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   
 



Colon 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 339,021 339,713 340,067 342,592 344,718 347,031 349,183 352,064 355,372 361,755 368,330 374,830 381,436 388,197 395,466 403,218 411,137 419,486 427,732 437,068 446,752
  Optimistic 339,021 338,847 337,743 336,915 336,178 335,817 335,298 334,658 332,607 332,419 333,395 334,752 336,442 337,868 340,510 343,519 346,398 350,225 355,679 361,980 367,821
Expenditures per PRC ($) Baseline 11,549.21 12,036.49 12,500.63 12,973.21 13,462.97 13,956.65 14,450.58 14,961.11 15,490.86 16,038.86 16,605.46 17,191.47 17,797.73 18,425.37 19,075.15 19,747.84 20,444.25 21,165.22 21,911.62 22,684.33 23,484.30
  Optimistic 11,549.21 11,978.75 12,380.76 12,786.91 13,205.70 13,623.92 14,037.95 14,463.72 14,903.53 15,356.24 15,821.95 16,301.19 16,794.55 17,302.84 17,826.52 18,366.04 18,921.90 19,494.57 20,084.58 20,692.44 21,318.70
Total Expenditures (US$ Billions) Baseline 3.92 4.09 4.26 4.45 4.65 4.85 5.06 5.28 5.52 5.83 6.14 6.48 6.83 7.20 7.60 8.03 8.49 8.97 9.48 10.04 10.64
  Optimistic 3.92 4.06 4.19 4.31 4.45 4.58 4.72 4.85 4.97 5.12 5.29 5.48 5.68 5.88 6.11 6.35 6.60 6.88 7.21 7.57 7.93
Lost Productivity (US$ Billions) Baseline 22.31 23.79 25.37 27.07 28.53 30.23 31.90 33.68 35.57 37.77 40.07 42.44 44.93 47.55 50.32 53.23 56.27 59.49 62.84 66.50 70.38
  Optimistic 22.31 23.32 24.28 25.34 25.94 26.81 27.58 28.51 29.24 30.17 31.18 31.86 32.84 33.83 34.94 36.09 37.22 38.48 39.90 41.49 43.07
Alabama
PRC Baseline 5,473 5,463 5,443 5,455 5,460 5,469 5,476 5,493 5,516 5,585 5,659 5,731 5,802 5,873 5,952 6,037 6,124 6,217 6,308 6,415 6,524
  Optimistic 5,473 5,449 5,405 5,365 5,325 5,292 5,258 5,221 5,162 5,132 5,122 5,118 5,118 5,112 5,125 5,143 5,160 5,191 5,246 5,313 5,371
Expenditures per PRC ($) Baseline 11,277.36 11,741.79 12,183.71 12,633.28 13,098.77 13,567.60 14,036.25 14,520.26 15,022.08 15,540.77 16,076.62 16,630.38 17,202.80 17,794.93 18,407.44 19,041.03 19,696.43 20,374.39 21,075.68 21,801.11 22,551.51
  Optimistic 11,277.36 11,686.75 12,069.57 12,456.02 12,854.20 13,251.54 13,644.60 14,048.52 14,465.48 14,894.35 15,335.23 15,788.61 16,255.01 16,735.18 17,229.54 17,738.51 18,262.50 18,801.98 19,357.39 19,929.21 20,517.93
Total Expenditures (US$ Billions) Baseline 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 0.13 0.13 0.14 0.15
  Optimistic 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.11 0.11
Lost Productivity (US$ Billions) Baseline 0.36 0.38 0.40 0.43 0.45 0.48 0.50 0.53 0.55 0.58 0.62 0.65 0.68 0.72 0.76 0.80 0.84 0.88 0.93 0.98 1.03
  Optimistic 0.36 0.37 0.39 0.40 0.41 0.42 0.43 0.45 0.45 0.47 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.57 0.59 0.61 0.63
Alaska
PRC Baseline 868 885 897 917 935 955 974 995 1,016 1,048 1,080 1,112 1,146 1,178 1,213 1,250 1,286 1,322 1,356 1,394 1,430
  Optimistic 868 882 891 901 912 924 935 946 951 963 977 993 1,011 1,026 1,045 1,065 1,083 1,104 1,128 1,154 1,178
Expenditures per PRC ($) Baseline 16,298.32 17,197.64 18,064.91 18,958.05 19,894.02 20,848.07 21,812.98 22,820.83 23,877.58 24,982.26 26,136.44 27,342.70 28,603.73 29,922.92 31,302.96 32,746.64 34,256.90 35,836.82 37,489.60 39,218.61 41,027.35
  Optimistic 16,298.32 17,091.07 17,841.20 18,606.62 19,403.57 20,207.23 21,010.34 21,843.71 22,712.38 23,614.64 24,551.23 25,523.78 26,534.03 27,584.26 28,676.06 29,811.08 30,991.02 32,217.67 33,492.87 34,818.54 36,196.68
Total Expenditures (US$ Billions) Baseline 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 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.06
  Optimistic 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.06 0.07 0.07 0.08 0.08 0.09 0.10 0.10 0.11 0.12 0.13 0.14 0.14 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24
  Optimistic 0.06 0.06 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 0.14 0.15
Arizona
PRC Baseline 6,180 6,330 6,436 6,585 6,732 6,884 7,041 7,220 7,409 7,660 7,928 8,204 8,490 8,788 9,104 9,438 9,785 10,148 10,520 10,928 11,354
  Optimistic 6,180 6,314 6,392 6,476 6,565 6,662 6,761 6,863 6,935 7,039 7,176 7,327 7,489 7,649 7,839 8,040 8,244 8,472 8,748 9,050 9,348
Expenditures per PRC ($) Baseline 9,849.30 10,334.94 10,800.67 11,277.84 11,775.38 12,280.00 12,787.87 13,315.85 13,866.85 14,440.12 15,036.27 15,656.38 16,301.62 16,973.44 17,672.95 18,401.29 19,159.64 19,949.25 20,771.40 21,627.43 22,518.74
  Optimistic 9,849.30 10,277.39 10,680.47 11,089.92 11,514.38 11,940.53 12,364.59 12,802.85 13,257.81 13,728.44 14,214.99 14,718.17 15,238.73 15,777.71 16,335.75 16,913.53 17,511.74 18,131.11 18,772.39 19,436.35 20,123.79
Total Expenditures (US$ Billions) Baseline 0.06 0.07 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 0.19 0.20 0.22 0.24 0.26
  Optimistic 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.14 0.15 0.16 0.18 0.19
Lost Productivity (US$ Billions) Baseline 0.42 0.45 0.49 0.53 0.57 0.61 0.66 0.71 0.76 0.82 0.88 0.95 1.02 1.10 1.19 1.28 1.37 1.48 1.58 1.70 1.83
  Optimistic 0.42 0.44 0.47 0.50 0.52 0.54 0.57 0.60 0.62 0.66 0.69 0.71 0.75 0.79 0.82 0.87 0.91 0.95 1.01 1.06 1.12
Arkansas
PRC Baseline 3,762 3,764 3,757 3,774 3,786 3,798 3,812 3,833 3,856 3,912 3,968 4,025 4,079 4,136 4,197 4,263 4,331 4,402 4,472 4,553 4,635
  Optimistic 3,762 3,755 3,731 3,712 3,692 3,676 3,660 3,643 3,609 3,594 3,592 3,594 3,598 3,599 3,614 3,632 3,649 3,675 3,719 3,771 3,816
Expenditures per PRC ($) Baseline 10,934.72 11,434.60 11,912.35 12,400.30 12,907.51 13,420.35 13,934.95 14,468.37 15,023.45 15,599.29 16,196.38 16,815.68 17,458.20 18,125.28 18,817.84 19,536.87 20,283.37 21,058.39 21,863.03 22,698.41 23,565.72
  Optimistic 10,934.72 11,375.37 11,789.01 12,208.04 12,641.25 13,075.02 13,505.55 13,949.37 14,408.96 14,883.20 15,372.25 15,876.75 16,397.39 16,935.09 17,490.44 18,063.99 18,656.35 19,268.13 19,899.98 20,552.55 21,226.51
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11
  Optimistic 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08
Lost Productivity (US$ Billions) Baseline 0.28 0.29 0.31 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.48 0.51 0.53 0.56 0.59 0.63 0.66 0.70 0.73 0.77 0.81
  Optimistic 0.28 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.44 0.45 0.46 0.48 0.50
California
PRC Baseline 43,101 43,268 43,472 43,931 44,323 44,734 45,143 45,675 46,254 47,196 48,166 49,145 50,161 51,171 52,232 53,368 54,530 55,757 56,956 58,294 59,678
  Optimistic 43,101 43,158 43,175 43,203 43,225 43,289 43,348 43,417 43,291 43,368 43,597 43,890 44,244 44,537 44,974 45,467 45,944 46,551 47,362 48,279 49,134
Expenditures per PRC ($) Baseline 10,814.67 11,196.89 11,558.55 11,924.58 12,301.66 12,679.52 13,055.40 13,441.76 13,840.43 14,250.56 14,672.26 15,105.98 15,552.21 16,011.62 16,484.60 16,971.55 17,472.89 17,989.04 18,520.43 19,067.52 19,630.77
  Optimistic 10,814.67 11,151.60 11,465.09 11,780.14 12,103.31 12,424.39 12,740.67 13,064.35 13,397.12 13,738.00 14,086.99 14,444.41 14,810.60 15,186.07 15,571.06 15,965.82 16,370.57 16,785.59 17,211.14 17,647.47 18,094.86
Total Expenditures (US$ Billions) Baseline 0.46 0.48 0.50 0.52 0.55 0.57 0.59 0.61 0.64 0.67 0.71 0.74 0.78 0.82 0.86 0.91 0.95 1.00 1.05 1.11 1.17
  Optimistic 0.46 0.48 0.50 0.51 0.52 0.54 0.55 0.57 0.58 0.60 0.61 0.63 0.66 0.68 0.70 0.73 0.75 0.78 0.82 0.85 0.89
Lost Productivity (US$ Billions) Baseline 2.90 3.10 3.32 3.55 3.75 3.98 4.20 4.45 4.71 5.01 5.33 5.65 6.00 6.35 6.73 7.13 7.55 7.99 8.45 8.95 9.48
  Optimistic 2.90 3.04 3.18 3.32 3.41 3.53 3.63 3.77 3.88 4.01 4.15 4.24 4.38 4.52 4.67 4.83 4.99 5.17 5.36 5.58 5.80
Colorado
PRC Baseline 5,350 5,362 5,382 5,436 5,484 5,535 5,585 5,646 5,715 5,843 5,971 6,096 6,223 6,352 6,490 6,635 6,777 6,923 7,064 7,222 7,383
  Optimistic 5,350 5,349 5,345 5,346 5,349 5,357 5,363 5,367 5,349 5,369 5,405 5,444 5,489 5,529 5,588 5,652 5,710 5,780 5,874 5,982 6,079
Expenditures per PRC ($) Baseline 11,265.56 11,838.13 12,388.01 12,952.15 13,541.15 14,139.29 14,742.06 15,369.45 16,024.99 16,707.88 17,418.87 18,159.35 18,930.77 19,734.95 20,573.30 21,447.26 22,358.35 23,308.14 24,298.28 25,330.47 26,406.52
  Optimistic 11,265.56 11,770.27 12,246.11 12,730.04 13,232.26 13,737.06 14,239.94 14,760.20 15,300.85 15,860.72 16,440.14 17,040.00 17,661.23 18,305.11 18,972.47 19,664.15 20,381.06 21,124.09 21,894.22 22,692.43 23,519.73
Total Expenditures (US$ Billions) Baseline 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19
  Optimistic 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 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.36 0.38 0.41 0.44 0.47 0.49 0.52 0.55 0.59 0.63 0.67 0.71 0.75 0.80 0.85 0.90 0.95 1.01 1.07 1.13 1.20
  Optimistic 0.36 0.38 0.39 0.41 0.42 0.44 0.45 0.47 0.48 0.50 0.52 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.68 0.71 0.73
Connecticut
PRC Baseline 4,075 4,068 4,052 4,060 4,068 4,082 4,088 4,099 4,116 4,167 4,215 4,258 4,299 4,340 4,388 4,441 4,496 4,554 4,611 4,679 4,752
  Optimistic 4,075 4,058 4,024 3,993 3,967 3,950 3,925 3,896 3,852 3,829 3,816 3,803 3,792 3,778 3,778 3,784 3,788 3,802 3,834 3,875 3,913
Expenditures per PRC ($) Baseline 10,566.97 10,941.11 11,295.14 11,653.47 12,022.64 12,392.60 12,760.63 13,138.95 13,529.34 13,930.97 14,343.95 14,768.73 15,205.78 15,655.77 16,119.07 16,596.08 17,087.21 17,592.87 18,113.49 18,649.53 19,201.42
  Optimistic 10,566.97 10,896.77 11,203.65 11,512.07 11,828.46 12,142.81 12,452.48 12,769.41 13,095.24 13,429.04 13,770.80 14,120.83 14,479.46 14,847.19 15,224.27 15,610.92 16,007.40 16,413.94 16,830.81 17,258.27 17,696.58
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09
  Optimistic 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07
Lost Productivity (US$ Billions) Baseline 0.23 0.24 0.26 0.28 0.29 0.30 0.32 0.33 0.35 0.37 0.39 0.41 0.43 0.45 0.47 0.50 0.52 0.55 0.57 0.60 0.63
  Optimistic 0.23 0.24 0.25 0.26 0.26 0.27 0.28 0.28 0.29 0.30 0.30 0.31 0.31 0.32 0.33 0.34 0.35 0.35 0.36 0.38 0.39
Delaware
PRC Baseline 1,030 1,036 1,041 1,053 1,063 1,074 1,084 1,097 1,110 1,134 1,157 1,179 1,201 1,224 1,248 1,273 1,298 1,325 1,352 1,383 1,414
  Optimistic 1,030 1,033 1,034 1,035 1,037 1,039 1,041 1,042 1,039 1,042 1,047 1,053 1,059 1,065 1,074 1,085 1,094 1,107 1,125 1,145 1,165
Expenditures per PRC ($) Baseline 13,590.15 14,298.22 14,979.05 15,678.33 16,409.20 17,152.24 17,901.82 18,682.82 19,499.70 20,351.52 21,239.33 22,164.89 23,130.11 24,137.37 25,188.48 26,285.38 27,430.03 28,624.54 29,871.06 31,171.86 32,529.31
  Optimistic 13,590.15 14,214.31 14,803.39 15,403.06 16,026.00 16,652.74 17,277.66 17,924.76 18,597.82 19,295.42 20,018.02 20,766.77 21,542.89 22,348.01 23,183.22 24,049.65 24,948.46 25,880.86 26,848.11 27,851.50 28,892.40
Total Expenditures (US$ 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 0.04 0.04 0.04 0.04 0.05
  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 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.07 0.07 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.21 0.22 0.23
  Optimistic 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14
Florida
PRC Baseline 21,203 21,418 21,594 21,911 22,204 22,518 22,840 23,235 23,666 24,274 24,924 25,598 26,298 27,038 27,832 28,684 29,576 30,523 31,501 32,591 33,740
  Optimistic 21,203 21,364 21,447 21,548 21,654 21,790 21,932 22,086 22,150 22,306 22,560 22,861 23,196 23,533 23,964 24,437 24,919 25,484 26,195 26,992 27,779
Expenditures per PRC ($) Baseline 11,651.70 12,167.91 12,660.59 13,163.17 13,684.96 14,211.90 14,740.02 15,286.84 15,855.21 16,444.17 17,054.15 17,686.11 18,341.03 19,020.19 19,724.51 20,454.90 21,212.34 21,997.84 22,812.41 23,657.15 24,533.17
  Optimistic 11,651.70 12,106.74 12,533.38 12,965.11 13,410.97 13,856.95 14,299.14 14,754.53 15,225.63 15,711.27 16,211.58 16,727.21 17,258.79 17,807.27 18,373.18 18,957.07 19,559.52 20,181.12 20,822.46 21,484.20 22,166.96
Total Expenditures (US$ Billions) Baseline 0.25 0.26 0.27 0.29 0.30 0.32 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.51 0.55 0.59 0.63 0.67 0.72 0.77 0.83
  Optimistic 0.25 0.26 0.27 0.28 0.29 0.30 0.31 0.33 0.34 0.35 0.37 0.38 0.40 0.42 0.44 0.46 0.49 0.51 0.55 0.58 0.62
Lost Productivity (US$ Billions) Baseline 1.38 1.48 1.59 1.71 1.81 1.94 2.06 2.19 2.34 2.50 2.67 2.86 3.06 3.27 3.49 3.73 3.99 4.27 4.56 4.89 5.24
  Optimistic 1.38 1.45 1.52 1.60 1.65 1.72 1.78 1.86 1.92 2.00 2.08 2.15 2.23 2.32 2.43 2.53 2.64 2.76 2.90 3.05 3.21
Georgia
PRC Baseline 11,302 11,358 11,443 11,601 11,746 11,902 12,050 12,221 12,407 12,707 13,015 13,313 13,609 13,902 14,208 14,529 14,856 15,196 15,533 15,910 16,299
  Optimistic 11,302 11,329 11,365 11,408 11,455 11,517 11,571 11,617 11,613 11,677 11,780 11,890 12,004 12,099 12,234 12,378 12,517 12,687 12,917 13,177 13,419
Expenditures per PRC ($) Baseline 10,489.75 10,941.33 11,371.81 11,810.46 12,265.38 12,724.29 13,183.75 13,659.00 14,152.46 14,663.30 15,191.83 15,738.85 16,305.16 16,891.85 17,499.66 18,129.33 18,781.65 19,457.45 20,157.57 20,882.88 21,634.28
  Optimistic 10,489.75 10,887.82 11,260.65 11,637.56 12,026.45 12,415.07 12,800.03 13,196.14 13,605.56 14,027.24 14,461.29 14,908.22 15,368.59 15,843.18 16,332.42 16,836.77 17,356.70 17,892.68 18,445.21 19,014.80 19,601.99
Total Expenditures (US$ Billions) Baseline 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 0.25 0.26 0.28 0.30 0.31 0.33 0.35
  Optimistic 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26
Lost Productivity (US$ Billions) Baseline 0.76 0.82 0.88 0.94 1.00 1.06 1.13 1.20 1.28 1.36 1.45 1.55 1.65 1.75 1.86 1.97 2.09 2.21 2.34 2.48 2.64
  Optimistic 0.76 0.80 0.84 0.88 0.91 0.94 0.98 1.02 1.05 1.09 1.13 1.16 1.20 1.25 1.29 1.34 1.38 1.43 1.49 1.55 1.61
Hawaii
PRC Baseline 1,779 1,772 1,777 1,793 1,806 1,820 1,838 1,860 1,881 1,913 1,948 1,982 2,017 2,050 2,084 2,120 2,155 2,191 2,226 2,265 2,304
  Optimistic 1,779 1,767 1,765 1,763 1,761 1,762 1,765 1,768 1,761 1,758 1,763 1,770 1,779 1,784 1,794 1,806 1,816 1,829 1,851 1,876 1,897
Expenditures per PRC ($) Baseline 12,341.81 12,772.80 13,180.44 13,592.85 14,017.55 14,442.98 14,866.02 15,300.71 15,749.11 16,210.23 16,684.19 17,171.50 17,672.68 18,188.50 18,719.38 19,265.74 19,828.06 20,406.79 21,002.40 21,615.41 22,246.30
  Optimistic 12,341.81 12,721.73 13,075.09 13,430.09 13,794.13 14,155.70 14,511.75 14,876.03 15,250.42 15,633.82 16,026.23 16,428.00 16,839.51 17,261.32 17,693.70 18,136.91 18,591.22 19,056.92 19,534.27 20,023.59 20,525.16
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05
  Optimistic 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.24 0.26 0.27 0.29 0.30 0.32 0.34 0.35 0.37 0.39
  Optimistic 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.21 0.22 0.22 0.23 0.24
Idaho
PRC Baseline 1,555 1,558 1,569 1,591 1,610 1,632 1,653 1,678 1,704 1,745 1,789 1,833 1,877 1,923 1,973 2,026 2,079 2,133 2,186 2,244 2,302
  Optimistic 1,555 1,554 1,559 1,564 1,571 1,579 1,587 1,595 1,595 1,604 1,620 1,637 1,656 1,674 1,699 1,726 1,751 1,781 1,817 1,858 1,896
Expenditures per PRC ($) Baseline 9,313.09 9,833.41 10,335.50 10,852.89 11,395.41 11,948.73 12,508.67 13,093.85 13,707.76 14,349.88 15,021.14 15,723.07 16,457.28 17,225.78 18,030.17 18,872.11 19,753.38 20,675.79 21,641.28 22,651.85 23,709.62
  Optimistic 9,313.09 9,771.75 10,206.00 10,649.33 11,111.16 11,577.12 12,043.00 12,526.66 13,031.04 13,555.18 14,099.52 14,665.04 15,252.75 15,864.02 16,499.78 17,161.02 17,848.76 18,564.07 19,308.04 20,081.82 20,886.62
Total Expenditures (US$ Billions) Baseline 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 0.04 0.04 0.04 0.04 0.05 0.05 0.05
  Optimistic 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.11 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.28 0.30 0.32 0.34 0.36 0.38 0.41
  Optimistic 0.11 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.19 0.20 0.20 0.21 0.22 0.23 0.24 0.25
Illinois
PRC Baseline 13,279 13,209 13,138 13,150 13,150 13,152 13,137 13,141 13,162 13,300 13,442 13,577 13,720 13,865 14,023 14,194 14,367 14,560 14,742 14,960 15,188
  Optimistic 13,279 13,176 13,048 12,932 12,824 12,727 12,615 12,491 12,319 12,222 12,168 12,126 12,101 12,067 12,074 12,092 12,105 12,156 12,259 12,389 12,504
Expenditures per PRC ($) Baseline 11,729.21 12,172.28 12,592.51 13,018.72 13,458.74 13,900.59 14,341.03 14,794.65 15,263.65 15,747.08 16,245.13 16,758.40 17,287.51 17,833.33 18,396.38 18,977.21 19,576.37 20,194.46 20,832.05 21,489.78 22,168.28
  Optimistic 11,729.21 12,119.77 12,483.94 12,850.59 13,227.40 13,602.45 13,972.54 14,351.96 14,742.68 15,143.61 15,554.79 15,976.61 16,409.52 16,854.16 17,310.85 17,779.91 18,261.69 18,756.51 19,264.75 19,786.75 20,322.90
Total Expenditures (US$ Billions) Baseline 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.34
  Optimistic 0.16 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.19 0.20 0.20 0.21 0.22 0.22 0.23 0.24 0.25 0.25
Lost Productivity (US$ Billions) Baseline 0.82 0.87 0.92 0.98 1.02 1.07 1.12 1.18 1.23 1.30 1.36 1.43 1.51 1.58 1.66 1.74 1.83 1.92 2.01 2.11 2.22
  Optimistic 0.82 0.85 0.88 0.91 0.93 0.95 0.97 0.99 1.01 1.03 1.06 1.08 1.10 1.12 1.15 1.18 1.21 1.24 1.28 1.32 1.36
Indiana
PRC Baseline 6,337 6,298 6,270 6,284 6,289 6,296 6,296 6,306 6,322 6,397 6,474 6,548 6,621 6,696 6,781 6,873 6,968 7,066 7,161 7,273 7,390
  Optimistic 6,337 6,282 6,227 6,180 6,133 6,093 6,045 5,994 5,917 5,879 5,860 5,848 5,840 5,827 5,839 5,856 5,870 5,899 5,955 6,024 6,084
Expenditures per PRC ($) Baseline 11,866.79 12,356.41 12,822.36 13,296.39 13,787.25 14,281.65 14,775.91 15,286.40 15,815.70 16,362.83 16,928.10 17,512.29 18,116.22 18,740.97 19,387.27 20,055.86 20,747.50 21,463.00 22,203.17 22,968.86 23,760.96
  Optimistic 11,866.79 12,298.39 12,702.01 13,109.49 13,529.35 13,948.36 14,362.88 14,788.87 15,228.63 15,680.99 16,146.04 16,624.30 17,116.31 17,622.89 18,144.47 18,681.48 19,234.38 19,803.65 20,389.76 20,993.23 21,614.55
Total Expenditures (US$ Billions) Baseline 0.08 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 0.13 0.14 0.14 0.15 0.16 0.17 0.18
  Optimistic 0.08 0.08 0.08 0.08 0.08 0.08 0.09 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13
Lost Productivity (US$ Billions) Baseline 0.39 0.42 0.44 0.47 0.49 0.52 0.54 0.57 0.60 0.63 0.66 0.70 0.73 0.77 0.81 0.85 0.89 0.94 0.99 1.04 1.09
  Optimistic 0.39 0.41 0.42 0.44 0.45 0.46 0.47 0.48 0.49 0.50 0.51 0.52 0.54 0.55 0.56 0.58 0.59 0.61 0.63 0.65 0.67
Iowa
PRC Baseline 3,130 3,132 3,109 3,107 3,098 3,090 3,080 3,076 3,075 3,101 3,129 3,155 3,183 3,215 3,251 3,288 3,325 3,364 3,401 3,444 3,488
  Optimistic 3,130 3,124 3,088 3,055 3,022 2,990 2,957 2,924 2,878 2,850 2,832 2,818 2,808 2,798 2,799 2,801 2,802 2,809 2,828 2,853 2,872
Expenditures per PRC ($) Baseline 11,666.68 12,174.88 12,659.56 13,153.65 13,666.30 14,183.68 14,701.91 15,238.15 15,795.18 16,372.05 16,969.16 17,587.41 18,227.73 18,891.36 19,579.15 20,291.98 21,030.76 21,796.45 22,590.01 23,412.46 24,264.85
  Optimistic 11,666.68 12,114.65 12,534.40 12,958.91 13,397.08 13,835.11 14,269.18 14,715.98 15,177.96 15,653.94 16,144.06 16,648.90 17,169.11 17,705.57 18,258.80 18,829.31 19,417.64 20,024.36 20,650.04 21,295.26 21,960.65
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08
  Optimistic 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06
Lost Productivity (US$ Billions) Baseline 0.20 0.21 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 0.42 0.44 0.46 0.48 0.51 0.53
  Optimistic 0.20 0.21 0.22 0.22 0.23 0.23 0.24 0.24 0.25 0.25 0.26 0.26 0.27 0.27 0.28 0.29 0.29 0.30 0.31 0.32 0.33
Kansas
PRC Baseline 2,442 2,443 2,428 2,430 2,428 2,427 2,425 2,427 2,433 2,460 2,489 2,517 2,546 2,577 2,613 2,651 2,690 2,731 2,771 2,818 2,864
  Optimistic 2,442 2,436 2,412 2,390 2,368 2,348 2,329 2,307 2,277 2,261 2,253 2,248 2,246 2,243 2,250 2,258 2,267 2,280 2,305 2,334 2,358
Expenditures per PRC ($) Baseline 10,933.27 11,406.59 11,857.89 12,317.85 12,794.97 13,276.38 13,758.46 14,257.20 14,775.17 15,311.47 15,866.46 16,440.97 17,035.86 17,652.28 18,291.00 18,952.84 19,638.62 20,349.22 21,085.52 21,848.47 22,639.03
  Optimistic 10,933.27 11,350.50 11,741.35 12,136.55 12,544.39 12,952.01 13,355.87 13,771.50 14,201.17 14,643.78 15,099.44 15,568.72 16,052.18 16,550.65 17,064.61 17,594.52 18,140.89 18,704.23 19,285.06 19,883.92 20,501.39
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06
  Optimistic 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05
Lost Productivity (US$ Billions) Baseline 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.28 0.30 0.31 0.33 0.35 0.37 0.38 0.40
  Optimistic 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.21 0.22 0.22 0.23 0.24 0.25
Kentucky
PRC Baseline 5,969 5,957 5,939 5,961 5,973 5,985 5,993 6,013 6,041 6,125 6,212 6,296 6,378 6,463 6,555 6,653 6,753 6,859 6,960 7,078 7,200
  Optimistic 5,969 5,942 5,899 5,862 5,825 5,792 5,754 5,715 5,654 5,628 5,622 5,623 5,626 5,625 5,645 5,668 5,690 5,726 5,788 5,862 5,928
Expenditures per PRC ($) Baseline 12,306.65 12,915.54 13,499.55 14,098.01 14,722.10 15,355.17 15,992.40 16,654.96 17,346.49 18,066.08 18,814.48 19,593.07 20,403.31 21,247.06 22,125.71 23,040.68 23,993.50 24,985.71 26,018.96 27,094.93 28,215.41
  Optimistic 12,306.65 12,843.38 13,348.83 13,862.34 14,394.72 14,929.31 15,461.34 16,011.23 16,582.16 17,172.82 17,783.53 18,415.19 19,068.75 19,745.51 20,446.28 21,171.93 21,923.32 22,701.39 23,507.07 24,341.34 25,205.23
Total Expenditures (US$ Billions) Baseline 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20
  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 0.11 0.11 0.12 0.12 0.12 0.13 0.14 0.14 0.15
Lost Productivity (US$ Billions) Baseline 0.40 0.42 0.45 0.48 0.50 0.53 0.56 0.59 0.62 0.66 0.69 0.73 0.77 0.81 0.86 0.90 0.95 1.00 1.05 1.11 1.17
  Optimistic 0.40 0.41 0.43 0.45 0.46 0.47 0.48 0.50 0.51 0.52 0.54 0.55 0.56 0.58 0.60 0.61 0.63 0.65 0.67 0.69 0.71
Louisiana
PRC Baseline 6,533 6,562 6,544 6,566 6,578 6,589 6,598 6,620 6,646 6,729 6,817 6,901 6,988 7,077 7,175 7,279 7,386 7,501 7,611 7,737 7,866
  Optimistic 6,533 6,545 6,499 6,457 6,415 6,376 6,335 6,292 6,220 6,184 6,170 6,163 6,163 6,160 6,178 6,201 6,223 6,263 6,329 6,408 6,476
Expenditures per PRC ($) Baseline 12,702.97 13,162.60 13,597.87 14,038.72 14,493.21 14,948.98 15,402.68 15,869.35 16,351.22 16,847.27 17,357.67 17,882.98 18,423.81 18,980.99 19,555.02 20,146.42 20,755.70 21,383.40 22,030.09 22,696.34 23,382.73
  Optimistic 12,702.97 13,108.13 13,485.39 13,864.77 14,254.19 14,641.32 15,022.90 15,413.64 15,815.59 16,227.58 16,649.62 17,082.11 17,525.47 17,980.33 18,447.01 18,925.79 19,417.01 19,920.97 20,438.01 20,968.47 21,512.70
Total Expenditures (US$ Billions) Baseline 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.18
  Optimistic 0.08 0.09 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14
Lost Productivity (US$ Billions) Baseline 0.46 0.49 0.52 0.56 0.59 0.62 0.65 0.68 0.72 0.76 0.80 0.84 0.88 0.93 0.98 1.03 1.08 1.14 1.20 1.26 1.32
  Optimistic 0.46 0.48 0.50 0.52 0.53 0.55 0.56 0.58 0.59 0.60 0.62 0.63 0.65 0.66 0.68 0.70 0.72 0.74 0.76 0.79 0.81
Maine
PRC Baseline 1,644 1,644 1,641 1,649 1,657 1,666 1,674 1,685 1,698 1,727 1,757 1,786 1,814 1,843 1,874 1,907 1,939 1,971 2,002 2,037 2,073
  Optimistic 1,644 1,640 1,630 1,622 1,616 1,612 1,608 1,602 1,589 1,587 1,591 1,595 1,600 1,604 1,614 1,624 1,634 1,645 1,664 1,687 1,706
Expenditures per PRC ($) Baseline 11,213.67 11,796.70 12,357.25 12,932.92 13,534.56 14,146.15 14,763.07 15,405.79 16,077.98 16,778.87 17,509.29 18,270.72 19,064.70 19,893.19 20,757.68 21,659.73 22,600.99 23,583.15 24,607.99 25,677.36 26,793.21
  Optimistic 11,213.67 11,727.61 12,212.61 12,706.30 13,219.11 13,735.00 14,249.36 14,781.92 15,335.82 15,909.86 16,504.43 17,120.47 17,758.98 18,421.30 19,108.32 19,820.97 20,560.20 21,326.99 22,122.38 22,947.44 23,803.27
Total Expenditures (US$ 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 0.03 0.04 0.04 0.04 0.04 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 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30
  Optimistic 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.19
Maryland
PRC Baseline 6,633 6,638 6,660 6,724 6,784 6,846 6,900 6,967 7,040 7,178 7,316 7,447 7,574 7,703 7,839 7,984 8,130 8,284 8,434 8,607 8,788
  Optimistic 6,633 6,621 6,614 6,613 6,615 6,624 6,626 6,623 6,589 6,596 6,622 6,651 6,680 6,704 6,750 6,802 6,849 6,916 7,013 7,128 7,235
Expenditures per PRC ($) Baseline 11,875.74 12,379.11 12,858.65 13,347.00 13,853.18 14,363.51 14,874.17 15,402.09 15,949.96 16,516.80 17,102.97 17,709.30 18,336.70 18,986.32 19,658.96 20,355.42 21,076.56 21,823.25 22,596.39 23,396.92 24,225.81
  Optimistic 11,875.74 12,319.46 12,734.81 13,154.49 13,587.29 14,019.58 14,447.59 14,887.80 15,342.59 15,810.78 16,292.48 16,788.24 17,298.68 17,824.64 18,366.58 18,925.01 19,500.41 20,093.31 20,704.23 21,333.73 21,982.37
Total Expenditures (US$ Billions) Baseline 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 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21
  Optimistic 0.08 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16
Lost Productivity (US$ Billions) Baseline 0.46 0.49 0.52 0.56 0.59 0.62 0.66 0.70 0.74 0.78 0.83 0.88 0.93 0.99 1.04 1.10 1.16 1.23 1.29 1.37 1.44
  Optimistic 0.46 0.48 0.50 0.52 0.53 0.55 0.57 0.59 0.61 0.63 0.65 0.66 0.68 0.70 0.72 0.75 0.77 0.79 0.82 0.85 0.88
Massachusetts
PRC Baseline 7,515 7,516 7,471 7,475 7,476 7,485 7,488 7,503 7,529 7,625 7,721 7,811 7,899 7,991 8,092 8,204 8,317 8,439 8,559 8,700 8,848
  Optimistic 7,515 7,497 7,420 7,352 7,291 7,244 7,190 7,132 7,046 7,006 6,988 6,976 6,967 6,955 6,968 6,989 7,007 7,045 7,117 7,205 7,285
Expenditures per PRC ($) Baseline 14,029.01 14,593.90 15,130.96 15,676.86 16,241.66 16,810.05 17,377.79 17,963.71 18,570.73 19,197.69 19,844.92 20,513.27 21,203.65 21,917.26 22,654.89 23,417.34 24,205.45 25,020.09 25,862.14 26,732.53 27,632.22
  Optimistic 14,029.01 14,526.96 14,992.23 15,461.60 15,944.86 16,426.78 16,903.19 17,392.45 17,897.18 18,416.00 18,949.00 19,496.76 20,059.89 20,639.29 21,235.42 21,848.77 22,479.83 23,129.13 23,797.17 24,484.52 25,191.71
Total Expenditures (US$ Billions) Baseline 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24
  Optimistic 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18
Lost Productivity (US$ Billions) Baseline 0.47 0.50 0.53 0.56 0.59 0.62 0.65 0.68 0.72 0.76 0.80 0.84 0.89 0.93 0.98 1.03 1.08 1.14 1.20 1.26 1.33
  Optimistic 0.47 0.49 0.51 0.53 0.54 0.55 0.56 0.58 0.59 0.61 0.62 0.63 0.65 0.66 0.68 0.70 0.72 0.74 0.76 0.79 0.81
Michigan
PRC Baseline 9,507 9,488 9,449 9,473 9,492 9,516 9,525 9,545 9,578 9,697 9,819 9,936 10,051 10,172 10,304 10,442 10,581 10,728 10,869 11,036 11,204
  Optimistic 9,507 9,464 9,384 9,316 9,257 9,208 9,146 9,074 8,964 8,911 8,888 8,874 8,866 8,853 8,872 8,896 8,915 8,957 9,038 9,140 9,224
Expenditures per PRC ($) Baseline 11,145.26 11,552.64 11,938.57 12,329.58 12,732.81 13,137.31 13,540.09 13,954.51 14,382.56 14,823.35 15,277.01 15,744.07 16,225.07 16,720.77 17,231.61 17,758.05 18,300.58 18,859.69 19,435.87 20,029.66 20,641.59
  Optimistic 11,145.26 11,504.36 11,838.85 12,175.31 12,520.76 12,864.28 13,202.97 13,549.88 13,906.83 14,272.79 14,647.78 15,032.16 15,426.29 15,830.77 16,245.84 16,671.80 17,108.93 17,557.52 18,017.87 18,490.29 18,975.09
Total Expenditures (US$ Billions) Baseline 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.22 0.23
  Optimistic 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18
Lost Productivity (US$ Billions) Baseline 0.61 0.65 0.69 0.73 0.76 0.81 0.85 0.89 0.93 0.98 1.03 1.09 1.14 1.20 1.27 1.33 1.40 1.47 1.54 1.62 1.70
  Optimistic 0.61 0.64 0.66 0.68 0.70 0.71 0.73 0.75 0.76 0.78 0.80 0.82 0.84 0.86 0.88 0.90 0.92 0.95 0.98 1.01 1.04
Minnesota
PRC Baseline 4,692 4,700 4,699 4,730 4,755 4,783 4,807 4,840 4,879 4,963 5,050 5,136 5,225 5,320 5,424 5,532 5,640 5,753 5,865 5,991 6,123
  Optimistic 4,692 4,688 4,667 4,651 4,637 4,628 4,616 4,601 4,567 4,561 4,571 4,587 4,609 4,630 4,671 4,713 4,752 4,803 4,877 4,962 5,041
Expenditures per PRC ($) Baseline 12,778.81 13,397.63 13,990.57 14,597.62 15,230.10 15,871.10 16,515.75 17,185.45 17,883.85 18,609.97 19,364.52 20,148.85 20,964.38 21,812.91 22,695.79 23,614.40 24,570.20 25,564.67 26,599.40 27,676.01 28,796.20
  Optimistic 12,778.81 13,324.29 13,837.53 14,358.53 14,898.25 15,439.79 15,978.32 16,534.53 17,111.59 17,708.16 18,324.53 18,961.57 19,620.23 20,301.77 21,006.97 21,736.68 22,491.73 23,273.01 24,081.43 24,917.93 25,783.49
Total Expenditures (US$ Billions) Baseline 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 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.18
  Optimistic 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 0.10 0.10 0.11 0.11 0.12 0.12 0.13
Lost Productivity (US$ Billions) Baseline 0.28 0.30 0.32 0.34 0.35 0.38 0.40 0.42 0.44 0.47 0.49 0.52 0.55 0.59 0.62 0.66 0.69 0.73 0.78 0.82 0.87
  Optimistic 0.28 0.29 0.30 0.32 0.32 0.33 0.34 0.35 0.36 0.37 0.38 0.39 0.40 0.42 0.43 0.45 0.46 0.47 0.49 0.51 0.53
Mississippi
PRC Baseline 3,754 3,753 3,740 3,748 3,750 3,755 3,759 3,771 3,787 3,837 3,888 3,938 3,988 4,040 4,095 4,155 4,217 4,285 4,350 4,426 4,503
  Optimistic 3,754 3,744 3,714 3,685 3,658 3,634 3,609 3,584 3,545 3,526 3,519 3,517 3,518 3,516 3,526 3,540 3,553 3,577 3,617 3,665 3,708
Expenditures per PRC ($) Baseline 11,370.78 11,939.76 12,485.78 13,045.58 13,629.65 14,222.40 14,819.33 15,440.25 16,088.63 16,763.62 17,465.96 18,196.96 18,958.01 19,750.90 20,576.95 21,437.54 22,334.13 23,268.22 24,241.37 25,255.22 26,311.48
  Optimistic 11,370.78 11,872.33 12,344.87 12,825.15 13,323.30 13,823.72 14,321.94 14,837.10 15,372.17 15,925.95 16,498.75 17,091.43 17,704.90 18,340.39 18,998.70 19,680.62 20,387.03 21,118.79 21,876.82 22,662.05 23,475.47
Total Expenditures (US$ Billions) Baseline 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12
  Optimistic 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09
Lost Productivity (US$ Billions) Baseline 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.49 0.52 0.55 0.57 0.60 0.64 0.67 0.71 0.74 0.78 0.82
  Optimistic 0.28 0.30 0.31 0.32 0.33 0.34 0.34 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.46 0.47 0.49 0.50
Missouri
PRC Baseline 5,456 5,440 5,420 5,436 5,446 5,457 5,465 5,481 5,503 5,573 5,644 5,714 5,783 5,857 5,939 6,025 6,115 6,211 6,305 6,415 6,527
  Optimistic 5,456 5,426 5,383 5,346 5,311 5,281 5,248 5,210 5,150 5,121 5,109 5,103 5,101 5,097 5,114 5,133 5,152 5,185 5,243 5,313 5,374
Expenditures per PRC ($) Baseline 13,847.50 14,459.94 15,044.42 15,640.60 16,259.52 16,884.51 17,510.87 18,159.36 18,833.36 19,531.74 20,255.01 21,004.29 21,780.73 22,585.88 23,420.79 24,286.56 25,184.34 26,115.30 27,080.68 28,081.74 29,119.81
  Optimistic 13,847.50 14,387.36 14,893.50 15,405.64 15,934.53 16,463.51 16,987.96 17,528.05 18,086.75 18,662.65 19,255.93 19,867.32 20,497.61 21,147.89 21,818.80 22,511.00 23,225.16 23,961.97 24,722.16 25,506.47 26,315.66
Total Expenditures (US$ Billions) Baseline 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 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19
  Optimistic 0.08 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 0.14 0.14
Lost Productivity (US$ Billions) Baseline 0.36 0.38 0.40 0.43 0.45 0.48 0.50 0.52 0.55 0.58 0.61 0.65 0.68 0.72 0.76 0.80 0.84 0.88 0.93 0.98 1.03
  Optimistic 0.36 0.37 0.39 0.40 0.41 0.42 0.43 0.44 0.45 0.47 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.57 0.59 0.61 0.63
Montana
PRC Baseline 1,166 1,173 1,175 1,185 1,193 1,202 1,210 1,221 1,234 1,256 1,280 1,305 1,330 1,357 1,386 1,416 1,445 1,475 1,503 1,533 1,564
  Optimistic 1,166 1,170 1,167 1,165 1,164 1,163 1,162 1,161 1,155 1,154 1,159 1,165 1,173 1,181 1,193 1,206 1,218 1,231 1,250 1,270 1,287
Expenditures per PRC ($) Baseline 12,481.13 13,072.76 13,639.11 14,218.40 14,821.44 15,432.06 16,045.64 16,682.53 17,346.17 18,035.58 18,751.40 19,494.86 20,267.24 21,070.23 21,905.04 22,772.91 23,675.18 24,613.19 25,588.36 26,602.17 27,656.15
  Optimistic 12,481.13 13,002.65 13,492.92 13,990.21 14,504.98 15,021.08 15,533.94 16,063.26 16,612.03 17,178.95 17,764.27 18,368.79 18,993.38 19,639.20 20,306.98 20,997.47 21,711.44 22,449.69 23,213.03 24,002.34 24,818.48
Total Expenditures (US$ Billions) Baseline 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04
  Optimistic 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.26 0.28
  Optimistic 0.09 0.09 0.09 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.16 0.17
Nebraska
PRC Baseline 1,740 1,733 1,721 1,720 1,718 1,715 1,712 1,712 1,714 1,731 1,750 1,769 1,788 1,810 1,834 1,859 1,884 1,910 1,935 1,964 1,994
  Optimistic 1,740 1,729 1,709 1,692 1,675 1,659 1,644 1,628 1,604 1,590 1,584 1,580 1,577 1,575 1,579 1,583 1,587 1,594 1,609 1,626 1,642
Expenditures per PRC ($) Baseline 13,260.28 13,912.04 14,536.99 15,177.20 15,844.66 16,521.52 17,202.66 17,910.67 18,649.46 19,418.02 20,217.14 21,048.29 21,913.00 22,813.22 23,750.44 24,726.15 25,741.95 26,799.48 27,900.46 29,046.66 30,239.96
  Optimistic 13,260.28 13,834.81 14,375.70 14,925.07 15,494.51 16,066.16 16,634.95 17,222.70 17,832.79 18,463.82 19,116.13 19,790.67 20,488.43 21,210.80 21,958.64 22,732.84 23,534.34 24,364.09 25,223.10 26,112.40 27,033.05
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06
  Optimistic 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32
  Optimistic 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.17 0.17 0.18 0.18 0.19 0.19
Nevada
PRC Baseline 3,108 3,149 3,218 3,308 3,395 3,485 3,575 3,674 3,777 3,912 4,050 4,190 4,333 4,478 4,630 4,791 4,958 5,131 5,305 5,495 5,691
  Optimistic 3,108 3,141 3,196 3,253 3,310 3,373 3,433 3,492 3,535 3,595 3,666 3,742 3,822 3,898 3,987 4,082 4,177 4,284 4,412 4,551 4,686
Expenditures per PRC ($) Baseline 10,100.95 10,744.76 11,370.65 12,020.02 12,705.50 13,409.32 14,126.20 14,880.12 15,676.03 16,513.76 17,395.03 18,322.36 19,298.45 20,326.53 21,409.38 22,549.92 23,751.21 25,016.51 26,349.21 27,752.90 29,231.38
  Optimistic 10,100.95 10,668.47 11,209.34 11,764.83 12,346.89 12,937.58 13,531.52 14,151.50 14,801.55 15,480.75 16,189.96 16,930.77 17,704.84 18,514.30 19,360.76 20,245.93 21,171.57 22,139.52 23,151.73 24,210.22 25,317.10
Total Expenditures (US$ Billions) Baseline 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.07 0.08 0.08 0.09 0.10 0.11 0.12 0.13 0.14 0.15 0.17
  Optimistic 0.03 0.03 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.12
Lost Productivity (US$ Billions) Baseline 0.20 0.21 0.23 0.25 0.27 0.29 0.31 0.34 0.37 0.40 0.43 0.46 0.50 0.53 0.57 0.62 0.66 0.71 0.76 0.82 0.88
  Optimistic 0.20 0.21 0.22 0.23 0.25 0.26 0.27 0.29 0.30 0.32 0.33 0.35 0.36 0.38 0.40 0.42 0.44 0.46 0.48 0.51 0.54
New Hampshire
PRC Baseline 1,403 1,407 1,411 1,424 1,438 1,453 1,467 1,483 1,502 1,538 1,574 1,609 1,642 1,677 1,714 1,753 1,792 1,833 1,873 1,917 1,964
  Optimistic 1,403 1,403 1,401 1,401 1,402 1,406 1,409 1,410 1,406 1,413 1,425 1,437 1,448 1,459 1,476 1,494 1,510 1,530 1,557 1,588 1,617
Expenditures per PRC ($) Baseline 10,038.60 10,510.96 10,962.98 11,425.19 11,906.20 12,393.12 12,882.25 13,389.82 13,918.56 14,467.68 15,037.68 15,629.51 16,244.20 16,883.07 17,547.06 18,237.17 18,954.42 19,699.88 20,474.65 21,279.90 22,116.82
  Optimistic 10,038.60 10,454.99 10,846.29 11,243.11 11,653.76 12,065.37 12,474.28 12,896.22 13,333.56 13,785.25 14,251.49 14,732.91 15,230.19 15,744.25 16,275.67 16,825.02 17,392.91 17,979.97 18,586.84 19,214.20 19,862.73
Total Expenditures (US$ 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 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.28
  Optimistic 0.08 0.09 0.09 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17
New Jersey
PRC Baseline 10,522 10,543 10,520 10,560 10,594 10,635 10,656 10,697 10,754 10,900 11,041 11,171 11,303 11,435 11,579 11,737 11,899 12,077 12,253 12,462 12,682
  Optimistic 10,522 10,517 10,448 10,385 10,331 10,291 10,232 10,168 10,065 10,016 9,994 9,977 9,970 9,953 9,970 9,999 10,025 10,083 10,189 10,321 10,441
Expenditures per PRC ($) Baseline 10,022.91 10,413.31 10,784.01 11,160.37 11,549.32 11,940.30 12,330.40 12,732.56 13,148.76 13,578.17 14,020.99 14,477.78 14,949.11 15,435.79 15,938.32 16,457.21 16,992.98 17,546.20 18,117.44 18,707.26 19,316.30
  Optimistic 10,022.91 10,367.05 10,688.24 11,011.93 11,344.88 11,676.56 12,004.15 12,340.26 12,686.68 13,042.44 13,407.59 13,782.50 14,167.58 14,563.43 14,970.33 15,388.60 15,818.56 16,260.53 16,714.85 17,181.86 17,661.92
Total Expenditures (US$ Billions) Baseline 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.18 0.18 0.19 0.20 0.21 0.22 0.23 0.24
  Optimistic 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.18
Lost Productivity (US$ Billions) Baseline 0.61 0.65 0.69 0.73 0.77 0.81 0.85 0.89 0.94 0.99 1.05 1.10 1.16 1.22 1.28 1.35 1.42 1.49 1.57 1.65 1.74
  Optimistic 0.61 0.64 0.66 0.69 0.70 0.72 0.74 0.76 0.77 0.79 0.81 0.83 0.85 0.87 0.89 0.91 0.94 0.96 0.99 1.03 1.06
New Mexico
PRC Baseline 2,008 2,032 2,045 2,071 2,093 2,115 2,137 2,164 2,192 2,239 2,286 2,335 2,384 2,433 2,484 2,537 2,589 2,642 2,693 2,749 2,806
  Optimistic 2,008 2,027 2,031 2,037 2,041 2,047 2,052 2,057 2,052 2,057 2,070 2,085 2,103 2,118 2,139 2,161 2,181 2,206 2,239 2,277 2,310
Expenditures per PRC ($) Baseline 9,547.39 9,964.25 10,361.87 10,767.25 11,187.89 11,612.45 12,037.74 12,477.85 12,935.07 13,408.60 13,898.80 14,406.38 14,932.13 15,477.07 16,041.89 16,627.33 17,234.13 17,863.08 18,514.98 19,190.67 19,891.02
  Optimistic 9,547.39 9,914.85 10,259.20 10,607.48 10,966.99 11,326.42 11,682.63 12,049.31 12,428.47 12,819.16 13,221.47 13,635.91 14,062.98 14,503.44 14,957.68 15,426.16 15,909.31 16,407.59 16,921.47 17,451.45 17,998.03
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 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 0.03 0.04 0.04 0.04 0.04
Lost Productivity (US$ Billions) Baseline 0.15 0.16 0.18 0.19 0.20 0.21 0.22 0.24 0.25 0.27 0.28 0.30 0.32 0.34 0.36 0.38 0.40 0.43 0.45 0.48 0.50
  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 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.30 0.31
New York
PRC Baseline 21,734 21,632 21,525 21,538 21,521 21,512 21,474 21,483 21,518 21,723 21,928 22,124 22,326 22,520 22,728 22,955 23,184 23,446 23,690 23,989 24,309
  Optimistic 21,734 21,576 21,378 21,181 20,988 20,817 20,620 20,421 20,140 19,961 19,849 19,758 19,693 19,601 19,569 19,556 19,533 19,575 19,699 19,868 20,014
Expenditures per PRC ($) Baseline 12,246.84 12,735.36 13,199.64 13,671.42 14,159.36 14,650.25 15,140.42 15,646.14 16,169.90 16,710.70 17,268.82 17,844.98 18,439.94 19,054.74 19,690.03 20,346.51 21,024.87 21,725.86 22,450.21 23,198.71 23,972.17
  Optimistic 12,246.84 12,677.47 13,079.71 13,485.37 13,902.93 14,319.20 14,730.61 15,153.01 15,588.63 16,036.31 16,496.09 16,968.49 17,454.02 17,953.44 18,467.15 18,995.56 19,539.08 20,098.16 20,673.24 21,264.77 21,873.23
Total Expenditures (US$ Billions) Baseline 0.27 0.28 0.28 0.29 0.30 0.32 0.33 0.34 0.35 0.36 0.38 0.39 0.41 0.43 0.45 0.47 0.49 0.51 0.53 0.56 0.58
  Optimistic 0.27 0.27 0.28 0.29 0.29 0.30 0.30 0.31 0.31 0.32 0.33 0.34 0.34 0.35 0.36 0.37 0.38 0.39 0.41 0.42 0.44
Lost Productivity (US$ Billions) Baseline 1.36 1.44 1.52 1.61 1.68 1.77 1.85 1.94 2.03 2.14 2.25 2.36 2.48 2.59 2.72 2.85 2.98 3.13 3.27 3.43 3.60
  Optimistic 1.36 1.41 1.46 1.51 1.53 1.57 1.60 1.64 1.67 1.71 1.75 1.77 1.81 1.84 1.89 1.93 1.97 2.02 2.08 2.14 2.20
North Carolina
PRC Baseline 9,657 9,717 9,766 9,878 9,980 10,089 10,195 10,323 10,465 10,699 10,939 11,173 11,408 11,649 11,909 12,183 12,463 12,755 13,048 13,378 13,722
  Optimistic 9,657 9,693 9,699 9,714 9,732 9,763 9,789 9,813 9,795 9,831 9,901 9,979 10,062 10,139 10,254 10,379 10,501 10,649 10,850 11,080 11,297
Expenditures per PRC ($) Baseline 11,593.11 12,222.52 12,828.98 13,453.06 14,106.56 14,772.19 15,444.90 16,147.04 16,882.73 17,651.24 18,453.62 19,291.60 20,167.01 21,082.16 22,038.82 23,038.90 24,084.36 25,177.27 26,319.76 27,514.10 28,762.64
  Optimistic 11,593.11 12,147.93 12,672.53 13,207.47 13,764.07 14,324.98 14,885.16 15,466.08 16,071.24 16,699.41 17,351.08 18,027.36 18,729.43 19,458.83 20,216.64 21,003.96 21,821.94 22,671.78 23,554.72 24,472.04 25,425.09
Total Expenditures (US$ Billions) Baseline 0.11 0.12 0.13 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.20 0.22 0.23 0.25 0.26 0.28 0.30 0.32 0.34 0.37 0.39
  Optimistic 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21 0.22 0.23 0.24 0.26 0.27 0.29
Lost Productivity (US$ Billions) Baseline 0.68 0.73 0.78 0.83 0.88 0.94 1.00 1.06 1.13 1.20 1.28 1.36 1.45 1.54 1.63 1.74 1.84 1.95 2.07 2.20 2.34
  Optimistic 0.68 0.71 0.74 0.78 0.80 0.84 0.86 0.90 0.93 0.96 1.00 1.02 1.06 1.10 1.14 1.18 1.22 1.27 1.32 1.37 1.43
North Dakota
PRC Baseline 601 598 593 591 589 587 585 584 584 589 594 599 605 612 620 628 637 646 654 663 673
  Optimistic 601 597 589 582 574 568 562 556 547 541 538 535 534 532 534 535 537 539 544 549 554
Expenditures per PRC ($) Baseline 15,292.00 15,888.92 16,455.75 17,031.29 17,626.11 18,224.09 18,820.76 19,435.93 20,072.60 20,729.54 21,407.04 22,105.95 22,827.17 23,571.92 24,340.97 25,135.12 25,955.17 26,801.97 27,676.40 28,579.37 29,511.79
  Optimistic 15,292.00 15,818.18 16,309.32 16,804.29 17,313.46 17,820.73 18,321.77 18,835.87 19,365.76 19,909.99 20,468.60 21,042.19 21,631.37 22,237.05 22,859.68 23,499.75 24,157.74 24,834.16 25,529.51 26,244.34 26,979.18
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02
  Optimistic 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Lost Productivity (US$ Billions) Baseline 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.10 0.11
  Optimistic 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07
Ohio
PRC Baseline 10,866 10,806 10,731 10,727 10,712 10,695 10,660 10,643 10,644 10,754 10,865 10,969 11,071 11,177 11,297 11,424 11,554 11,694 11,828 11,990 12,159
  Optimistic 10,866 10,779 10,658 10,549 10,446 10,350 10,237 10,116 9,962 9,882 9,835 9,796 9,765 9,728 9,727 9,733 9,734 9,763 9,836 9,930 10,011
Expenditures per PRC ($) Baseline 12,592.23 13,089.71 13,562.33 14,042.41 14,538.78 15,037.98 15,536.30 16,050.25 16,582.39 17,131.66 17,698.35 18,283.16 18,886.88 19,510.54 20,154.78 20,820.30 21,507.80 22,217.99 22,951.64 23,709.51 24,492.41
  Optimistic 12,592.23 13,030.76 13,440.24 13,853.08 14,277.90 14,701.30 15,119.63 15,549.01 15,991.73 16,446.57 16,913.60 17,393.30 17,886.20 18,393.08 18,914.31 19,450.32 20,001.52 20,568.33 21,151.21 21,750.61 22,367.00
Total Expenditures (US$ Billions) Baseline 0.14 0.14 0.15 0.15 0.16 0.16 0.17 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 0.30
  Optimistic 0.14 0.14 0.14 0.15 0.15 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.21 0.22 0.22
Lost Productivity (US$ Billions) Baseline 0.68 0.72 0.76 0.81 0.84 0.88 0.92 0.96 1.01 1.06 1.12 1.18 1.23 1.29 1.36 1.42 1.49 1.57 1.64 1.72 1.81
  Optimistic 0.68 0.71 0.73 0.75 0.77 0.78 0.80 0.82 0.83 0.85 0.87 0.88 0.90 0.92 0.94 0.97 0.99 1.01 1.04 1.07 1.11
Oklahoma
PRC Baseline 4,460 4,434 4,415 4,424 4,426 4,428 4,433 4,445 4,460 4,513 4,566 4,618 4,670 4,725 4,787 4,855 4,926 5,000 5,073 5,158 5,246
  Optimistic 4,460 4,423 4,385 4,351 4,316 4,285 4,257 4,225 4,174 4,147 4,133 4,124 4,119 4,112 4,122 4,136 4,150 4,175 4,218 4,272 4,319
Expenditures per PRC ($) Baseline 10,695.91 11,168.39 11,619.26 12,079.15 12,556.56 13,038.63 13,521.72 14,021.87 14,541.67 15,080.24 15,637.99 16,215.77 16,814.47 17,435.27 18,078.99 18,746.49 19,438.62 20,156.31 20,900.50 21,672.16 22,472.32
  Optimistic 10,695.91 11,112.40 11,502.84 11,897.91 12,305.87 12,713.89 13,118.41 13,534.96 13,965.86 14,410.00 14,867.53 15,339.01 15,825.04 16,326.48 16,843.80 17,377.51 17,928.14 18,496.21 19,082.28 19,686.93 20,310.73
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12
  Optimistic 0.05 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.09
Lost Productivity (US$ Billions) Baseline 0.30 0.32 0.34 0.36 0.38 0.40 0.42 0.44 0.46 0.49 0.52 0.54 0.57 0.60 0.63 0.67 0.70 0.74 0.78 0.82 0.86
  Optimistic 0.30 0.32 0.33 0.34 0.35 0.36 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.45 0.46 0.48 0.49 0.51 0.53
Oregon
PRC Baseline 4,350 4,285 4,284 4,314 4,342 4,374 4,409 4,453 4,507 4,604 4,705 4,806 4,911 5,019 5,135 5,258 5,379 5,500 5,617 5,747 5,878
  Optimistic 4,350 4,274 4,255 4,243 4,234 4,233 4,233 4,233 4,218 4,231 4,258 4,292 4,332 4,368 4,421 4,479 4,532 4,592 4,671 4,760 4,840
Expenditures per PRC ($) Baseline 10,916.00 11,444.99 11,951.88 12,470.85 13,011.58 13,559.60 14,110.76 14,683.36 15,280.50 15,901.37 16,546.57 17,217.25 17,914.63 18,640.25 19,395.26 20,180.85 20,998.27 21,848.79 22,733.76 23,654.57 24,612.69
  Optimistic 10,916.00 11,382.30 11,821.05 12,266.45 12,727.87 13,190.85 13,651.27 14,126.82 14,620.21 15,130.29 15,657.31 16,202.03 16,765.24 17,348.03 17,951.07 18,575.08 19,220.78 19,888.92 20,580.29 21,295.69 22,035.96
Total Expenditures (US$ Billions) Baseline 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.10 0.11 0.11 0.12 0.13 0.14 0.14
  Optimistic 0.05 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09 0.10 0.10 0.11
Lost Productivity (US$ Billions) Baseline 0.29 0.30 0.32 0.35 0.36 0.39 0.41 0.43 0.46 0.49 0.52 0.55 0.59 0.63 0.67 0.71 0.75 0.79 0.84 0.89 0.94
  Optimistic 0.29 0.30 0.31 0.32 0.33 0.34 0.35 0.37 0.38 0.39 0.41 0.42 0.43 0.45 0.46 0.48 0.50 0.51 0.53 0.56 0.58
Pennsylvania
PRC Baseline 14,555 14,476 14,357 14,334 14,296 14,269 14,225 14,201 14,201 14,336 14,475 14,601 14,729 14,868 15,033 15,214 15,396 15,589 15,778 16,005 16,241
  Optimistic 14,555 14,439 14,259 14,097 13,942 13,808 13,659 13,499 13,291 13,174 13,102 13,040 12,991 12,941 12,944 12,961 12,972 13,015 13,120 13,255 13,372
Expenditures per PRC ($) Baseline 11,477.03 11,887.31 12,275.69 12,668.89 13,074.10 13,480.31 13,884.51 14,300.13 14,729.13 15,170.61 15,624.69 16,091.87 16,572.68 17,067.86 17,577.83 18,103.04 18,643.94 19,201.01 19,774.72 20,365.57 20,974.08
  Optimistic 11,477.03 11,838.69 12,175.32 12,513.73 12,860.97 13,206.07 13,546.11 13,894.21 14,252.18 14,618.98 14,994.61 15,379.43 15,773.81 16,178.29 16,593.15 17,018.64 17,455.05 17,902.64 18,361.72 18,832.56 19,315.48
Total Expenditures (US$ Billions) Baseline 0.17 0.17 0.18 0.18 0.19 0.19 0.20 0.20 0.21 0.22 0.23 0.23 0.24 0.25 0.26 0.28 0.29 0.30 0.31 0.33 0.34
  Optimistic 0.17 0.17 0.17 0.18 0.18 0.18 0.19 0.19 0.19 0.19 0.20 0.20 0.20 0.21 0.21 0.22 0.23 0.23 0.24 0.25 0.26
Lost Productivity (US$ Billions) Baseline 0.88 0.93 0.99 1.04 1.09 1.14 1.19 1.25 1.31 1.37 1.44 1.52 1.59 1.67 1.75 1.84 1.93 2.02 2.12 2.22 2.34
  Optimistic 0.88 0.91 0.94 0.98 0.99 1.01 1.03 1.06 1.07 1.10 1.12 1.14 1.16 1.19 1.21 1.24 1.27 1.31 1.34 1.39 1.43
Rhode Island
PRC Baseline 1,286 1,282 1,275 1,275 1,274 1,275 1,274 1,277 1,281 1,296 1,311 1,325 1,339 1,354 1,371 1,389 1,408 1,429 1,448 1,471 1,495
  Optimistic 1,286 1,279 1,266 1,254 1,243 1,234 1,224 1,213 1,199 1,191 1,186 1,183 1,181 1,178 1,180 1,183 1,186 1,193 1,204 1,218 1,231
Expenditures per PRC ($) Baseline 11,733.30 12,243.26 12,729.57 13,225.29 13,739.57 14,258.56 14,778.35 15,316.18 15,874.81 16,453.29 17,052.02 17,671.89 18,313.85 18,979.12 19,668.56 20,383.04 21,123.48 21,890.82 22,686.03 23,510.12 24,364.16
  Optimistic 11,733.30 12,182.82 12,603.99 13,029.90 13,469.48 13,908.89 14,344.30 14,792.45 15,255.79 15,733.14 16,224.63 16,730.86 17,252.46 17,790.32 18,344.95 18,916.87 19,506.61 20,114.75 20,741.84 21,388.48 22,055.29
Total Expenditures (US$ Billions) Baseline 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04
  Optimistic 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 0.02 0.02 0.02 0.02 0.03 0.03
Lost Productivity (US$ Billions) Baseline 0.08 0.09 0.09 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17 0.18 0.19 0.19 0.20 0.21 0.23
  Optimistic 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 0.12 0.12 0.12 0.13 0.13 0.13 0.14
South Carolina
PRC Baseline 5,368 5,402 5,428 5,490 5,544 5,599 5,653 5,721 5,795 5,916 6,041 6,161 6,282 6,404 6,533 6,668 6,803 6,943 7,079 7,232 7,387
  Optimistic 5,368 5,389 5,391 5,399 5,406 5,418 5,429 5,438 5,423 5,437 5,468 5,503 5,541 5,574 5,625 5,681 5,732 5,797 5,886 5,989 6,082
Expenditures per PRC ($) Baseline 11,687.80 12,283.86 12,856.39 13,443.86 14,057.30 14,680.36 15,308.32 15,962.03 16,645.17 17,356.90 18,098.03 18,870.01 19,674.34 20,512.96 21,387.33 22,298.97 23,249.46 24,240.47 25,273.73 26,351.02 27,474.24
  Optimistic 11,687.80 12,213.22 12,708.65 13,212.56 13,735.60 14,261.39 14,785.24 15,327.26 15,890.61 16,474.04 17,077.91 17,703.16 18,350.77 19,022.07 19,717.93 20,439.24 21,186.94 21,961.99 22,765.40 23,598.19 24,461.45
Total Expenditures (US$ Billions) Baseline 0.06 0.07 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 0.19 0.20
  Optimistic 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 0.13 0.14 0.15
Lost Productivity (US$ Billions) Baseline 0.38 0.41 0.44 0.47 0.50 0.53 0.56 0.60 0.63 0.68 0.72 0.76 0.81 0.86 0.91 0.97 1.02 1.08 1.14 1.21 1.28
  Optimistic 0.38 0.40 0.42 0.44 0.45 0.47 0.49 0.51 0.52 0.54 0.56 0.57 0.59 0.61 0.63 0.66 0.68 0.70 0.73 0.75 0.78
South Dakota
PRC Baseline 916 913 907 908 907 906 905 906 908 916 927 937 949 961 975 990 1,005 1,020 1,035 1,052 1,069
  Optimistic 916 910 901 893 884 877 869 861 850 842 839 837 837 836 840 843 847 852 861 871 880
Expenditures per PRC ($) Baseline 14,196.76 14,908.51 15,591.61 16,292.01 17,022.83 17,764.56 18,511.59 19,288.72 20,100.26 20,945.18 21,824.39 22,739.56 23,692.43 24,685.23 25,719.63 26,797.38 27,920.29 29,090.25 30,309.24 31,579.31 32,902.60
  Optimistic 14,196.76 14,824.17 15,415.33 16,016.22 16,639.51 17,265.68 17,889.16 18,533.87 19,203.54 19,896.67 20,613.66 21,355.59 22,123.59 22,919.21 23,743.44 24,597.31 25,481.89 26,398.28 27,347.63 28,331.12 29,349.97
Total Expenditures (US$ Billions) Baseline 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.04
  Optimistic 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03
Lost Productivity (US$ Billions) Baseline 0.06 0.06 0.07 0.07 0.07 0.08 0.08 0.09 0.09 0.09 0.10 0.11 0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.17
  Optimistic 0.06 0.06 0.06 0.07 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 0.09 0.10 0.10 0.10
Tennessee
PRC Baseline 7,787 7,828 7,840 7,903 7,956 8,011 8,064 8,134 8,211 8,362 8,517 8,668 8,816 8,965 9,125 9,294 9,470 9,651 9,829 10,030 10,236
  Optimistic 7,787 7,808 7,787 7,772 7,759 7,752 7,744 7,732 7,685 7,684 7,709 7,741 7,776 7,802 7,857 7,918 7,979 8,058 8,174 8,307 8,428
Expenditures per PRC ($) Baseline 12,420.23 12,970.30 13,495.29 14,030.83 14,586.82 15,148.29 15,711.02 16,293.66 16,899.24 17,526.77 18,176.70 18,850.02 19,547.79 20,271.40 21,021.79 21,799.95 22,606.92 23,443.77 24,311.59 25,211.53 26,144.79
  Optimistic 12,420.23 12,905.12 13,359.74 13,819.77 14,294.87 14,770.08 15,241.24 15,726.47 16,228.43 16,745.88 17,278.96 17,828.34 18,394.72 18,979.10 19,582.04 20,204.14 20,846.00 21,508.25 22,191.54 22,896.54 23,623.93
Total Expenditures (US$ Billions) Baseline 0.10 0.10 0.11 0.11 0.12 0.12 0.13 0.13 0.14 0.15 0.15 0.16 0.17 0.18 0.19 0.20 0.21 0.23 0.24 0.25 0.27
  Optimistic 0.10 0.10 0.10 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.17 0.17 0.18 0.19 0.20
Lost Productivity (US$ Billions) Baseline 0.51 0.55 0.59 0.63 0.66 0.70 0.74 0.78 0.83 0.88 0.93 0.99 1.05 1.11 1.17 1.24 1.31 1.38 1.46 1.54 1.62
  Optimistic 0.51 0.54 0.56 0.59 0.60 0.62 0.64 0.66 0.68 0.70 0.73 0.74