Pulmonary Conditions

Lost Productivity (Indirect Impacts)

			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	49,206,333	49,601,748	50,047,402	50,707,738	51,329,722	51,991,947	52,675,480	53,339,213	53,952,045	54,813,140	55,666,992	56,528,627	57,435,459	58,450,647	59,363,863	60,248,686	61,118,586	61,994,936	62,863,676	63,704,148	64,595,033
		Optimistic	49,206,333	49,601,749	50,047,402	50,566,365	51,039,088	51,543,441	51,974,307	52,251,480	52,313,111	52,402,134	52,618,451	52,891,129	53,148,518	53,368,950	53,610,516	53,790,005	53,952,060	54,184,780	54,670,948	55,109,488	55,517,084
Expenditures per PRC ($)		Baseline	919.21	953.24	986.26	1,023.63	1,058.01	1,095.79	1,134.79	1,174.35	1,215.10	1,256.62	1,299.29	1,343.45	1,389.01	1,436.11	1,484.81	1,535.16	1,587.22	1,641.05	1,696.70	1,754.24	1,813.73
		Optimistic	919.21	948.64	976.76	1,008.89	1,037.73	1,069.60	1,102.31	1,135.23	1,168.95	1,203.04	1,237.88	1,273.76	1,310.59	1,348.48	1,387.47	1,427.58	1,468.86	1,511.32	1,555.02	1,599.98	1,646.24
Total Expenditures (US$ Billions)		Baseline	45.23	47.34	49.42	51.99	54.41	57.10	59.92	62.81	65.75	69.10	72.59	76.24	80.12	84.34	88.60	93.02	97.62	102.43	107.46	112.66	118.19
		Optimistic	45.23	47.11	48.94	51.09	53.06	55.24	57.41	59.45	61.30	63.20	65.32	67.57	69.88	72.22	74.67	77.11	79.60	82.29	85.47	88.68	91.97
Lost Productivity (US$ Billions)		Baseline	93.68	99.78	106.01	112.91	118.73	125.69	132.74	139.96	147.32	155.43	163.81	172.47	181.61	191.43	201.23	211.13	221.22	231.70	242.54	253.64	265.40
		Optimistic	93.67	99.49	105.37	111.55	116.59	122.74	128.65	134.44	139.77	145.17	151.02	156.90	163.08	169.31	175.72	181.96	188.18	194.82	202.57	210.36	218.33
Alabama
PRC		Baseline	854,015	857,852	861,646	879,546	891,570	902,227	912,167	921,117	928,741	940,303	951,456	962,513	974,149	987,469	998,938	1,009,824	1,020,383	1,031,001	1,041,432	1,051,335	1,062,037
		Optimistic	854,016	857,853	861,647	877,094	886,522	894,445	900,026	902,334	900,529	898,943	899,351	900,578	901,440	901,619	902,125	901,571	900,737	901,115	905,708	909,495	912,783
Expenditures per PRC ($)		Baseline	866.46	897.77	928.13	962.46	994.01	1,028.65	1,064.38	1,100.60	1,137.87	1,175.82	1,214.80	1,255.09	1,296.63	1,339.55	1,383.89	1,429.70	1,477.02	1,525.91	1,576.41	1,628.59	1,682.50
		Optimistic	866.46	893.55	919.40	948.92	975.39	1,004.63	1,034.62	1,064.77	1,095.64	1,126.83	1,158.68	1,191.46	1,225.08	1,259.65	1,295.20	1,331.75	1,369.33	1,407.97	1,447.71	1,488.56	1,530.56
Total Expenditures (US$ Billions)		Baseline	0.74	0.77	0.80	0.85	0.89	0.93	0.97	1.01	1.06	1.11	1.16	1.21	1.26	1.32	1.38	1.44	1.51	1.57	1.64	1.71	1.79
		Optimistic	0.74	0.77	0.79	0.83	0.86	0.90	0.93	0.96	0.99	1.01	1.04	1.07	1.10	1.14	1.17	1.20	1.23	1.27	1.31	1.35	1.40
Lost Productivity (US$ Billions)		Baseline	1.63	1.73	1.83	1.96	2.06	2.18	2.30	2.42	2.54	2.67	2.80	2.94	3.08	3.23	3.39	3.54	3.69	3.85	4.02	4.19	4.36
		Optimistic	1.63	1.72	1.81	1.93	2.03	2.13	2.23	2.32	2.41	2.49	2.58	2.67	2.77	2.86	2.96	3.05	3.14	3.24	3.36	3.47	3.59
Alaska
PRC		Baseline	105,037	106,252	107,197	108,835	110,443	112,140	113,910	115,663	117,313	119,532	121,767	124,033	126,417	129,072	131,520	133,936	136,343	138,788	141,249	143,687	146,270
		Optimistic	105,038	106,252	107,197	108,532	109,818	111,173	112,394	113,304	113,749	114,275	115,099	116,052	116,982	117,851	118,774	119,578	120,357	121,304	122,841	124,302	125,715
Expenditures per PRC ($)		Baseline	1,179.73	1,236.85	1,292.88	1,356.96	1,416.55	1,482.71	1,551.71	1,622.46	1,696.08	1,771.88	1,850.57	1,932.82	2,018.54	2,108.06	2,201.55	2,299.19	2,401.16	2,507.65	2,618.86	2,735.01	2,856.30
		Optimistic	1,179.73	1,229.13	1,276.78	1,331.71	1,381.49	1,436.97	1,494.45	1,552.81	1,613.13	1,674.67	1,738.09	1,803.97	1,872.18	1,942.97	2,016.44	2,092.68	2,171.80	2,253.92	2,339.14	2,427.59	2,519.38
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.26	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.42
		Optimistic	0.12	0.13	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	0.29	0.30	0.32
Lost Productivity (US$ Billions)		Baseline	0.20	0.21	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.45	0.47	0.49	0.52	0.54	0.57	0.60
		Optimistic	0.20	0.21	0.23	0.24	0.25	0.26	0.28	0.29	0.30	0.32	0.33	0.34	0.36	0.37	0.39	0.40	0.42	0.44	0.46	0.47	0.49
Arizona
PRC		Baseline	823,999	844,400	864,148	881,675	901,438	923,507	947,105	971,274	995,344	1,024,810	1,055,016	1,086,214	1,119,150	1,155,102	1,189,938	1,225,075	1,260,783	1,297,494	1,334,931	1,372,617	1,412,283
		Optimistic	823,999	844,401	864,149	879,218	896,335	915,541	934,498	951,467	965,109	979,733	997,240	1,016,319	1,035,618	1,054,678	1,074,614	1,093,747	1,112,949	1,134,036	1,160,956	1,187,431	1,213,806
Expenditures per PRC ($)		Baseline	760.60	793.50	825.63	862.19	896.03	933.42	972.24	1,011.85	1,052.88	1,094.92	1,138.38	1,183.59	1,230.49	1,279.26	1,329.96	1,382.66	1,437.46	1,494.43	1,553.65	1,615.22	1,679.24
		Optimistic	760.60	789.06	816.39	847.78	876.09	907.54	939.98	972.78	1,006.54	1,040.85	1,076.08	1,112.53	1,150.12	1,188.98	1,229.15	1,270.68	1,313.61	1,357.99	1,403.88	1,451.31	1,500.35
Total Expenditures (US$ Billions)		Baseline	0.63	0.67	0.71	0.76	0.81	0.86	0.92	0.98	1.05	1.12	1.20	1.29	1.38	1.48	1.58	1.69	1.81	1.94	2.07	2.22	2.37
		Optimistic	0.63	0.67	0.71	0.75	0.79	0.83	0.88	0.93	0.97	1.02	1.07	1.13	1.19	1.25	1.32	1.39	1.46	1.54	1.63	1.72	1.82
Lost Productivity (US$ Billions)		Baseline	1.57	1.70	1.83	1.96	2.09	2.23	2.39	2.55	2.72	2.91	3.10	3.31	3.54	3.78	4.03	4.29	4.56	4.85	5.15	5.47	5.80
		Optimistic	1.57	1.69	1.82	1.94	2.05	2.18	2.31	2.45	2.58	2.71	2.86	3.01	3.18	3.35	3.52	3.70	3.88	4.08	4.30	4.53	4.77
Arkansas
PRC		Baseline	503,370	509,676	514,168	521,627	528,430	535,373	542,322	548,901	554,839	563,228	571,471	579,718	588,381	598,093	606,722	615,029	623,154	631,324	639,393	647,130	655,344
		Optimistic	503,370	509,676	514,169	520,173	525,438	530,755	535,103	537,708	537,985	538,455	540,176	542,415	544,465	546,095	547,921	549,099	550,086	551,790	556,064	559,823	563,245
Expenditures per PRC ($)		Baseline	795.83	827.75	858.82	894.08	926.61	962.47	999.58	1,037.33	1,076.33	1,116.18	1,157.25	1,199.87	1,243.95	1,289.66	1,337.05	1,386.17	1,437.11	1,489.91	1,544.66	1,601.41	1,660.25
		Optimistic	795.83	823.44	849.89	880.18	907.43	937.63	968.70	1,000.04	1,032.23	1,064.85	1,098.26	1,132.75	1,168.24	1,204.83	1,242.58	1,281.50	1,321.64	1,363.05	1,405.75	1,449.78	1,495.20
Total Expenditures (US$ Billions)		Baseline	0.40	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	0.90	0.94	0.99	1.04	1.09
		Optimistic	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54	0.56	0.57	0.59	0.61	0.64	0.66	0.68	0.70	0.73	0.75	0.78	0.81	0.84
Lost Productivity (US$ Billions)		Baseline	0.96	1.03	1.09	1.16	1.22	1.29	1.37	1.44	1.52	1.60	1.68	1.77	1.86	1.96	2.06	2.16	2.26	2.36	2.47	2.58	2.69
		Optimistic	0.96	1.02	1.08	1.15	1.20	1.26	1.32	1.38	1.44	1.49	1.55	1.61	1.67	1.73	1.80	1.86	1.92	1.98	2.06	2.14	2.22
California
PRC		Baseline	5,301,069	5,329,516	5,386,663	5,425,649	5,476,470	5,538,966	5,608,118	5,678,075	5,744,772	5,839,817	5,935,707	6,033,782	6,137,789	6,254,310	6,360,672	6,464,555	6,567,306	6,671,018	6,774,375	6,875,214	6,981,961
		Optimistic	5,301,069	5,329,516	5,386,663	5,410,523	5,445,462	5,491,185	5,533,468	5,562,284	5,570,260	5,582,948	5,610,645	5,645,521	5,679,669	5,710,561	5,744,217	5,771,553	5,797,249	5,830,600	5,891,503	5,947,643	6,000,742
Expenditures per PRC ($)		Baseline	826.30	851.92	876.64	904.47	929.91	957.73	986.28	1,015.08	1,044.58	1,074.48	1,105.05	1,136.50	1,168.79	1,201.99	1,236.13	1,271.24	1,307.36	1,344.49	1,382.69	1,421.96	1,462.35
		Optimistic	826.30	848.46	869.53	893.49	914.88	938.41	962.46	986.53	1,011.07	1,035.78	1,060.90	1,086.66	1,112.98	1,139.93	1,167.54	1,195.81	1,224.77	1,254.44	1,284.82	1,315.93	1,347.80
Total Expenditures (US$ Billions)		Baseline	4.37	4.54	4.72	4.91	5.09	5.30	5.53	5.76	6.00	6.27	6.56	6.86	7.17	7.52	7.86	8.22	8.59	8.97	9.37	9.78	10.21
		Optimistic	4.37	4.52	4.68	4.83	4.98	5.15	5.33	5.49	5.63	5.78	5.95	6.13	6.32	6.51	6.71	6.90	7.10	7.31	7.57	7.83	8.09
Lost Productivity (US$ Billions)		Baseline	10.09	10.72	11.41	12.08	12.67	13.39	14.13	14.90	15.69	16.56	17.47	18.41	19.41	20.48	21.56	22.65	23.77	24.93	26.14	27.37	28.69
		Optimistic	10.09	10.69	11.34	11.94	12.44	13.08	13.70	14.31	14.88	15.47	16.10	16.75	17.43	18.12	18.83	19.52	20.22	20.96	21.83	22.70	23.60
Colorado
PRC		Baseline	671,881	676,415	682,437	687,160	693,226	700,670	708,864	717,107	724,881	736,155	747,476	759,044	771,352	785,251	797,900	810,299	822,617	835,144	847,675	859,934	872,974
		Optimistic	671,881	676,416	682,437	685,244	689,301	694,626	699,429	702,484	702,861	703,775	706,542	710,201	713,780	716,982	720,570	723,435	726,161	729,933	737,202	743,916	750,290
Expenditures per PRC ($)		Baseline	842.23	879.79	916.51	958.34	997.11	1,040.00	1,084.58	1,130.13	1,177.37	1,225.83	1,275.98	1,328.21	1,382.47	1,438.94	1,497.72	1,558.91	1,622.59	1,688.87	1,757.86	1,829.67	1,904.41
		Optimistic	842.23	874.72	905.95	941.85	974.28	1,010.32	1,047.55	1,085.23	1,124.05	1,163.55	1,204.14	1,246.18	1,289.58	1,334.49	1,380.97	1,429.07	1,478.84	1,530.34	1,583.64	1,638.79	1,695.86
Total Expenditures (US$ Billions)		Baseline	0.56	0.60	0.63	0.66	0.69	0.73	0.77	0.81	0.85	0.90	0.95	1.01	1.07	1.13	1.20	1.26	1.33	1.41	1.49	1.57	1.66
		Optimistic	0.56	0.59	0.62	0.65	0.67	0.70	0.73	0.76	0.79	0.82	0.85	0.89	0.92	0.96	1.00	1.03	1.07	1.12	1.17	1.22	1.27
Lost Productivity (US$ Billions)		Baseline	1.28	1.36	1.45	1.53	1.60	1.69	1.79	1.88	1.98	2.09	2.20	2.32	2.44	2.57	2.70	2.84	2.98	3.12	3.27	3.42	3.59
		Optimistic	1.28	1.36	1.44	1.51	1.57	1.65	1.73	1.81	1.88	1.95	2.03	2.11	2.19	2.27	2.36	2.45	2.53	2.62	2.73	2.84	2.95
Connecticut
PRC		Baseline	610,997	611,680	614,815	618,107	622,081	626,913	632,108	637,063	641,382	648,589	655,617	662,613	670,026	678,550	685,718	692,402	698,717	704,894	710,751	716,049	721,662
		Optimistic	610,998	611,681	614,815	616,384	618,559	621,506	623,694	624,072	621,899	620,061	619,713	619,976	620,016	619,557	619,261	618,177	616,789	616,091	618,122	619,444	620,243
Expenditures per PRC ($)		Baseline	830.47	856.27	881.16	909.18	934.80	962.81	991.57	1,020.57	1,050.29	1,080.41	1,111.20	1,142.88	1,175.41	1,208.86	1,243.26	1,278.64	1,315.02	1,352.45	1,390.93	1,430.52	1,471.22
		Optimistic	830.47	852.78	874.00	898.12	919.66	943.36	967.58	991.82	1,016.54	1,041.42	1,066.73	1,092.68	1,119.19	1,146.34	1,174.15	1,202.64	1,231.82	1,261.70	1,292.31	1,323.67	1,355.78
Total Expenditures (US$ Billions)		Baseline	0.51	0.52	0.54	0.56	0.58	0.60	0.63	0.65	0.67	0.70	0.73	0.76	0.79	0.82	0.85	0.89	0.92	0.95	0.99	1.02	1.06
		Optimistic	0.51	0.52	0.54	0.55	0.57	0.59	0.60	0.62	0.63	0.65	0.66	0.68	0.69	0.71	0.73	0.74	0.76	0.78	0.80	0.82	0.84
Lost Productivity (US$ Billions)		Baseline	1.16	1.23	1.30	1.38	1.44	1.52	1.59	1.67	1.75	1.84	1.93	2.02	2.12	2.22	2.32	2.43	2.53	2.63	2.74	2.85	2.97
		Optimistic	1.16	1.23	1.29	1.36	1.41	1.48	1.54	1.61	1.66	1.72	1.78	1.84	1.90	1.97	2.03	2.09	2.15	2.22	2.29	2.36	2.44
Delaware
PRC		Baseline	155,144	156,821	158,462	160,548	162,769	165,187	167,697	170,140	172,406	175,428	178,392	181,347	184,396	187,749	190,726	193,554	196,261	198,943	201,532	203,961	206,474
		Optimistic	155,144	156,821	158,463	160,101	161,848	163,763	165,466	166,670	167,170	167,712	168,623	169,678	170,634	171,426	172,242	172,805	173,249	173,881	175,268	176,444	177,458
Expenditures per PRC ($)		Baseline	1,017.01	1,063.51	1,109.00	1,160.89	1,209.03	1,262.35	1,317.82	1,374.55	1,433.45	1,493.94	1,556.58	1,621.91	1,689.82	1,760.59	1,834.31	1,911.13	1,991.16	2,074.54	2,161.42	2,251.93	2,346.23
		Optimistic	1,017.01	1,057.23	1,095.92	1,140.44	1,180.69	1,225.47	1,271.75	1,318.65	1,367.01	1,416.25	1,466.89	1,519.40	1,573.64	1,629.82	1,688.01	1,748.28	1,810.69	1,875.34	1,942.29	2,011.63	2,083.45
Total Expenditures (US$ Billions)		Baseline	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46	0.48
		Optimistic	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.33	0.34	0.35	0.37
Lost Productivity (US$ Billions)		Baseline	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.45	0.47	0.50	0.52	0.55	0.58	0.61	0.65	0.68	0.71	0.74	0.78	0.81	0.85
		Optimistic	0.30	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.46	0.48	0.50	0.52	0.54	0.56	0.58	0.60	0.63	0.65	0.67	0.70
Florida
PRC		Baseline	2,621,933	2,651,621	2,699,164	2,741,895	2,790,955	2,846,590	2,906,452	2,967,683	3,028,177	3,104,625	3,182,772	3,263,430	3,348,801	3,442,718	3,532,865	3,623,533	3,715,582	3,810,333	3,906,975	4,004,223	4,107,067
		Optimistic	2,621,934	2,651,622	2,699,165	2,734,251	2,775,152	2,822,034	2,867,764	2,907,164	2,936,189	2,968,066	3,008,472	3,053,436	3,098,850	3,143,409	3,190,472	3,235,090	3,279,908	3,330,306	3,397,797	3,463,993	3,529,875
Expenditures per PRC ($)		Baseline	880.20	914.42	947.68	985.39	1,020.14	1,058.39	1,097.94	1,138.13	1,179.60	1,221.93	1,265.50	1,310.66	1,357.33	1,405.66	1,455.71	1,507.55	1,561.23	1,616.83	1,674.40	1,734.02	1,795.77
		Optimistic	880.20	909.80	938.12	970.52	999.65	1,031.88	1,065.02	1,098.42	1,132.68	1,167.37	1,202.87	1,239.47	1,277.10	1,315.87	1,355.82	1,396.98	1,439.39	1,483.09	1,528.12	1,574.51	1,622.31
Total Expenditures (US$ Billions)		Baseline	2.30	2.42	2.56	2.70	2.85	3.01	3.19	3.38	3.57	3.79	4.03	4.28	4.55	4.84	5.14	5.46	5.80	6.16	6.54	6.94	7.38
		Optimistic	2.30	2.41	2.53	2.65	2.77	2.91	3.05	3.19	3.33	3.46	3.62	3.78	3.96	4.14	4.33	4.52	4.72	4.94	5.19	5.45	5.73
Lost Productivity (US$ Billions)		Baseline	4.99	5.33	5.72	6.11	6.46	6.88	7.32	7.79	8.27	8.80	9.37	9.96	10.59	11.28	11.98	12.70	13.45	14.24	15.07	15.94	16.87
		Optimistic	4.99	5.32	5.68	6.03	6.34	6.72	7.10	7.48	7.84	8.22	8.63	9.06	9.51	9.97	10.46	10.94	11.44	11.97	12.59	13.22	13.88
Georgia
PRC		Baseline	1,548,681	1,571,430	1,595,584	1,623,747	1,652,597	1,683,223	1,714,671	1,745,501	1,774,564	1,811,672	1,848,446	1,885,379	1,923,717	1,965,632	2,004,064	2,041,476	2,078,354	2,115,420	2,152,173	2,187,886	2,225,239
		Optimistic	1,548,681	1,571,430	1,595,584	1,619,220	1,643,240	1,668,704	1,691,847	1,709,906	1,720,657	1,731,984	1,747,219	1,764,059	1,780,133	1,794,741	1,809,837	1,822,629	1,834,655	1,848,918	1,871,690	1,892,707	1,912,513
Expenditures per PRC ($)		Baseline	778.03	807.42	835.96	868.28	898.03	930.75	964.54	998.85	1,034.22	1,070.27	1,107.36	1,145.76	1,185.40	1,226.42	1,268.85	1,312.76	1,358.18	1,405.17	1,453.79	1,504.10	1,556.14
		Optimistic	778.03	803.45	827.75	855.53	880.48	908.07	936.41	964.94	994.18	1,023.77	1,054.02	1,085.19	1,117.20	1,150.16	1,184.09	1,219.02	1,254.98	1,292.00	1,330.11	1,369.35	1,409.74
Total Expenditures (US$ Billions)		Baseline	1.20	1.27	1.33	1.41	1.48	1.57	1.65	1.74	1.84	1.94	2.05	2.16	2.28	2.41	2.54	2.68	2.82	2.97	3.13	3.29	3.46
		Optimistic	1.20	1.26	1.32	1.39	1.45	1.52	1.58	1.65	1.71	1.77	1.84	1.91	1.99	2.06	2.14	2.22	2.30	2.39	2.49	2.59	2.70
Lost Productivity (US$ Billions)		Baseline	2.95	3.16	3.38	3.62	3.82	4.07	4.32	4.58	4.85	5.14	5.44	5.75	6.08	6.44	6.79	7.15	7.52	7.91	8.30	8.71	9.14
		Optimistic	2.95	3.15	3.36	3.57	3.75	3.97	4.19	4.40	4.60	4.80	5.01	5.23	5.46	5.69	5.93	6.17	6.40	6.65	6.93	7.22	7.52
Hawaii
PRC		Baseline	124,411	125,639	126,990	128,531	130,157	131,901	133,649	135,311	136,807	138,870	140,842	142,747	144,667	146,740	148,485	150,140	151,748	153,353	154,933	156,452	158,096
		Optimistic	124,411	125,640	126,990	128,173	129,421	130,764	131,870	132,552	132,651	132,762	133,129	133,562	133,869	133,982	134,095	134,046	133,955	134,034	134,741	135,345	135,878
Expenditures per PRC ($)		Baseline	915.13	943.17	970.21	1,000.64	1,028.45	1,058.85	1,090.04	1,121.49	1,153.69	1,186.32	1,219.67	1,253.97	1,289.17	1,325.35	1,362.55	1,400.79	1,440.11	1,480.53	1,522.08	1,564.80	1,608.72
		Optimistic	915.13	939.38	962.43	988.63	1,012.02	1,037.74	1,064.01	1,090.31	1,117.11	1,144.08	1,171.50	1,199.60	1,228.31	1,257.70	1,287.80	1,318.61	1,350.16	1,382.47	1,415.55	1,449.43	1,484.11
Total Expenditures (US$ Billions)		Baseline	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	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25
		Optimistic	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.16	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20
Lost Productivity (US$ Billions)		Baseline	0.24	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.37	0.39	0.41	0.44	0.46	0.48	0.50	0.53	0.55	0.57	0.60	0.62	0.65
		Optimistic	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.34	0.35	0.37	0.38	0.40	0.41	0.43	0.44	0.45	0.47	0.48	0.50	0.52	0.53
Idaho
PRC		Baseline	192,369	195,079	197,881	201,077	204,520	208,290	212,243	216,182	219,957	224,757	229,556	234,404	239,452	244,974	250,088	255,089	260,038	265,033	270,014	274,877	279,978
		Optimistic	192,369	195,079	197,882	200,517	203,363	206,494	209,418	211,774	213,275	214,872	216,985	219,321	221,580	223,676	225,851	227,744	229,548	231,644	234,825	237,792	240,631
Expenditures per PRC ($)		Baseline	723.86	759.34	794.17	834.02	871.11	912.30	955.29	999.39	1,045.31	1,092.61	1,141.74	1,193.12	1,246.69	1,302.67	1,361.17	1,422.29	1,486.16	1,552.90	1,622.63	1,695.49	1,771.63
		Optimistic	723.86	754.55	784.17	818.32	849.29	883.83	919.62	955.99	993.58	1,031.96	1,071.53	1,112.66	1,155.26	1,199.48	1,245.40	1,293.08	1,342.59	1,393.99	1,447.35	1,502.76	1,560.30
Total Expenditures (US$ Billions)		Baseline	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	0.39	0.41	0.44	0.47	0.50
		Optimistic	0.14	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	0.28	0.29	0.31	0.32	0.34	0.36	0.38
Lost Productivity (US$ Billions)		Baseline	0.37	0.39	0.42	0.45	0.47	0.50	0.53	0.57	0.60	0.64	0.68	0.72	0.76	0.80	0.85	0.89	0.94	0.99	1.04	1.09	1.15
		Optimistic	0.37	0.39	0.42	0.44	0.46	0.49	0.52	0.54	0.57	0.60	0.62	0.65	0.68	0.71	0.74	0.77	0.80	0.83	0.87	0.91	0.95
Illinois
PRC		Baseline	2,116,424	2,119,764	2,128,311	2,134,820	2,144,730	2,158,223	2,173,466	2,188,271	2,201,159	2,224,166	2,246,702	2,269,343	2,293,498	2,321,641	2,345,341	2,367,572	2,388,849	2,410,001	2,430,461	2,449,453	2,469,985
		Optimistic	2,116,425	2,119,765	2,128,312	2,128,869	2,132,587	2,139,606	2,144,535	2,143,646	2,134,294	2,126,334	2,123,664	2,123,316	2,122,313	2,119,798	2,118,039	2,113,767	2,108,743	2,106,388	2,113,711	2,118,985	2,122,863
Expenditures per PRC ($)		Baseline	1,092.15	1,128.36	1,163.35	1,202.82	1,238.98	1,278.60	1,319.33	1,360.51	1,402.78	1,445.69	1,489.65	1,534.97	1,581.57	1,629.59	1,679.07	1,730.05	1,782.57	1,836.70	1,892.46	1,949.92	2,009.12
		Optimistic	1,092.15	1,123.47	1,153.28	1,187.25	1,217.63	1,251.11	1,285.37	1,319.73	1,354.82	1,390.20	1,426.25	1,463.26	1,501.13	1,539.99	1,579.85	1,620.75	1,662.70	1,705.74	1,749.89	1,795.19	1,841.66
Total Expenditures (US$ Billions)		Baseline	2.32	2.39	2.48	2.57	2.66	2.76	2.87	2.98	3.09	3.22	3.35	3.48	3.63	3.78	3.94	4.10	4.26	4.43	4.60	4.78	4.96
		Optimistic	2.32	2.38	2.45	2.53	2.60	2.68	2.76	2.83	2.89	2.96	3.03	3.11	3.19	3.26	3.35	3.43	3.51	3.59	3.70	3.80	3.91
Lost Productivity (US$ Billions)		Baseline	4.03	4.26	4.51	4.75	4.96	5.22	5.48	5.74	6.01	6.31	6.61	6.92	7.25	7.60	7.95	8.30	8.65	9.01	9.38	9.75	10.15
		Optimistic	4.03	4.25	4.48	4.70	4.87	5.09	5.31	5.52	5.70	5.89	6.10	6.30	6.51	6.72	6.94	7.15	7.36	7.57	7.83	8.09	8.35
Indiana
PRC		Baseline	1,134,744	1,140,524	1,147,203	1,161,720	1,174,503	1,187,427	1,200,260	1,212,202	1,222,619	1,238,331	1,253,577	1,268,721	1,284,620	1,302,714	1,318,300	1,333,044	1,347,252	1,361,403	1,375,165	1,388,069	1,401,837
		Optimistic	1,134,744	1,140,524	1,147,203	1,158,481	1,167,853	1,177,184	1,184,283	1,187,482	1,185,479	1,183,863	1,184,927	1,187,082	1,188,737	1,189,457	1,190,535	1,190,142	1,189,279	1,189,893	1,195,947	1,200,798	1,204,829
Expenditures per PRC ($)		Baseline	1,134.36	1,175.43	1,215.25	1,260.28	1,301.67	1,347.12	1,394.00	1,441.52	1,490.44	1,540.24	1,591.39	1,644.28	1,698.81	1,755.15	1,813.35	1,873.49	1,935.61	1,999.80	2,066.12	2,134.64	2,205.43
		Optimistic	1,134.36	1,169.88	1,203.79	1,242.51	1,277.24	1,315.60	1,354.95	1,394.52	1,435.02	1,475.95	1,517.75	1,560.77	1,604.90	1,650.27	1,696.93	1,744.91	1,794.24	1,844.97	1,897.13	1,950.77	2,005.93
Total Expenditures (US$ Billions)		Baseline	1.29	1.34	1.39	1.46	1.53	1.60	1.67	1.75	1.82	1.91	1.99	2.09	2.18	2.29	2.39	2.50	2.61	2.72	2.84	2.96	3.09
		Optimistic	1.29	1.33	1.38	1.44	1.49	1.55	1.60	1.66	1.70	1.75	1.80	1.85	1.91	1.96	2.02	2.08	2.13	2.20	2.27	2.34	2.42
Lost Productivity (US$ Billions)		Baseline	2.16	2.29	2.43	2.59	2.72	2.87	3.02	3.18	3.34	3.51	3.69	3.87	4.06	4.27	4.47	4.67	4.88	5.09	5.31	5.53	5.76
		Optimistic	2.16	2.29	2.42	2.56	2.67	2.80	2.93	3.06	3.17	3.28	3.40	3.52	3.65	3.77	3.90	4.03	4.15	4.28	4.43	4.58	4.74
Iowa
PRC		Baseline	412,309	416,149	417,756	423,370	427,785	431,987	435,995	439,551	442,445	447,152	451,580	455,859	460,306	465,413	469,510	473,184	476,554	479,794	482,776	485,346	488,108
		Optimistic	412,309	416,149	417,756	422,191	425,363	428,261	430,191	430,588	429,005	427,484	426,850	426,526	425,949	424,951	424,007	422,459	420,675	419,350	419,859	419,866	419,511
Expenditures per PRC ($)		Baseline	1,085.24	1,126.72	1,167.02	1,212.67	1,254.72	1,300.98	1,348.77	1,397.32	1,447.38	1,498.43	1,550.97	1,605.38	1,661.59	1,719.76	1,779.97	1,842.29	1,906.79	1,973.55	2,042.64	2,114.16	2,188.18
		Optimistic	1,085.24	1,121.12	1,155.43	1,194.67	1,229.92	1,268.92	1,308.98	1,349.34	1,390.71	1,432.59	1,475.42	1,519.57	1,564.93	1,611.64	1,659.75	1,709.29	1,760.31	1,812.85	1,866.96	1,922.69	1,980.08
Total Expenditures (US$ Billions)		Baseline	0.45	0.47	0.49	0.51	0.54	0.56	0.59	0.61	0.64	0.67	0.70	0.73	0.76	0.80	0.84	0.87	0.91	0.95	0.99	1.03	1.07
		Optimistic	0.45	0.47	0.48	0.50	0.52	0.54	0.56	0.58	0.60	0.61	0.63	0.65	0.67	0.68	0.70	0.72	0.74	0.76	0.78	0.81	0.83
Lost Productivity (US$ Billions)		Baseline	0.78	0.84	0.88	0.94	0.99	1.04	1.10	1.15	1.21	1.27	1.33	1.39	1.46	1.52	1.59	1.66	1.72	1.79	1.86	1.93	2.01
		Optimistic	0.78	0.83	0.88	0.93	0.97	1.02	1.06	1.11	1.15	1.18	1.23	1.27	1.31	1.35	1.39	1.43	1.47	1.51	1.56	1.60	1.65
Kansas
PRC		Baseline	461,941	465,081	467,165	470,208	473,602	477,572	481,773	485,785	489,297	495,000	500,563	506,119	511,989	518,725	524,465	529,846	535,003	540,127	545,081	549,674	554,596
		Optimistic	461,941	465,081	467,166	468,897	470,921	473,453	475,361	475,879	474,433	473,228	473,151	473,552	473,775	473,627	473,636	473,047	472,271	472,082	474,044	475,515	476,655
Expenditures per PRC ($)		Baseline	1,052.38	1,092.36	1,131.18	1,175.16	1,215.66	1,260.20	1,306.21	1,352.94	1,401.11	1,450.23	1,500.76	1,553.09	1,607.13	1,663.05	1,720.91	1,780.79	1,842.76	1,906.88	1,973.23	2,041.88	2,112.93
		Optimistic	1,052.38	1,086.96	1,120.02	1,157.82	1,191.77	1,229.33	1,267.91	1,306.75	1,346.57	1,386.88	1,428.09	1,470.56	1,514.18	1,559.10	1,605.35	1,652.97	1,702.00	1,752.49	1,804.48	1,858.01	1,913.13
Total Expenditures (US$ Billions)		Baseline	0.49	0.51	0.53	0.55	0.58	0.60	0.63	0.66	0.69	0.72	0.75	0.79	0.82	0.86	0.90	0.94	0.99	1.03	1.08	1.12	1.17
		Optimistic	0.49	0.51	0.52	0.54	0.56	0.58	0.60	0.62	0.64	0.66	0.68	0.70	0.72	0.74	0.76	0.78	0.80	0.83	0.86	0.88	0.91
Lost Productivity (US$ Billions)		Baseline	0.88	0.94	0.99	1.05	1.10	1.15	1.21	1.27	1.34	1.40	1.47	1.54	1.62	1.70	1.78	1.86	1.94	2.02	2.10	2.19	2.28
		Optimistic	0.88	0.93	0.98	1.03	1.08	1.13	1.18	1.22	1.27	1.31	1.36	1.40	1.45	1.50	1.55	1.60	1.65	1.70	1.76	1.82	1.87
Kentucky
PRC		Baseline	1,020,460	1,028,153	1,034,588	1,061,050	1,078,497	1,093,688	1,107,697	1,120,268	1,131,076	1,146,554	1,161,423	1,176,068	1,191,319	1,208,510	1,223,315	1,237,301	1,250,762	1,264,158	1,277,196	1,289,460	1,302,537
		Optimistic	1,020,460	1,028,153	1,034,589	1,058,092	1,072,391	1,084,254	1,092,952	1,097,423	1,096,717	1,096,122	1,097,819	1,100,391	1,102,400	1,103,442	1,104,756	1,104,662	1,104,103	1,104,899	1,110,745	1,115,493	1,119,483
Expenditures per PRC ($)		Baseline	935.16	975.76	1,015.39	1,060.51	1,102.28	1,148.44	1,196.36	1,245.27	1,295.94	1,347.87	1,401.54	1,457.39	1,515.35	1,575.61	1,638.27	1,703.41	1,771.15	1,841.59	1,914.82	1,990.97	2,070.14
		Optimistic	935.16	970.27	1,004.00	1,042.73	1,077.68	1,116.49	1,156.53	1,197.03	1,238.72	1,281.09	1,324.59	1,369.61	1,416.05	1,464.06	1,513.69	1,565.01	1,618.07	1,672.93	1,729.65	1,788.29	1,848.92
Total Expenditures (US$ Billions)		Baseline	0.95	1.00	1.05	1.13	1.19	1.26	1.33	1.40	1.47	1.55	1.63	1.71	1.81	1.90	2.00	2.11	2.22	2.33	2.45	2.57	2.70
		Optimistic	0.95	1.00	1.04	1.10	1.16	1.21	1.26	1.31	1.36	1.40	1.45	1.51	1.56	1.62	1.67	1.73	1.79	1.85	1.92	1.99	2.07
Lost Productivity (US$ Billions)		Baseline	1.94	2.07	2.19	2.36	2.49	2.64	2.79	2.94	3.09	3.25	3.42	3.59	3.77	3.96	4.15	4.34	4.53	4.72	4.93	5.13	5.35
		Optimistic	1.94	2.06	2.18	2.33	2.45	2.58	2.71	2.82	2.93	3.04	3.15	3.26	3.38	3.50	3.62	3.74	3.85	3.97	4.12	4.26	4.40
Louisiana
PRC		Baseline	704,185	708,626	711,552	724,280	733,595	742,120	750,146	757,341	763,434	772,714	781,604	790,333	799,451	809,845	818,620	826,828	834,696	842,524	850,156	857,315	865,102
		Optimistic	704,186	708,626	711,552	722,261	729,441	735,718	740,161	741,898	740,244	738,726	738,801	739,477	739,781	739,437	739,282	738,192	736,823	736,382	739,359	741,651	743,524
Expenditures per PRC ($)		Baseline	918.69	947.86	976.02	1,007.74	1,036.76	1,068.51	1,101.12	1,134.04	1,167.79	1,202.01	1,237.01	1,273.06	1,310.08	1,348.18	1,387.39	1,427.74	1,469.26	1,511.99	1,555.96	1,601.21	1,647.78
		Optimistic	918.69	943.92	967.92	995.22	1,019.62	1,046.47	1,073.92	1,101.42	1,129.47	1,157.73	1,186.48	1,215.97	1,246.12	1,277.01	1,308.68	1,341.12	1,374.38	1,408.45	1,443.37	1,479.16	1,515.83
Total Expenditures (US$ Billions)		Baseline	0.65	0.67	0.69	0.73	0.76	0.79	0.83	0.86	0.89	0.93	0.97	1.01	1.05	1.09	1.14	1.18	1.23	1.27	1.32	1.37	1.43
		Optimistic	0.65	0.67	0.69	0.72	0.74	0.77	0.79	0.82	0.84	0.86	0.88	0.90	0.92	0.94	0.97	0.99	1.01	1.04	1.07	1.10	1.13
Lost Productivity (US$ Billions)		Baseline	1.34	1.43	1.51	1.61	1.70	1.79	1.89	1.99	2.08	2.19	2.30	2.41	2.53	2.65	2.77	2.90	3.02	3.15	3.28	3.41	3.55
		Optimistic	1.34	1.42	1.50	1.59	1.67	1.75	1.83	1.91	1.98	2.05	2.12	2.19	2.27	2.35	2.42	2.50	2.57	2.65	2.74	2.83	2.92
Maine
PRC		Baseline	273,510	274,409	276,295	287,722	293,778	298,681	303,062	306,974	310,338	314,925	319,287	323,523	327,852	332,650	336,706	340,438	343,918	347,281	350,436	353,244	356,157
		Optimistic	273,510	274,409	276,295	286,920	292,115	296,105	299,028	300,715	300,911	301,073	301,802	302,705	303,382	303,730	304,074	303,943	303,592	303,531	304,766	305,586	306,105
Expenditures per PRC ($)		Baseline	839.51	877.82	915.29	958.03	997.67	1,041.58	1,087.25	1,133.96	1,182.45	1,232.24	1,283.80	1,337.56	1,393.46	1,451.69	1,512.35	1,575.55	1,641.39	1,709.99	1,781.44	1,855.89	1,933.44
		Optimistic	839.51	872.64	904.52	941.18	974.33	1,011.20	1,049.32	1,087.93	1,127.75	1,168.28	1,209.97	1,253.19	1,297.84	1,344.08	1,391.96	1,441.55	1,492.91	1,546.10	1,601.19	1,658.23	1,717.31
Total Expenditures (US$ Billions)		Baseline	0.23	0.24	0.25	0.28	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.46	0.48	0.51	0.54	0.56	0.59	0.62	0.66	0.69
		Optimistic	0.23	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.34	0.35	0.37	0.38	0.39	0.41	0.42	0.44	0.45	0.47	0.49	0.51	0.53
Lost Productivity (US$ Billions)		Baseline	0.52	0.55	0.59	0.64	0.68	0.72	0.76	0.81	0.85	0.89	0.94	0.99	1.04	1.09	1.14	1.19	1.24	1.30	1.35	1.41	1.46
		Optimistic	0.52	0.55	0.58	0.63	0.67	0.71	0.74	0.77	0.80	0.83	0.87	0.90	0.93	0.96	1.00	1.03	1.06	1.09	1.13	1.17	1.20
Maryland
PRC		Baseline	1,087,561	1,095,263	1,108,136	1,125,649	1,142,838	1,160,879	1,179,308	1,197,226	1,213,925	1,236,145	1,258,146	1,280,270	1,303,347	1,328,793	1,351,823	1,374,058	1,395,784	1,417,468	1,438,766	1,459,195	1,480,548
		Optimistic	1,087,561	1,095,264	1,108,137	1,122,511	1,136,368	1,150,865	1,163,611	1,172,811	1,177,050	1,181,773	1,189,246	1,197,888	1,206,067	1,213,268	1,220,809	1,226,758	1,232,120	1,238,895	1,251,259	1,262,327	1,272,478
Expenditures per PRC ($)		Baseline	888.21	921.25	953.31	989.60	1,022.98	1,059.68	1,097.57	1,136.01	1,175.61	1,215.96	1,257.45	1,300.37	1,344.68	1,390.49	1,437.86	1,486.84	1,537.49	1,589.87	1,644.04	1,700.05	1,757.96
		Optimistic	888.21	916.79	944.09	975.28	1,003.29	1,034.24	1,066.02	1,098.00	1,130.76	1,163.90	1,197.76	1,232.63	1,268.43	1,305.27	1,343.19	1,382.20	1,422.34	1,463.66	1,506.17	1,549.91	1,594.93
Total Expenditures (US$ Billions)		Baseline	0.96	1.01	1.06	1.11	1.17	1.23	1.29	1.36	1.43	1.50	1.58	1.66	1.75	1.85	1.94	2.04	2.15	2.25	2.37	2.48	2.60
		Optimistic	0.96	1.00	1.05	1.09	1.14	1.19	1.24	1.29	1.33	1.38	1.42	1.48	1.53	1.58	1.64	1.70	1.75	1.81	1.88	1.96	2.03
Lost Productivity (US$ Billions)		Baseline	2.07	2.20	2.35	2.51	2.64	2.81	2.97	3.14	3.31	3.51	3.70	3.91	4.12	4.35	4.58	4.82	5.05	5.30	5.55	5.81	6.08
		Optimistic	2.07	2.20	2.33	2.48	2.60	2.74	2.88	3.02	3.14	3.27	3.41	3.55	3.70	3.85	4.00	4.15	4.30	4.45	4.64	4.82	5.00
Massachusetts
PRC		Baseline	1,341,697	1,356,836	1,363,438	1,373,062	1,383,409	1,395,182	1,407,505	1,419,176	1,429,347	1,445,906	1,462,067	1,478,244	1,495,419	1,515,223	1,532,204	1,548,288	1,563,793	1,579,260	1,594,305	1,608,398	1,623,512
		Optimistic	1,341,697	1,356,836	1,363,438	1,369,234	1,375,576	1,383,147	1,388,769	1,390,236	1,385,927	1,382,307	1,381,999	1,383,122	1,383,803	1,383,490	1,383,708	1,382,311	1,380,429	1,380,304	1,386,527	1,391,401	1,395,350
Expenditures per PRC ($)		Baseline	1,002.74	1,038.17	1,072.49	1,111.28	1,146.89	1,185.98	1,226.26	1,267.05	1,309.01	1,351.70	1,395.51	1,440.77	1,487.40	1,535.53	1,585.23	1,636.53	1,689.50	1,744.17	1,800.62	1,858.90	1,919.06
		Optimistic	1,002.74	1,033.39	1,062.62	1,095.98	1,125.87	1,158.87	1,192.70	1,226.69	1,261.46	1,296.57	1,332.41	1,369.26	1,407.04	1,445.86	1,485.76	1,526.75	1,568.88	1,612.17	1,656.65	1,702.36	1,749.33
Total Expenditures (US$ Billions)		Baseline	1.34	1.41	1.46	1.53	1.59	1.65	1.73	1.80	1.87	1.95	2.04	2.13	2.22	2.33	2.43	2.53	2.64	2.75	2.87	2.99	3.12
		Optimistic	1.34	1.40	1.45	1.50	1.55	1.60	1.66	1.71	1.75	1.79	1.84	1.89	1.95	2.00	2.06	2.11	2.17	2.23	2.30	2.37	2.44
Lost Productivity (US$ Billions)		Baseline	2.55	2.73	2.89	3.06	3.20	3.37	3.55	3.72	3.90	4.10	4.30	4.51	4.73	4.96	5.19	5.43	5.66	5.90	6.15	6.40	6.67
		Optimistic	2.55	2.72	2.87	3.02	3.14	3.29	3.44	3.58	3.70	3.83	3.97	4.10	4.25	4.39	4.54	4.68	4.81	4.96	5.14	5.31	5.49
Michigan
PRC		Baseline	2,119,074	2,136,844	2,147,293	2,178,599	2,204,412	2,229,559	2,254,033	2,276,490	2,295,732	2,324,570	2,352,153	2,379,151	2,407,143	2,438,752	2,465,167	2,489,482	2,512,243	2,534,318	2,555,110	2,573,755	2,593,440
		Optimistic	2,119,075	2,136,845	2,147,294	2,172,525	2,191,931	2,210,326	2,224,029	2,230,067	2,225,993	2,222,322	2,223,340	2,226,058	2,227,476	2,226,727	2,226,252	2,222,609	2,217,668	2,215,043	2,222,115	2,226,517	2,228,968
Expenditures per PRC ($)		Baseline	1,054.78	1,088.61	1,121.28	1,158.09	1,191.78	1,228.65	1,266.53	1,304.78	1,344.01	1,383.79	1,424.50	1,466.44	1,509.52	1,553.87	1,599.52	1,646.51	1,694.89	1,744.68	1,795.94	1,848.70	1,903.01
		Optimistic	1,054.78	1,084.04	1,111.88	1,143.56	1,171.88	1,203.06	1,234.94	1,266.88	1,299.48	1,332.32	1,365.74	1,400.04	1,435.11	1,471.05	1,507.90	1,545.66	1,584.38	1,624.06	1,664.74	1,706.44	1,749.18
Total Expenditures (US$ Billions)		Baseline	2.24	2.33	2.41	2.52	2.63	2.74	2.85	2.97	3.09	3.22	3.35	3.49	3.63	3.79	3.94	4.10	4.26	4.42	4.59	4.76	4.94
		Optimistic	2.24	2.32	2.39	2.48	2.57	2.66	2.75	2.83	2.89	2.96	3.04	3.12	3.20	3.28	3.36	3.44	3.51	3.60	3.70	3.80	3.90
Lost Productivity (US$ Billions)		Baseline	4.03	4.30	4.55	4.85	5.10	5.39	5.68	5.97	6.27	6.59	6.92	7.26	7.61	7.99	8.36	8.72	9.09	9.47	9.86	10.25	10.66
		Optimistic	4.03	4.29	4.52	4.79	5.01	5.26	5.50	5.74	5.95	6.16	6.38	6.60	6.83	7.06	7.30	7.52	7.74	7.96	8.23	8.50	8.77
Minnesota
PRC		Baseline	778,188	788,413	795,875	811,397	824,866	838,210	851,469	864,147	875,819	891,370	906,674	922,000	937,941	955,539	971,337	986,531	1,001,312	1,016,017	1,030,421	1,044,156	1,058,503
		Optimistic	778,188	788,414	795,876	809,135	820,196	830,980	840,136	846,525	849,214	852,163	857,021	862,672	867,934	872,465	877,199	880,775	883,903	888,019	896,131	903,284	909,745
Expenditures per PRC ($)		Baseline	1,196.72	1,247.57	1,297.17	1,353.59	1,405.76	1,463.38	1,523.15	1,584.09	1,647.18	1,711.78	1,778.50	1,847.87	1,919.79	1,994.51	2,072.14	2,152.79	2,236.58	2,323.64	2,414.08	2,508.04	2,605.65
		Optimistic	1,196.72	1,240.70	1,282.91	1,331.35	1,375.02	1,423.49	1,473.46	1,523.96	1,575.91	1,628.67	1,682.80	1,738.78	1,796.48	1,856.09	1,917.68	1,981.32	2,047.06	2,114.99	2,185.17	2,257.68	2,332.60
Total Expenditures (US$ Billions)		Baseline	0.93	0.98	1.03	1.10	1.16	1.23	1.30	1.37	1.44	1.53	1.61	1.70	1.80	1.91	2.01	2.12	2.24	2.36	2.49	2.62	2.76
		Optimistic	0.93	0.98	1.02	1.08	1.13	1.18	1.24	1.29	1.34	1.39	1.44	1.50	1.56	1.62	1.68	1.75	1.81	1.88	1.96	2.04	2.12
Lost Productivity (US$ Billions)		Baseline	1.48	1.59	1.69	1.81	1.91	2.03	2.15	2.27	2.39	2.53	2.67	2.81	2.97	3.13	3.29	3.46	3.62	3.80	3.98	4.16	4.35
		Optimistic	1.48	1.58	1.68	1.78	1.87	1.98	2.08	2.18	2.27	2.36	2.46	2.56	2.66	2.77	2.88	2.98	3.08	3.19	3.32	3.45	3.58
Mississippi
PRC		Baseline	502,774	507,018	509,477	523,152	531,613	538,768	545,269	551,013	555,856	562,956	569,707	576,300	583,143	590,896	597,445	603,538	609,348	615,121	620,708	625,910	631,509
		Optimistic	502,775	507,019	509,478	521,694	528,603	534,121	538,011	539,777	538,971	538,194	538,508	539,216	539,618	539,524	539,543	538,839	537,899	537,629	539,815	541,466	542,760
Expenditures per PRC ($)		Baseline	822.75	858.87	894.16	934.34	971.55	1,012.70	1,055.44	1,099.08	1,144.31	1,190.68	1,238.63	1,288.56	1,340.38	1,394.29	1,450.36	1,508.69	1,569.37	1,632.49	1,698.14	1,766.44	1,837.48
		Optimistic	822.75	853.99	884.01	918.50	949.64	984.22	1,019.92	1,056.04	1,093.24	1,131.06	1,169.91	1,210.12	1,251.62	1,294.53	1,338.92	1,384.83	1,432.31	1,481.42	1,532.22	1,584.76	1,639.10
Total Expenditures (US$ Billions)		Baseline	0.41	0.44	0.46	0.49	0.52	0.55	0.58	0.61	0.64	0.67	0.71	0.74	0.78	0.82	0.87	0.91	0.96	1.00	1.05	1.11	1.16
		Optimistic	0.41	0.43	0.45	0.48	0.50	0.53	0.55	0.57	0.59	0.61	0.63	0.65	0.68	0.70	0.72	0.75	0.77	0.80	0.83	0.86	0.89
Lost Productivity (US$ Billions)		Baseline	0.96	1.02	1.08	1.16	1.23	1.30	1.37	1.45	1.52	1.60	1.68	1.76	1.84	1.94	2.03	2.12	2.21	2.30	2.39	2.49	2.59
		Optimistic	0.96	1.02	1.07	1.15	1.21	1.27	1.33	1.39	1.44	1.49	1.55	1.60	1.66	1.71	1.77	1.82	1.88	1.93	2.00	2.07	2.13
Missouri
PRC		Baseline	1,034,358	1,038,827	1,045,162	1,066,495	1,082,406	1,097,141	1,111,211	1,124,156	1,135,543	1,151,774	1,167,509	1,183,099	1,199,368	1,217,627	1,233,513	1,248,567	1,263,079	1,277,511	1,291,563	1,304,842	1,318,935
		Optimistic	1,034,359	1,038,828	1,045,163	1,063,522	1,076,278	1,087,677	1,096,420	1,101,231	1,101,048	1,101,112	1,103,572	1,106,969	1,109,848	1,111,767	1,113,965	1,114,720	1,114,976	1,116,570	1,123,240	1,128,799	1,133,577
Expenditures per PRC ($)		Baseline	1,255.04	1,303.75	1,351.09	1,404.76	1,454.21	1,508.65	1,564.92	1,622.11	1,681.11	1,741.32	1,803.31	1,867.55	1,933.94	2,002.68	2,073.87	2,147.59	2,223.93	2,302.99	2,384.85	2,469.63	2,557.42
		Optimistic	1,255.04	1,297.17	1,337.48	1,383.59	1,425.05	1,470.92	1,518.08	1,565.60	1,614.34	1,663.70	1,714.21	1,766.29	1,819.82	1,874.97	1,931.79	1,990.34	2,050.66	2,112.80	2,176.83	2,242.81	2,310.78
Total Expenditures (US$ Billions)		Baseline	1.30	1.35	1.41	1.50	1.57	1.66	1.74	1.82	1.91	2.01	2.11	2.21	2.32	2.44	2.56	2.68	2.81	2.94	3.08	3.22	3.37
		Optimistic	1.30	1.35	1.40	1.47	1.53	1.60	1.66	1.72	1.78	1.83	1.89	1.96	2.02	2.08	2.15	2.22	2.29	2.36	2.45	2.53	2.62
Lost Productivity (US$ Billions)		Baseline	1.97	2.09	2.21	2.37	2.50	2.65	2.80	2.95	3.10	3.27	3.44	3.61	3.79	3.99	4.18	4.38	4.57	4.77	4.98	5.20	5.42
		Optimistic	1.97	2.08	2.20	2.35	2.46	2.59	2.71	2.83	2.94	3.05	3.17	3.28	3.41	3.53	3.65	3.77	3.89	4.01	4.16	4.31	4.46
Montana
PRC		Baseline	129,063	130,261	131,298	134,415	136,760	138,931	140,999	142,913	144,603	146,889	149,085	151,243	153,463	155,910	158,029	160,015	161,899	163,740	165,493	167,100	168,778
		Optimistic	129,063	130,262	131,298	134,040	135,986	137,733	139,123	139,999	140,210	140,428	140,921	141,512	142,009	142,356	142,714	142,862	142,916	143,112	143,925	144,556	145,059
Expenditures per PRC ($)		Baseline	906.90	944.63	981.39	1,023.17	1,061.78	1,104.37	1,148.53	1,193.51	1,240.04	1,287.64	1,336.77	1,387.81	1,440.69	1,495.57	1,552.56	1,611.71	1,673.11	1,736.86	1,803.03	1,871.73	1,943.04
		Optimistic	906.90	939.53	970.82	1,006.70	1,039.02	1,074.87	1,111.81	1,149.11	1,187.45	1,226.37	1,266.27	1,307.50	1,349.97	1,393.82	1,439.10	1,485.84	1,534.11	1,583.94	1,635.39	1,688.51	1,743.35
Total Expenditures (US$ Billions)		Baseline	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.28	0.30	0.31	0.33
		Optimistic	0.12	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	0.21	0.22	0.23	0.24	0.24	0.25
Lost Productivity (US$ Billions)		Baseline	0.25	0.26	0.28	0.30	0.32	0.34	0.36	0.37	0.39	0.42	0.44	0.46	0.49	0.51	0.54	0.56	0.59	0.61	0.64	0.67	0.69
		Optimistic	0.25	0.26	0.28	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.40	0.42	0.44	0.45	0.47	0.48	0.50	0.51	0.53	0.55	0.57
Nebraska
PRC		Baseline	278,993	279,774	280,781	282,680	284,660	286,903	289,243	291,436	293,306	296,469	299,536	302,581	305,807	309,548	312,686	315,614	318,406	321,186	323,869	326,349	329,028
		Optimistic	278,993	279,775	280,782	281,892	283,048	284,428	285,393	285,493	284,396	283,429	283,132	283,111	282,982	282,637	282,382	281,780	281,072	280,723	281,661	282,320	282,788
Expenditures per PRC ($)		Baseline	1,202.31	1,254.17	1,304.78	1,362.38	1,415.68	1,474.57	1,535.70	1,598.07	1,662.67	1,728.85	1,797.24	1,868.40	1,942.21	2,018.94	2,098.69	2,181.60	2,267.79	2,357.38	2,450.51	2,547.32	2,647.95
		Optimistic	1,202.31	1,247.16	1,290.23	1,339.67	1,384.28	1,433.80	1,484.89	1,536.54	1,589.71	1,643.73	1,699.18	1,756.55	1,815.71	1,876.87	1,940.08	2,005.43	2,072.97	2,142.79	2,214.96	2,289.56	2,366.68
Total Expenditures (US$ Billions)		Baseline	0.34	0.35	0.37	0.39	0.40	0.42	0.44	0.47	0.49	0.51	0.54	0.57	0.59	0.62	0.66	0.69	0.72	0.76	0.79	0.83	0.87
		Optimistic	0.34	0.35	0.36	0.38	0.39	0.41	0.42	0.44	0.45	0.47	0.48	0.50	0.51	0.53	0.55	0.57	0.58	0.60	0.62	0.65	0.67
Lost Productivity (US$ Billions)		Baseline	0.53	0.56	0.59	0.63	0.66	0.69	0.73	0.76	0.80	0.84	0.88	0.92	0.97	1.01	1.06	1.11	1.15	1.20	1.25	1.30	1.35
		Optimistic	0.53	0.56	0.59	0.62	0.65	0.68	0.71	0.73	0.76	0.79	0.81	0.84	0.87	0.90	0.93	0.95	0.98	1.01	1.04	1.08	1.11
Nevada
PRC		Baseline	263,334	268,632	275,733	282,133	289,213	297,005	305,272	313,703	322,061	332,122	342,382	352,925	363,975	375,941	387,474	399,010	410,625	422,450	434,368	446,231	458,571
		Optimistic	263,335	268,632	275,733	281,347	287,576	294,444	301,209	307,306	312,278	317,514	323,632	330,215	336,809	343,257	349,922	356,237	362,477	369,230	377,759	386,028	394,125
Expenditures per PRC ($)		Baseline	804.14	849.11	893.55	944.70	992.62	1,046.17	1,102.41	1,160.46	1,221.29	1,284.34	1,350.22	1,419.54	1,492.26	1,568.70	1,649.07	1,733.55	1,822.35	1,915.71	2,013.85	2,117.01	2,225.47
		Optimistic	804.14	843.04	880.79	924.55	964.47	1,009.22	1,055.85	1,103.48	1,152.99	1,203.79	1,256.45	1,311.47	1,368.75	1,428.53	1,490.92	1,556.03	1,623.99	1,694.92	1,768.95	1,846.21	1,926.84
Total Expenditures (US$ Billions)		Baseline	0.21	0.23	0.25	0.27	0.29	0.31	0.34	0.36	0.39	0.43	0.46	0.50	0.54	0.59	0.64	0.69	0.75	0.81	0.87	0.94	1.02
		Optimistic	0.21	0.23	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.59	0.63	0.67	0.71	0.76
Lost Productivity (US$ Billions)		Baseline	0.50	0.54	0.58	0.63	0.67	0.72	0.77	0.82	0.88	0.94	1.01	1.08	1.15	1.23	1.31	1.40	1.49	1.58	1.68	1.78	1.88
		Optimistic	0.50	0.54	0.58	0.62	0.66	0.70	0.75	0.79	0.83	0.88	0.93	0.98	1.03	1.09	1.15	1.21	1.26	1.33	1.40	1.47	1.55
New Hampshire
PRC		Baseline	231,125	233,607	236,252	242,936	247,986	252,679	257,203	261,475	265,412	270,499	275,503	280,500	285,692	291,400	296,561	301,548	306,404	311,241	315,989	320,527	325,246
		Optimistic	231,125	233,607	236,253	242,259	246,583	250,500	253,780	256,143	257,350	258,602	260,416	262,451	264,369	266,066	267,820	269,222	270,477	272,031	274,808	277,283	279,538
Expenditures per PRC ($)		Baseline	748.62	779.53	809.64	843.86	875.47	910.33	946.46	983.26	1,021.31	1,060.23	1,100.38	1,142.09	1,185.28	1,230.11	1,276.63	1,324.91	1,375.02	1,427.02	1,480.99	1,537.00	1,595.13
		Optimistic	748.62	775.35	800.99	830.37	856.84	886.18	916.41	946.93	978.30	1,010.12	1,042.75	1,076.45	1,111.16	1,146.99	1,183.97	1,222.15	1,261.55	1,302.23	1,344.22	1,387.56	1,432.30
Total Expenditures (US$ Billions)		Baseline	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.47	0.49	0.52
		Optimistic	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	0.31	0.32	0.33	0.34	0.35	0.37	0.38	0.40
Lost Productivity (US$ Billions)		Baseline	0.44	0.47	0.50	0.54	0.57	0.61	0.65	0.69	0.72	0.77	0.81	0.86	0.90	0.95	1.01	1.06	1.11	1.16	1.22	1.28	1.34
		Optimistic	0.44	0.47	0.50	0.53	0.56	0.60	0.63	0.66	0.69	0.72	0.75	0.78	0.81	0.84	0.88	0.91	0.94	0.98	1.02	1.06	1.10
New Jersey
PRC		Baseline	1,295,455	1,302,980	1,311,921	1,319,146	1,328,421	1,339,877	1,352,384	1,364,598	1,375,619	1,392,981	1,410,106	1,427,345	1,445,600	1,466,410	1,484,477	1,501,619	1,518,149	1,534,597	1,550,622	1,565,744	1,581,861
		Optimistic	1,295,456	1,302,981	1,311,922	1,315,469	1,320,900	1,328,319	1,334,382	1,336,770	1,333,832	1,331,710	1,332,883	1,335,498	1,337,701	1,338,921	1,340,607	1,340,645	1,340,137	1,341,268	1,348,537	1,354,502	1,359,553
Expenditures per PRC ($)		Baseline	793.47	820.59	846.83	876.45	903.63	933.42	964.08	995.11	1,026.98	1,059.38	1,092.59	1,126.87	1,162.15	1,198.53	1,236.05	1,274.75	1,314.66	1,355.82	1,398.26	1,442.04	1,487.18
		Optimistic	793.47	816.92	839.28	864.77	887.58	912.75	938.52	964.39	990.83	1,017.52	1,044.72	1,072.67	1,101.30	1,130.70	1,160.88	1,191.86	1,223.67	1,256.33	1,289.87	1,324.29	1,359.64
Total Expenditures (US$ Billions)		Baseline	1.02	1.07	1.11	1.16	1.20	1.25	1.30	1.36	1.41	1.48	1.54	1.61	1.68	1.76	1.83	1.91	2.00	2.08	2.17	2.26	2.35
		Optimistic	1.02	1.06	1.10	1.14	1.17	1.21	1.25	1.29	1.32	1.36	1.39	1.43	1.47	1.51	1.56	1.60	1.64	1.69	1.74	1.79	1.85
Lost Productivity (US$ Billions)		Baseline	2.47	2.62	2.78	2.94	3.07	3.24	3.41	3.58	3.76	3.95	4.15	4.35	4.57	4.80	5.03	5.26	5.49	5.74	5.98	6.23	6.50
		Optimistic	2.47	2.61	2.76	2.90	3.02	3.16	3.30	3.44	3.56	3.69	3.83	3.96	4.10	4.25	4.39	4.54	4.67	4.82	5.00	5.17	5.35
New Mexico
PRC		Baseline	224,102	224,889	226,758	227,813	229,322	231,266	233,421	235,531	237,431	240,413	243,334	246,244	249,294	252,754	255,698	258,419	260,994	263,500	265,871	268,027	270,285
		Optimistic	224,103	224,889	226,758	227,178	228,024	229,271	230,315	230,729	230,219	229,839	230,008	230,399	230,687	230,780	230,917	230,717	230,392	230,304	231,222	231,867	232,301
Expenditures per PRC ($)		Baseline	700.27	727.09	753.16	782.70	809.90	839.83	870.75	902.17	934.56	967.61	1,001.62	1,036.84	1,073.23	1,110.89	1,149.88	1,190.23	1,232.00	1,275.23	1,319.99	1,366.31	1,414.26
		Optimistic	700.27	723.47	745.66	771.05	793.85	819.08	845.01	871.12	897.89	925.00	952.72	981.30	1,010.66	1,040.89	1,072.04	1,104.11	1,137.15	1,171.17	1,206.21	1,242.30	1,279.47
Total Expenditures (US$ Billions)		Baseline	0.16	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.38
		Optimistic	0.16	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	0.25	0.26	0.27	0.28	0.29	0.30
Lost Productivity (US$ Billions)		Baseline	0.43	0.45	0.48	0.51	0.53	0.56	0.59	0.62	0.65	0.68	0.72	0.75	0.79	0.83	0.87	0.91	0.94	0.98	1.03	1.07	1.11
		Optimistic	0.43	0.45	0.48	0.50	0.52	0.55	0.57	0.59	0.62	0.64	0.66	0.68	0.71	0.73	0.76	0.78	0.80	0.83	0.86	0.89	0.91
New York
PRC		Baseline	3,086,010	3,087,892	3,095,140	3,099,156	3,108,235	3,122,504	3,139,241	3,155,301	3,168,499	3,196,152	3,223,011	3,249,912	3,278,895	3,313,439	3,341,531	3,367,386	3,391,730	3,415,713	3,438,579	3,459,244	3,481,930
		Optimistic	3,086,011	3,087,893	3,095,140	3,090,516	3,090,636	3,095,569	3,097,455	3,090,956	3,072,248	3,055,567	3,046,507	3,040,788	3,034,161	3,025,369	3,017,682	3,006,402	2,994,029	2,985,400	2,990,445	2,992,540	2,992,593
Expenditures per PRC ($)		Baseline	909.58	941.42	972.25	1,007.08	1,039.06	1,074.14	1,110.27	1,146.87	1,184.49	1,222.76	1,262.02	1,302.56	1,344.32	1,387.43	1,431.91	1,477.82	1,525.20	1,574.10	1,624.56	1,676.65	1,730.40
		Optimistic	909.58	937.12	963.38	993.34	1,020.18	1,049.80	1,080.16	1,110.65	1,141.84	1,173.33	1,205.46	1,238.49	1,272.34	1,307.12	1,342.85	1,379.55	1,417.26	1,456.00	1,495.80	1,536.68	1,578.69
Total Expenditures (US$ Billions)		Baseline	2.80	2.91	3.01	3.12	3.23	3.35	3.49	3.62	3.75	3.91	4.07	4.23	4.41	4.60	4.78	4.98	5.17	5.38	5.59	5.80	6.03
		Optimistic	2.80	2.89	2.98	3.07	3.15	3.25	3.35	3.43	3.51	3.59	3.67	3.77	3.86	3.95	4.05	4.15	4.24	4.35	4.47	4.60	4.72
Lost Productivity (US$ Billions)		Baseline	5.87	6.21	6.56	6.90	7.19	7.55	7.91	8.28	8.65	9.06	9.48	9.92	10.37	10.85	11.33	11.80	12.28	12.77	13.27	13.77	14.31
		Optimistic	5.87	6.19	6.52	6.82	7.06	7.37	7.67	7.95	8.21	8.46	8.74	9.02	9.31	9.60	9.89	10.17	10.44	10.73	11.08	11.42	11.77
North Carolina
PRC		Baseline	1,512,534	1,541,719	1,564,646	1,593,241	1,622,144	1,652,710	1,684,158	1,715,139	1,744,606	1,782,275	1,819,961	1,858,180	1,898,211	1,942,227	1,983,299	2,023,890	2,064,416	2,105,631	2,147,001	2,187,786	2,230,678
		Optimistic	1,512,535	1,541,720	1,564,647	1,588,800	1,612,960	1,638,453	1,661,740	1,680,163	1,691,609	1,703,881	1,720,293	1,738,611	1,756,530	1,773,370	1,791,085	1,806,929	1,822,351	1,840,363	1,867,193	1,892,621	1,917,187
Expenditures per PRC ($)		Baseline	867.77	909.11	949.63	995.94	1,038.97	1,086.72	1,136.48	1,187.46	1,240.48	1,295.02	1,351.61	1,410.72	1,472.27	1,536.52	1,603.57	1,673.54	1,746.57	1,822.78	1,902.32	1,985.34	2,071.97
		Optimistic	867.77	903.52	937.99	977.69	1,013.65	1,053.70	1,095.17	1,137.25	1,180.72	1,225.04	1,270.69	1,318.08	1,367.11	1,417.97	1,470.73	1,525.44	1,582.19	1,641.05	1,702.11	1,765.43	1,831.11
Total Expenditures (US$ Billions)		Baseline	1.31	1.40	1.49	1.59	1.69	1.80	1.91	2.04	2.16	2.31	2.46	2.62	2.79	2.98	3.18	3.39	3.61	3.84	4.08	4.34	4.62
		Optimistic	1.31	1.39	1.47	1.55	1.63	1.73	1.82	1.91	2.00	2.09	2.19	2.29	2.40	2.51	2.63	2.76	2.88	3.02	3.18	3.34	3.51
Lost Productivity (US$ Billions)		Baseline	2.88	3.10	3.31	3.55	3.75	4.00	4.24	4.50	4.76	5.05	5.36	5.67	6.00	6.36	6.72	7.09	7.47	7.87	8.28	8.71	9.17
		Optimistic	2.88	3.09	3.29	3.50	3.68	3.90	4.11	4.32	4.52	4.72	4.94	5.16	5.39	5.63	5.87	6.11	6.36	6.62	6.92	7.22	7.54
North Dakota
PRC		Baseline	100,188	100,699	100,851	103,399	104,788	105,896	106,861	107,663	108,281	109,334	110,317	111,255	112,238	113,383	114,279	115,072	115,793	116,476	117,092	117,606	118,161
		Optimistic	100,189	100,700	100,852	103,111	104,195	104,983	105,439	105,468	104,992	104,525	104,276	104,097	103,861	103,526	103,204	102,736	102,216	101,802	101,832	101,740	101,555
Expenditures per PRC ($)		Baseline	1,360.10	1,406.69	1,451.77	1,502.66	1,549.35	1,600.54	1,653.23	1,706.55	1,761.34	1,817.02	1,874.10	1,933.02	1,993.67	2,056.22	2,120.73	2,187.26	2,255.89	2,326.66	2,399.66	2,474.94	2,552.59
		Optimistic	1,360.10	1,400.39	1,438.80	1,482.58	1,521.79	1,565.02	1,609.31	1,653.77	1,699.21	1,745.06	1,791.82	1,839.86	1,889.08	1,939.61	1,991.49	2,044.75	2,099.45	2,155.60	2,213.26	2,272.46	2,333.24
Total Expenditures (US$ Billions)		Baseline	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.22	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	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.21	0.22	0.23	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.19	0.20	0.21	0.23	0.24	0.26	0.27	0.28	0.30	0.31	0.32	0.34	0.35	0.37	0.39	0.40	0.42	0.44	0.45	0.47	0.49
		Optimistic	0.19	0.20	0.21	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	0.40
Ohio
PRC		Baseline	1,835,074	1,840,504	1,845,141	1,881,679	1,905,339	1,925,813	1,944,523	1,960,875	1,974,193	1,995,613	2,015,876	2,035,616	2,056,229	2,079,985	2,099,406	2,117,176	2,133,791	2,150,030	2,165,373	2,179,118	2,193,975
		Optimistic	1,835,074	1,840,504	1,845,142	1,876,433	1,894,552	1,909,200	1,918,640	1,920,888	1,914,222	1,907,834	1,905,479	1,904,629	1,902,754	1,899,152	1,895,939	1,890,215	1,883,591	1,879,169	1,883,170	1,885,122	1,885,642
Expenditures per PRC ($)		Baseline	1,178.81	1,219.67	1,259.24	1,303.92	1,344.92	1,389.89	1,436.20	1,483.08	1,531.27	1,580.26	1,630.51	1,682.39	1,735.82	1,790.93	1,847.80	1,906.48	1,967.01	2,029.47	2,093.91	2,160.40	2,229.00
		Optimistic	1,178.81	1,214.16	1,247.85	1,286.29	1,320.71	1,358.69	1,397.60	1,436.68	1,476.63	1,516.97	1,558.10	1,600.39	1,643.71	1,688.21	1,733.91	1,780.85	1,829.06	1,878.58	1,929.43	1,981.66	2,035.31
Total Expenditures (US$ Billions)		Baseline	2.17	2.24	2.32	2.45	2.56	2.68	2.79	2.91	3.02	3.15	3.29	3.42	3.57	3.73	3.88	4.04	4.20	4.36	4.53	4.71	4.89
		Optimistic	2.17	2.23	2.30	2.41	2.50	2.59	2.68	2.76	2.83	2.89	2.97	3.05	3.13	3.21	3.29	3.37	3.45	3.53	3.63	3.74	3.84
Lost Productivity (US$ Billions)		Baseline	3.49	3.70	3.91	4.19	4.41	4.66	4.90	5.15	5.39	5.66	5.93	6.21	6.50	6.81	7.12	7.42	7.72	8.04	8.35	8.68	9.01
		Optimistic	3.49	3.69	3.88	4.14	4.33	4.55	4.75	4.94	5.11	5.29	5.47	5.65	5.84	6.02	6.21	6.39	6.57	6.76	6.98	7.20	7.42
Oklahoma
PRC		Baseline	673,757	675,260	678,452	684,152	689,921	696,298	702,914	709,207	714,782	723,596	732,249	740,953	750,240	760,910	770,242	779,204	787,992	796,909	805,773	814,332	823,599
		Optimistic	673,758	675,261	678,453	682,245	686,015	690,292	693,558	694,745	693,069	691,769	692,148	693,275	694,243	694,757	695,593	695,674	695,596	696,514	700,761	704,467	707,854
Expenditures per PRC ($)		Baseline	780.30	810.54	839.94	873.26	903.96	937.76	972.70	1,008.20	1,044.83	1,082.20	1,120.68	1,160.55	1,201.76	1,244.42	1,288.61	1,334.36	1,381.73	1,430.79	1,481.59	1,534.19	1,588.66
		Optimistic	780.30	806.46	831.48	860.12	885.86	914.34	943.62	973.12	1,003.38	1,034.02	1,065.37	1,097.70	1,130.92	1,165.16	1,200.42	1,236.76	1,274.20	1,312.77	1,352.50	1,393.44	1,435.62
Total Expenditures (US$ Billions)		Baseline	0.52	0.55	0.57	0.60	0.62	0.65	0.68	0.72	0.75	0.78	0.82	0.86	0.90	0.95	0.99	1.04	1.09	1.14	1.19	1.25	1.31
		Optimistic	0.52	0.54	0.56	0.59	0.61	0.63	0.65	0.68	0.70	0.72	0.74	0.76	0.79	0.81	0.84	0.86	0.89	0.91	0.95	0.98	1.02
Lost Productivity (US$ Billions)		Baseline	1.28	1.36	1.44	1.52	1.60	1.68	1.77	1.86	1.95	2.05	2.15	2.26	2.37	2.49	2.61	2.73	2.85	2.98	3.11	3.24	3.38
		Optimistic	1.28	1.35	1.43	1.51	1.57	1.64	1.72	1.79	1.85	1.92	1.99	2.06	2.13	2.20	2.28	2.35	2.43	2.50	2.60	2.69	2.78
Oregon
PRC		Baseline	589,721	590,288	596,167	602,701	610,138	618,661	627,831	637,071	645,928	657,980	670,157	682,633	695,882	710,658	724,415	738,062	751,732	765,704	779,802	793,776	808,616
		Optimistic	589,721	590,288	596,168	601,022	606,684	613,324	619,474	624,080	626,307	629,038	633,457	638,708	643,942	648,874	654,207	658,942	663,587	669,241	678,175	686,684	694,976
Expenditures per PRC ($)		Baseline	825.33	860.43	894.66	933.60	969.61	1,009.38	1,050.64	1,092.70	1,136.26	1,180.85	1,226.91	1,274.80	1,324.45	1,376.04	1,429.63	1,485.32	1,543.17	1,603.28	1,665.73	1,730.61	1,798.01
		Optimistic	825.33	855.69	884.82	918.25	948.39	981.85	1,016.34	1,051.20	1,087.06	1,123.48	1,160.84	1,199.49	1,239.32	1,280.48	1,323.00	1,366.93	1,412.32	1,459.22	1,507.68	1,557.74	1,609.47
Total Expenditures (US$ Billions)		Baseline	0.49	0.51	0.53	0.56	0.59	0.62	0.66	0.70	0.73	0.78	0.82	0.87	0.92	0.98	1.04	1.10	1.16	1.23	1.30	1.37	1.45
		Optimistic	0.49	0.51	0.53	0.55	0.58	0.60	0.63	0.66	0.68	0.71	0.74	0.77	0.80	0.83	0.87	0.90	0.94	0.98	1.02	1.07	1.12
Lost Productivity (US$ Billions)		Baseline	1.12	1.19	1.26	1.34	1.41	1.50	1.58	1.67	1.76	1.87	1.97	2.08	2.20	2.33	2.46	2.59	2.72	2.86	3.01	3.16	3.32
		Optimistic	1.12	1.18	1.26	1.33	1.39	1.46	1.53	1.61	1.67	1.74	1.82	1.89	1.98	2.06	2.14	2.23	2.31	2.41	2.51	2.62	2.73
Pennsylvania
PRC		Baseline	2,167,298	2,175,784	2,184,641	2,210,648	2,232,116	2,253,346	2,274,164	2,293,136	2,309,147	2,335,056	2,359,944	2,384,490	2,410,282	2,439,933	2,464,622	2,487,462	2,509,000	2,530,101	2,550,157	2,568,290	2,587,665
		Optimistic	2,167,299	2,175,785	2,184,641	2,204,485	2,219,477	2,233,908	2,243,892	2,246,373	2,239,001	2,232,347	2,230,705	2,231,054	2,230,381	2,227,806	2,225,760	2,220,805	2,214,805	2,211,358	2,217,808	2,221,789	2,224,005
Expenditures per PRC ($)		Baseline	861.04	888.05	914.11	943.46	970.31	999.66	1,029.80	1,060.22	1,091.39	1,122.99	1,155.30	1,188.57	1,222.72	1,257.85	1,293.99	1,331.17	1,369.42	1,408.77	1,449.24	1,490.88	1,533.72
		Optimistic	861.04	884.40	906.61	931.88	954.45	979.28	1,004.66	1,030.08	1,056.00	1,082.10	1,108.65	1,135.87	1,163.70	1,192.20	1,221.41	1,251.33	1,281.98	1,313.38	1,345.56	1,378.52	1,412.29
Total Expenditures (US$ Billions)		Baseline	1.86	1.93	2.00	2.09	2.17	2.25	2.34	2.43	2.52	2.62	2.73	2.83	2.95	3.07	3.19	3.31	3.44	3.56	3.70	3.83	3.97
		Optimistic	1.86	1.92	1.98	2.05	2.12	2.19	2.25	2.31	2.36	2.42	2.47	2.53	2.60	2.66	2.72	2.78	2.84	2.90	2.98	3.06	3.14
Lost Productivity (US$ Billions)		Baseline	4.13	4.38	4.63	4.92	5.16	5.45	5.73	6.02	6.31	6.62	6.94	7.28	7.62	7.99	8.35	8.72	9.08	9.46	9.84	10.23	10.63
		Optimistic	4.13	4.36	4.60	4.86	5.07	5.32	5.55	5.78	5.98	6.18	6.40	6.62	6.84	7.07	7.30	7.51	7.73	7.95	8.22	8.48	8.75
Rhode Island
PRC		Baseline	218,083	219,158	220,619	222,080	223,788	225,799	227,934	229,973	231,762	234,572	237,298	239,998	242,825	246,040	248,748	251,253	253,613	255,891	258,039	259,955	261,945
		Optimistic	218,084	219,159	220,620	221,462	222,521	223,851	224,900	225,284	224,722	224,254	224,303	224,556	224,701	224,649	224,641	224,319	223,876	223,654	224,411	224,884	225,133
Expenditures per PRC ($)		Baseline	894.01	928.11	961.23	998.75	1,033.30	1,071.31	1,110.58	1,150.46	1,191.58	1,233.52	1,276.67	1,321.36	1,367.52	1,415.29	1,464.73	1,515.90	1,568.85	1,623.66	1,680.37	1,739.07	1,799.82
		Optimistic	894.01	923.50	951.70	983.95	1,012.92	1,044.96	1,077.89	1,111.04	1,145.03	1,179.44	1,214.62	1,250.88	1,288.14	1,326.50	1,366.01	1,406.69	1,448.58	1,491.72	1,536.15	1,581.90	1,629.01
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.30	0.32	0.33	0.35	0.36	0.38	0.40	0.42	0.43	0.45	0.47
		Optimistic	0.19	0.20	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.32	0.33	0.34	0.36	0.37
Lost Productivity (US$ Billions)		Baseline	0.42	0.44	0.47	0.49	0.52	0.55	0.57	0.60	0.63	0.67	0.70	0.73	0.77	0.81	0.84	0.88	0.92	0.96	1.00	1.04	1.08
		Optimistic	0.42	0.44	0.46	0.49	0.51	0.53	0.56	0.58	0.60	0.62	0.64	0.67	0.69	0.71	0.74	0.76	0.78	0.80	0.83	0.86	0.89
South Carolina
PRC		Baseline	639,809	648,249	655,346	669,434	681,258	692,706	703,909	714,490	724,125	736,881	749,356	761,778	774,664	788,881	801,619	813,863	825,795	837,710	849,408	860,602	872,354
		Optimistic	639,809	648,249	655,346	667,568	677,401	686,731	694,540	699,920	702,128	704,469	708,319	712,760	716,844	720,296	723,929	726,617	728,966	732,175	738,709	744,494	749,757
Expenditures per PRC ($)		Baseline	860.77	899.29	936.95	979.86	1,019.63	1,063.65	1,109.40	1,156.14	1,204.63	1,254.39	1,305.87	1,359.52	1,415.24	1,473.25	1,533.64	1,596.50	1,661.94	1,730.06	1,800.98	1,874.80	1,951.64
		Optimistic	860.77	894.09	926.12	962.94	996.21	1,033.19	1,071.39	1,110.06	1,149.91	1,190.45	1,232.12	1,275.29	1,319.85	1,365.97	1,413.71	1,463.11	1,514.24	1,567.16	1,621.92	1,678.60	1,737.26
Total Expenditures (US$ Billions)		Baseline	0.55	0.58	0.61	0.66	0.69	0.74	0.78	0.83	0.87	0.92	0.98	1.04	1.10	1.16	1.23	1.30	1.37	1.45	1.53	1.61	1.70
		Optimistic	0.55	0.58	0.61	0.64	0.67	0.71	0.74	0.78	0.81	0.84	0.87	0.91	0.95	0.98	1.02	1.06	1.10	1.15	1.20	1.25	1.30
Lost Productivity (US$ Billions)		Baseline	1.22	1.30	1.39	1.49	1.58	1.67	1.77	1.87	1.98	2.09	2.21	2.32	2.45	2.58	2.72	2.85	2.99	3.13	3.28	3.43	3.58
		Optimistic	1.22	1.30	1.38	1.47	1.55	1.64	1.72	1.80	1.88	1.95	2.03	2.11	2.20	2.29	2.37	2.46	2.54	2.63	2.74	2.84	2.95
South Dakota
PRC		Baseline	126,194	127,120	127,791	130,762	132,727	134,440	136,017	137,417	138,595	140,332	141,975	143,576	145,221	147,078	148,612	150,023	151,344	152,625	153,830	154,906	156,051
		Optimistic	126,194	127,121	127,792	130,398	131,976	133,281	134,207	134,615	134,385	134,160	134,200	134,338	134,382	134,292	134,210	133,941	133,598	133,397	133,782	134,007	134,121
Expenditures per PRC ($)		Baseline	1,232.64	1,286.87	1,339.84	1,400.17	1,456.04	1,517.82	1,582.00	1,647.54	1,715.47	1,785.12	1,857.15	1,932.15	2,010.00	2,091.00	2,175.26	2,262.91	2,354.10	2,448.96	2,547.64	2,650.30	2,757.09
		Optimistic	1,232.64	1,279.54	1,324.61	1,376.38	1,423.13	1,475.06	1,528.67	1,582.91	1,638.78	1,695.58	1,753.92	1,814.33	1,876.66	1,941.13	2,007.82	2,076.79	2,148.14	2,221.94	2,298.27	2,377.23	2,458.90
Total Expenditures (US$ Billions)		Baseline	0.16	0.16	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.36	0.37	0.39	0.41	0.43
		Optimistic	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	0.24	0.26	0.27	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.53	0.55	0.57	0.59	0.62	0.64
		Optimistic	0.24	0.25	0.27	0.29	0.30	0.32	0.33	0.35	0.36	0.37	0.39	0.40	0.41	0.43	0.44	0.45	0.47	0.48	0.50	0.51	0.53
Tennessee
PRC		Baseline	1,167,267	1,182,961	1,194,920	1,220,820	1,241,890	1,262,141	1,281,944	1,300,691	1,317,852	1,340,853	1,363,526	1,386,290	1,410,133	1,436,623	1,460,642	1,484,008	1,507,094	1,530,432	1,553,663	1,576,259	1,600,195
		Optimistic	1,167,267	1,182,961	1,194,921	1,217,417	1,234,859	1,251,254	1,264,880	1,274,166	1,277,819	1,281,875	1,288,855	1,297,086	1,304,882	1,311,724	1,319,082	1,324,922	1,330,378	1,337,628	1,351,182	1,363,598	1,375,310
Expenditures per PRC ($)		Baseline	957.39	994.59	1,030.76	1,071.76	1,109.54	1,151.13	1,194.13	1,237.83	1,282.91	1,328.93	1,376.30	1,425.40	1,476.14	1,528.68	1,583.10	1,639.45	1,697.81	1,758.24	1,820.83	1,885.65	1,952.77
		Optimistic	957.39	989.57	1,020.36	1,055.59	1,087.26	1,122.31	1,158.34	1,194.65	1,231.89	1,269.61	1,308.21	1,348.01	1,388.92	1,431.07	1,474.50	1,519.25	1,565.35	1,612.86	1,661.81	1,712.24	1,764.20
Total Expenditures (US$ Billions)		Baseline	1.11	1.18	1.23	1.31	1.38	1.45	1.53	1.61	1.69	1.78	1.88	1.98	2.08	2.20	2.31	2.43	2.56	2.69	2.83	2.97	3.12
		Optimistic	1.11	1.17	1.22	1.29