123,604 128,043 132,601 137,147 141,630 145,198 148,428 150,903 153,342 154,586 154,855 154,598 154,596 154,968 154,617 155,540 155,998
Expenditures per PRC ($) Baseline 3,754.87 3,882.41 3,997.75 4,111.59 4,227.30 4,343.03 4,460.56 4,580.54 4,704.17 4,830.76 4,960.37 5,093.22 5,229.43 5,369.28 5,512.88 5,660.31 5,811.69 5,967.11 6,126.70 6,290.55 6,458.78
  Optimistic 3,754.87 3,866.68 3,965.37 4,061.67 4,158.96 4,255.41 4,352.75 4,451.59 4,553.10 4,656.55 4,761.98 4,869.57 4,979.41 5,091.72 5,206.57 5,324.00 5,444.09 5,566.88 5,692.45 5,820.84 5,952.14
Total Expenditures (US$ Billions) Baseline 0.40 0.43 0.46 0.49 0.53 0.57 0.60 0.64 0.68 0.73 0.77 0.82 0.86 0.91 0.96 1.01 1.06 1.12 1.17 1.23 1.28
  Optimistic 0.40 0.43 0.46 0.49 0.51 0.54 0.58 0.61 0.64 0.68 0.71 0.73 0.76 0.79 0.81 0.82 0.84 0.86 0.88 0.91 0.93
Lost Productivity (US$ Billions) Baseline 2.52 2.77 3.06 3.35 3.64 3.96 4.30 4.66 5.03 5.42 5.81 6.21 6.64 7.06 7.49 7.94 8.40 8.89 9.38 9.87 10.38
  Optimistic 2.52 2.72 2.94 3.17 3.35 3.57 3.80 4.06 4.31 4.55 4.77 4.92 5.11 5.26 5.38 5.48 5.59 5.71 5.79 5.93 6.06
Colorado
PRC Baseline 13,841 14,346 14,894 15,498 16,163 16,799 17,468 18,129 18,788 19,540 20,256 20,925 21,597 22,203 22,797 23,375 23,951 24,538 25,057 25,538 26,002
  Optimistic 13,841 14,346 14,864 15,386 15,932 16,528 17,138 17,736 18,334 18,860 19,340 19,699 20,042 20,239 20,311 20,298 20,302 20,339 20,276 20,382 20,417
Expenditures per PRC ($) Baseline 3,932.41 4,124.50 4,300.71 4,476.82 4,658.00 4,841.39 5,029.80 5,224.35 5,427.14 5,637.16 5,854.65 6,080.14 6,313.98 6,556.81 6,808.98 7,070.84 7,342.78 7,625.18 7,918.44 8,222.98 8,539.23
  Optimistic 3,932.41 4,100.81 4,251.32 4,399.80 4,551.36 4,703.13 4,857.84 5,016.48 5,180.98 5,350.27 5,524.47 5,703.97 5,888.99 6,080.00 6,277.22 6,480.83 6,691.04 6,908.07 7,132.15 7,363.49 7,602.33
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22
  Optimistic 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.14 0.15 0.16
Lost Productivity (US$ Billions) Baseline 0.33 0.36 0.40 0.43 0.47 0.51 0.56 0.60 0.65 0.71 0.76 0.81 0.87 0.93 0.99 1.05 1.11 1.17 1.23 1.30 1.36
  Optimistic 0.33 0.35 0.38 0.41 0.43 0.46 0.49 0.53 0.56 0.59 0.62 0.64 0.67 0.69 0.71 0.72 0.74 0.75 0.76 0.78 0.80
Connecticut
PRC Baseline 13,973 14,459 14,888 15,352 15,881 16,388 16,888 17,357 17,817 18,318 18,762 19,151 19,523 19,834 20,138 20,436 20,745 21,069 21,346 21,591 21,837
  Optimistic 13,973 14,459 14,858 15,241 15,654 16,123 16,569 16,982 17,387 17,681 17,914 18,030 18,118 18,079 17,942 17,746 17,584 17,464 17,273 17,231 17,147
Expenditures per PRC ($) Baseline 4,815.44 4,979.30 5,127.50 5,273.77 5,422.45 5,571.17 5,722.21 5,876.40 6,035.29 6,197.99 6,364.58 6,535.34 6,710.44 6,890.22 7,074.82 7,264.37 7,459.00 7,658.84 7,864.03 8,074.72 8,291.06
  Optimistic 4,815.44 4,959.10 5,085.89 5,209.63 5,334.65 5,458.57 5,583.66 5,710.68 5,841.14 5,974.10 6,109.60 6,247.89 6,389.06 6,533.43 6,681.06 6,832.03 6,986.40 7,144.27 7,305.70 7,470.78 7,639.59
Total Expenditures (US$ 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 0.14 0.15 0.15 0.16 0.17 0.17 0.18
  Optimistic 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 0.12 0.12 0.12 0.12 0.12 0.13 0.13 0.13
Lost Productivity (US$ Billions) Baseline 0.36 0.40 0.43 0.47 0.51 0.55 0.59 0.63 0.68 0.73 0.77 0.82 0.86 0.91 0.96 1.00 1.05 1.10 1.15 1.21 1.26
  Optimistic 0.36 0.39 0.42 0.44 0.47 0.49 0.52 0.55 0.58 0.61 0.63 0.65 0.66 0.68 0.69 0.69 0.70 0.71 0.71 0.72 0.73
Delaware
PRC Baseline 3,672 3,805 3,951 4,106 4,277 4,439 4,609 4,773 4,938 5,117 5,283 5,436 5,586 5,723 5,850 5,979 6,109 6,245 6,372 6,490 6,606
  Optimistic 3,672 3,805 3,943 4,076 4,216 4,367 4,522 4,670 4,818 4,939 5,044 5,118 5,184 5,217 5,212 5,192 5,178 5,177 5,156 5,180 5,187
Expenditures per PRC ($) Baseline 4,229.54 4,441.34 4,635.86 4,830.45 5,030.85 5,233.90 5,442.70 5,658.51 5,883.67 6,117.07 6,359.01 6,610.07 6,870.68 7,141.56 7,423.11 7,715.77 8,019.97 8,336.16 8,664.81 9,006.42 9,361.50
  Optimistic 4,229.54 4,415.22 4,581.34 4,745.36 4,912.93 5,080.88 5,252.21 5,428.04 5,610.51 5,798.44 5,991.97 6,191.55 6,397.42 6,610.14 6,829.94 7,057.04 7,291.69 7,534.15 7,784.67 8,043.52 8,310.97
Total Expenditures (US$ 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 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.08 0.08 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27 0.28 0.29 0.31
  Optimistic 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.17 0.17 0.18 0.18
Florida
PRC Baseline 59,826 62,573 65,259 68,132 71,305 74,378 77,664 81,034 84,434 88,006 91,545 95,078 98,704 102,161 105,651 109,220 112,949 116,884 120,716 124,480 128,325
  Optimistic 59,826 62,573 65,129 67,640 70,286 73,178 76,197 79,281 82,395 84,945 87,407 89,510 91,598 93,124 94,132 94,843 95,741 96,884 97,682 99,346 100,762
Expenditures per PRC ($) Baseline 3,716.06 3,874.29 4,018.58 4,162.02 4,308.85 4,456.72 4,607.91 4,763.28 4,924.44 5,090.56 5,261.76 5,438.41 5,620.74 5,809.17 6,003.92 6,205.20 6,413.23 6,628.23 6,850.44 7,080.10 7,317.46
  Optimistic 3,716.06 3,854.78 3,978.10 4,099.21 4,222.30 4,345.04 4,469.63 4,596.87 4,728.27 4,862.94 5,000.96 5,142.60 5,288.00 5,437.52 5,591.26 5,749.35 5,911.91 6,079.07 6,250.95 6,427.69 6,609.43
Total Expenditures (US$ Billions) Baseline 0.22 0.24 0.26 0.28 0.31 0.33 0.36 0.39 0.42 0.45 0.48 0.52 0.55 0.59 0.63 0.68 0.72 0.77 0.83 0.88 0.94
  Optimistic 0.22 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.39 0.41 0.44 0.46 0.48 0.51 0.53 0.55 0.57 0.59 0.61 0.64 0.67
Lost Productivity (US$ Billions) Baseline 1.24 1.38 1.53 1.68 1.83 2.00 2.19 2.38 2.59 2.81 3.03 3.27 3.51 3.77 4.03 4.31 4.61 4.92 5.25 5.59 5.94
  Optimistic 1.24 1.35 1.47 1.59 1.68 1.81 1.93 2.08 2.22 2.35 2.49 2.58 2.70 2.81 2.90 2.98 3.07 3.16 3.24 3.36 3.47
Georgia
PRC Baseline 36,633 37,984 39,627 41,357 43,268 45,113 47,016 48,883 50,733 52,783 54,738 56,567 58,366 59,938 61,471 62,995 64,553 66,170 67,643 69,018 70,381
  Optimistic 36,633 37,984 39,548 41,058 42,649 44,385 46,127 47,825 49,507 50,948 52,264 53,255 54,163 54,636 54,769 54,702 54,718 54,848 54,736 55,083 55,264
Expenditures per PRC ($) Baseline 3,198.29 3,330.62 3,451.15 3,570.85 3,693.26 3,816.42 3,942.22 4,071.38 4,205.24 4,343.08 4,485.01 4,631.32 4,782.19 4,937.98 5,098.84 5,264.94 5,436.45 5,613.54 5,796.41 5,985.24 6,180.21
  Optimistic 3,198.29 3,314.30 3,417.33 3,518.43 3,621.09 3,723.37 3,827.11 3,932.97 4,042.22 4,154.09 4,268.65 4,386.13 4,506.64 4,630.46 4,757.67 4,888.39 5,022.69 5,160.69 5,302.48 5,448.16 5,597.84
Total Expenditures (US$ Billions) Baseline 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.23 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.41 0.43
  Optimistic 0.12 0.13 0.14 0.14 0.15 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31
Lost Productivity (US$ Billions) Baseline 0.75 0.83 0.92 1.01 1.11 1.21 1.32 1.43 1.55 1.68 1.81 1.94 2.07 2.20 2.34 2.48 2.63 2.78 2.93 3.09 3.25
  Optimistic 0.75 0.82 0.89 0.96 1.02 1.09 1.17 1.25 1.33 1.41 1.48 1.53 1.59 1.64 1.68 1.71 1.75 1.78 1.81 1.86 1.90
Hawaii
PRC Baseline 2,698 2,807 2,906 3,018 3,141 3,257 3,387 3,516 3,640 3,764 3,886 4,004 4,121 4,218 4,312 4,400 4,488 4,578 4,653 4,719 4,782
  Optimistic 2,698 2,807 2,900 2,996 3,096 3,205 3,323 3,440 3,552 3,633 3,710 3,770 3,824 3,845 3,842 3,821 3,804 3,794 3,765 3,766 3,755
Expenditures per PRC ($) Baseline 3,925.31 4,057.05 4,176.15 4,293.64 4,413.03 4,532.41 4,653.60 4,777.27 4,904.68 5,035.09 5,168.56 5,305.34 5,445.53 5,589.42 5,737.12 5,888.72 6,044.33 6,204.04 6,367.98 6,536.25 6,708.97
  Optimistic 3,925.31 4,040.81 4,142.70 4,242.11 4,342.52 4,442.01 4,542.41 4,644.33 4,748.97 4,855.59 4,964.21 5,075.03 5,188.13 5,303.76 5,421.96 5,542.79 5,666.32 5,792.60 5,921.70 6,053.67 6,188.58
Total Expenditures (US$ 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 0.02 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 0.06 0.07 0.07 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 0.22 0.23 0.24
  Optimistic 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.14
Idaho
PRC Baseline 4,413 4,578 4,775 5,025 5,289 5,541 5,803 6,064 6,321 6,598 6,868 7,126 7,384 7,623 7,864 8,102 8,339 8,578 8,796 8,999 9,191
  Optimistic 4,413 4,578 4,766 4,989 5,214 5,451 5,694 5,933 6,169 6,369 6,558 6,709 6,852 6,948 7,007 7,035 7,069 7,110 7,118 7,182 7,217
Expenditures per PRC ($) Baseline 2,990.48 3,151.06 3,299.04 3,447.54 3,600.91 3,756.75 3,917.47 4,084.04 4,258.29 4,439.43 4,627.72 4,823.64 5,027.57 5,240.12 5,461.65 5,692.55 5,933.21 6,184.04 6,445.48 6,717.97 7,001.99
  Optimistic 2,990.48 3,131.26 3,257.58 3,382.65 3,510.74 3,639.43 3,771.03 3,906.40 4,047.22 4,192.59 4,342.64 4,497.74 4,658.11 4,824.20 4,996.21 5,174.36 5,358.85 5,549.92 5,747.81 5,952.75 6,165.00
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06
  Optimistic 0.01 0.01 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 0.04 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.10 0.11 0.13 0.14 0.15 0.17 0.19 0.20 0.22 0.24 0.26 0.28 0.30 0.32 0.34 0.36 0.39 0.41 0.43 0.46 0.48
  Optimistic 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.24 0.25 0.26 0.26 0.27 0.27 0.28
Illinois
PRC Baseline 44,057 45,352 46,664 48,075 49,672 51,114 52,561 53,915 55,238 56,737 58,106 59,349 60,616 61,674 62,690 63,665 64,649 65,725 66,624 67,412 68,181
  Optimistic 44,057 45,352 46,571 47,728 48,962 50,289 51,569 52,748 53,904 54,764 55,479 55,874 56,252 56,218 55,855 55,284 54,800 54,479 53,911 53,801 53,537
Expenditures per PRC ($) Baseline 4,527.99 4,692.38 4,841.38 4,988.72 5,138.78 5,289.15 5,442.14 5,598.59 5,760.10 5,925.77 6,095.70 6,270.19 6,449.42 6,633.77 6,823.40 7,018.44 7,219.06 7,425.41 7,637.66 7,855.97 8,080.53
  Optimistic 4,527.99 4,672.11 4,799.55 4,924.14 5,050.21 5,175.38 5,301.91 5,430.60 5,562.95 5,698.05 5,835.94 5,976.87 6,120.96 6,268.52 6,419.64 6,574.41 6,732.90 6,895.22 7,061.45 7,231.68 7,406.02
Total Expenditures (US$ Billions) Baseline 0.20 0.21 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.55
  Optimistic 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 0.36 0.37 0.38 0.38 0.39 0.40
Lost Productivity (US$ Billions) Baseline 1.06 1.15 1.26 1.37 1.47 1.59 1.71 1.82 1.95 2.08 2.21 2.34 2.48 2.62 2.75 2.89 3.03 3.18 3.33 3.48 3.63
  Optimistic 1.06 1.13 1.21 1.29 1.35 1.43 1.51 1.59 1.67 1.74 1.81 1.85 1.91 1.95 1.98 2.00 2.02 2.04 2.06 2.09 2.12
Indiana
PRC Baseline 17,684 18,200 18,755 19,354 20,024 20,639 21,255 21,846 22,412 23,057 23,651 24,203 24,742 25,203 25,658 26,104 26,561 27,030 27,430 27,782 28,124
  Optimistic 17,684 18,200 18,717 19,214 19,738 20,306 20,853 21,373 21,870 22,255 22,582 22,785 22,960 22,974 22,861 22,668 22,514 22,405 22,196 22,172 22,084
Expenditures per PRC ($) Baseline 4,523.57 4,702.95 4,866.07 5,027.83 5,193.01 5,358.99 5,528.30 5,701.89 5,881.56 6,066.33 6,256.33 6,451.95 6,653.39 6,861.12 7,075.33 7,296.23 7,524.03 7,758.94 8,001.19 8,251.00 8,508.61
  Optimistic 4,523.57 4,680.83 4,820.30 4,956.96 5,095.59 5,233.53 5,373.29 5,515.74 5,662.57 5,812.78 5,966.42 6,123.80 6,285.05 6,450.55 6,620.40 6,794.73 6,973.65 7,157.28 7,345.75 7,539.17 7,737.70
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24
  Optimistic 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 0.15 0.16 0.16 0.16 0.17 0.17
Lost Productivity (US$ Billions) Baseline 0.42 0.46 0.50 0.55 0.59 0.64 0.68 0.73 0.78 0.84 0.89 0.95 1.01 1.06 1.12 1.18 1.24 1.30 1.36 1.42 1.49
  Optimistic 0.42 0.45 0.48 0.52 0.54 0.57 0.60 0.64 0.67 0.70 0.73 0.75 0.77 0.79 0.80 0.81 0.82 0.83 0.84 0.86 0.87
Iowa
PRC Baseline 9,744 10,076 10,358 10,683 11,038 11,354 11,678 11,986 12,285 12,620 12,927 13,212 13,500 13,753 14,003 14,230 14,455 14,689 14,879 15,038 15,181
  Optimistic 9,744 10,076 10,337 10,606 10,881 11,171 11,458 11,727 11,988 12,181 12,343 12,439 12,528 12,536 12,476 12,357 12,253 12,176 12,040 12,001 11,920
Expenditures per PRC ($) Baseline 4,357.24 4,539.66 4,705.89 4,871.04 5,039.99 5,210.05 5,383.83 5,562.31 5,747.35 5,937.96 6,134.31 6,336.80 6,545.67 6,761.42 6,984.29 7,214.50 7,452.30 7,697.94 7,951.68 8,213.78 8,484.52
  Optimistic 4,357.24 4,517.17 4,659.25 4,798.72 4,940.39 5,081.59 5,224.85 5,371.09 5,522.04 5,676.68 5,835.09 5,997.58 6,164.30 6,335.67 6,511.80 6,692.82 6,878.88 7,070.11 7,266.65 7,468.66 7,676.29
Total Expenditures (US$ Billions) Baseline 0.04 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 0.10 0.11 0.11 0.12 0.12 0.13
  Optimistic 0.04 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 0.08 0.09 0.09 0.09 0.09
Lost Productivity (US$ Billions) Baseline 0.23 0.26 0.28 0.30 0.33 0.35 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.62 0.65 0.68 0.71 0.75 0.78 0.81
  Optimistic 0.23 0.25 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.40 0.41 0.43 0.44 0.44 0.45 0.45 0.46 0.46 0.47 0.47
Kansas
PRC Baseline 9,478 9,786 10,069 10,379 10,728 11,049 11,379 11,696 12,008 12,361 12,693 13,002 13,309 13,579 13,845 14,104 14,366 14,642 14,883 15,096 15,292
  Optimistic 9,478 9,786 10,049 10,304 10,574 10,870 11,164 11,443 11,718 11,931 12,119 12,241 12,351 12,378 12,335 12,247 12,178 12,136 12,043 12,048 12,007
Expenditures per PRC ($) Baseline 4,439.72 4,624.44 4,792.73 4,959.90 5,130.87 5,302.94 5,478.72 5,659.23 5,846.33 6,039.04 6,237.50 6,442.12 6,653.16 6,871.11 7,096.19 7,328.66 7,568.73 7,816.67 8,072.74 8,337.19 8,610.30
  Optimistic 4,439.72 4,601.67 4,745.52 4,886.69 5,030.08 5,172.95 5,317.89 5,465.82 5,618.48 5,774.86 5,935.01 6,099.26 6,267.78 6,440.94 6,618.90 6,801.77 6,989.69 7,182.80 7,381.25 7,585.18 7,794.75
Total Expenditures (US$ Billions) Baseline 0.04 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 0.10 0.11 0.11 0.12 0.13 0.13
  Optimistic 0.04 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 0.09
Lost Productivity (US$ Billions) Baseline 0.23 0.25 0.27 0.30 0.32 0.35 0.37 0.40 0.43 0.46 0.49 0.52 0.55 0.58 0.61 0.65 0.68 0.72 0.75 0.79 0.82
  Optimistic 0.23 0.25 0.26 0.28 0.30 0.31 0.33 0.35 0.37 0.38 0.40 0.41 0.42 0.43 0.44 0.45 0.45 0.46 0.46 0.47 0.48
Kentucky
PRC Baseline 15,253 15,725 16,229 16,778 17,385 17,941 18,509 19,065 19,607 20,224 20,800 21,336 21,855 22,308 22,747 23,166 23,595 24,044 24,430 24,771 25,095
  Optimistic 15,253 15,725 16,196 16,657 17,137 17,652 18,159 18,653 19,134 19,521 19,859 20,086 20,281 20,335 20,267 20,116 20,000 19,930 19,768 19,769 19,705
Expenditures per PRC ($) Baseline 3,710.20 3,886.63 4,048.28 4,209.65 4,375.50 4,543.20 4,715.32 4,892.87 5,077.75 5,269.03 5,466.93 5,671.90 5,884.25 6,104.56 6,333.11 6,570.21 6,816.19 7,071.39 7,336.13 7,610.79 7,895.73
  Optimistic 3,710.20 3,864.88 4,002.96 4,139.06 4,277.86 4,416.73 4,558.16 4,703.07 4,853.20 5,007.57 5,166.29 5,329.70 5,497.99 5,671.59 5,850.68 6,035.42 6,225.99 6,422.58 6,625.38 6,834.59 7,050.39
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20
  Optimistic 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 0.12 0.12 0.12 0.12 0.13 0.13 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.31 0.34 0.37 0.40 0.44 0.47 0.51 0.55 0.59 0.63 0.67 0.72 0.76 0.81 0.85 0.90 0.94 0.99 1.04 1.09 1.14
  Optimistic 0.31 0.33 0.35 0.38 0.40 0.43 0.45 0.48 0.50 0.53 0.55 0.57 0.59 0.60 0.61 0.62 0.63 0.64 0.64 0.66 0.66
Louisiana
PRC Baseline 20,290 21,041 21,705 22,402 23,175 23,874 24,604 25,304 25,972 26,734 27,443 28,095 28,745 29,300 29,841 30,378 30,927 31,497 31,993 32,427 32,839
  Optimistic 20,290 21,041 21,661 22,240 22,843 23,489 24,139 24,756 25,345 25,805 26,202 26,450 26,675 26,708 26,587 26,379 26,215 26,108 25,888 25,880 25,786
Expenditures per PRC ($) Baseline 3,676.12 3,803.96 3,919.66 4,033.92 4,150.15 4,266.47 4,384.68 4,505.42 4,629.92 4,757.47 4,888.15 5,022.18 5,159.68 5,300.95 5,446.09 5,595.21 5,748.40 5,905.79 6,067.49 6,233.62 6,404.30
  Optimistic 3,676.12 3,788.19 3,887.17 3,983.82 4,081.52 4,178.42 4,276.27 4,375.69 4,477.84 4,582.01 4,688.22 4,796.66 4,907.42 5,020.75 5,136.69 5,255.30 5,376.66 5,500.81 5,627.84 5,757.80 5,890.76
Total Expenditures (US$ Billions) Baseline 0.07 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 0.16 0.17 0.18 0.19 0.19 0.20 0.21
  Optimistic 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.15
Lost Productivity (US$ Billions) Baseline 0.42 0.46 0.50 0.55 0.59 0.64 0.69 0.74 0.79 0.85 0.90 0.96 1.02 1.08 1.13 1.19 1.26 1.32 1.39 1.45 1.51
  Optimistic 0.42 0.45 0.48 0.52 0.54 0.58 0.61 0.64 0.68 0.71 0.74 0.76 0.78 0.80 0.82 0.83 0.84 0.85 0.86 0.87 0.88
Maine
PRC Baseline 4,882 5,044 5,214 5,435 5,676 5,902 6,134 6,357 6,576 6,822 7,050 7,258 7,465 7,642 7,811 7,973 8,132 8,287 8,421 8,539 8,649
  Optimistic 4,882 5,044 5,203 5,395 5,595 5,807 6,018 6,220 6,417 6,584 6,731 6,833 6,927 6,966 6,959 6,923 6,893 6,869 6,814 6,815 6,792
Expenditures per PRC ($) Baseline 4,765.58 5,003.72 5,222.41 5,441.18 5,666.44 5,894.66 6,129.34 6,371.87 6,624.87 6,887.14 7,158.96 7,441.02 7,733.78 8,038.05 8,354.29 8,682.97 9,024.58 9,379.64 9,748.66 10,132.20 10,530.83
  Optimistic 4,765.58 4,974.36 5,161.12 5,345.52 5,533.89 5,722.67 5,915.24 6,112.85 6,317.91 6,529.09 6,746.56 6,970.80 7,202.10 7,441.08 7,687.99 7,943.09 8,206.65 8,478.96 8,760.31 9,050.99 9,351.32
Total Expenditures (US$ 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 0.07 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 0.05 0.06 0.06 0.06 0.06 0.06
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.15 0.17 0.18 0.20 0.21 0.23 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.50
  Optimistic 0.13 0.13 0.14 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.24 0.25 0.26 0.27 0.27 0.27 0.28 0.28 0.29 0.29
Maryland
PRC Baseline 24,334 25,131 26,061 27,034 28,127 29,159 30,197 31,205 32,192 33,299 34,321 35,253 36,152 36,939 37,695 38,437 39,187 39,987 40,693 41,344 41,994
  Optimistic 24,334 25,131 26,009 26,839 27,725 28,688 29,626 30,530 31,415 32,141 32,770 33,188 33,549 33,671 33,585 33,377 33,216 33,145 32,928 32,996 32,974
Expenditures per PRC ($) Baseline 3,650.44 3,799.15 3,934.51 4,068.88 4,206.21 4,344.31 4,485.31 4,630.00 4,779.87 4,934.14 5,092.90 5,256.48 5,425.08 5,599.08 5,778.67 5,964.01 6,155.30 6,352.72 6,556.48 6,766.77 6,983.81
  Optimistic 3,650.44 3,780.81 3,896.53 4,010.03 4,125.23 4,239.95 4,356.27 4,474.91 4,597.29 4,722.57 4,850.80 4,982.24 5,117.02 5,255.44 5,397.60 5,543.61 5,693.57 5,847.59 6,005.77 6,168.23 6,335.09
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.27 0.28 0.29
  Optimistic 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.21
Lost Productivity (US$ Billions) Baseline 0.52 0.57 0.62 0.68 0.74 0.80 0.87 0.94 1.01 1.09 1.16 1.24 1.32 1.39 1.47 1.55 1.64 1.72 1.81 1.90 1.99
  Optimistic 0.52 0.56 0.60 0.64 0.68 0.72 0.77 0.82 0.86 0.91 0.95 0.98 1.01 1.04 1.06 1.07 1.09 1.11 1.12 1.14 1.16
Massachusetts
PRC Baseline 25,168 25,953 26,695 27,501 28,428 29,304 30,196 31,038 31,864 32,814 33,674 34,461 35,224 35,871 36,497 37,118 37,746 38,412 38,988 39,501 40,017
  Optimistic 25,168 25,953 26,642 27,302 28,022 28,832 29,625 30,366 31,094 31,673 32,151 32,443 32,688 32,697 32,518 32,232 31,996 31,839 31,549 31,525 31,422
Expenditures per PRC ($) Baseline 5,720.09 5,941.46 6,142.57 6,341.84 6,545.18 6,749.33 6,957.43 7,170.64 7,391.14 7,617.74 7,850.59 8,090.14 8,336.64 8,590.65 8,852.40 9,122.13 9,400.08 9,686.49 9,981.63 10,285.77 10,599.17
  Optimistic 5,720.09 5,914.17 6,086.13 6,254.53 6,425.22 6,594.97 6,766.85 6,941.92 7,122.27 7,306.64 7,495.12 7,688.05 7,885.62 8,088.26 8,296.11 8,509.30 8,727.97 8,952.26 9,182.31 9,418.27 9,660.30
Total Expenditures (US$ Billions) Baseline 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.39 0.41 0.42
  Optimistic 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 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.30
Lost Productivity (US$ Billions) Baseline 0.65 0.71 0.77 0.84 0.91 0.98 1.05 1.13 1.21 1.30 1.38 1.47 1.55 1.64 1.73 1.82 1.91 2.01 2.10 2.20 2.30
  Optimistic 0.65 0.70 0.74 0.79 0.83 0.88 0.93 0.98 1.04 1.09 1.13 1.16 1.19 1.22 1.24 1.25 1.27 1.29 1.30 1.32 1.34
Michigan
PRC Baseline 42,229 43,715 45,046 46,484 48,125 49,643 51,157 52,581 53,964 55,532 56,969 58,292 59,593 60,715 61,799 62,814 63,845 64,914 65,824 66,609 67,350
  Optimistic 42,229 43,715 44,956 46,148 47,437 48,842 50,190 51,443 52,661 53,601 54,394 54,878 55,302 55,344 55,061 54,546 54,118 53,807 53,264 53,160 52,884
Expenditures per PRC ($) Baseline 4,170.97 4,317.50 4,450.16 4,581.22 4,714.56 4,848.05 4,983.74 5,122.38 5,265.37 5,411.91 5,562.08 5,716.14 5,874.25 6,036.73 6,203.70 6,375.29 6,551.62 6,732.84 6,919.06 7,110.44 7,307.11
  Optimistic 4,170.97 4,299.43 4,412.92 4,523.76 4,635.83 4,747.01 4,859.32 4,973.44 5,090.73 5,210.36 5,332.37 5,456.97 5,584.27 5,714.54 5,847.85 5,984.26 6,123.86 6,266.72 6,412.91 6,562.51 6,715.59
Total Expenditures (US$ Billions) Baseline 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 0.38 0.40 0.42 0.44 0.46 0.47 0.49
  Optimistic 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.32 0.33 0.33 0.34 0.34 0.35 0.36
Lost Productivity (US$ Billions) Baseline 1.02 1.12 1.22 1.33 1.44 1.55 1.67 1.79 1.92 2.05 2.18 2.32 2.46 2.59 2.73 2.87 3.02 3.17 3.32 3.46 3.61
  Optimistic 1.02 1.10 1.18 1.26 1.32 1.40 1.48 1.56 1.64 1.72 1.79 1.83 1.89 1.93 1.96 1.98 2.01 2.03 2.05 2.08 2.11
Minnesota
PRC Baseline 21,226 21,996 22,772 23,623 24,563 25,456 26,371 27,259 28,137 29,116 30,040 30,924 31,825 32,653 33,469 34,268 35,078 35,913 36,672 37,363 38,044
  Optimistic 21,226 21,996 22,726 23,452 24,212 25,046 25,873 26,669 27,457 28,103 28,682 29,113 29,534 29,764 29,820 29,757 29,734 29,768 29,674 29,819 29,872
Expenditures per PRC ($) Baseline 5,259.36 5,504.14 5,728.20 5,951.68 6,181.18 6,413.05 6,650.85 6,895.96 7,150.99 7,414.65 7,687.22 7,969.32 8,261.34 8,564.07 8,877.89 9,203.21 9,540.45 9,890.05 10,252.45 10,628.14 11,017.60
  Optimistic 5,259.36 5,473.95 5,665.37 5,853.90 6,046.03 6,238.13 6,433.65 6,633.83 6,841.10 7,054.08 7,272.91 7,498.07 7,729.79 7,968.68 8,214.96 8,468.84 8,730.57 9,000.39 9,278.55 9,565.30 9,860.92
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.28 0.30 0.32 0.33 0.36 0.38 0.40 0.42
  Optimistic 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 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.29
Lost Productivity (US$ Billions) Baseline 0.52 0.57 0.63 0.69 0.74 0.81 0.87 0.94 1.01 1.09 1.17 1.24 1.33 1.41 1.50 1.59 1.68 1.77 1.87 1.97 2.07
  Optimistic 0.52 0.56 0.60 0.65 0.68 0.73 0.77 0.82 0.87 0.91 0.96 0.98 1.02 1.05 1.08 1.09 1.12 1.14 1.15 1.18 1.21
Mississippi
PRC Baseline 14,839 15,351 15,837 16,338 16,899 17,420 17,960 18,482 18,995 19,567 20,098 20,590 21,071 21,479 21,864 22,241 22,639 23,060 23,425 23,758 24,079
  Optimistic 14,839 15,351 15,805 16,220 16,658 17,139 17,621 18,082 18,536 18,887 19,189 19,384 19,554 19,579 19,480 19,313 19,190 19,114 18,956 18,961 18,908
Expenditures per PRC ($) Baseline 3,170.51 3,322.98 3,462.76 3,602.36 3,745.90 3,891.09 4,040.18 4,194.04 4,354.31 4,520.21 4,691.91 4,869.82 5,054.22 5,245.59 5,444.21 5,650.35 5,864.30 6,086.35 6,316.81 6,555.99 6,804.23
  Optimistic 3,170.51 3,304.18 3,423.58 3,541.30 3,661.40 3,781.61 3,904.08 4,029.60 4,159.70 4,293.51 4,431.14 4,572.89 4,718.93 4,869.62 5,025.13 5,185.61 5,351.21 5,522.10 5,698.44 5,880.42 6,068.21
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 0.06 0.06 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 0.16
  Optimistic 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11
Lost Productivity (US$ Billions) Baseline 0.31 0.34 0.38 0.41 0.44 0.48 0.52 0.56 0.60 0.64 0.68 0.72 0.77 0.81 0.85 0.90 0.94 0.99 1.04 1.09 1.14
  Optimistic 0.31 0.34 0.36 0.39 0.41 0.43 0.46 0.48 0.51 0.54 0.56 0.57 0.59 0.60 0.61 0.62 0.63 0.64 0.64 0.66 0.67
Missouri
PRC Baseline 15,574 16,040 16,540 17,085 17,691 18,243 18,816 19,357 19,877 20,461 21,001 21,502 21,992 22,420 22,842 23,250 23,672 24,114 24,506 24,854 25,193
  Optimistic 15,574 16,040 16,507 16,961 17,438 17,949 18,460 18,938 19,397 19,749 20,052 20,243 20,408 20,436 20,352 20,189 20,066 19,988 19,830 19,835 19,782
Expenditures per PRC ($) Baseline 4,950.67 5,161.10 5,352.98 5,543.73 5,738.96 5,935.58 6,136.59 6,343.14 6,557.39 6,778.21 7,005.78 7,240.57 7,482.89 7,733.32 7,992.13 8,259.61 8,536.03 8,821.70 9,116.94 9,422.05 9,737.38
  Optimistic 4,950.67 5,135.16 5,299.16 5,460.21 5,623.88 5,787.08 5,952.74 6,121.90 6,296.59 6,475.62 6,659.09 6,847.37 7,040.64 7,239.37 7,443.71 7,653.81 7,869.85 8,091.98 8,320.38 8,555.23 8,796.71
Total Expenditures (US$ Billions) Baseline 0.08 0.08 0.09 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25
  Optimistic 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.16 0.17 0.17
Lost Productivity (US$ Billions) Baseline 0.37 0.40 0.44 0.48 0.52 0.56 0.60 0.65 0.69 0.74 0.79 0.84 0.89 0.94 0.99 1.04 1.10 1.16 1.21 1.27 1.33
  Optimistic 0.37 0.39 0.42 0.45 0.48 0.50 0.53 0.56 0.59 0.62 0.65 0.66 0.68 0.70 0.71 0.72 0.73 0.74 0.75 0.76 0.78
Montana
PRC Baseline 3,256 3,386 3,509 3,683 3,861 4,026 4,191 4,354 4,513 4,684 4,849 5,006 5,163 5,306 5,449 5,588 5,719 5,848 5,961 6,057 6,148
  Optimistic 3,256 3,386 3,502 3,656 3,805 3,961 4,112 4,260 4,404 4,521 4,630 4,713 4,791 4,837 4,855 4,852 4,847 4,847 4,823 4,834 4,827
Expenditures per PRC ($) Baseline 3,874.89 4,051.42 4,212.86 4,373.76 4,538.85 4,705.51 4,876.31 5,052.22 5,235.12 5,424.07 5,619.25 5,821.10 6,029.90 6,246.19 6,470.24 6,702.33 6,942.74 7,191.77 7,449.74 7,716.96 7,993.76
  Optimistic 3,874.89 4,029.66 4,167.59 4,303.35 4,441.61 4,579.75 4,720.26 4,864.02 5,012.78 5,165.55 5,322.41 5,483.70 5,649.59 5,820.51 5,996.59 6,178.00 6,364.90 6,557.45 6,755.83 6,960.21 7,170.77
Total Expenditures (US$ Billions) Baseline 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 0.04 0.05 0.05
  Optimistic 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 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.07 0.08 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32
  Optimistic 0.07 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.18 0.18
Nebraska
PRC Baseline 5,629 5,811 5,974 6,153 6,356 6,541 6,736 6,918 7,093 7,289 7,476 7,653 7,827 7,978 8,127 8,270 8,413 8,558 8,686 8,792 8,895
  Optimistic 5,629 5,811 5,962 6,109 6,265 6,435 6,609 6,768 6,922 7,035 7,138 7,205 7,263 7,272 7,241 7,181 7,132 7,094 7,029 7,017 6,984
Expenditures per PRC ($) Baseline 4,814.29 5,041.71 5,250.03 5,457.93 5,671.54 5,887.48 6,109.07 6,337.59 6,575.48 6,821.57 7,076.10 7,339.66 7,612.64 7,895.78 8,189.45 8,494.04 8,809.97 9,137.64 9,477.50 9,830.00 10,195.61
  Optimistic 4,814.29 5,013.67 5,191.62 5,366.97 5,545.77 5,724.62 5,906.73 6,093.27 6,286.51 6,485.16 6,689.36 6,899.55 7,115.98 7,339.20 7,569.42 7,806.86 8,051.75 8,304.32 8,564.82 8,833.48 9,110.58
Total Expenditures (US$ Billions) Baseline 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 0.07 0.07 0.08 0.08 0.09 0.09
  Optimistic 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 0.05 0.06 0.06 0.06 0.06 0.06 0.06
Lost Productivity (US$ Billions) Baseline 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.25 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.45 0.47
  Optimistic 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 0.25 0.26 0.26 0.26 0.27 0.27 0.27 0.28
Nevada
PRC Baseline 7,288 7,622 8,038 8,481 8,964 9,438 9,936 10,442 10,947 11,486 12,010 12,525 13,050 13,541 14,027 14,522 15,037 15,575 16,086 16,579 17,074
  Optimistic 7,288 7,622 8,022 8,419 8,836 9,286 9,748 10,216 10,683 11,087 11,467 11,791 12,110 12,344 12,498 12,611 12,746 12,910 13,017 13,231 13,407
Expenditures per PRC ($) Baseline 3,664.51 3,888.98 4,097.35 4,307.76 4,526.39 4,749.87 4,981.68 5,223.33 5,477.58 5,743.41 6,021.30 6,312.12 6,616.56 6,935.67 7,270.18 7,620.82 7,988.38 8,373.66 8,777.52 9,200.86 9,644.62
  Optimistic 3,664.51 3,861.31 4,039.03 4,215.93 4,398.05 4,581.98 4,770.99 4,966.38 5,170.61 5,382.49 5,602.26 5,830.53 6,067.70 6,314.52 6,571.37 6,838.68 7,116.85 7,406.34 7,707.61 8,021.13 8,347.41
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16
  Optimistic 0.03 0.03 0.03 0.04 0.04 0.04 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
Lost Productivity (US$ Billions) Baseline 0.17 0.18 0.21 0.23 0.25 0.28 0.31 0.34 0.37 0.40 0.44 0.47 0.51 0.55 0.59 0.63 0.68 0.72 0.77 0.82 0.87
  Optimistic 0.17 0.18 0.20 0.22 0.23 0.25 0.27 0.30 0.32 0.34 0.36 0.38 0.39 0.41 0.42 0.44 0.45 0.46 0.48 0.49 0.51
New Hampshire
PRC Baseline 5,132 5,305 5,508 5,757 6,032 6,297 6,571 6,832 7,093 7,396 7,680 7,946 8,206 8,439 8,672 8,902 9,128 9,360 9,573 9,770 9,964
  Optimistic 5,132 5,305 5,497 5,716 5,946 6,195 6,447 6,684 6,921 7,138 7,333 7,481 7,615 7,693 7,727 7,730 7,737 7,758 7,747 7,797 7,824
Expenditures per PRC ($) Baseline 4,320.32 4,515.70 4,694.32 4,872.29 5,054.84 5,239.09 5,427.86 5,622.23 5,824.27 6,032.94 6,248.44 6,471.24 6,701.65 6,940.27 7,187.39 7,443.31 7,708.33 7,982.80 8,267.04 8,561.39 8,866.23
  Optimistic 4,320.32 4,491.61 4,644.23 4,794.40 4,947.30 5,100.05 5,255.37 5,414.26 5,578.63 5,747.39 5,920.64 6,098.74 6,281.88 6,470.53 6,664.84 6,864.98 7,071.14 7,283.49 7,502.21 7,727.50 7,959.56
Total Expenditures (US$ Billions) Baseline 0.02 0.02 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 0.07 0.08 0.08 0.09
  Optimistic 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 0.05 0.05 0.06 0.06 0.06 0.06
Lost Productivity (US$ Billions) Baseline 0.13 0.15 0.16 0.18 0.19 0.21 0.23 0.25 0.27 0.29 0.32 0.34 0.36 0.39 0.41 0.44 0.46 0.49 0.52 0.55 0.57
  Optimistic 0.13 0.14 0.15 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.27 0.28 0.29 0.30 0.30 0.31 0.31 0.32 0.33 0.34
New Jersey
PRC Baseline 41,730 43,227 44,603 46,055 47,707 49,264 50,796 52,269 53,710 55,304 56,740 58,013 59,294 60,368 61,401 62,427 63,494 64,644 65,658 66,578 67,491
  Optimistic 41,730 43,227 44,514 45,722 47,025 48,470 49,836 51,138 52,413 53,381 54,175 54,615 55,025 55,028 54,706 54,209 53,820 53,583 53,129 53,135 52,995
Expenditures per PRC ($) Baseline 4,491.24 4,659.37 4,811.93 4,962.94 5,116.87 5,271.25 5,428.47 5,589.39 5,755.66 5,926.35 6,101.59 6,281.68 6,466.83 6,657.44 6,853.66 7,055.67 7,263.63 7,477.72 7,698.12 7,925.01 8,158.60
  Optimistic 4,491.24 4,638.64 4,769.11 4,896.76 5,026.03 5,154.48 5,284.42 5,416.68 5,552.81 5,691.86 5,833.88 5,979.15 6,127.78 6,280.11 6,436.22 6,596.22 6,760.19 6,928.23 7,100.46 7,276.96 7,457.86
Total Expenditures (US$ Billions) Baseline 0.19 0.20 0.21 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.35 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.53 0.55
  Optimistic 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.34 0.35 0.35 0.36 0.36 0.37 0.38 0.39 0.40
Lost Productivity (US$ Billions) Baseline 1.09 1.19 1.31 1.42 1.53 1.66 1.79 1.92 2.06 2.20 2.34 2.49 2.64 2.78 2.93 3.08 3.24 3.40 3.57 3.74 3.91
  Optimistic 1.09 1.17 1.26 1.34 1.41 1.50 1.58 1.67 1.76 1.84 1.92 1.96 2.02 2.07 2.10 2.12 2.15 2.18 2.20 2.24 2.28
New Mexico
PRC Baseline 5,177 5,414 5,632 5,873 6,134 6,382 6,640 6,898 7,151 7,422 7,680 7,932 8,183 8,405 8,613 8,815 9,014 9,215 9,392 9,551 9,700
  Optimistic 5,177 5,414 5,621 5,831 6,047 6,279 6,515 6,749 6,978 7,164 7,333 7,468 7,594 7,662 7,674 7,654 7,641 7,638 7,600 7,623 7,617
Expenditures per PRC ($) Baseline 2,950.02 3,073.81 3,186.63 3,298.73 3,413.42 3,528.87 3,646.86 3,768.04 3,893.69 4,023.13 4,156.48 4,294.01 4,435.88 4,582.44 4,733.84 4,890.25 5,051.82 5,218.73 5,391.16 5,569.28 5,753.29
  Optimistic 2,950.02 3,058.55 3,154.98 3,249.65 3,345.81 3,441.67 3,538.93 3,638.21 3,740.70 3,845.71 3,953.28 4,063.62 4,176.86 4,293.25 4,412.88 4,535.85 4,662.24 4,792.16 4,925.70 5,062.95 5,204.04
Total Expenditures (US$ Billions) Baseline 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 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 0.02 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
Lost Productivity (US$ Billions) Baseline 0.12 0.13 0.15 0.16 0.18 0.19 0.21 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 0.50
  Optimistic 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.24 0.25 0.26 0.27 0.27 0.27 0.28 0.28 0.29 0.29
New York
PRC Baseline 71,705 73,814 75,967 78,202 80,696 82,952 85,199 87,363 89,471 91,788 93,866 95,747 97,642 99,155 100,555 101,897 103,264 104,781 106,006 107,048 108,087
  Optimistic 71,705 73,814 75,815 77,637 79,543 81,613 83,589 85,472 87,310 88,596 89,623 90,140 90,612 90,384 89,591 88,483 87,531 86,852 85,778 85,434 84,872
Expenditures per PRC ($) Baseline 5,047.31 5,240.81 5,416.54 5,590.62 5,768.20 5,946.43 6,128.07 6,314.10 6,506.45 6,704.06 6,907.07 7,115.86 7,330.65 7,551.92 7,779.87 8,014.70 8,256.63 8,505.85 8,762.59 9,027.09 9,299.57
  Optimistic 5,047.31 5,216.95 5,367.22 5,514.35 5,663.43 5,811.66 5,961.70 6,114.50 6,271.87 6,432.71 6,597.09 6,765.32 6,937.55 7,114.16 7,295.27 7,480.99 7,671.44 7,866.74 8,067.00 8,272.37 8,482.96
Total Expenditures (US$ Billions) Baseline 0.36 0.39 0.41 0.44 0.47 0.49 0.52 0.55 0.58 0.62 0.65 0.68 0.72 0.75 0.78 0.82 0.85 0.89 0.93 0.97 1.01
  Optimistic 0.36 0.39 0.41 0.43 0.45 0.47 0.50 0.52 0.55 0.57 0.59 0.61 0.63 0.64 0.65 0.66 0.67 0.68 0.69 0.71 0.72
Lost Productivity (US$ Billions) Baseline 1.85 2.02 2.20 2.39 2.57 2.77 2.97 3.18 3.40 3.62 3.85 4.07 4.30 4.53 4.75 4.98 5.22 5.47 5.71 5.95 6.20
  Optimistic 1.85 1.98 2.12 2.26 2.36 2.50 2.62 2.77 2.91 3.04 3.15 3.22 3.31 3.37 3.41 3.44 3.47 3.51 3.53 3.58 3.62
North Carolina
PRC Baseline 29,644 30,865 32,105 33,429 34,893 36,302 37,776 39,233 40,688 42,276 43,794 45,230 46,655 47,944 49,226 50,498 51,807 53,163 54,429 55,633 56,830
  Optimistic 29,644 30,865 32,041 33,187 34,395 35,716 37,062 38,384 39,705 40,806 41,814 42,581 43,296 43,703 43,859 43,850 43,914 44,067 44,044 44,400 44,624
Expenditures per PRC ($) Baseline 3,391.77 3,568.75 3,731.63 3,894.85 4,063.23 4,234.12 4,410.14 4,592.36 4,782.77 4,980.48 5,185.75 5,399.10 5,620.91 5,851.83 6,092.24 6,342.52 6,603.09 6,874.36 7,156.78 7,450.80 7,756.90
  Optimistic 3,391.77 3,546.93 3,685.99 3,823.50 3,964.20 4,105.41 4,249.67 4,397.92 4,551.97 4,710.86 4,874.70 5,043.89 5,218.66 5,399.48 5,586.56 5,780.13 5,980.41 6,187.62 6,402.02 6,623.84 6,853.35
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.12 0.13 0.14 0.15 0.17 0.18 0.19 0.21 0.23 0.24 0.26 0.28 0.30 0.32 0.34 0.37 0.39 0.41 0.44
  Optimistic 0.10 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 0.25 0.26 0.27 0.28 0.29 0.31
Lost Productivity (US$ Billions) Baseline 0.61 0.67 0.74 0.82 0.89 0.97 1.06 1.15 1.24 1.34 1.44 1.54 1.65 1.76 1.87 1.98 2.10 2.22 2.35 2.48 2.61
  Optimistic 0.61 0.66 0.72 0.77 0.82 0.88 0.93 1.00 1.06 1.12 1.18 1.22 1.27 1.31 1.34 1.37 1.40 1.43 1.45 1.49 1.53
North Dakota
PRC Baseline 2,523 2,626 2,695 2,788 2,887 2,976 3,069 3,157 3,239 3,329 3,416 3,498 3,581 3,654 3,733 3,805 3,875 3,946 4,007 4,054 4,096
  Optimistic 2,523 2,626 2,689 2,767 2,846 2,928 3,011 3,089 3,161 3,213 3,262 3,293 3,323 3,331 3,326 3,304 3,285 3,271 3,242 3,235 3,217
Expenditures per PRC ($) Baseline 5,324.59 5,524.35 5,705.62 5,885.06 6,067.98 6,251.45 6,438.31 6,629.57 6,827.20 7,030.11 7,238.43 7,452.54 7,672.67 7,899.30 8,132.62 8,372.84 8,620.15 8,874.77 9,136.91 9,406.79 9,684.64
  Optimistic 5,324.59 5,499.72 5,654.74 5,806.42 5,960.04 6,112.68 6,267.11 6,424.30 6,586.09 6,751.37 6,920.20 7,092.88 7,269.58 7,450.67 7,636.28 7,826.52 8,021.49 8,221.32 8,426.12 8,636.03 8,851.17
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 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 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22
  Optimistic 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.12 0.12 0.13 0.13
Ohio
PRC Baseline 37,347 38,454 39,510 40,654 41,953 43,111 44,248 45,315 46,382 47,662 48,815 49,864 50,882 51,732 52,564 53,349 54,138 54,983 55,681 56,290 56,869
  Optimistic 37,347 38,454 39,431 40,360 41,353 42,415 43,412 44,334 45,262 46,004 46,609 46,944 47,218 47,156 46,833 46,326 45,890 45,575 45,057 44,925 44,654
Expenditures per PRC ($) Baseline 4,798.92 4,981.14 5,146.56 5,310.37 5,477.43 5,645.05 5,815.82 5,990.68 6,171.43 6,357.07 6,547.72 6,743.74 6,945.35 7,152.98 7,366.81 7,587.04 7,813.86 8,047.45 8,288.03 8,535.80 8,790.97
  Optimistic 4,798.92 4,958.67 5,100.13 5,238.59 5,378.86 5,518.29 5,659.39 5,803.05 5,950.96 6,102.11 6,256.55 6,414.56 6,576.29 6,742.10 6,912.09 7,086.37 7,265.04 7,448.21 7,636.00 7,828.53 8,025.91
Total Expenditures (US$ Billions) Baseline 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.40 0.42 0.44 0.46 0.48 0.50
  Optimistic 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.32 0.33 0.33 0.34 0.34 0.35 0.36
Lost Productivity (US$ Billions) Baseline 0.89 0.97 1.06 1.15 1.24 1.34 1.44 1.53 1.64 1.75 1.86 1.97 2.08 2.20 2.31 2.42 2.54 2.67 2.79 2.91 3.03
  Optimistic 0.89 0.96 1.02 1.09 1.14 1.21 1.27 1.34 1.40 1.47 1.53 1.56 1.60 1.64 1.66 1.67 1.69 1.71 1.72 1.75 1.77
Oklahoma
PRC Baseline 12,788 13,126 13,528 13,964 14,443 14,880 15,347 15,790 16,210 16,673 17,095 17,491 17,878 18,216 18,547 18,876 19,219 19,577 19,887 20,166 20,433
  Optimistic 12,788 13,126 13,501 13,863 14,237 14,640 15,057 15,448 15,818 16,093 16,323 16,466 16,591 16,605 16,525 16,391 16,291 16,227 16,093 16,094 16,044
Expenditures per PRC ($) Baseline 3,170.34 3,304.94 3,427.66 3,549.65 3,674.51 3,800.24 3,928.78 4,060.86 4,197.85 4,339.04 4,484.54 4,634.66 4,789.58 4,949.67 5,115.12 5,286.10 5,462.79 5,645.39 5,834.09 6,029.10 6,230.63
  Optimistic 3,170.34 3,288.35 3,393.24 3,496.24 3,600.91 3,705.28 3,811.21 3,919.39 4,031.09 4,145.57 4,262.88 4,383.26 4,506.83 4,633.88 4,764.52 4,898.84 5,036.94 5,178.94 5,324.94 5,475.06 5,629.41
Total Expenditures (US$ Billions) Baseline 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 0.09 0.10 0.10 0.11 0.12 0.12 0.13
  Optimistic 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.09 0.09 0.09
Lost Productivity (US$ Billions) Baseline 0.26 0.28 0.31 0.34 0.36 0.39 0.42 0.46 0.49 0.52 0.56 0.59 0.63 0.66 0.70 0.73 0.77 0.81 0.85 0.89 0.93
  Optimistic 0.26 0.28 0.30 0.32 0.33 0.35 0.37 0.40 0.42 0.44 0.46 0.47 0.48 0.49 0.50 0.51 0.51 0.52 0.52 0.53 0.54
Oregon
PRC Baseline 10,355 10,566 10,938 11,375 11,859 12,325 12,821 13,313 13,807 14,359 14,888 15,397 15,913 16,384 16,847 17,308 17,763 18,215 18,616 18,981 19,329
  Optimistic 10,355 10,566 10,917 11,293 11,690 12,126 12,579 13,025 13,473 13,860 14,215 14,495 14,768 14,935 15,011 15,029 15,056 15,098 15,064 15,149 15,177
Expenditures per PRC ($) Baseline 3,784.61 3,960.88 4,122.24 4,283.19 4,448.47 4,615.46 4,786.73 4,963.26 5,146.95 5,336.86 5,533.19 5,736.39 5,946.74 6,164.81 6,390.88 6,625.23 6,868.18 7,120.04 7,381.14 7,651.81 7,932.40
  Optimistic 3,784.61 3,939.15 4,077.00 4,212.77 4,351.13 4,489.48 4,630.30 4,774.47 4,923.75 5,077.15 5,234.77 5,396.95 5,563.86 5,735.94 5,913.34 6,096.22 6,284.76 6,479.13 6,679.52 6,886.10 7,099.07
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.15
  Optimistic 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11
Lost Productivity (US$ Billions) Baseline 0.24 0.26 0.29 0.31 0.34 0.37 0.40 0.44 0.47 0.51 0.55 0.59 0.63 0.68 0.72 0.76 0.81 0.86 0.91 0.95 1.00
  Optimistic 0.24 0.25 0.27 0.30 0.31 0.33 0.36 0.38 0.41 0.43 0.45 0.47 0.49 0.50 0.52 0.53 0.54 0.55 0.56 0.57 0.58
Pennsylvania
PRC Baseline 48,619 50,024 51,347 52,778 54,399 55,893 57,385 58,786 60,169 61,789 63,256 64,573 65,871 66,992 68,109 69,188 70,270 71,395 72,361 73,200 74,001
  Optimistic 48,619 50,024 51,245 52,397 53,621 54,991 56,301 57,513 58,716 59,640 60,397 60,791 61,128 61,066 60,683 60,080 59,564 59,179 58,554 58,420 58,107
Expenditures per PRC ($) Baseline 4,868.69 5,035.96 5,187.30 5,336.70 5,488.61 5,640.60 5,795.01 5,952.66 6,115.18 6,281.63 6,452.09 6,626.88 6,806.14 6,990.25 7,179.35 7,373.55 7,573.01 7,777.87 7,988.27 8,204.36 8,426.29
  Optimistic 4,868.69 5,015.34 5,144.81 5,271.19 5,398.91 5,525.54 5,653.39 5,783.24 5,916.63 6,052.61 6,191.22 6,332.71 6,477.19 6,624.96 6,776.11 6,930.70 7,088.82 7,250.55 7,415.97 7,585.16 7,758.21
Total Expenditures (US$ Billions) Baseline 0.24 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 0.49 0.51 0.53 0.56 0.58 0.60 0.62
  Optimistic 0.24 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.36 0.37 0.38 0.40 0.40 0.41 0.42 0.42 0.43 0.43 0.44 0.45
Lost Productivity (US$ Billions) Baseline 1.25 1.37 1.49 1.62 1.74 1.87 2.01 2.15 2.30 2.45 2.61 2.76 2.92 3.08 3.24 3.40 3.57 3.75 3.92 4.10 4.28
  Optimistic 1.25 1.34 1.43 1.53 1.60 1.69 1.78 1.87 1.97 2.05 2.14 2.18 2.24 2.29 2.33 2.35 2.38 2.41 2.42 2.46 2.50
Rhode Island
PRC Baseline 4,348 4,476 4,604 4,741 4,900 5,051 5,204 5,353 5,501 5,666 5,813 5,952 6,089 6,202 6,313 6,420 6,532 6,652 6,754 6,840 6,927
  Optimistic 4,348 4,476 4,594 4,707 4,830 4,970 5,105 5,237 5,368 5,469 5,550 5,604 5,651 5,654 5,625 5,575 5,537 5,514 5,465 5,459 5,439
Expenditures per PRC ($) Baseline 4,727.47 4,924.94 5,104.87 5,283.62 5,466.47 5,650.51 5,838.56 6,031.68 6,231.88 6,438.11 6,650.52 6,869.55 7,095.47 7,328.83 7,569.86 7,818.81 8,075.95 8,341.55 8,615.89 8,899.24 9,191.92
  Optimistic 4,727.47 4,900.59 5,054.39 5,205.34 5,358.68 5,511.49 5,666.52 5,824.76 5,988.10 6,155.42 6,326.80 6,502.58 6,682.95 6,868.31 7,058.82 7,254.61 7,455.84 7,662.64 7,875.18 8,093.62 8,318.11
Total Expenditures (US$ 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 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06
  Optimistic 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 0.04 0.04 0.04 0.04 0.05
Lost Productivity (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.16 0.17 0.18 0.19 0.21 0.22 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.35 0.36 0.38 0.40
  Optimistic 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 0.21 0.22 0.22 0.22 0.22 0.23 0.23
South Carolina
PRC Baseline 17,944 18,686 19,432 20,225 21,093 21,914 22,777 23,633 24,468 25,368 26,223 27,028 27,819 28,515 29,187 29,840 30,499 31,175 31,772 32,320 32,850
  Optimistic 17,944 18,686 19,393 20,079 20,791 21,560 22,347 23,122 23,876 24,486 25,037 25,446 25,816 25,993 26,004 25,912 25,852 25,841 25,710 25,794 25,795
Expenditures per PRC ($) Baseline 3,371.82 3,537.09 3,688.72 3,840.28 3,996.23 4,154.10 4,316.32 4,483.84 4,658.48 4,839.36 5,026.71 5,220.97 5,422.45 5,631.71 5,849.04 6,074.75 6,309.18 6,552.65 6,805.52 7,068.15 7,340.91
  Optimistic 3,371.82 3,516.71 3,646.22 3,774.00 3,904.44 4,035.09 4,168.28 4,304.86 4,446.51 4,592.29 4,742.33 4,896.94 5,056.32 5,220.88 5,390.81 5,566.26 5,747.42 5,934.48 6,127.63 6,327.07 6,532.99
Total Expenditures (US$ Billions) Baseline 0.06 0.07 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 0.22 0.23 0.24
  Optimistic 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.17
Lost Productivity (US$ Billions) Baseline 0.37 0.41 0.45 0.50 0.54 0.59 0.64 0.69 0.75 0.81 0.87 0.93 0.99 1.05 1.11 1.18 1.24 1.31 1.38 1.45 1.52
  Optimistic 0.37 0.40 0.43 0.47 0.50 0.53 0.57 0.60 0.64 0.68 0.71 0.73 0.76 0.78 0.80 0.81 0.83 0.84 0.85 0.87 0.89
South Dakota
PRC Baseline 3,186 3,297 3,396 3,521 3,654 3,774 3,896 4,014 4,127 4,249 4,367 4,482 4,596 4,698 4,799 4,897 4,995 5,091 5,177 5,249 5,316
  Optimistic 3,186 3,297 3,390 3,496 3,602 3,713 3,822 3,927 4,027 4,101 4,170 4,219 4,265 4,282 4,276 4,253 4,234 4,220 4,189 4,189 4,175
Expenditures per PRC ($) Baseline 5,090.42 5,335.70 5,560.57 5,785.18 6,016.13 6,249.77 6,489.69 6,737.31 6,995.26 7,262.29 7,538.69 7,825.09 8,121.96 8,430.08 8,749.89 9,081.84 9,426.38 9,783.99 10,155.17 10,540.43 10,940.30
  Optimistic 5,090.42 5,305.46 5,497.53 5,686.93 5,880.17 6,073.60 6,270.67 6,472.68 6,682.05 6,897.42 7,118.95 7,347.11 7,582.19 7,824.79 8,075.15 8,333.52 8,600.16 8,875.33 9,159.31 9,452.37 9,754.81
Total Expenditures (US$ 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 0.04 0.05 0.05 0.05 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 0.04
Lost Productivity (US$ Billions) Baseline 0.07 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 0.21 0.22 0.23 0.24 0.25 0.26 0.28
  Optimistic 0.07 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.15 0.15 0.16 0.16 0.16
Tennessee
PRC Baseline 23,233 24,062 24,934 25,869 26,911 27,883 28,900 29,893 30,864 31,952 32,970 33,911 34,832 35,631 36,402 37,158 37,944 38,747 39,458 40,103 40,731
  Optimistic 23,233 24,062 24,884 25,682 26,526 27,433 28,354 29,246 30,118 30,841 31,479 31,925 32,324 32,479 32,433 32,267 32,163 32,117 31,929 32,006 31,982
Expenditures per PRC ($) Baseline 3,899.89 4,065.89 4,217.27 4,367.75 4,521.78 4,676.91 4,835.52 4,998.50 5,167.56 5,341.82 5,521.41 5,706.72 5,897.97 6,095.63 6,299.91 6,511.05 6,729.25 6,954.77 7,187.85 7,428.73 7,677.70
  Optimistic 3,899.89 4,045.43 4,174.80 4,301.86 4,430.99 4,559.75 4,690.45 4,823.93 4,961.77 5,103.05 5,247.83 5,396.41 5,548.94 5,705.78 5,867.05 6,032.88 6,203.40 6,378.74 6,559.03 6,744.42 6,935.05
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.30 0.31
  Optimistic 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 0.19 0.19 0.20 0.20 0.21 0.22 0.22
Lost Productivity (US$ Billions) Baseline 0.48 0.53 0.58 0.64 0.69 0.75 0.82 0.88 0.95 1.02 1.10 1.17 1.25 1.32 1.40 1.48 1.56 1.64 1.73 1.81 1.90
  Optimistic 0.48 0.52 0.56 0.60 0.64 0.68 0.72 0.77 0.82 0.86 0.90 0.93 0.96 0.99 1.00 1.02 1.04 1.05 1.07 1.09 1.11
Texas
PRC Baseline 73,203 76,278 79,495 82,962 86,766 90,382 94,236 98,055 101,846 105,952 109,886 113,694 117,540 121,083 124,605 128,176 131,831 135,674 139,272 142,695 146,106
  Optimistic 73,203 76,278 79,336 82,362 85,525 88,924 92,456 95,933 99,386 102,267 104,918 107,036 109,077 110,372 111,019 111,303 111,746 112,459 112,698 113,883 114,724
Expenditures per PRC ($) Baseline 3,384.38 3,537.60 3,677.69 3,817.26 3,960.45 4,104.96 4,253.03 4,405.50 4,563.98 4,727.68 4,896.74 5,071.53 5,252.31 5,439.53 5,633.42 5,834.23 6,042.19 6,257.57 6,480.62 6,711.62 6,950.86
  Optimistic 3,384.38 3,518.71 3,638.40 3,756.18 3,876.10 3,995.90 4,117.73 4,242.36 4,371.30 4,503.68 4,639.59 4,779.30 4,922.98 5,070.98 5,223.43 5,380.47 5,542.22 5,708.83 5,880.46 6,057.24 6,239.34
Total Expenditures (US$ Billions) Baseline 0.25 0.27 0.29 0.32 0.34 0.37 0.40 0.43 0.46 0.50 0.54 0.58 0.62 0.66 0.70 0.75 0.80 0.85 0.90 0.96 1.02
  Optimistic 0.25 0.27 0.29 0.31 0.33 0.36 0.38 0.41 0.43 0.46 0.49 0.51 0.54 0.56 0.58 0.60 0.62 0.64 0.66 0.69 0.72
Lost Productivity (US$ Billions) Baseline 1.51 1.68 1.85 2.04 2.22 2.43 2.65 2.87 3.11 3.36 3.62 3.89 4.17 4.45 4.74 5.04 5.35 5.69 6.03 6.37 6.73
  Optimistic 1.51 1.65 1.78 1.93 2.04 2.19 2.34 2.50 2.67 2.82 2.98 3.08 3.21 3.32 3.41 3.48 3.56 3.65 3.72 3.83 3.93
Utah
PRC Baseline 8,669 8,960 9,319 9,755 10,231 10,686 11,159 11,612 12,057 12,541 13,013 13,472 13,938 14,371 14,810 15,256 15,710 16,181 16,619 17,032 17,435
  Optimistic 8,669 8,960 9,301 9,685 10,085 10,514 10,948 11,361 11,766 12,105 12,425 12,683 12,935 13,100 13,195 13,247 13,316 13,412 13,448 13,593 13,690
Expenditures per PRC ($) Baseline 3,014.18 3,164.16 3,301.87 3,439.60 3,581.40 3,725.03 3,872.70 4,025.29 4,184.45 4,349.40 4,520.34 4,697.69 4,881.72 5,072.97 5,271.72 5,478.25 5,692.87 5,915.89 6,147.66 6,388.50 6,638.78
  Optimistic 3,014.18 3,145.67 3,263.27 3,379.37 3,497.95 3,616.78 3,737.97 3,862.32 3,991.33 4,124.18 4,260.97 4,401.99 4,547.44 4,697.70 4,852.91 5,013.26 5,178.91 5,350.02 5,526.80 5,709.41 5,898.06
Total Expenditures (US$ Billions) Baseline 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 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12
  Optimistic 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 0.06 0.07 0.07 0.07 0.07 0.08 0.08
Lost Productivity (US$ Billions) Baseline 0.21 0.23 0.26 0.28 0.31 0.34 0.37 0.40 0.43 0.47 0.50 0.54 0.58 0.62 0.66 0.70 0.75 0.80 0.85 0.89 0.94
  Optimistic 0.21 0.23 0.25 0.27 0.28 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.46 0.48 0.49 0.50 0.51 0.52 0.54 0.55
Vermont
PRC Baseline 2,287 2,372 2,460 2,575 2,699 2,821 2,944 3,064 3,180 3,310 3,436 3,554 3,667 3,767 3,863 3,955 4,046 4,137 4,215 4,282 4,345
  Optimistic 2,287 2,372 2,455 2,557 2,660 2,775 2,889 2,998 3,104 3,195 3,281 3,346 3,403 3,434 3,442 3,434 3,429 3,429 3,411 3,417 3,412
Expenditures per PRC ($) Baseline 4,647.79 4,892.78 5,118.36 5,344.53 5,577.94 5,814.92 6,059.13 6,312.04 6,576.43 6,851.06 7,136.30 7,432.90 7,741.38 8,062.66 8,397.28 8,745.78 9,108.75 9,486.78 9,880.50 10,290.57 10,717.65
  Optimistic 4,647.79 4,862.57 5,055.16 5,245.68 5,440.68 5,636.46 5,836.54 6,042.23 6,256.04 6,476.63 6,704.19 6,939.25 7,182.14 7,433.54 7,693.73 7,963.03 8,241.76 8,530.24 8,828.82 9,137.85 9,457.70
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05
  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 0.03 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 0.09 0.10 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 0.24 0.25
  Optimistic 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 0.13 0.13 0.13 0.14 0.14 0.14 0.14 0.15
Virginia
PRC Baseline 28,113 29,232 30,413 31,670 33,071 34,421 35,799 37,158 38,498 39,980 41,367 42,656 43,907 45,004 46,082 47,154 48,232 49,352 50,375 51,313 52,232
  Optimistic 28,113 29,232 30,352 31,441 32,598 33,865 35,122 36,354 37,568 38,589 39,497 40,158 40,746 41,023 41,058 40,947 40,884 40,908 40,763 40,952 41,013
Expenditures per PRC ($) Baseline 3,217.37 3,361.12 3,492.46 3,623.25 3,757.37 3,892.67 4,031.22 4,173.84 4,322.01 4,474.98 4,632.90 4,796.09 4,964.80 5,139.43 5,320.22 5,507.36 5,701.08 5,901.62 6,109.21 6,324.10 6,546.55
  Optimistic 3,217.37 3,343.39 3,455.62 3,566.01 3,678.36 3,790.55 3,904.59 4,021.21 4,141.82 4,265.59 4,392.62 4,523.16 4,657.34 4,795.51 4,937.78 5,084.26 5,235.10 5,390.40 5,550.32 5,714.98 5,884.52
Total Expenditures (US$ Billions) Baseline 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.27 0.29 0.31 0.32 0.34
  Optimistic 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.20 0.21 0.21 0.22 0.23 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.59 0.65 0.72 0.79 0.86 0.93 1.02 1.10 1.19 1.28 1.38 1.48 1.58 1.67 1.77 1.88 1.98 2.10 2.21 2.32 2.44
  Optimistic 0.59 0.64 0.69 0.74 0.79 0.84 0.90 0.96 1.02 1.08 1.13 1.17 1.21 1.25 1.27 1.30 1.32 1.35 1.36 1.40 1.42
Washington
PRC Baseline 20,383 20,920 21,684 22,543 23,511 24,453 25,445 26,425 27,406 28,507 29,552 30,564 31,588 32,514 33,441 34,379 35,322 36,302 37,206 38,060 38,904
  Optimistic 20,383 20,920 21,641 22,380 23,175 24,058 24,965 25,853 26,744 27,515 28,216 28,774 29,314 29,638 29,795 29,853 29,941 30,091 30,107 30,375 30,548
Expenditures per PRC ($) Baseline 4,010.10 4,193.42 4,361.09 4,528.22 4,699.73 4,872.89 5,050.37 5,233.19 5,423.29 5,619.70 5,822.62 6,032.49 6,249.62 6,474.56 6,707.60 6,949.03 7,199.14 7,458.26 7,726.70 8,004.81 8,292.93
  Optimistic 4,010.10 4,170.82 4,314.08 4,455.08 4,598.71 4,742.23 4,888.22 5,037.62 5,192.21 5,350.99 5,514.04 5,681.71 5,854.19 6,031.90 6,215.00 6,403.67 6,598.06 6,798.35 7,004.72 7,217.36 7,436.45
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.20 0.21 0.22 0.24 0.25 0.27 0.29 0.30 0.32
  Optimistic 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.23
Lost Productivity (US$ Billions) Baseline 0.47 0.52 0.57 0.62 0.68 0.74 0.81 0.87 0.95 1.02 1.10 1.18 1.27 1.35 1.44 1.53 1.62 1.72 1.82 1.92 2.03
  Optimistic 0.47 0.51 0.55 0.59 0.62 0.67 0.71 0.76 0.81 0.86 0.90 0.94 0.97 1.01 1.03 1.06 1.08 1.11 1.12 1.16 1.18
West Virginia
PRC Baseline 6,391 6,569 6,758 6,974 7,210 7,422 7,640 7,849 8,054 8,287 8,507 8,708 8,900 9,060 9,210 9,345 9,476 9,606 9,705 9,785 9,858
  Optimistic 6,391 6,569 6,745 6,924 7,107 7,303 7,495 7,680 7,860 7,999 8,122 8,198 8,259 8,259 8,205 8,115 8,032 7,962 7,853 7,810 7,741
Expenditures per PRC ($) Baseline 3,773.92 3,921.15 4,054.94 4,187.55 4,322.89 4,458.81 4,597.40 4,739.41 4,886.33 5,037.34 5,192.56 5,352.27 5,516.66 5,686.10 5,860.75 6,040.76 6,226.30 6,417.54 6,614.65 6,817.82 7,027.22
  Optimistic 3,773.92 3,903.00 4,017.39 4,129.45 4,243.05 4,356.05 4,470.49 4,587.08 4,707.21 4,830.05 4,955.64 5,084.23 5,215.94 5,351.05 5,489.67 5,631.88 5,777.77 5,927.44 6,080.98 6,238.51 6,400.11
Total Expenditures (US$ Billions) Baseline 0.02 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 0.07
  Optimistic 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 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.15 0.17 0.18 0.20 0.21 0.23 0.24 0.26 0.28 0.29 0.31 0.33 0.35 0.36 0.38 0.40 0.41 0.43 0.45
  Optimistic 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.23 0.24 0.24 0.25 0.25 0.25 0.26 0.26 0.26 0.26
Wisconsin
PRC Baseline 19,442 20,158 20,789 21,482 22,262 22,984 23,728 24,447 25,159 25,950 26,696 27,408 28,113 28,749 29,381 29,981 30,582 31,201 31,746 32,230 32,697
  Optimistic 19,442 20,158 20,747 21,327 21,944 22,613 23,280 23,918 24,551 25,048 25,489 25,803 26,088 26,206 26,177 26,034 25,923 25,862 25,688 25,722 25,674
Expenditures per PRC ($) Baseline 5,001.55 5,227.84 5,434.72 5,640.84 5,852.29 6,065.70 6,284.35 6,509.50 6,743.52 6,985.23 7,234.86 7,492.95 7,759.87 8,036.29 8,322.56 8,619.03 8,926.06 9,244.02 9,573.32 9,914.34 10,267.51
  Optimistic 5,001.55 5,199.93 5,376.70 5,550.63 5,727.73 5,904.65 6,084.55 6,268.60 6,458.99 6,654.47 6,855.15 7,061.46 7,273.61 7,492.13 7,717.22 7,949.08 8,187.89 8,433.89 8,687.27 8,948.27 9,217.11
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34
  Optimistic 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 0.20 0.21 0.21 0.22 0.22 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.47 0.52 0.57 0.62 0.67 0.72 0.78 0.84 0.90 0.96 1.03 1.09 1.16 1.23 1.30 1.38 1.45 1.53 1.61 1.68 1.76
  Optimistic 0.47 0.51 0.55 0.58 0.61 0.65 0.69 0.73 0.77 0.81 0.84 0.87 0.89 0.92 0.94 0.95 0.97 0.98 0.99 1.01 1.03
Wyoming
PRC Baseline 1,853 1,928 1,997 2,085 2,181 2,268 2,359 2,446 2,531 2,626 2,717 2,802 2,884 2,958 3,032 3,105 3,174 3,243 3,302 3,351 3,392
  Optimistic 1,853 1,928 1,993 2,070 2,150 2,232 2,315 2,393 2,470 2,535 2,594 2,638 2,677 2,697 2,702 2,696 2,691 2,688 2,672 2,674 2,664
Expenditures per PRC ($) Baseline 3,440.86 3,613.39 3,771.87 3,930.41 4,093.69 4,259.14 4,429.29 4,605.15 4,788.64 4,978.86 5,176.05 5,380.68 5,593.11 5,813.91 6,043.44 6,282.03 6,530.03 6,787.83 7,055.80 7,334.36 7,623.91
  Optimistic 3,440.86 3,592.12 3,727.45 3,861.08 3,997.61 4,134.46 4,274.07 4,417.34 4,566.03 4,719.19 4,876.91 5,039.57 5,207.37 5,380.75 5,559.91 5,745.03 5,936.32 6,133.97 6,338.21 6,549.25 6,767.31
Total Expenditures (US$ 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 0.03
  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 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Lost Productivity (US$ Billions) Baseline 0.04 0.05 0.05 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17
  Optimistic 0.04 0.04 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.09 0.09 0.10 0.10 0.10


 
 
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