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   
 



Stroke


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 5,596 5,827 6,052 6,287 6,526 6,770 7,015 7,268 7,532 7,804 8,084 8,375 8,675 8,986 9,309 9,642 9,988 10,346 10,718 11,102 11,500
  Optimistic 5,596 5,799 5,994 6,196 6,402 6,609 6,815 7,027 7,246 7,472 7,703 7,941 8,186 8,439 8,700 8,968 9,245 9,530 9,824 10,128 10,440
Expenditures per PRC ($) Baseline 301,816.25 314,802.39 327,471.78 340,767.23 354,381.32 368,291.93 382,285.15 396,795.88 411,932.96 427,618.71 443,869.99 460,727.29 478,219.54 496,398.37 515,291.41 534,927.43 555,336.39 576,549.45 598,599.10 621,519.13 645,344.74
  Optimistic 301,816.25 313,228.33 324,196.30 335,658.83 347,304.33 359,106.97 370,854.59 382,968.20 395,545.66 408,503.77 421,851.21 435,618.76 449,825.57 464,511.57 479,693.35 495,388.07 511,613.50 528,388.03 545,730.71 563,661.28 582,200.14
Total Expenditures (US$ Billions) Baseline 13.57 14.25 14.93 15.69 16.49 17.32 18.16 18.77 19.69 20.80 21.96 22.84 24.10 25.44 26.86 27.99 29.57 31.25 32.58 34.51 36.57
  Optimistic 13.57 14.19 14.79 15.41 16.04 16.46 17.10 17.73 18.05 18.67 19.36 19.79 20.52 20.92 21.65 22.44 22.89 23.76 24.84 25.66 26.86
Lost Productivity (US$ Billions) Baseline 22.12 23.55 24.95 26.52 27.88 29.48 31.08 32.26 33.96 35.93 37.97 39.49 41.65 43.92 46.29 48.09 50.59 53.25 55.26 58.24 61.40
  Optimistic 22.12 23.46 24.76 26.11 27.21 28.16 29.45 30.75 31.48 32.71 34.04 34.84 36.20 36.95 38.28 39.67 40.41 41.89 43.71 45.06 47.06
Alabama
PRC Baseline 46,330 46,229 46,563 46,902 47,178 47,467 47,754 47,317 47,561 48,134 48,768 48,717 49,307 49,931 50,600 50,583 51,290 52,039 52,112 53,039 53,904
  Optimistic 46,330 46,229 46,563 46,723 46,796 46,235 46,313 46,265 45,349 45,158 45,160 44,571 44,556 43,785 43,720 43,688 42,989 43,053 43,447 43,348 43,747
Expenditures per PRC ($) Baseline 5,588.02 5,813.01 6,031.59 6,260.06 6,493.06 6,730.17 6,967.75 7,213.15 7,468.14 7,731.32 8,002.90 8,283.47 8,573.43 8,873.54 9,184.15 9,505.64 9,838.38 10,182.77 10,539.21 10,908.13 11,289.97
  Optimistic 5,588.02 5,785.74 5,975.05 6,172.22 6,371.83 6,573.43 6,773.39 6,978.89 7,191.54 7,409.88 7,634.00 7,864.39 8,101.30 8,345.34 8,596.74 8,855.71 9,122.48 9,397.29 9,680.38 9,971.99 10,272.39
Total Expenditures (US$ Billions) Baseline 0.26 0.27 0.28 0.29 0.31 0.32 0.33 0.34 0.36 0.37 0.39 0.40 0.42 0.44 0.46 0.48 0.50 0.53 0.55 0.58 0.61
  Optimistic 0.26 0.27 0.28 0.29 0.30 0.30 0.31 0.32 0.33 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.39 0.40 0.42 0.43 0.45
Lost Productivity (US$ Billions) Baseline 0.42 0.45 0.47 0.50 0.52 0.55 0.58 0.59 0.62 0.65 0.69 0.71 0.75 0.78 0.82 0.85 0.89 0.93 0.96 1.01 1.06
  Optimistic 0.42 0.44 0.47 0.49 0.51 0.52 0.54 0.57 0.58 0.59 0.61 0.63 0.65 0.66 0.68 0.70 0.71 0.73 0.76 0.78 0.81
Alaska
PRC Baseline 2,524 2,629 2,730 2,853 2,984 3,108 3,229 3,300 3,408 3,554 3,690 3,784 3,932 4,063 4,204 4,293 4,425 4,551 4,602 4,715 4,814
  Optimistic 2,524 2,629 2,730 2,842 2,960 3,028 3,132 3,226 3,249 3,335 3,417 3,462 3,553 3,563 3,632 3,708 3,708 3,765 3,837 3,854 3,907
Expenditures per PRC ($) Baseline 8,222.61 8,666.19 9,102.82 9,564.82 10,041.82 10,533.18 11,031.38 11,551.96 12,099.13 12,670.44 13,266.79 13,890.00 14,541.47 15,223.50 15,937.52 16,685.02 17,467.59 18,286.86 19,144.56 20,042.48 20,982.52
  Optimistic 8,222.61 8,612.43 8,990.02 9,387.51 9,794.29 10,209.50 10,625.63 11,057.58 11,509.03 11,977.21 12,462.62 12,966.55 13,489.93 14,034.43 14,600.90 15,190.25 15,803.38 16,441.25 17,104.88 17,795.29 18,513.57
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 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 0.09 0.10
  Optimistic 0.02 0.02 0.02 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
Lost Productivity (US$ Billions) Baseline 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 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 0.06 0.06 0.06 0.06 0.07 0.07 0.07
Arizona
PRC Baseline 33,121 34,109 35,046 36,135 37,309 38,477 39,750 40,566 41,946 43,460 45,123 46,200 47,968 49,831 51,742 53,034 55,044 57,045 58,386 60,870 63,403
  Optimistic 33,121 34,109 35,046 35,997 37,007 37,478 38,550 39,664 39,995 40,773 41,785 42,268 43,345 43,698 44,707 45,805 46,135 47,194 48,677 49,747 51,456
Expenditures per PRC ($) Baseline 4,916.77 5,153.79 5,385.82 5,630.08 5,880.98 6,138.12 6,397.55 6,667.33 6,949.53 7,242.76 7,547.38 7,864.19 8,193.79 8,537.20 8,895.01 9,267.81 9,656.24 10,060.95 10,482.62 10,921.96 11,379.71
  Optimistic 4,916.77 5,125.06 5,325.85 5,536.27 5,750.64 5,968.48 6,185.87 6,410.57 6,644.45 6,885.98 7,135.36 7,393.18 7,659.84 7,936.12 8,222.36 8,518.93 8,826.19 9,144.54 9,474.37 9,816.09 10,170.14
Total Expenditures (US$ Billions) Baseline 0.16 0.18 0.19 0.20 0.22 0.24 0.25 0.27 0.29 0.31 0.34 0.36 0.39 0.43 0.46 0.49 0.53 0.57 0.61 0.66 0.72
  Optimistic 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.46 0.49 0.52
Lost Productivity (US$ Billions) Baseline 0.30 0.33 0.35 0.38 0.41 0.44 0.48 0.51 0.55 0.59 0.63 0.67 0.72 0.78 0.84 0.89 0.95 1.02 1.08 1.16 1.24
  Optimistic 0.30 0.33 0.35 0.38 0.40 0.42 0.45 0.48 0.51 0.54 0.57 0.59 0.63 0.66 0.69 0.73 0.76 0.80 0.85 0.90 0.95
Arkansas
PRC Baseline 32,239 31,993 32,303 32,670 32,973 33,197 33,491 33,304 33,559 34,013 34,433 34,374 34,724 35,092 35,503 35,481 35,935 36,383 36,410 37,021 37,610
  Optimistic 32,239 31,993 32,303 32,545 32,707 32,336 32,480 32,563 31,998 31,910 31,886 31,449 31,377 30,773 30,676 30,644 30,119 30,101 30,356 30,256 30,523
Expenditures per PRC ($) Baseline 5,540.56 5,788.19 6,029.80 6,283.35 6,542.96 6,808.21 7,075.00 7,351.61 7,640.11 7,938.99 8,248.57 8,569.59 8,902.59 9,248.53 9,607.91 9,981.26 10,369.11 10,772.04 11,190.62 11,625.47 12,077.21
  Optimistic 5,540.56 5,758.18 5,967.34 6,185.93 6,408.01 6,633.07 6,857.06 7,088.00 7,327.75 7,574.72 7,829.06 8,091.34 8,361.92 8,641.55 8,930.53 9,229.17 9,537.80 9,856.75 10,186.37 10,527.01 10,879.04
Total Expenditures (US$ Billions) Baseline 0.18 0.19 0.19 0.21 0.22 0.23 0.24 0.24 0.26 0.27 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.39 0.41 0.43 0.45
  Optimistic 0.18 0.18 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 0.32 0.33
Lost Productivity (US$ Billions) Baseline 0.29 0.31 0.33 0.35 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.50 0.52 0.55 0.58 0.59 0.62 0.65 0.67 0.70 0.74
  Optimistic 0.29 0.31 0.32 0.34 0.36 0.37 0.38 0.40 0.41 0.42 0.43 0.44 0.46 0.46 0.48 0.49 0.50 0.51 0.53 0.54 0.57
California
PRC Baseline 241,341 245,502 249,442 253,771 258,092 262,209 266,544 267,767 272,711 278,707 284,630 286,659 293,147 299,449 305,726 308,238 314,781 321,431 323,514 331,091 338,811
  Optimistic 241,341 245,502 249,442 252,802 256,005 255,406 258,500 261,814 260,029 261,473 263,575 262,265 264,898 262,593 264,159 266,222 263,835 265,926 269,718 270,593 274,968
Expenditures per PRC ($) Baseline 5,374.02 5,559.71 5,739.12 5,925.69 6,114.97 6,306.61 6,497.67 6,694.07 6,897.16 7,105.75 7,319.96 7,540.20 7,766.72 8,000.04 8,240.37 8,487.92 8,742.91 9,005.56 9,276.10 9,554.76 9,841.80
  Optimistic 5,374.02 5,537.20 5,692.69 5,853.91 6,016.38 6,179.74 6,341.07 6,506.18 6,676.31 6,850.27 7,028.09 7,210.11 7,396.51 7,587.74 7,783.90 7,985.14 8,191.58 8,403.35 8,620.61 8,843.47 9,072.10
Total Expenditures (US$ Billions) Baseline 1.29 1.36 1.43 1.50 1.58 1.65 1.73 1.79 1.88 1.98 2.08 2.16 2.28 2.40 2.52 2.62 2.75 2.89 3.00 3.16 3.33
  Optimistic 1.29 1.36 1.42 1.48 1.54 1.58 1.64 1.70 1.74 1.79 1.85 1.89 1.96 1.99 2.06 2.13 2.16 2.23 2.33 2.39 2.49
Lost Productivity (US$ Billions) Baseline 2.20 2.37 2.52 2.70 2.85 3.03 3.21 3.36 3.56 3.78 4.00 4.18 4.43 4.69 4.95 5.16 5.44 5.74 5.96 6.30 6.65
  Optimistic 2.20 2.36 2.51 2.66 2.78 2.89 3.04 3.20 3.30 3.44 3.59 3.69 3.85 3.94 4.10 4.26 4.35 4.52 4.72 4.87 5.10
Colorado
PRC Baseline 24,732 24,866 25,255 25,690 26,149 26,617 27,119 27,233 27,748 28,596 29,419 29,758 30,531 31,304 32,097 32,456 33,162 33,838 34,009 34,646 35,261
  Optimistic 24,732 24,866 25,255 25,592 25,938 25,927 26,301 26,627 26,458 26,828 27,243 27,226 27,589 27,451 27,733 28,032 27,795 27,995 28,354 28,315 28,617
Expenditures per PRC ($) Baseline 5,548.53 5,824.23 6,094.52 6,379.43 6,672.47 6,973.20 7,276.99 7,593.30 7,924.58 8,269.24 8,627.74 9,001.04 9,389.90 9,795.55 10,218.73 10,660.20 11,120.73 11,601.16 12,102.35 12,625.18 13,170.61
  Optimistic 5,548.53 5,790.82 6,024.67 6,270.03 6,520.28 6,774.88 7,029.23 7,292.43 7,566.66 7,850.18 8,143.23 8,446.52 8,760.55 9,086.25 9,424.06 9,774.44 10,137.83 10,514.74 10,905.66 11,311.11 11,731.64
Total Expenditures (US$ Billions) Baseline 0.14 0.14 0.15 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.44 0.46
  Optimistic 0.14 0.14 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.34
Lost Productivity (US$ Billions) Baseline 0.23 0.24 0.26 0.27 0.29 0.31 0.33 0.34 0.36 0.39 0.41 0.43 0.46 0.49 0.52 0.54 0.57 0.60 0.63 0.66 0.69
  Optimistic 0.23 0.24 0.25 0.27 0.28 0.29 0.31 0.33 0.34 0.35 0.37 0.38 0.40 0.41 0.43 0.45 0.46 0.48 0.50 0.51 0.53
Connecticut
PRC Baseline 29,802 30,312 30,344 30,476 30,811 31,283 31,608 31,402 31,713 32,259 32,656 32,455 32,678 32,893 33,090 32,817 33,083 33,440 33,347 33,749 34,301
  Optimistic 29,802 30,312 30,344 30,359 30,562 30,471 30,654 30,704 30,238 30,264 30,240 29,694 29,529 28,844 28,591 28,343 27,728 27,665 27,802 27,582 27,837
Expenditures per PRC ($) Baseline 5,213.35 5,393.81 5,568.19 5,749.52 5,933.51 6,119.80 6,305.53 6,496.46 6,693.91 6,896.72 7,105.01 7,319.17 7,539.44 7,766.34 8,000.07 8,240.83 8,488.84 8,744.32 9,007.48 9,278.56 9,557.80
  Optimistic 5,213.35 5,371.94 5,523.07 5,679.76 5,837.68 5,996.47 6,153.30 6,313.81 6,479.21 6,648.33 6,821.22 6,998.20 7,179.45 7,365.40 7,556.16 7,751.86 7,952.63 8,158.59 8,369.90 8,586.67 8,809.06
Total Expenditures (US$ Billions) Baseline 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.26 0.27 0.28 0.29 0.30 0.31 0.33
  Optimistic 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.21 0.21 0.22 0.22 0.22 0.23 0.23 0.24 0.25
Lost Productivity (US$ Billions) Baseline 0.27 0.29 0.31 0.32 0.34 0.36 0.38 0.39 0.41 0.44 0.46 0.47 0.49 0.51 0.54 0.55 0.57 0.60 0.61 0.64 0.67
  Optimistic 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.38 0.40 0.41 0.42 0.43 0.43 0.44 0.45 0.46 0.47 0.49 0.50 0.52
Delaware
PRC Baseline 6,227 6,312 6,387 6,490 6,596 6,703 6,827 6,846 6,979 7,160 7,323 7,365 7,502 7,658 7,810 7,870 8,024 8,199 8,276 8,492 8,723
  Optimistic 6,227 6,312 6,387 6,465 6,542 6,529 6,621 6,694 6,654 6,717 6,781 6,738 6,779 6,715 6,748 6,798 6,725 6,783 6,900 6,940 7,079
Expenditures per PRC ($) Baseline 6,716.43 7,058.55 7,394.34 7,748.70 8,113.58 8,488.44 8,867.54 9,262.67 9,676.93 10,108.38 10,557.61 11,025.89 11,514.19 12,024.11 12,556.61 13,112.70 13,693.41 14,299.84 14,933.13 15,594.46 16,285.08
  Optimistic 6,716.43 7,017.08 7,307.58 7,612.66 7,924.13 8,241.31 8,558.49 8,887.00 9,229.59 9,584.11 9,950.87 10,330.80 10,724.52 11,133.26 11,557.57 11,998.05 12,455.32 12,930.02 13,422.81 13,934.39 14,465.45
Total Expenditures (US$ 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 0.10 0.10 0.11 0.12 0.12 0.13 0.14
  Optimistic 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10
Lost Productivity (US$ Billions) Baseline 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 0.13 0.13 0.14 0.15 0.15 0.16 0.17
  Optimistic 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13
Florida
PRC Baseline 151,461 152,963 155,145 157,837 160,721 163,816 167,374 169,091 173,291 177,822 182,797 185,478 190,910 196,879 203,144 206,975 213,732 220,662 225,085 234,126 243,530
  Optimistic 151,461 152,963 155,145 157,234 159,421 159,566 162,323 165,332 165,232 166,826 169,275 169,694 172,513 172,647 175,524 178,762 179,140 182,558 187,656 191,346 197,640
Expenditures per PRC ($) Baseline 5,720.76 5,968.56 6,210.00 6,463.06 6,721.85 6,985.93 7,251.23 7,525.98 7,812.20 8,108.38 8,414.79 8,732.17 9,061.01 9,402.23 9,756.30 10,123.71 10,504.95 10,900.55 11,311.05 11,737.00 12,179.00
  Optimistic 5,720.76 5,938.52 6,147.57 6,365.81 6,587.29 6,811.50 7,034.41 7,264.01 7,502.13 7,747.17 7,999.26 8,258.96 8,526.62 8,802.95 9,088.24 9,382.77 9,686.85 10,000.78 10,324.89 10,659.50 11,004.95
Total Expenditures (US$ Billions) Baseline 0.87 0.91 0.96 1.02 1.08 1.14 1.21 1.27 1.35 1.44 1.54 1.62 1.73 1.85 1.98 2.10 2.25 2.41 2.55 2.75 2.97
  Optimistic 0.87 0.91 0.95 1.00 1.05 1.09 1.14 1.20 1.24 1.29 1.35 1.40 1.47 1.52 1.60 1.68 1.74 1.83 1.94 2.04 2.18
Lost Productivity (US$ Billions) Baseline 1.38 1.47 1.57 1.68 1.78 1.89 2.02 2.12 2.26 2.41 2.57 2.70 2.88 3.08 3.29 3.47 3.70 3.94 4.15 4.45 4.78
  Optimistic 1.38 1.47 1.56 1.65 1.73 1.81 1.91 2.02 2.10 2.19 2.30 2.39 2.51 2.59 2.72 2.86 2.95 3.10 3.28 3.45 3.67
Georgia
PRC Baseline 65,808 65,866 67,167 68,662 70,084 71,514 72,897 73,212 74,580 76,549 78,535 79,238 80,929 82,537 84,132 84,595 86,224 87,903 88,422 90,399 92,407
  Optimistic 65,808 65,866 67,167 68,399 69,517 69,659 70,697 71,585 71,112 71,816 72,726 72,495 73,130 72,378 72,693 73,064 72,269 72,724 73,719 73,881 74,994
Expenditures per PRC ($) Baseline 5,217.96 5,437.58 5,651.31 5,875.09 6,103.68 6,336.69 6,570.53 6,812.44 7,064.19 7,324.43 7,593.38 7,871.68 8,159.72 8,458.31 8,767.82 9,088.65 9,421.23 9,765.98 10,123.34 10,493.78 10,877.77
  Optimistic 5,217.96 5,410.96 5,596.04 5,789.08 5,984.79 6,182.73 6,379.34 6,581.67 6,791.32 7,006.86 7,228.41 7,456.45 7,691.26 7,933.46 8,183.29 8,440.99 8,706.81 8,980.99 9,263.81 9,555.54 9,856.45
Total Expenditures (US$ Billions) Baseline 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.50 0.53 0.56 0.60 0.62 0.66 0.70 0.74 0.77 0.81 0.86 0.90 0.95 1.01
  Optimistic 0.34 0.36 0.38 0.40 0.42 0.43 0.45 0.47 0.48 0.50 0.53 0.54 0.56 0.57 0.59 0.62 0.63 0.65 0.68 0.71 0.74
Lost Productivity (US$ Billions) Baseline 0.60 0.63 0.68 0.73 0.77 0.83 0.88 0.92 0.97 1.04 1.10 1.16 1.22 1.29 1.36 1.42 1.49 1.57 1.63 1.72 1.81
  Optimistic 0.60 0.63 0.67 0.72 0.76 0.79 0.83 0.88 0.90 0.94 0.99 1.02 1.06 1.09 1.13 1.17 1.19 1.23 1.29 1.33 1.39
Hawaii
PRC Baseline 10,258 10,586 10,724 10,841 10,974 11,128 11,389 11,529 11,786 12,002 12,254 12,350 12,622 12,873 13,114 13,157 13,300 13,411 13,351 13,537 13,676
  Optimistic 10,258 10,586 10,724 10,800 10,886 10,839 11,046 11,272 11,238 11,260 11,347 11,299 11,406 11,289 11,331 11,364 11,148 11,095 11,131 11,063 11,099
Expenditures per PRC ($) Baseline 6,303.01 6,518.21 6,726.04 6,942.08 7,161.18 7,382.94 7,603.93 7,831.02 8,065.77 8,306.80 8,554.23 8,808.53 9,069.99 9,339.21 9,616.43 9,901.87 10,195.78 10,498.42 10,810.04 11,130.91 11,461.30
  Optimistic 6,303.01 6,492.12 6,672.26 6,858.96 7,047.05 7,236.11 7,422.77 7,613.73 7,810.46 8,011.53 8,217.01 8,427.29 8,642.56 8,863.33 9,089.74 9,321.93 9,560.05 9,804.26 10,054.70 10,311.54 10,574.94
Total Expenditures (US$ Billions) Baseline 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14 0.14 0.15 0.16
  Optimistic 0.06 0.07 0.07 0.07 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
Lost Productivity (US$ Billions) Baseline 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27
  Optimistic 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.20 0.21
Idaho
PRC Baseline 10,395 10,363 10,582 10,831 11,061 11,307 11,562 11,647 11,886 12,185 12,528 12,670 13,004 13,365 13,769 13,993 14,382 14,759 14,929 15,343 15,719
  Optimistic 10,395 10,363 10,582 10,790 10,972 11,013 11,213 11,388 11,333 11,431 11,601 11,592 11,750 11,720 11,897 12,086 12,054 12,211 12,446 12,539 12,757
Expenditures per PRC ($) Baseline 4,772.97 5,033.68 5,290.46 5,562.33 5,843.19 6,132.69 6,426.38 6,733.44 7,056.36 7,393.72 7,746.07 8,114.50 8,499.85 8,903.50 9,326.32 9,769.22 10,233.15 10,719.11 11,228.15 11,761.36 12,319.90
  Optimistic 4,772.97 5,002.08 5,224.13 5,458.00 5,697.46 5,942.01 6,187.24 6,441.90 6,708.20 6,984.50 7,271.10 7,568.80 7,878.12 8,200.09 8,535.21 8,884.03 9,247.10 9,625.02 10,018.38 10,427.81 10,853.98
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.06 0.06 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 0.16 0.17 0.18 0.19
  Optimistic 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 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.09 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.28 0.29 0.31
  Optimistic 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24
Illinois
PRC Baseline 113,102 113,057 113,195 113,658 114,424 115,057 115,293 113,602 113,633 114,686 115,638 114,868 116,021 117,208 118,292 117,828 119,142 120,900 120,848 122,580 124,482
  Optimistic 113,102 113,057 113,195 113,224 113,498 112,072 111,813 111,077 108,348 107,594 107,084 105,093 104,841 102,782 102,209 101,767 99,859 100,023 100,752 100,181 101,026
Expenditures per PRC ($) Baseline 5,007.62 5,192.56 5,371.65 5,558.29 5,748.06 5,940.61 6,132.96 6,331.09 6,536.39 6,747.68 6,965.10 7,189.08 7,419.92 7,658.16 7,904.05 8,157.84 8,419.78 8,690.13 8,969.16 9,257.15 9,554.38
  Optimistic 5,007.62 5,170.14 5,325.32 5,486.51 5,649.27 5,813.21 5,975.42 6,141.72 6,313.37 6,489.19 6,669.24 6,853.85 7,043.24 7,237.86 7,437.86 7,643.39 7,854.59 8,071.63 8,294.67 8,523.87 8,759.40
Total Expenditures (US$ Billions) Baseline 0.56 0.59 0.61 0.63 0.66 0.68 0.71 0.72 0.74 0.77 0.81 0.83 0.86 0.90 0.93 0.96 1.00 1.05 1.08 1.13 1.19
  Optimistic 0.56 0.58 0.60 0.62 0.64 0.65 0.67 0.68 0.68 0.70 0.71 0.72 0.74 0.74 0.76 0.78 0.78 0.81 0.84 0.85 0.88
Lost Productivity (US$ Billions) Baseline 1.03 1.09 1.15 1.21 1.26 1.33 1.39 1.42 1.48 1.55 1.63 1.67 1.75 1.83 1.92 1.97 2.06 2.16 2.23 2.33 2.44
  Optimistic 1.03 1.09 1.14 1.19 1.23 1.27 1.32 1.36 1.37 1.41 1.46 1.48 1.52 1.54 1.58 1.63 1.65 1.70 1.76 1.80 1.87
Indiana
PRC Baseline 59,375 59,288 59,421 59,774 60,172 60,528 60,741 60,023 60,129 60,853 61,481 61,222 61,827 62,430 63,155 63,053 63,911 64,794 64,803 65,746 66,756
  Optimistic 59,375 59,288 59,421 59,546 59,685 58,958 58,908 58,688 57,333 57,090 56,934 56,012 55,869 54,746 54,568 54,459 53,567 53,606 54,027 53,733 54,177
Expenditures per PRC ($) Baseline 5,105.95 5,311.91 5,512.03 5,721.22 5,934.57 6,151.70 6,369.27 6,594.02 6,827.57 7,068.63 7,317.40 7,574.43 7,840.07 8,115.03 8,399.64 8,694.22 8,999.14 9,314.75 9,641.43 9,979.56 10,329.56
  Optimistic 5,105.95 5,286.95 5,460.27 5,640.80 5,823.57 6,008.17 6,191.28 6,379.48 6,574.24 6,774.21 6,979.50 7,190.53 7,407.55 7,631.13 7,861.45 8,098.72 8,343.15 8,594.96 8,854.37 9,121.61 9,396.91
Total Expenditures (US$ Billions) Baseline 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.40 0.41 0.43 0.45 0.46 0.48 0.51 0.53 0.55 0.58 0.60 0.62 0.66 0.69
  Optimistic 0.30 0.31 0.32 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.40 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.48 0.49 0.51
Lost Productivity (US$ Billions) Baseline 0.54 0.57 0.60 0.64 0.67 0.70 0.73 0.75 0.78 0.82 0.86 0.89 0.93 0.98 1.02 1.06 1.11 1.16 1.19 1.25 1.31
  Optimistic 0.54 0.57 0.60 0.63 0.65 0.67 0.69 0.72 0.73 0.75 0.78 0.79 0.81 0.82 0.85 0.87 0.88 0.91 0.94 0.97 1.00
Iowa
PRC Baseline 34,067 34,163 34,117 34,150 34,130 34,074 34,054 33,511 33,462 33,734 34,075 33,918 34,310 34,820 35,436 35,522 36,069 36,642 36,691 37,236 37,753
  Optimistic 34,067 34,163 34,117 34,020 33,854 33,190 33,026 32,766 31,906 31,648 31,555 31,032 31,004 30,534 30,618 30,680 30,231 30,315 30,590 30,432 30,639
Expenditures per PRC ($) Baseline 5,043.36 5,258.14 5,467.27 5,686.32 5,910.18 6,138.48 6,367.68 6,604.89 6,851.86 7,107.27 7,371.34 7,644.69 7,927.74 8,221.27 8,525.67 8,841.34 9,168.69 9,508.17 9,860.21 10,225.29 10,603.89
  Optimistic 5,043.36 5,232.10 5,413.19 5,602.13 5,793.77 5,987.66 6,180.32 6,378.65 6,584.23 6,795.67 7,013.09 7,236.95 7,467.55 7,705.49 7,951.02 8,204.36 8,465.79 8,735.54 9,013.88 9,301.10 9,597.46
Total Expenditures (US$ Billions) Baseline 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.35 0.36 0.38 0.40
  Optimistic 0.17 0.18 0.18 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 0.26 0.26 0.28 0.28 0.29
Lost Productivity (US$ Billions) Baseline 0.31 0.33 0.35 0.36 0.38 0.39 0.41 0.42 0.44 0.46 0.48 0.49 0.52 0.54 0.57 0.59 0.62 0.65 0.68 0.71 0.74
  Optimistic 0.31 0.33 0.34 0.36 0.37 0.38 0.39 0.40 0.40 0.42 0.43 0.44 0.45 0.46 0.47 0.49 0.50 0.51 0.54 0.55 0.57
Kansas
PRC Baseline 28,779 28,906 28,916 28,986 29,050 29,115 29,200 28,847 28,934 29,328 29,725 29,677 30,082 30,563 31,116 31,262 31,836 32,453 32,621 33,243 33,834
  Optimistic 28,779 28,906 28,916 28,876 28,816 28,360 28,319 28,206 27,588 27,514 27,526 27,151 27,183 26,801 26,885 27,001 26,684 26,849 27,197 27,169 27,459
Expenditures per PRC ($) Baseline 4,594.99 4,789.47 4,978.79 5,177.04 5,379.60 5,586.12 5,793.41 6,007.90 6,231.16 6,462.00 6,700.62 6,947.57 7,203.23 7,468.29 7,743.10 8,028.03 8,323.44 8,629.73 8,947.28 9,276.52 9,617.88
  Optimistic 4,594.99 4,765.89 4,929.83 5,100.84 5,274.25 5,449.67 5,623.94 5,803.31 5,989.19 6,180.34 6,376.86 6,579.16 6,787.50 7,002.45 7,224.20 7,452.97 7,688.98 7,932.47 8,183.68 8,442.83 8,710.20
Total Expenditures (US$ Billions) Baseline 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.33
  Optimistic 0.13 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.24
Lost Productivity (US$ Billions) Baseline 0.26 0.28 0.29 0.31 0.32 0.34 0.35 0.36 0.38 0.40 0.42 0.43 0.45 0.48 0.50 0.52 0.55 0.58 0.60 0.63 0.66
  Optimistic 0.26 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.40 0.40 0.42 0.43 0.44 0.46 0.48 0.49 0.51
Kentucky
PRC Baseline 37,364 37,305 37,575 37,971 38,309 38,545 38,720 38,379 38,607 39,221 39,777 39,751 40,275 40,823 41,432 41,493 42,158 42,851 42,924 43,656 44,406
  Optimistic 37,364 37,305 37,575 37,826 37,999 37,545 37,552 37,526 36,811 36,796 36,835 36,369 36,394 35,799 35,799 35,838 35,335 35,451 35,786 35,679 36,038
Expenditures per PRC ($) Baseline 6,178.39 6,477.25 6,769.86 7,077.95 7,394.45 7,718.88 8,046.24 8,386.71 8,742.90 9,113.07 9,497.66 9,897.71 10,313.96 10,747.72 11,199.72 11,670.73 12,161.54 12,673.00 13,205.97 13,761.35 14,340.09
  Optimistic 6,178.39 6,441.02 6,694.23 6,959.63 7,230.04 7,504.86 7,779.14 8,062.70 8,357.86 8,662.72 8,977.51 9,303.01 9,639.71 9,988.59 10,350.10 10,724.69 11,112.84 11,515.04 11,931.79 12,363.63 12,811.10
Total Expenditures (US$ Billions) Baseline 0.23 0.24 0.25 0.27 0.28 0.30 0.31 0.32 0.34 0.36 0.38 0.39 0.42 0.44 0.46 0.48 0.51 0.54 0.57 0.60 0.64
  Optimistic 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.41 0.43 0.44 0.46
Lost Productivity (US$ Billions) Baseline 0.34 0.36 0.38 0.40 0.42 0.45 0.47 0.48 0.50 0.53 0.56 0.58 0.61 0.64 0.67 0.69 0.73 0.77 0.79 0.83 0.87
  Optimistic 0.34 0.36 0.38 0.40 0.41 0.43 0.44 0.46 0.47 0.48 0.50 0.51 0.53 0.54 0.56 0.57 0.58 0.60 0.63 0.64 0.67
Louisiana
PRC Baseline 38,650 39,070 39,334 39,667 39,952 40,156 40,410 40,100 40,315 40,828 41,341 41,261 41,825 42,454 43,107 43,224 43,948 44,720 44,872 45,693 46,485
  Optimistic 38,650 39,070 39,334 39,516 39,629 39,114 39,190 39,208 38,440 38,303 38,283 37,750 37,795 37,229 37,246 37,332 36,835 36,998 37,411 37,344 37,726
Expenditures per PRC ($) Baseline 6,427.82 6,655.20 6,875.07 7,103.89 7,336.20 7,571.59 7,806.43 8,048.00 8,297.97 8,554.90 8,818.93 9,090.58 9,370.17 9,658.36 9,955.41 10,261.60 10,577.20 10,902.51 11,237.83 11,583.45 11,939.71
  Optimistic 6,427.82 6,627.64 6,818.18 7,015.87 7,215.22 7,415.79 7,614.00 7,816.96 8,026.24 8,240.34 8,459.33 8,683.64 8,913.47 9,149.40 9,391.56 9,640.14 9,895.29 10,157.20 10,426.04 10,701.99 10,985.25
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.27 0.28 0.29 0.30 0.32 0.32 0.33 0.35 0.36 0.38 0.39 0.41 0.43 0.44 0.46 0.49 0.50 0.53 0.56
  Optimistic 0.25 0.26 0.27 0.28 0.29 0.29 0.30 0.31 0.31 0.32 0.32 0.33 0.34 0.34 0.35 0.36 0.36 0.38 0.39 0.40 0.41
Lost Productivity (US$ Billions) Baseline 0.35 0.38 0.40 0.42 0.44 0.46 0.49 0.50 0.53 0.55 0.58 0.60 0.63 0.66 0.70 0.72 0.76 0.80 0.83 0.87 0.91
  Optimistic 0.35 0.38 0.40 0.42 0.43 0.44 0.46 0.48 0.49 0.50 0.52 0.53 0.55 0.56 0.58 0.60 0.61 0.63 0.65 0.67 0.70
Maine
PRC Baseline 13,075 13,257 13,326 13,438 13,586 13,774 13,974 13,958 14,143 14,499 14,866 15,002 15,359 15,713 16,054 16,172 16,495 16,792 16,870 17,184 17,495
  Optimistic 13,075 13,257 13,326 13,386 13,476 13,416 13,553 13,648 13,485 13,603 13,766 13,725 13,879 13,779 13,871 13,968 13,825 13,892 14,065 14,044 14,199
Expenditures per PRC ($) Baseline 5,629.04 5,915.17 6,195.98 6,492.29 6,797.37 7,110.77 7,427.68 7,757.95 8,104.20 8,464.77 8,840.17 9,231.46 9,639.43 10,065.44 10,510.27 10,974.76 11,459.78 11,966.23 12,495.07 13,047.28 13,623.89
  Optimistic 5,629.04 5,880.49 6,123.42 6,378.53 6,638.97 6,904.16 7,169.32 7,443.93 7,730.30 8,026.60 8,333.12 8,650.62 8,979.62 9,321.14 9,675.65 10,043.64 10,425.63 10,822.14 11,233.73 11,660.98 12,104.48
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.24
  Optimistic 0.07 0.08 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 0.14 0.15 0.16 0.16 0.17
Lost Productivity (US$ Billions) Baseline 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.18 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.31 0.33 0.34
  Optimistic 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.25 0.26
Maryland
PRC Baseline 41,832 42,205 42,695 43,364 44,129 44,852 45,499 45,480 46,042 47,027 47,884 47,924 48,553 49,187 49,765 49,705 50,328 51,034 51,062 51,882 52,818
  Optimistic 41,832 42,205 42,695 43,198 43,772 43,689 44,126 44,469 43,901 44,119 44,342 43,846 43,874 43,133 42,999 42,930 42,183 42,221 42,571 42,402 42,865
Expenditures per PRC ($) Baseline 5,892.64 6,136.83 6,374.33 6,622.85 6,876.56 7,135.03 7,394.27 7,662.31 7,941.10 8,229.14 8,526.66 8,834.34 9,152.63 9,482.39 9,824.03 10,177.97 10,544.67 10,924.58 11,318.18 11,725.96 12,148.43
  Optimistic 5,892.64 6,107.23 6,312.91 6,527.32 6,744.59 6,964.22 7,182.27 7,406.55 7,638.84 7,877.54 8,122.78 8,375.09 8,634.76 8,902.49 9,178.52 9,463.10 9,756.51 10,059.02 10,370.90 10,692.46 11,023.99
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39 0.41 0.42 0.44 0.47 0.49 0.51 0.53 0.56 0.58 0.61 0.64
  Optimistic 0.25 0.26 0.27 0.28 0.30 0.30 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.38 0.39 0.41 0.41 0.42 0.44 0.45 0.47
Lost Productivity (US$ Billions) Baseline 0.38 0.41 0.43 0.46 0.49 0.52 0.55 0.57 0.60 0.64 0.67 0.70 0.73 0.77 0.81 0.83 0.87 0.91 0.94 0.99 1.04
  Optimistic 0.38 0.41 0.43 0.45 0.48 0.49 0.52 0.54 0.56 0.58 0.60 0.62 0.64 0.65 0.67 0.69 0.70 0.72 0.74 0.76 0.79
Massachusetts
PRC Baseline 55,544 56,048 55,951 56,113 56,484 57,042 57,528 57,140 57,678 58,804 59,812 59,841 60,651 61,473 62,223 62,104 62,884 63,802 63,848 64,813 65,917
  Optimistic 55,544 56,048 55,951 55,899 56,027 55,562 55,792 55,870 54,995 55,168 55,387 54,749 54,807 53,907 53,763 53,639 52,707 52,785 53,231 52,970 53,496
Expenditures per PRC ($) Baseline 7,125.89 7,406.41 7,678.71 7,963.11 8,252.91 8,547.59 8,842.61 9,147.12 9,463.29 9,789.37 10,125.59 10,472.69 10,831.13 11,201.84 11,585.24 11,981.76 12,391.85 12,815.97 13,254.61 13,708.27 14,177.45
  Optimistic 7,125.89 7,372.41 7,608.28 7,853.76 8,102.11 8,352.75 8,601.19 8,856.34 9,120.19 9,390.93 9,668.66 9,953.96 10,247.15 10,548.97 10,859.69 11,179.56 11,508.85 11,847.83 12,196.81 12,556.06 12,925.89
Total Expenditures (US$ Billions) Baseline 0.40 0.42 0.43 0.45 0.47 0.49 0.51 0.52 0.55 0.58 0.61 0.63 0.66 0.69 0.72 0.74 0.78 0.82 0.85 0.89 0.93
  Optimistic 0.40 0.41 0.43 0.44 0.45 0.46 0.48 0.49 0.50 0.52 0.54 0.54 0.56 0.57 0.58 0.60 0.61 0.63 0.65 0.67 0.69
Lost Productivity (US$ Billions) Baseline 0.51 0.54 0.57 0.60 0.62 0.66 0.69 0.72 0.75 0.80 0.84 0.87 0.92 0.96 1.01 1.04 1.09 1.14 1.18 1.23 1.29
  Optimistic 0.51 0.54 0.56 0.59 0.61 0.63 0.66 0.68 0.70 0.73 0.75 0.77 0.80 0.81 0.83 0.86 0.87 0.90 0.93 0.95 0.99
Michigan
PRC Baseline 89,546 90,392 90,603 91,175 92,142 93,181 93,884 92,954 93,401 94,790 96,122 95,974 97,207 98,526 99,793 99,619 100,989 102,568 102,736 104,433 106,104
  Optimistic 89,546 90,392 90,603 90,827 91,397 90,763 91,050 90,888 89,058 88,928 89,012 87,807 87,840 86,400 86,225 86,040 84,644 84,857 85,652 85,350 86,111
Expenditures per PRC ($) Baseline 4,831.08 5,003.72 5,170.72 5,344.56 5,521.13 5,700.09 5,878.68 6,062.45 6,252.68 6,448.25 6,649.30 6,856.21 7,069.23 7,288.87 7,515.33 7,748.83 7,989.59 8,237.82 8,493.77 8,757.67 9,029.76
  Optimistic 4,831.08 4,982.79 5,127.51 5,277.69 5,429.19 5,581.65 5,732.35 5,886.72 6,045.93 6,208.85 6,375.54 6,546.32 6,721.35 6,901.07 7,085.59 7,275.04 7,469.57 7,669.29 7,874.35 8,084.89 8,301.07
Total Expenditures (US$ Billions) Baseline 0.43 0.45 0.47 0.49 0.51 0.53 0.55 0.56 0.58 0.61 0.64 0.66 0.69 0.72 0.75 0.77 0.81 0.84 0.87 0.91 0.96
  Optimistic 0.43 0.45 0.46 0.48 0.50 0.51 0.52 0.54 0.54 0.55 0.57 0.57 0.59 0.60 0.61 0.63 0.63 0.65 0.67 0.69 0.71
Lost Productivity (US$ Billions) Baseline 0.82 0.87 0.92 0.97 1.02 1.08 1.13 1.17 1.22 1.28 1.35 1.40 1.47 1.54 1.62 1.67 1.75 1.83 1.89 1.99 2.08
  Optimistic 0.82 0.87 0.91 0.96 0.99 1.03 1.07 1.11 1.13 1.17 1.21 1.23 1.28 1.30 1.34 1.38 1.40 1.44 1.50 1.54 1.60
Minnesota
PRC Baseline 41,744 41,826 42,187 42,706 43,209 43,757 44,222 44,042 44,477 45,297 46,135 46,294 47,204 48,236 49,371 49,761 50,859 52,001 52,456 53,707 55,036
  Optimistic 41,744 41,826 42,187 42,543 42,860 42,622 42,887 43,063 42,408 42,496 42,722 42,355 42,655 42,299 42,658 42,978 42,628 43,021 43,734 43,894 44,665
Expenditures per PRC ($) Baseline 5,328.10 5,580.36 5,827.10 6,086.65 6,353.04 6,625.86 6,900.89 7,186.69 7,485.43 7,795.62 8,117.63 8,452.29 8,800.20 9,162.43 9,539.57 9,932.24 10,341.07 10,766.73 11,209.91 11,671.33 12,151.74
  Optimistic 5,328.10 5,549.78 5,763.32 5,986.95 6,214.63 6,445.84 6,676.41 6,914.60 7,162.35 7,418.05 7,681.89 7,954.50 8,236.27 8,528.03 8,830.12 9,142.91 9,466.78 9,802.13 10,149.35 10,508.87 10,881.13
Total Expenditures (US$ Billions) Baseline 0.22 0.23 0.25 0.26 0.27 0.29 0.31 0.32 0.33 0.35 0.37 0.39 0.42 0.44 0.47 0.49 0.53 0.56 0.59 0.63 0.67
  Optimistic 0.22 0.23 0.24 0.25 0.27 0.27 0.29 0.30 0.30 0.32 0.33 0.34 0.35 0.36 0.38 0.39 0.40 0.42 0.44 0.46 0.49
Lost Productivity (US$ Billions) Baseline 0.38 0.40 0.43 0.45 0.48 0.51 0.53 0.55 0.58 0.61 0.65 0.67 0.71 0.75 0.80 0.83 0.88 0.93 0.97 1.02 1.08
  Optimistic 0.38 0.40 0.42 0.45 0.47 0.48 0.50 0.53 0.54 0.56 0.58 0.60 0.62 0.64 0.66 0.69 0.70 0.73 0.76 0.79 0.83
Mississippi
PRC Baseline 26,562 26,416 26,612 26,783 26,949 27,075 27,248 27,010 27,178 27,548 27,910 27,870 28,273 28,720 29,174 29,258 29,775 30,335 30,470 31,106 31,745
  Optimistic 26,562 26,416 26,612 26,681 26,731 26,373 26,425 26,409 25,914 25,845 25,845 25,499 25,548 25,185 25,207 25,270 24,956 25,096 25,404 25,422 25,763
Expenditures per PRC ($) Baseline 5,838.42 6,124.05 6,403.85 6,698.59 7,001.53 7,312.21 7,625.85 7,952.19 8,293.77 8,648.91 9,018.06 9,402.22 9,802.13 10,219.04 10,653.69 11,106.82 11,579.23 12,071.73 12,585.18 13,120.46 13,678.52
  Optimistic 5,838.42 6,089.43 6,331.54 6,585.41 6,844.18 7,107.29 7,369.99 7,641.69 7,924.61 8,216.95 8,518.94 8,831.32 9,154.58 9,489.67 9,837.02 10,197.09 10,570.33 10,957.24 11,358.31 11,774.06 12,205.03
Total Expenditures (US$ Billions) Baseline 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.21 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.37 0.38 0.41 0.43
  Optimistic 0.15 0.16 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.26 0.27 0.29 0.30 0.31
Lost Productivity (US$ Billions) Baseline 0.24 0.25 0.27 0.28 0.30 0.31 0.33 0.34 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.54 0.56 0.59 0.62
  Optimistic 0.24 0.25 0.27 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.43 0.44 0.46 0.48
Missouri
PRC Baseline 58,606 58,609 58,897 59,362 59,801 60,132 60,447 59,832 60,063 60,787 61,472 61,242 61,884 62,623 63,437 63,391 64,307 65,335 65,537 66,770 68,035
  Optimistic 58,606 58,609 58,897 59,135 59,317 58,572 58,622 58,502 57,269 57,028 56,925 56,030 55,920 54,916 54,812 54,751 53,899 54,053 54,639 54,569 55,215
Expenditures per PRC ($) Baseline 6,061.78 6,323.89 6,579.27 6,846.91 7,120.60 7,399.87 7,680.41 7,970.91 8,273.53 8,586.65 8,910.59 9,246.08 9,593.67 9,954.33 10,328.55 10,716.83 11,119.72 11,537.74 11,971.49 12,421.53 12,888.50
  Optimistic 6,061.78 6,292.12 6,513.24 6,744.06 6,978.29 7,215.40 7,451.13 7,693.91 7,945.68 8,204.76 8,471.28 8,745.84 9,028.79 9,320.89 9,622.44 9,933.74 10,255.12 10,586.90 10,929.41 11,283.00 11,648.03
Total Expenditures (US$ Billions) Baseline 0.35 0.37 0.39 0.41 0.43 0.44 0.46 0.48 0.50 0.52 0.55 0.57 0.59 0.62 0.66 0.68 0.72 0.75 0.78 0.83 0.88
  Optimistic 0.35 0.37 0.38 0.40 0.41 0.42 0.44 0.45 0.46 0.47 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.57 0.60 0.62 0.64
Lost Productivity (US$ Billions) Baseline 0.53 0.56 0.60 0.63 0.66 0.69 0.73 0.75 0.78 0.82 0.86 0.89 0.94 0.98 1.03 1.06 1.11 1.17 1.21 1.27 1.34
  Optimistic 0.53 0.56 0.59 0.62 0.65 0.66 0.69 0.72 0.73 0.75 0.78 0.79 0.81 0.82 0.85 0.88 0.89 0.92 0.96 0.98 1.02
Montana
PRC Baseline 7,857 7,904 8,017 8,164 8,307 8,461 8,596 8,620 8,762 8,956 9,177 9,292 9,549 9,822 10,129 10,303 10,597 10,868 10,976 11,245 11,492
  Optimistic 7,857 7,904 8,017 8,133 8,240 8,241 8,336 8,429 8,355 8,403 8,498 8,502 8,629 8,614 8,751 8,899 8,882 8,991 9,151 9,190 9,326
Expenditures per PRC ($) Baseline 6,417.64 6,715.06 7,005.70 7,311.15 7,624.38 7,944.87 8,267.69 8,602.87 8,952.92 9,316.09 9,692.77 10,083.92 10,490.23 10,912.91 11,352.61 11,810.04 12,285.89 12,780.92 13,295.89 13,831.62 14,388.93
  Optimistic 6,417.64 6,679.01 6,930.57 7,193.81 7,461.61 7,733.34 8,004.13 8,283.65 8,574.19 8,873.82 9,182.78 9,501.76 9,831.23 10,172.13 10,524.85 10,889.80 11,267.40 11,658.10 12,062.34 12,480.61 12,913.37
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.17
  Optimistic 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 0.10 0.11 0.11 0.12
Lost Productivity (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23
  Optimistic 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17
Nebraska
PRC Baseline 17,909 17,889 17,843 17,829 17,828 17,834 17,873 17,632 17,652 17,829 18,077 18,108 18,405 18,744 19,107 19,197 19,524 19,849 19,918 20,242 20,561
  Optimistic 17,909 17,889 17,843 17,761 17,684 17,372 17,333 17,240 16,831 16,727 16,740 16,567 16,631 16,437 16,510 16,580 16,364 16,421 16,606 16,544 16,687
Expenditures per PRC ($) Baseline 5,757.16 6,033.81 6,304.60 6,589.63 6,882.37 7,182.35 7,484.95 7,799.59 8,128.67 8,470.57 8,825.71 9,195.01 9,579.17 9,979.38 10,396.31 10,830.66 11,283.15 11,754.55 12,245.65 12,757.26 13,290.25
  Optimistic 5,757.16 6,000.28 6,234.62 6,480.17 6,730.29 6,984.44 7,238.03 7,500.12 7,772.89 8,054.55 8,345.32 8,645.91 8,956.77 9,278.81 9,612.42 9,958.03 10,316.07 10,686.98 11,071.22 11,469.28 11,881.65
Total Expenditures (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27
  Optimistic 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.18 0.19 0.20
Lost Productivity (US$ Billions) Baseline 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.31 0.32 0.34 0.35 0.37 0.39 0.40
  Optimistic 0.16 0.17 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.27 0.27 0.28 0.29 0.30 0.31
Nevada
PRC Baseline 14,023 14,294 14,783 15,335 15,876 16,412 16,944 17,251 17,778 18,375 18,970 19,296 19,898 20,518 21,151 21,540 22,243 22,952 23,370 24,233 25,125
  Optimistic 14,023 14,294 14,783 15,276 15,747 15,986 16,433 16,867 16,951 17,239 17,567 17,654 17,981 17,993 18,275 18,604 18,643 18,989 19,484 19,805 20,390
Expenditures per PRC ($) Baseline 4,941.84 5,249.79 5,555.31 5,880.99 6,219.77 6,571.31 6,930.33 7,308.10 7,707.95 8,128.36 8,570.27 9,035.30 9,524.80 10,040.82 10,584.80 11,158.26 11,762.78 12,400.05 13,071.84 13,780.03 14,526.59
  Optimistic 4,941.84 5,212.46 5,476.44 5,756.13 6,044.24 6,340.21 6,638.72 6,950.45 7,278.23 7,620.22 7,976.95 8,349.54 8,738.82 9,146.26 9,572.69 10,019.01 10,486.13 10,975.03 11,486.73 12,022.28 12,582.81
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.08 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.19 0.21 0.22 0.24 0.26 0.28 0.31 0.33 0.36
  Optimistic 0.07 0.07 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.19 0.20 0.21 0.22 0.24 0.26
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.15 0.16 0.18 0.19 0.20 0.22 0.23 0.25 0.27 0.28 0.30 0.32 0.34 0.36 0.38 0.41 0.43 0.46 0.49
  Optimistic 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 0.27 0.28 0.30 0.31 0.32 0.34 0.36 0.38
New Hampshire
PRC Baseline 8,738 8,917 9,033 9,185 9,370 9,580 9,778 9,813 10,007 10,362 10,710 10,863 11,137 11,418 11,712 11,845 12,123 12,412 12,529 12,826 13,140
  Optimistic 8,738 8,917 9,033 9,150 9,294 9,331 9,483 9,595 9,542 9,722 9,918 9,938 10,064 10,013 10,119 10,230 10,161 10,268 10,446 10,483 10,664
Expenditures per PRC ($) Baseline 5,014.54 5,245.23 5,470.58 5,707.35 5,950.07 6,198.35 6,448.35 6,707.85 6,978.79 7,259.80 7,551.18 7,853.67 8,167.79 8,494.47 8,834.22 9,187.56 9,555.03 9,937.20 10,334.65 10,748.00 11,177.88
  Optimistic 5,014.54 5,217.26 5,412.33 5,616.39 5,823.93 6,034.47 6,244.21 6,460.68 6,685.61 6,917.53 7,156.60 7,403.38 7,658.21 7,921.80 8,194.47 8,476.53 8,768.29 9,070.10 9,382.30 9,705.24 10,039.29
Total Expenditures (US$ Billions) Baseline 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15
  Optimistic 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11
Lost Productivity (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 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.20
New Jersey
PRC Baseline 64,658 66,012 66,212 66,616 67,263 68,028 68,492 68,005 68,570 69,551 70,301 69,861 70,465 71,064 71,560 71,115 71,855 72,800 72,753 73,892 75,268
  Optimistic 64,658 66,012 66,212 66,362 66,719 66,263 66,425 66,493 65,381 65,250 65,101 63,916 63,675 62,317 61,831 61,422 60,226 60,229 60,655 60,390 61,085
Expenditures per PRC ($) Baseline 4,977.11 5,166.64 5,350.39 5,542.08 5,737.18 5,935.35 6,133.52 6,337.83 6,549.75 6,768.06 6,992.92 7,224.81 7,464.01 7,711.13 7,966.43 8,230.19 8,502.67 8,784.18 9,075.01 9,375.47 9,685.88
  Optimistic 4,977.11 5,143.67 5,302.86 5,468.37 5,635.63 5,804.28 5,971.28 6,142.63 6,319.66 6,501.13 6,687.12 6,878.00 7,073.97 7,275.52 7,482.82 7,696.02 7,915.30 8,140.83 8,372.78 8,611.34 8,856.70
Total Expenditures (US$ Billions) Baseline 0.32 0.34 0.35 0.37 0.39 0.40 0.42 0.43 0.45 0.47 0.49 0.50 0.53 0.55 0.57 0.59 0.61 0.64 0.66 0.69 0.73
  Optimistic 0.32 0.34 0.35 0.36 0.38 0.38 0.40 0.41 0.41 0.42 0.44 0.44 0.45 0.45 0.46 0.47 0.48 0.49 0.51 0.52 0.54
Lost Productivity (US$ Billions) Baseline 0.59 0.64 0.67 0.71 0.74 0.79 0.82 0.85 0.89 0.94 0.99 1.02 1.06 1.11 1.16 1.19 1.24 1.30 1.34 1.41 1.48
  Optimistic 0.59 0.63 0.67 0.70 0.73 0.75 0.78 0.81 0.83 0.86 0.89 0.90 0.93 0.94 0.96 0.98 0.99 1.02 1.06 1.09 1.13
New Mexico
PRC Baseline 10,504 10,787 11,016 11,260 11,486 11,713 11,963 12,067 12,341 12,682 13,040 13,235 13,625 14,030 14,437 14,650 15,024 15,380 15,524 15,921 16,292
  Optimistic 10,504 10,787 11,016 11,217 11,393 11,409 11,602 11,798 11,767 11,897 12,075 12,109 12,312 12,303 12,474 12,653 12,593 12,724 12,942 13,012 13,222
Expenditures per PRC ($) Baseline 4,971.89 5,184.13 5,390.81 5,607.31 5,828.59 6,054.27 6,280.86 6,515.40 6,759.60 7,012.16 7,273.32 7,543.68 7,823.65 8,114.02 8,415.16 8,727.47 9,051.38 9,387.31 9,735.71 10,097.04 10,471.77
  Optimistic 4,971.89 5,158.41 5,337.37 5,524.11 5,713.52 5,905.18 6,095.63 6,291.72 6,494.98 6,704.05 6,919.04 7,140.43 7,368.49 7,603.84 7,846.70 8,097.32 8,355.94 8,622.82 8,898.23 9,182.43 9,475.72
Total Expenditures (US$ Billions) Baseline 0.05 0.06 0.06 0.06 0.07 0.07 0.08 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
  Optimistic 0.05 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 0.11 0.11 0.12 0.12 0.13
Lost Productivity (US$ Billions) Baseline 0.10 0.10 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32
  Optimistic 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.23 0.25
New York
PRC Baseline 118,702 119,470 119,705 120,029 120,472 120,940 121,021 119,503 119,817 120,813 121,672 120,760 121,701 122,606 123,327 122,349 123,237 124,470 123,843 125,168 126,762
  Optimistic 118,702 119,470 119,705 119,571 119,498 117,802 117,369 116,846 114,245 113,343 112,672 110,484 109,974 107,515 106,560 105,672 103,292 102,976 103,250 102,297 102,876
Expenditures per PRC ($) Baseline 6,245.70 6,489.28 6,725.63 6,972.40 7,223.77 7,479.30 7,735.03 7,998.91 8,272.81 8,555.20 8,846.29 9,146.70 9,456.83 9,777.48 10,109.00 10,451.76 10,806.14 11,172.53 11,551.35 11,943.02 12,347.96
  Optimistic 6,245.70 6,459.75 6,664.49 6,877.51 7,092.95 7,310.32 7,525.73 7,746.89 7,975.54 8,210.08 8,450.62 8,697.65 8,951.44 9,212.63 9,481.45 9,758.11 10,042.85 10,335.89 10,637.48 10,947.88 11,267.33
Total Expenditures (US$ Billions) Baseline 0.74 0.78 0.81 0.84 0.87 0.90 0.94 0.96 0.99 1.03 1.08 1.10 1.15 1.20 1.25 1.28 1.33 1.39 1.43 1.49 1.57
  Optimistic 0.74 0.77 0.80 0.82 0.85 0.86 0.88 0.91 0.91 0.93 0.95 0.96 0.98 0.99 1.01 1.03 1.04 1.06 1.10 1.12 1.16
Lost Productivity (US$ Billions) Baseline 1.08 1.15 1.21 1.28 1.33 1.40 1.46 1.50 1.56 1.64 1.71 1.76 1.84 1.92 2.00 2.05 2.13 2.22 2.28 2.38 2.49
  Optimistic 1.08 1.15 1.20 1.26 1.30 1.33 1.38 1.43 1.45 1.49 1.53 1.55 1.60 1.61 1.65 1.69 1.70 1.75 1.81 1.84 1.91
North Carolina
PRC Baseline 79,609 79,850 80,933 82,227 83,489 84,702 85,954 85,975 87,305 89,290 91,270 91,812 93,569 95,381 97,305 97,895 99,808 101,715 102,325 104,673 107,119
  Optimistic 79,609 79,850 80,933 81,913 82,813 82,505 83,360 84,064 83,245 83,769 84,519 83,999 84,552 83,642 84,075 84,551 83,655 84,151 85,310 85,547 86,934
Expenditures per PRC ($) Baseline 5,880.92 6,193.08 6,500.08 6,824.68 7,159.56 7,504.25 7,853.48 8,218.14 8,601.14 9,000.74 9,417.56 9,852.84 10,307.53 10,783.21 11,280.83 11,801.42 12,346.04 12,915.78 13,511.82 14,135.37 14,787.69
  Optimistic 5,880.92 6,155.24 6,420.77 6,700.09 6,985.75 7,277.13 7,568.98 7,871.72 8,187.93 8,515.66 8,855.23 9,207.54 9,573.21 9,953.41 10,348.70 10,759.69 11,187.01 11,631.29 12,093.22 12,573.50 13,072.85
Total Expenditures (US$ Billions) Baseline 0.47 0.49 0.53 0.56 0.60 0.64 0.68 0.71 0.75 0.80 0.86 0.90 0.96 1.03 1.10 1.16 1.23 1.31 1.38 1.48 1.58
  Optimistic 0.47 0.49 0.52 0.55 0.58 0.60 0.63 0.66 0.68 0.71 0.75 0.77 0.81 0.83 0.87 0.91 0.94 0.98 1.03 1.08 1.14
Lost Productivity (US$ Billions) Baseline 0.73 0.77 0.82 0.87 0.92 0.98 1.04 1.08 1.14 1.21 1.28 1.34 1.41 1.49 1.58 1.64 1.73 1.82 1.89 1.99 2.10
  Optimistic 0.73 0.77 0.81 0.86 0.90 0.93 0.98 1.03 1.06 1.10 1.15 1.18 1.23 1.26 1.30 1.35 1.38 1.43 1.49 1.54 1.61
North Dakota
PRC Baseline 7,792 7,844 7,790 7,785 7,765 7,747 7,757 7,664 7,681 7,733 7,831 7,838 7,985 8,159 8,377 8,477 8,668 8,860 8,934 9,130 9,307
  Optimistic 7,792 7,844 7,790 7,755 7,702 7,546 7,523 7,493 7,324 7,255 7,252 7,171 7,216 7,155 7,238 7,322 7,266 7,330 7,448 7,462 7,554
Expenditures per PRC ($) Baseline 6,714.63 6,970.88 7,219.33 7,478.53 7,742.37 8,010.37 8,278.39 8,554.75 8,841.40 9,136.73 9,440.94 9,754.67 10,078.32 10,412.71 10,758.20 11,115.15 11,483.95 11,864.98 12,258.65 12,665.38 13,085.61
  Optimistic 6,714.63 6,939.82 7,155.06 7,378.85 7,605.04 7,833.11 8,058.97 8,290.72 8,530.17 8,775.65 9,027.25 9,285.47 9,550.60 9,823.31 10,103.80 10,392.30 10,689.04 10,994.25 11,308.17 11,631.06 11,963.17
Total Expenditures (US$ 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 0.10 0.11 0.11 0.12 0.12
  Optimistic 0.05 0.05 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 0.08 0.08 0.08 0.08 0.09 0.09
Lost Productivity (US$ Billions) Baseline 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18
  Optimistic 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 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14
Ohio
PRC Baseline 113,119 113,959 113,802 114,073 114,597 114,984 114,820 112,780 112,709 114,182 115,488 115,050 116,289 117,542 118,847 118,578 120,186 122,069 122,102 123,745 125,508
  Optimistic 113,119 113,959 113,802 113,638 113,670 112,001 111,354 110,273 107,467 107,122 106,945 105,259 105,083 103,075 102,689 102,414 100,735 100,990 101,798 101,133 101,858
Expenditures per PRC ($) Baseline 5,413.58 5,622.68 5,825.50 6,037.19 6,252.76 6,471.81 6,690.97 6,917.04 7,151.62 7,393.40 7,642.54 7,899.58 8,164.86 8,439.04 8,722.43 9,015.34 9,318.08 9,630.99 9,954.40 10,288.68 10,634.18
  Optimistic 5,413.58 5,597.33 5,773.04 5,955.79 6,140.57 6,326.94 6,511.58 6,701.10 6,896.98 7,097.86 7,303.82 7,515.27 7,732.46 7,955.92 8,185.84 8,422.40 8,665.80 8,916.23 9,173.90 9,439.02 9,711.80
Total Expenditures (US$ Billions) Baseline 0.61 0.64 0.66 0.69 0.72 0.74 0.77 0.78 0.81 0.84 0.88 0.91 0.95 0.99 1.04 1.07 1.12 1.18 1.22 1.27 1.33
  Optimistic 0.61 0.64 0.66 0.68 0.70 0.71 0.73 0.74 0.74 0.76 0.78 0.79 0.81 0.82 0.84 0.86 0.87 0.90 0.93 0.95 0.99
Lost Productivity (US$ Billions) Baseline 1.03 1.10 1.15 1.21 1.27 1.33 1.38 1.41 1.47 1.55 1.62 1.68 1.76 1.84 1.93 1.99 2.08 2.18 2.25 2.35 2.46
  Optimistic 1.03 1.09 1.14 1.19 1.24 1.27 1.31 1.35 1.36 1.41 1.46 1.48 1.53 1.55 1.59 1.64 1.66 1.71 1.78 1.82 1.89
Oklahoma
PRC Baseline 38,022 37,663 37,879 38,135 38,327 38,415 38,601 38,199 38,310 38,714 39,065 38,840 39,149 39,540 39,991 39,979 40,484 41,016 41,020 41,665 42,344
  Optimistic 38,022 37,663 37,879 37,989 38,017 37,419 37,436 37,349 36,529 36,320 36,175 35,534 35,377 34,673 34,553 34,529 33,932 33,933 34,199 34,052 34,365
Expenditures per PRC ($) Baseline 5,375.81 5,607.98 5,834.16 6,071.21 6,313.59 6,560.91 6,809.33 7,066.58 7,334.53 7,611.78 7,898.59 8,195.62 8,503.34 8,822.62 9,153.89 9,497.59 9,854.20 10,224.20 10,608.10 11,006.40 11,419.66
  Optimistic 5,375.81 5,579.83 5,775.68 5,980.11 6,187.56 6,397.54 6,606.29 6,821.29 7,044.23 7,273.63 7,509.62 7,752.71 8,003.23 8,261.83 8,528.79 8,804.38 9,088.87 9,382.56 9,685.74 9,998.71 10,321.79
Total Expenditures (US$ Billions) Baseline 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 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48
  Optimistic 0.20 0.21 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 0.33 0.34 0.35
Lost Productivity (US$ Billions) Baseline 0.35 0.36 0.38 0.41 0.42 0.44 0.46 0.48 0.50 0.52 0.55 0.57 0.59 0.62 0.65 0.67 0.70 0.73 0.76 0.79 0.83
  Optimistic 0.35 0.36 0.38 0.40 0.41 0.42 0.44 0.46 0.46 0.48 0.49 0.50 0.51 0.52 0.54 0.55 0.56 0.58 0.60 0.61 0.64
Oregon
PRC Baseline 34,840 34,063 34,433 34,964 35,557 36,212 36,939 37,156 37,942 39,077 40,170 40,666 41,778 42,883 43,993 44,509 45,469 46,286 46,372 47,088 47,732
  Optimistic 34,840 34,063 34,433 34,831 35,270 35,272 35,824 36,330 36,177 36,660 37,199 37,206 37,752 37,605 38,012 38,442 38,110 38,293 38,661 38,484 38,738
Expenditures per PRC ($) Baseline 5,393.98 5,649.54 5,899.52 6,162.49 6,432.40 6,708.82 6,987.50 7,277.10 7,579.82 7,894.15 8,220.46 8,559.60 8,912.19 9,279.30 9,661.53 10,059.50 10,473.87 10,905.31 11,354.52 11,822.23 12,309.21
  Optimistic 5,393.98 5,618.56 5,834.91 6,061.49 6,292.16 6,526.42 6,760.05 7,001.40 7,252.44 7,511.55 7,778.91 8,055.16 8,340.70 8,636.37 8,942.52 9,259.53 9,587.77 9,927.64 10,279.57 10,643.97 11,021.28
Total Expenditures (US$ Billions) Baseline 0.19 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.31 0.33 0.35 0.37 0.40 0.43 0.45 0.48 0.50 0.53 0.56 0.59
  Optimistic 0.19 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.31 0.32 0.34 0.36 0.37 0.38 0.40 0.41 0.43
Lost Productivity (US$ Billions) Baseline 0.32 0.33 0.35 0.37 0.39 0.42 0.44 0.47 0.50 0.53 0.56 0.59 0.63 0.67 0.71 0.75 0.79 0.83 0.85 0.90 0.94
  Optimistic 0.32 0.33 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.52 0.55 0.56 0.59 0.61 0.63 0.65 0.68 0.69 0.72
Pennsylvania
PRC Baseline 134,679 136,419 135,484 135,182 135,249 135,692 135,789 133,665 133,760 135,442 137,012 136,370 137,760 139,350 141,155 140,999 142,962 145,149 145,293 147,473 149,830
  Optimistic 134,679 136,419 135,484 134,666 134,155 132,172 131,691 130,693 127,540 127,067 126,877 124,766 124,485 122,199 121,963 121,780 119,824 120,084 121,132 120,526 121,597
Expenditures per PRC ($) Baseline 5,764.03 5,965.48 6,160.20 6,362.76 6,568.34 6,776.56 6,984.21 7,197.74 7,418.61 7,645.55 7,878.69 8,118.46 8,365.15 8,619.34 8,881.25 9,151.11 9,429.18 9,715.70 10,010.92 10,315.11 10,628.55
  Optimistic 5,764.03 5,941.07 6,109.82 6,284.83 6,461.27 6,638.72 6,814.03 6,993.49 7,178.47 7,367.65 7,561.10 7,759.18 7,962.08 8,170.29 8,383.94 8,603.18 8,828.15 9,059.01 9,295.90 9,538.98 9,788.43
Total Expenditures (US$ Billions) Baseline 0.78 0.81 0.83 0.86 0.89 0.92 0.95 0.96 0.99 1.04 1.08 1.11 1.15 1.20 1.25 1.29 1.35 1.41 1.45 1.52 1.59
  Optimistic 0.78 0.81 0.83 0.85 0.87 0.88 0.90 0.91 0.92 0.94 0.96 0.97 0.99 1.00 1.02 1.05 1.06 1.09 1.13 1.15 1.19
Lost Productivity (US$ Billions) Baseline 1.23 1.31 1.37 1.44 1.49 1.57 1.64 1.68 1.75 1.84 1.93 1.99 2.08 2.18 2.29 2.36 2.47 2.59 2.68 2.81 2.94
  Optimistic 1.23 1.31 1.36 1.42 1.46 1.50 1.55 1.60 1.62 1.67 1.73 1.75 1.81 1.84 1.89 1.95 1.98 2.04 2.12 2.17 2.25
Rhode Island
PRC Baseline 9,211 9,407 9,374 9,371 9,426 9,504 9,563 9,497 9,582 9,758 9,899 9,893 10,027 10,162 10,307 10,299 10,464 10,655 10,680 10,855 11,067
  Optimistic 9,211 9,407 9,374 9,335 9,350 9,257 9,274 9,286 9,136 9,155 9,166 9,051 9,061 8,912 8,905 8,895 8,771 8,815 8,904 8,872 8,982
Expenditures per PRC ($) Baseline 6,013.93 6,269.47 6,518.27 6,778.85 7,045.13 7,316.65 7,589.23 7,871.32 8,164.98 8,468.65 8,782.60 9,107.56 9,444.02 9,792.90 10,154.68 10,529.82 10,918.82 11,322.19 11,740.46 12,174.19 12,623.94
  Optimistic 6,013.93 6,238.50 6,453.94 6,678.70 6,906.65 7,137.26 7,366.40 7,602.26 7,846.73 8,098.15 8,356.66 8,622.82 8,896.96 9,179.81 9,471.66 9,772.78 10,083.48 10,404.06 10,734.83 11,076.11 11,428.25
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14
  Optimistic 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 0.08 0.09 0.09 0.09 0.10 0.10 0.10
Lost Productivity (US$ Billions) Baseline 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 0.16 0.17 0.17 0.18 0.19 0.20 0.21 0.22
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.16 0.16 0.17
South Carolina
PRC Baseline 42,046 42,545 43,464 44,455 45,346 46,147 46,972 47,201 48,109 49,315 50,506 50,888 51,941 52,982 54,066 54,444 55,485 56,492 56,723 57,919 59,097
  Optimistic 42,046 42,545 43,464 44,285 44,979 44,949 45,554 46,152 45,871 46,265 46,770 46,558 46,936 46,461 46,715 47,022 46,505 46,737 47,290 47,336 47,961
Expenditures per PRC ($) Baseline 5,931.68 6,227.43 6,517.41 6,823.13 7,137.62 7,460.41 7,786.54 8,126.15 8,481.89 8,852.04 9,237.11 9,638.14 10,055.94 10,491.85 10,946.66 11,421.18 11,916.27 12,432.82 12,971.77 13,534.07 14,120.75
  Optimistic 5,931.68 6,191.58 6,442.48 6,705.74 6,974.30 7,247.55 7,520.57 7,803.13 8,097.57 8,402.02 8,716.73 9,042.50 9,379.83 9,729.74 10,092.71 10,469.22 10,859.77 11,264.89 11,685.13 12,121.04 12,573.22
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.28 0.30 0.32 0.34 0.37 0.38 0.41 0.44 0.47 0.49 0.52 0.56 0.59 0.62 0.66 0.70 0.74 0.78 0.83
  Optimistic 0.25 0.26 0.28 0.30 0.31 0.33 0.34 0.36 0.37 0.39 0.41 0.42 0.44 0.45 0.47 0.49 0.51 0.53 0.55 0.57 0.60
Lost Productivity (US$ Billions) Baseline 0.38 0.41 0.44 0.47 0.50 0.53 0.57 0.59 0.63 0.67 0.71 0.74 0.78 0.83 0.88 0.91 0.96 1.01 1.05 1.10 1.16
  Optimistic 0.38 0.41 0.44 0.47 0.49 0.51 0.54 0.56 0.58 0.61 0.64 0.65 0.68 0.70 0.72 0.75 0.77 0.79 0.83 0.85 0.89
South Dakota
PRC Baseline 7,792 7,726 7,711 7,703 7,693 7,696 7,712 7,615 7,623 7,684 7,796 7,813 7,963 8,143 8,348 8,435 8,634 8,825 8,909 9,119 9,307
  Optimistic 7,792 7,726 7,711 7,673 7,631 7,497 7,479 7,446 7,269 7,209 7,219 7,149 7,196 7,141 7,213 7,285 7,236 7,301 7,428 7,453 7,553
Expenditures per PRC ($) Baseline 6,151.55 6,453.07 6,748.47 7,059.67 7,379.56 7,707.64 8,038.88 8,383.56 8,744.35 9,119.51 9,509.49 9,915.37 10,337.91 10,778.46 11,237.78 11,716.67 12,215.98 12,736.56 13,279.33 13,845.22 14,435.24
  Optimistic 6,151.55 6,416.53 6,672.13 6,940.17 7,213.41 7,491.25 7,768.67 8,055.61 8,354.44 8,663.23 8,982.23 9,312.23 9,653.75 10,007.79 10,374.81 10,755.29 11,149.72 11,558.63 11,982.52 12,421.96 12,877.52
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.13
  Optimistic 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 0.08 0.08 0.08 0.09 0.09 0.10
Lost Productivity (US$ Billions) Baseline 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18
  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 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14
Tennessee
PRC Baseline 59,413 59,558 60,355 61,289 62,147 62,910 63,680 63,524 64,199 65,447 66,632 66,811 67,804 68,788 69,834 69,955 71,072 72,176 72,296 73,533 74,749
  Optimistic 59,413 59,558 60,355 61,055 61,644 61,278 61,758 62,112 61,213 61,400 61,703 61,126 61,270 60,321 60,339 60,420 59,569 59,713 60,274 60,096 60,664
Expenditures per PRC ($) Baseline 6,140.97 6,406.87 6,665.96 6,937.51 7,215.20 7,498.57 7,783.24 8,078.04 8,385.15 8,702.94 9,031.71 9,372.24 9,725.06 10,091.17 10,471.05 10,865.24 11,274.27 11,698.69 12,139.09 12,596.07 13,070.26
  Optimistic 6,140.97 6,374.64 6,598.97 6,833.15 7,070.81 7,311.40 7,550.59 7,796.95 8,052.45 8,315.37 8,585.86 8,864.51 9,151.70 9,448.18 9,754.28 10,070.29 10,396.53 10,733.35 11,081.08 11,440.07 11,810.69
Total Expenditures (US$ Billions) Baseline 0.36 0.38 0.40 0.43 0.45 0.47 0.50 0.51 0.54 0.57 0.60 0.63 0.66 0.69 0.73 0.76 0.80 0.84 0.88 0.93 0.98
  Optimistic 0.36 0.38 0.40 0.42 0.44 0.45 0.47 0.48 0.49 0.51 0.53 0.54 0.56 0.57 0.59 0.61 0.62 0.64 0.67 0.69 0.72
Lost Productivity (US$ Billions) Baseline 0.54 0.57 0.61 0.65 0.69 0.73 0.77 0.80 0.84 0.89 0.94 0.97 1.02 1.08 1.13 1.17 1.23 1.29 1.33 1.40 1.47
  Optimistic 0.54 0.57 0.61 0.64 0.67 0.69 0.73 0.76 0.78 0.81 0.84 0.86 0.89 0.91 0.94 0.97 0.98 1.01 1.05 1.08 1.12
Texas
PRC Baseline 157,643 159,572 162,158 165,314 168,246 170,981 174,184 174,968 178,201 182,523 186,850 188,610 193,115 197,761 202,705 205,343 210,456 215,796 218,365 224,795 231,332
  Optimistic 157,643 159,572 162,158 164,683 166,886 166,545 168,927 171,078 169,914 171,236 173,028 172,560 174,506 173,421 175,145 177,353 176,395 178,532 182,054 183,719 187,741
Expenditures per PRC ($) Baseline 5,575.70 5,832.49 6,083.35 6,346.93 6,617.15 6,893.56 7,171.91 7,460.84 7,762.53 8,075.44 8,399.91 8,736.77 9,086.59 9,450.42 9,828.82 10,222.37 10,631.68 11,057.37 11,500.11 11,960.58 12,439.49
  Optimistic 5,575.70 5,801.36 6,018.50 6,245.67 6,476.72 6,711.11 6,944.63 7,185.64 7,436.08 7,694.32 7,960.53 8,235.33 8,519.10 8,812.66 9,116.32 9,430.45 9,755.41 10,091.56 10,439.29 10,799.01 11,171.12
Total Expenditures (US$ Billions) Baseline 0.88 0.93 0.99 1.05 1.11 1.18 1.25 1.31 1.38 1.47 1.57 1.65 1.75 1.87 1.99 2.10 2.24 2.39 2.51 2.69 2.88
  Optimistic 0.88 0.93 0.98 1.03 1.08 1.12 1.17 1.23 1.26 1.32 1.38 1.42 1.49 1.53 1.60 1.67 1.72 1.80 1.90 1.98 2.10
Lost Productivity (US$ Billions) Baseline 1.44 1.54 1.64 1.76 1.86 1.98 2.10 2.19 2.33 2.47 2.63 2.75 2.92 3.10 3.28 3.44 3.64 3.85 4.03 4.28 4.54
  Optimistic 1.44 1.53 1.63 1.73 1.82 1.89 1.99 2.09 2.16 2.25 2.36 2.43 2.54 2.60 2.72 2.84 2.91 3.03 3.18 3.31 3.48
Utah
PRC Baseline 11,950 11,817 12,016 12,231 12,455 12,696 12,955 12,970 13,162 13,450 13,770 13,896 14,243 14,619 15,025 15,238 15,644 16,077 16,287 16,753 17,191
  Optimistic 11,950 11,817 12,016 12,184 12,354 12,366 12,564 12,681 12,550 12,618 12,752 12,714 12,870 12,820 12,982 13,161 13,112 13,301 13,579 13,692 13,952
Expenditures per PRC ($) Baseline 4,768.82 5,010.20 5,247.04 5,496.91 5,754.12 6,018.30 6,285.38 6,563.69 6,855.39 7,159.11 7,475.27 7,804.74 8,148.21 8,506.79 8,881.15 9,271.98 9,680.01 10,106.00 10,550.74 11,015.05 11,499.79
  Optimistic 4,768.82 4,980.94 5,185.84 5,400.98 5,620.57 5,844.13 6,067.63 6,299.06 6,540.36 6,789.99 7,048.19 7,315.60 7,592.65 7,880.20 8,178.64 8,488.38 8,809.85 9,143.49 9,489.77 9,849.17 10,222.17
Total Expenditures (US$ Billions) Baseline 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 0.14 0.15 0.16 0.17 0.18 0.20
  Optimistic 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.11 0.11 0.12 0.13 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34
  Optimistic 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26
Vermont
PRC Baseline 4,989 5,067 5,131 5,221 5,321 5,455 5,585 5,638 5,763 5,942 6,124 6,222 6,390 6,567 6,740 6,802 6,945 7,081 7,114 7,248 7,368
  Optimistic 4,989 5,067 5,131 5,201 5,278 5,313 5,417 5,513 5,495 5,574 5,671 5,693 5,774 5,758 5,824 5,874 5,821 5,859 5,931 5,924 5,980
Expenditures per PRC ($) Baseline 5,362.92 5,650.49 5,933.45 6,232.78 6,541.74 6,859.90 7,182.41 7,519.30 7,873.31 8,242.84 8,628.46 9,031.33 9,452.37 9,893.03 10,354.24 10,836.94 11,342.15 11,870.92 12,424.33 13,003.54 13,609.76
  Optimistic 5,362.92 5,615.63 5,860.35 6,117.90 6,381.40 6,650.29 6,919.72 7,199.32 7,491.47 7,794.38 8,108.36 8,434.26 8,772.64 9,124.59 9,490.67 9,871.43 10,267.47 10,679.40 11,107.86 11,553.50 12,017.03
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10
  Optimistic 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 0.07
Lost Productivity (US$ Billions) Baseline 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.14
  Optimistic 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11
Virginia
PRC Baseline 60,254 61,349 62,484 63,834 65,229 66,662 68,003 68,353 69,616 71,429 73,131 73,571 74,901 76,182 77,470 77,733 79,035 80,397 80,694 82,210 83,816
  Optimistic 60,254 61,349 62,484 63,590 64,702 64,932 65,951 66,834 66,379 67,012 67,722 67,310 67,683 66,805 66,937 67,137 66,243 66,514 67,275 67,188 68,022
Expenditures per PRC ($) Baseline 5,316.71 5,558.34 5,794.26 6,042.00 6,295.85 6,555.37 6,816.58 7,087.57 7,370.39 7,663.57 7,967.44 8,282.74 8,610.01 8,950.21 9,303.86 9,671.48 10,053.62 10,450.86 10,863.80 11,293.06 11,739.27
  Optimistic 5,316.71 5,529.05 5,733.27 5,946.82 6,163.91 6,384.04 6,603.25 6,829.39 7,064.28 7,306.38 7,555.83 7,813.22 8,078.90 8,353.61 8,637.67 8,931.38 9,235.08 9,549.11 9,873.81 10,209.56 10,556.72
Total Expenditures (US$ Billions) Baseline 0.32 0.34 0.36 0.39 0.41 0.44 0.46 0.48 0.51 0.55 0.58 0.61 0.64 0.68 0.72 0.75 0.79 0.84 0.88 0.93 0.98
  Optimistic 0.32 0.34 0.36 0.38 0.40 0.41 0.44 0.46 0.47 0.49 0.51 0.53 0.55 0.56 0.58 0.60 0.61 0.64 0.66 0.69 0.72
Lost Productivity (US$ Billions) Baseline 0.55 0.59 0.63 0.68 0.72 0.77 0.82 0.86 0.91 0.97 1.03 1.07 1.13 1.19 1.25 1.30 1.37 1.44 1.49 1.56 1.65
  Optimistic 0.55 0.59 0.63 0.67 0.70 0.74 0.78 0.82 0.84 0.88 0.92 0.95 0.98 1.00 1.04 1.07 1.09 1.13 1.18 1.21 1.26
Washington
PRC Baseline 49,040 48,813 49,559 50,500 51,571 52,772 54,033 54,522 55,768 57,510 59,157 59,926 61,570 63,188 64,839 65,669 67,227 68,780 69,348 70,943 72,543
  Optimistic 49,040 48,813 49,559 50,307 51,154 51,403 52,402 53,310 53,175 53,953 54,781 54,827 55,637 55,411 56,023 56,718 56,347 56,903 57,816 57,980 58,874
Expenditures per PRC ($) Baseline 5,796.75 6,066.32 6,329.78 6,606.72 6,890.74 7,181.39 7,474.19 7,778.23 8,095.82 8,425.35 8,767.18 9,122.20 9,491.02 9,874.75 10,273.99 10,689.37 11,121.55 11,571.21 12,039.04 12,525.79 13,032.22
  Optimistic 5,796.75 6,033.65 6,261.68 6,500.34 6,743.14 6,989.56 7,235.14 7,488.68 7,752.23 8,024.08 8,304.41 8,593.87 8,892.88 9,202.30 9,522.49 9,853.82 10,196.67 10,551.45 10,918.58 11,298.48 11,691.61
Total Expenditures (US$ Billions) Baseline 0.28 0.30 0.31 0.33 0.36 0.38 0.40 0.42 0.45 0.48 0.52 0.55 0.58 0.62 0.67 0.70 0.75 0.80 0.83 0.89 0.95
  Optimistic 0.28 0.29 0.31 0.33 0.34 0.36 0.38 0.40 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.56 0.57 0.60 0.63 0.66 0.69
Lost Productivity (US$ Billions) Baseline 0.45 0.47 0.50 0.54 0.57 0.61 0.65 0.68 0.73 0.78 0.83 0.87 0.93 0.99 1.05 1.10 1.16 1.23 1.28 1.35 1.42
  Optimistic 0.45 0.47 0.50 0.53 0.56 0.58 0.62 0.65 0.67 0.71 0.75 0.77 0.81 0.83 0.87 0.91 0.93 0.97 1.01 1.04 1.09
West Virginia
PRC Baseline 20,029 20,151 20,164 20,239 20,304 20,344 20,347 20,055 20,097 20,345 20,626 20,629 20,930 21,248 21,571 21,591 21,864 22,114 22,032 22,264 22,459
  Optimistic 20,029 20,151 20,164 20,162 20,140 19,816 19,733 19,610 19,162 19,087 19,100 18,873 18,913 18,633 18,638 18,648 18,326 18,295 18,368 18,196 18,227
Expenditures per PRC ($) Baseline 6,782.99 7,052.17 7,313.53 7,586.58 7,864.90 8,147.99 8,431.48 8,724.16 9,028.14 9,341.72 9,665.16 9,999.14 10,344.12 10,701.01 11,070.21 11,452.16 11,847.27 12,256.02 12,678.88 13,116.32 13,568.85
  Optimistic 6,782.99 7,019.54 7,245.93 7,481.60 7,720.08 7,960.82 8,199.51 8,444.70 8,698.32 8,958.61 9,225.69 9,500.11 9,782.18 10,072.63 10,371.70 10,679.65 10,996.74 11,323.25 11,659.46 12,005.65 12,362.11
Total Expenditures (US$ Billions) Baseline 0.14 0.14 0.15 0.15 0.16 0.17 0.17 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.30
  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 0.19 0.19 0.19 0.20 0.20 0.21 0.21 0.22 0.23
Lost Productivity (US$ Billions) Baseline 0.18 0.19 0.20 0.22 0.22 0.24 0.25 0.25 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.39 0.41 0.42 0.44
  Optimistic 0.18 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 0.30 0.31 0.32 0.33 0.34
Wisconsin
PRC Baseline 52,647 53,140 53,262 53,582 54,057 54,531 54,933 54,544 54,952 55,813 56,732 56,894 57,952 59,114 60,395 60,798 62,064 63,364 63,756 65,126 66,545
  Optimistic 52,647 53,140 53,262 53,378 53,620 53,116 53,275 53,332 52,396 52,362 52,535 52,053 52,367 51,838 52,183 52,511 52,019 52,422 53,155 53,226 54,006
Expenditures per PRC ($) Baseline 5,287.08 5,530.41 5,768.13 6,017.89 6,273.93 6,535.84 6,799.57 7,073.33 7,359.16 7,655.62 7,963.03 8,282.16 8,613.56 8,958.23 9,316.69 9,689.49 10,077.21 10,480.44 10,899.81 11,335.96 11,789.56
  Optimistic 5,287.08 5,500.92 5,706.68 5,921.94 6,140.87 6,362.96 6,584.22 6,812.57 7,049.87 7,294.54 7,546.75 7,807.10 8,075.94 8,354.04 8,641.72 8,939.30 9,247.13 9,565.56 9,894.96 10,235.70 10,588.18
Total Expenditures (US$ Billions) Baseline 0.28 0.29 0.31 0.32 0.34 0.36 0.37 0.39 0.40 0.43 0.45 0.47 0.50 0.53 0.56 0.59 0.63 0.66 0.69 0.74 0.78
  Optimistic 0.28 0.29 0.30 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.40 0.41 0.42 0.43 0.45 0.47 0.48 0.50 0.53 0.54 0.57
Lost Productivity (US$ Billions) Baseline 0.48 0.51 0.54 0.57 0.60 0.63 0.66 0.68 0.72 0.76 0.80 0.83 0.88 0.93 0.98 1.02 1.07 1.13 1.18 1.24 1.31
  Optimistic 0.48 0.51 0.54 0.56 0.58 0.60 0.63 0.65 0.66 0.69 0.72 0.73 0.76 0.78 0.81 0.84 0.86 0.89 0.93 0.96 1.00
Wyoming
PRC Baseline 3,451 3,543 3,602 3,673 3,747 3,818 3,897 3,916 3,985 4,099 4,215 4,273 4,404 4,542 4,687 4,777 4,919 5,055 5,116 5,239 5,342
  Optimistic 3,451 3,543 3,602 3,659 3,717 3,719 3,779 3,829 3,800 3,845 3,903 3,909 3,979 3,983 4,050 4,126 4,123 4,182 4,266 4,281 4,335
Expenditures per PRC ($) Baseline 5,636.85 5,924.37 6,206.59 6,504.43 6,811.13 7,126.24 7,444.94 7,777.12 8,125.42 8,488.18 8,865.92 9,259.70 9,670.33 10,099.17 10,547.04 11,014.76 11,503.22 12,013.35 12,546.10 13,102.47 13,683.52
  Optimistic 5,636.85 5,889.52 6,133.66 6,390.08 6,651.89 6,918.51 7,185.13 7,461.30 7,749.33 8,047.39 8,355.75 8,675.21 9,006.29 9,350.01 9,706.84 10,077.29 10,461.87 10,861.14 11,275.64 11,705.96 12,152.70
Total Expenditures (US$ 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 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05
Lost Productivity (US$ Billions) Baseline 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 0.08 0.08 0.09 0.09 0.09 0.10 0.10
  Optimistic 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08


 
 
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