Breast Cancer

Lost Productivity (Indirect Impacts)

PRC is Population Reporting Condition

			2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
United States
PRC		Baseline	1,140,215	1,172,405	1,202,578	1,234,741	1,269,796	1,302,558	1,335,355	1,367,580	1,399,669	1,431,232	1,461,031	1,489,760	1,517,397	1,543,030	1,567,992	1,592,984	1,618,552	1,645,406	1,671,252	1,695,703	1,719,170
		Optimistic	1,140,215	1,172,405	1,202,578	1,233,445	1,263,389	1,294,414	1,325,453	1,355,852	1,386,265	1,408,378	1,428,509	1,444,245	1,459,270	1,467,707	1,470,422	1,472,042	1,475,354	1,481,200	1,485,205	1,498,720	1,507,757
Expenditures per PRC ($)		Baseline	4,840.44	5,034.51	5,207.13	5,378.10	5,549.19	5,724.07	5,904.15	6,087.58	6,276.42	6,470.13	6,669.43	6,874.94	7,086.64	7,304.86	7,529.79	7,761.66	8,000.66	8,247.03	8,500.98	8,762.75	9,032.58
		Optimistic	4,840.44	5,010.30	5,157.04	5,300.58	5,442.71	5,587.02	5,734.85	5,884.35	6,037.46	6,193.61	6,353.43	6,517.43	6,685.53	6,857.97	7,034.86	7,216.31	7,402.44	7,593.37	7,789.22	7,990.13	8,196.22
Total Expenditures (US$ Billions)		Baseline	5.52	5.91	6.27	6.64	7.05	7.45	7.88	8.32	8.78	9.25	9.74	10.24	10.75	11.27	11.81	12.37	12.96	13.59	14.23	14.89	15.57
		Optimistic	5.52	5.88	6.20	6.54	6.88	7.23	7.60	7.97	8.36	8.71	9.06	9.40	9.74	10.05	10.33	10.61	10.91	11.24	11.57	11.98	12.37
Lost Productivity (US$ Billions)		Baseline	31.00	33.85	36.84	39.86	42.67	45.84	49.08	52.40	55.87	59.32	62.80	66.36	69.99	73.66	77.41	81.23	85.17	89.32	93.56	97.86	102.26
		Optimistic	31.00	33.27	35.49	37.89	39.58	41.74	43.85	46.26	48.59	50.72	52.77	54.04	55.76	57.26	58.52	59.71	60.93	62.26	63.45	65.13	66.64
Alabama
PRC		Baseline	17,529	18,056	18,477	18,915	19,383	19,818	20,248	20,661	21,062	21,436	21,803	22,155	22,474	22,749	23,023	23,288	23,579	23,873	24,152	24,415	24,651
		Optimistic	17,529	18,056	18,477	18,895	19,285	19,694	20,098	20,484	20,860	21,094	21,318	21,478	21,613	21,639	21,590	21,520	21,493	21,491	21,463	21,579	21,620
Expenditures per PRC ($)		Baseline	4,576.85	4,755.95	4,915.11	5,072.63	5,230.14	5,391.02	5,556.55	5,725.05	5,898.39	6,076.07	6,258.75	6,446.98	6,640.75	6,840.34	7,045.93	7,257.69	7,475.82	7,700.51	7,931.95	8,170.35	8,415.91
		Optimistic	4,576.85	4,733.62	4,868.93	5,001.20	5,132.09	5,264.90	5,400.87	5,538.29	5,678.95	5,822.31	5,968.94	6,119.33	6,273.38	6,431.32	6,593.22	6,759.21	6,929.37	7,103.82	7,282.66	7,466.00	7,653.96
Total Expenditures (US$ 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	0.16	0.17	0.18	0.18	0.19	0.20	0.21
		Optimistic	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	0.14	0.15	0.15	0.15	0.16	0.16	0.17
Lost Productivity (US$ Billions)		Baseline	0.47	0.51	0.55	0.60	0.64	0.69	0.73	0.78	0.83	0.88	0.92	0.97	1.02	1.07	1.12	1.17	1.23	1.28	1.34	1.39	1.45
		Optimistic	0.47	0.50	0.53	0.57	0.59	0.62	0.65	0.69	0.72	0.75	0.78	0.79	0.82	0.83	0.85	0.86	0.88	0.89	0.91	0.93	0.94
Alaska
PRC		Baseline	1,845	1,957	2,068	2,191	2,329	2,466	2,610	2,757	2,901	3,055	3,200	3,353	3,507	3,654	3,812	3,968	4,119	4,276	4,415	4,548	4,664
		Optimistic	1,845	1,957	2,068	2,189	2,317	2,451	2,590	2,733	2,873	3,006	3,129	3,251	3,373	3,476	3,575	3,667	3,755	3,849	3,923	4,020	4,090
Expenditures per PRC ($)		Baseline	6,277.32	6,606.47	6,902.71	7,199.11	7,498.63	7,807.68	8,128.91	8,459.20	8,802.38	9,157.67	9,526.57	9,910.47	10,309.57	10,724.74	11,156.64	11,605.93	12,073.31	12,559.51	13,065.29	13,591.44	14,138.78
		Optimistic	6,277.32	6,565.42	6,816.89	7,065.03	7,312.77	7,566.35	7,828.17	8,095.05	8,370.53	8,653.65	8,945.67	9,247.66	9,559.60	9,882.06	10,215.40	10,559.98	10,916.19	11,284.41	11,665.06	12,058.54	12,465.30
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07
		Optimistic	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.05	0.06	0.06	0.07	0.08	0.09	0.10	0.10	0.11	0.13	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.23	0.24	0.26	0.27
		Optimistic	0.05	0.05	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.17	0.18
Arizona
PRC		Baseline	15,797	16,533	17,221	17,960	18,778	19,574	20,413	21,283	22,163	23,021	23,908	24,824	25,751	26,674	27,609	28,565	29,565	30,587	31,630	32,670	33,714
		Optimistic	15,797	16,533	17,221	17,941	18,683	19,452	20,262	21,101	21,951	22,653	23,376	24,065	24,764	25,372	25,891	26,396	26,949	27,535	28,109	28,875	29,568
Expenditures per PRC ($)		Baseline	4,140.88	4,334.90	4,508.59	4,681.59	4,855.64	5,034.47	5,219.56	5,409.07	5,605.16	5,807.32	6,016.37	6,233.02	6,457.32	6,689.69	6,930.42	7,179.81	7,438.18	7,705.85	7,983.15	8,270.43	8,568.05
		Optimistic	4,140.88	4,310.70	4,458.24	4,603.25	4,747.49	4,894.60	5,045.95	5,199.67	5,357.79	5,519.72	5,686.17	5,857.69	6,034.26	6,216.15	6,403.52	6,596.53	6,795.37	7,000.20	7,211.20	7,428.57	7,652.48
Total Expenditures (US$ Billions)		Baseline	0.07	0.07	0.08	0.08	0.09	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.21	0.22	0.24	0.25	0.27	0.29
		Optimistic	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.23
Lost Productivity (US$ Billions)		Baseline	0.45	0.50	0.55	0.60	0.66	0.72	0.78	0.85	0.92	0.99	1.07	1.15	1.23	1.32	1.41	1.51	1.61	1.72	1.83	1.95	2.07
		Optimistic	0.45	0.49	0.53	0.57	0.61	0.65	0.70	0.75	0.80	0.85	0.90	0.93	0.98	1.03	1.07	1.11	1.15	1.20	1.24	1.30	1.35
Arkansas
PRC		Baseline	11,736	11,980	12,235	12,520	12,821	13,084	13,369	13,645	13,904	14,148	14,368	14,586	14,778	14,952	15,117	15,282	15,467	15,650	15,829	15,983	16,105
		Optimistic	11,736	11,980	12,235	12,507	12,756	13,002	13,270	13,528	13,771	13,923	14,048	14,140	14,212	14,222	14,176	14,121	14,099	14,088	14,067	14,127	14,124
Expenditures per PRC ($)		Baseline	3,920.92	4,091.25	4,243.25	4,394.20	4,545.66	4,700.88	4,861.12	5,024.75	5,193.64	5,367.32	5,546.46	5,731.63	5,922.86	6,120.47	6,324.67	6,535.69	6,753.75	6,979.08	7,211.93	7,452.55	7,701.20
		Optimistic	3,920.92	4,070.01	4,199.17	4,325.80	4,451.47	4,579.36	4,710.65	4,843.70	4,980.26	5,119.82	5,262.96	5,410.15	5,561.35	5,716.77	5,876.54	6,040.76	6,209.58	6,383.12	6,561.51	6,744.88	6,933.38
Total Expenditures (US$ Billions)		Baseline	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	0.10	0.10	0.11	0.11	0.12	0.12
		Optimistic	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.31	0.33	0.36	0.39	0.42	0.44	0.47	0.50	0.54	0.57	0.60	0.63	0.66	0.69	0.72	0.75	0.78	0.82	0.85	0.89	0.92
		Optimistic	0.31	0.33	0.35	0.37	0.39	0.40	0.42	0.45	0.47	0.48	0.50	0.51	0.52	0.54	0.54	0.55	0.56	0.57	0.58	0.59	0.60
California
PRC		Baseline	115,524	119,472	123,387	127,415	131,694	135,761	139,966	144,354	148,691	152,754	156,646	160,566	164,474	168,000	171,337	174,742	178,195	181,826	185,244	188,434	191,462
		Optimistic	115,524	119,472	123,387	127,281	131,029	134,912	138,928	143,116	147,267	150,315	153,159	155,660	158,173	159,799	160,675	161,475	162,429	163,680	164,622	166,545	167,917
Expenditures per PRC ($)		Baseline	4,609.41	4,764.21	4,901.05	5,035.84	5,170.04	5,306.52	5,446.36	5,588.09	5,733.30	5,881.52	6,033.27	6,188.99	6,348.63	6,512.39	6,680.36	6,852.67	7,029.43	7,210.74	7,396.74	7,587.53	7,783.24
		Optimistic	4,609.41	4,744.91	4,861.31	4,974.66	5,086.38	5,199.35	5,314.59	5,430.64	5,549.01	5,669.23	5,791.76	5,916.99	6,044.83	6,175.43	6,308.85	6,445.16	6,584.41	6,726.67	6,872.00	7,020.47	7,172.15
Total Expenditures (US$ Billions)		Baseline	0.53	0.57	0.60	0.64	0.68	0.72	0.76	0.81	0.85	0.90	0.95	0.99	1.04	1.09	1.14	1.20	1.25	1.31	1.37	1.43	1.49
		Optimistic	0.53	0.57	0.60	0.63	0.67	0.70	0.74	0.78	0.82	0.85	0.89	0.92	0.96	0.99	1.01	1.04	1.07	1.10	1.13	1.17	1.20
Lost Productivity (US$ Billions)		Baseline	3.31	3.64	3.99	4.35	4.68	5.05	5.44	5.85	6.28	6.70	7.12	7.57	8.03	8.48	8.95	9.43	9.92	10.45	10.98	11.51	12.06
		Optimistic	3.31	3.58	3.85	4.13	4.34	4.60	4.86	5.16	5.46	5.73	5.99	6.16	6.39	6.60	6.77	6.93	7.10	7.28	7.44	7.66	7.86
Colorado
PRC		Baseline	14,636	15,107	15,591	16,111	16,686	17,224	17,774	18,314	18,859	19,455	20,006	20,543	21,071	21,560	22,048	22,536	22,993	23,437	23,858	24,235	24,574
		Optimistic	14,636	15,107	15,591	16,095	16,602	17,116	17,642	18,157	18,678	19,144	19,560	19,916	20,264	20,508	20,676	20,825	20,959	21,098	21,202	21,420	21,552
Expenditures per PRC ($)		Baseline	4,852.83	5,087.21	5,297.32	5,506.84	5,717.87	5,934.93	6,159.84	6,390.37	6,629.17	6,875.63	7,130.75	7,395.42	7,669.74	7,954.23	8,249.28	8,555.27	8,872.61	9,201.72	9,543.04	9,897.02	10,264.13
		Optimistic	4,852.83	5,057.98	5,236.42	5,411.99	5,586.79	5,765.23	5,948.99	6,135.79	6,328.12	6,525.27	6,728.09	6,937.29	7,152.84	7,375.08	7,604.22	7,840.48	8,084.09	8,335.26	8,594.24	8,861.26	9,136.58
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.08	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	0.20	0.22	0.23	0.24	0.25
		Optimistic	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.20
Lost Productivity (US$ Billions)		Baseline	0.42	0.47	0.51	0.55	0.60	0.65	0.70	0.75	0.80	0.86	0.91	0.97	1.03	1.09	1.16	1.22	1.28	1.35	1.42	1.48	1.55
		Optimistic	0.42	0.46	0.49	0.53	0.55	0.59	0.62	0.66	0.70	0.73	0.77	0.79	0.82	0.85	0.87	0.90	0.92	0.94	0.96	0.99	1.01
Connecticut
PRC		Baseline	17,640	18,079	18,470	18,875	19,370	19,858	20,303	20,708	21,122	21,526	21,854	22,116	22,341	22,511	22,686	22,875	23,067	23,280	23,499	23,692	23,899
		Optimistic	17,640	18,079	18,470	18,855	19,273	19,734	20,152	20,530	20,920	21,183	21,367	21,440	21,485	21,412	21,274	21,139	21,026	20,957	20,883	20,940	20,960
Expenditures per PRC ($)		Baseline	5,653.33	5,843.54	6,011.67	6,177.31	6,342.21	6,509.94	6,681.80	6,856.00	7,034.47	7,216.66	7,403.20	7,594.62	7,790.87	7,992.19	8,198.70	8,410.56	8,627.89	8,850.83	9,079.54	9,314.15	9,554.83
		Optimistic	5,653.33	5,819.82	5,962.85	6,102.12	6,239.42	6,378.25	6,519.87	6,662.49	6,807.97	6,955.73	7,106.34	7,260.27	7,417.41	7,577.96	7,741.98	7,909.55	8,080.74	8,255.65	8,434.33	8,616.89	8,803.39
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23
		Optimistic	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.16	0.16	0.17	0.17	0.17	0.18	0.18	0.18
Lost Productivity (US$ Billions)		Baseline	0.53	0.58	0.63	0.68	0.72	0.78	0.83	0.88	0.94	0.99	1.05	1.10	1.15	1.20	1.25	1.30	1.35	1.41	1.47	1.53	1.59
		Optimistic	0.53	0.57	0.61	0.64	0.67	0.71	0.74	0.78	0.81	0.85	0.88	0.89	0.91	0.93	0.94	0.95	0.97	0.98	0.99	1.02	1.03
Delaware
PRC		Baseline	3,353	3,466	3,578	3,700	3,833	3,958	4,087	4,211	4,338	4,465	4,588	4,701	4,802	4,907	5,011	5,114	5,214	5,323	5,433	5,537	5,641
		Optimistic	3,353	3,466	3,578	3,696	3,814	3,933	4,056	4,175	4,297	4,394	4,486	4,557	4,618	4,667	4,699	4,726	4,753	4,792	4,828	4,894	4,948
Expenditures per PRC ($)		Baseline	5,466.63	5,737.28	5,980.20	6,222.67	6,467.12	6,718.80	6,979.81	7,247.58	7,525.21	7,812.01	8,109.16	8,417.71	8,737.79	9,070.04	9,414.92	9,772.92	10,144.54	10,530.28	10,930.69	11,346.33	11,777.77
		Optimistic	5,466.63	5,703.53	5,909.81	6,112.93	6,315.32	6,522.10	6,735.20	6,952.01	7,175.40	7,404.56	7,640.49	7,884.03	8,135.14	8,394.25	8,661.61	8,937.48	9,222.15	9,515.88	9,818.96	10,131.70	10,454.40
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32	0.33
		Optimistic	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.21	0.22
Florida
PRC		Baseline	68,655	71,220	73,415	75,726	78,218	80,609	83,112	85,715	88,345	90,725	93,136	95,633	98,134	100,651	103,187	105,827	108,642	111,651	114,765	117,914	121,112
		Optimistic	68,655	71,220	73,415	75,646	77,823	80,106	82,496	84,980	87,499	89,276	91,063	92,711	94,375	95,737	96,766	97,792	99,030	100,509	101,989	104,216	106,218
Expenditures per PRC ($)		Baseline	4,851.74	5,056.00	5,238.03	5,418.62	5,599.63	5,784.93	5,976.03	6,170.99	6,372.00	6,578.50	6,791.28	7,011.01	7,237.70	7,471.72	7,713.31	7,962.71	8,220.17	8,485.96	8,760.35	9,043.60	9,336.02
		Optimistic	4,851.74	5,030.53	5,185.23	5,336.78	5,487.03	5,639.80	5,796.50	5,955.16	6,117.88	6,284.02	6,454.28	6,629.22	6,808.76	6,993.17	7,182.57	7,377.10	7,576.90	7,782.11	7,992.88	8,209.35	8,431.69
Total Expenditures (US$ Billions)		Baseline	0.33	0.36	0.38	0.41	0.44	0.47	0.50	0.53	0.56	0.60	0.63	0.67	0.71	0.75	0.80	0.84	0.89	0.95	1.01	1.07	1.13
		Optimistic	0.33	0.36	0.38	0.40	0.43	0.45	0.48	0.51	0.54	0.56	0.59	0.61	0.64	0.67	0.70	0.72	0.75	0.78	0.82	0.86	0.90
Lost Productivity (US$ Billions)		Baseline	1.86	2.05	2.24	2.43	2.61	2.82	3.04	3.26	3.51	3.74	3.98	4.23	4.50	4.78	5.06	5.36	5.68	6.02	6.38	6.76	7.15
		Optimistic	1.86	2.01	2.16	2.31	2.42	2.57	2.71	2.88	3.05	3.20	3.34	3.45	3.59	3.71	3.83	3.94	4.06	4.20	4.33	4.50	4.66
Georgia
PRC		Baseline	35,933	37,144	38,363	39,665	41,086	42,479	43,890	45,301	46,737	48,213	49,653	51,045	52,372	53,584	54,728	55,831	56,948	58,091	59,204	60,261	61,260
		Optimistic	35,933	37,144	38,363	39,624	40,878	42,214	43,565	44,913	46,290	47,443	48,548	49,485	50,365	50,968	51,323	51,592	51,910	52,294	52,613	53,261	53,727
Expenditures per PRC ($)		Baseline	4,089.70	4,257.01	4,405.94	4,553.54	4,701.34	4,852.52	5,008.28	5,167.04	5,330.58	5,498.45	5,671.26	5,849.56	6,033.34	6,222.90	6,418.42	6,620.08	6,828.07	7,042.60	7,263.87	7,492.09	7,727.48
		Optimistic	4,089.70	4,236.14	4,362.73	4,486.63	4,609.37	4,734.07	4,861.88	4,991.20	5,123.71	5,258.92	5,397.38	5,539.53	5,685.32	5,834.94	5,988.50	6,146.10	6,307.84	6,473.85	6,644.22	6,819.08	6,998.54
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.25	0.27	0.28	0.30	0.32	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.47
		Optimistic	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.38
Lost Productivity (US$ Billions)		Baseline	0.95	1.04	1.14	1.24	1.34	1.45	1.56	1.68	1.81	1.94	2.07	2.21	2.35	2.48	2.62	2.76	2.91	3.06	3.22	3.38	3.54
		Optimistic	0.95	1.02	1.10	1.18	1.24	1.32	1.40	1.49	1.57	1.66	1.74	1.80	1.87	1.93	1.98	2.03	2.08	2.13	2.18	2.25	2.31
Hawaii
PRC		Baseline	4,023	4,006	4,136	4,271	4,411	4,551	4,712	4,878	5,030	5,151	5,276	5,398	5,519	5,628	5,728	5,831	5,930	6,023	6,113	6,193	6,259
		Optimistic	4,023	4,006	4,136	4,266	4,389	4,523	4,677	4,836	4,982	5,069	5,159	5,233	5,307	5,354	5,372	5,389	5,406	5,422	5,433	5,474	5,490
Expenditures per PRC ($)		Baseline	4,613.30	4,766.39	4,901.65	5,034.85	5,167.42	5,302.20	5,440.26	5,580.14	5,723.41	5,869.61	6,019.25	6,172.76	6,330.07	6,491.40	6,656.84	6,826.50	7,000.47	7,178.89	7,361.85	7,549.47	7,741.87
		Optimistic	4,613.30	4,747.30	4,862.37	4,974.38	5,084.77	5,196.36	5,310.15	5,424.72	5,541.55	5,660.17	5,781.05	5,904.56	6,030.60	6,159.34	6,290.83	6,425.12	6,562.28	6,702.37	6,845.45	6,991.59	7,140.84
Total Expenditures (US$ 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	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.11	0.11	0.13	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.30	0.31	0.32	0.34	0.35	0.37
		Optimistic	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24	0.24
Idaho
PRC		Baseline	4,509	4,601	4,754	4,916	5,089	5,260	5,440	5,614	5,783	5,946	6,119	6,289	6,464	6,634	6,812	6,993	7,177	7,361	7,536	7,700	7,856
		Optimistic	4,509	4,601	4,754	4,911	5,064	5,228	5,400	5,566	5,728	5,851	5,983	6,097	6,216	6,310	6,388	6,462	6,542	6,627	6,697	6,806	6,890
Expenditures per PRC ($)		Baseline	3,546.02	3,734.28	3,903.83	4,073.55	4,245.15	4,422.30	4,606.53	4,796.03	4,993.04	5,197.09	5,409.07	5,629.77	5,859.32	6,098.23	6,346.88	6,605.67	6,875.02	7,155.34	7,447.10	7,750.75	8,066.79
		Optimistic	3,546.02	3,710.81	3,854.71	3,996.79	4,138.69	4,284.00	4,434.09	4,587.15	4,745.21	4,907.71	5,075.40	5,248.87	5,428.14	5,613.54	5,805.26	6,003.53	6,208.57	6,420.62	6,639.91	6,866.69	7,101.21
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.22	0.24	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.47
		Optimistic	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31
Illinois
PRC		Baseline	48,063	49,066	50,003	50,996	52,122	53,115	54,015	54,812	55,605	56,396	57,097	57,735	58,354	58,888	59,353	59,815	60,290	60,859	61,359	61,798	62,229
		Optimistic	48,063	49,066	50,003	50,943	51,859	52,783	53,614	54,342	55,073	55,495	55,826	55,971	56,119	56,014	55,659	55,273	54,956	54,786	54,528	54,619	54,577
Expenditures per PRC ($)		Baseline	4,892.26	5,067.87	5,223.44	5,376.99	5,530.13	5,686.17	5,846.32	6,008.94	6,175.83	6,346.48	6,521.50	6,701.41	6,886.16	7,076.00	7,271.08	7,471.54	7,677.52	7,889.18	8,106.67	8,330.17	8,559.82
		Optimistic	4,892.26	5,045.97	5,178.28	5,307.32	5,434.72	5,563.74	5,695.54	5,828.46	5,964.25	6,102.35	6,243.32	6,387.61	6,535.12	6,686.03	6,840.42	6,998.39	7,160.00	7,325.34	7,494.50	7,667.56	7,844.63
Total Expenditures (US$ Billions)		Baseline	0.24	0.25	0.26	0.27	0.29	0.30	0.32	0.33	0.34	0.36	0.37	0.39	0.40	0.42	0.43	0.45	0.46	0.48	0.50	0.51	0.53
		Optimistic	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.37	0.38	0.39	0.39	0.40	0.41	0.42	0.43
Lost Productivity (US$ Billions)		Baseline	1.24	1.35	1.46	1.56	1.66	1.77	1.88	1.99	2.10	2.22	2.33	2.44	2.55	2.66	2.78	2.89	3.01	3.13	3.26	3.38	3.51
		Optimistic	1.24	1.33	1.40	1.49	1.54	1.62	1.68	1.76	1.83	1.89	1.95	1.98	2.03	2.07	2.10	2.13	2.15	2.18	2.21	2.25	2.29
Indiana
PRC		Baseline	22,798	23,135	23,588	24,084	24,621	25,099	25,545	25,948	26,336	26,754	27,117	27,457	27,751	27,994	28,254	28,501	28,759	29,023	29,270	29,499	29,707
		Optimistic	22,798	23,135	23,588	24,059	24,497	24,942	25,355	25,725	26,084	26,326	26,514	26,619	26,687	26,628	26,495	26,338	26,215	26,126	26,012	26,072	26,054
Expenditures per PRC ($)		Baseline	4,871.12	5,062.11	5,231.84	5,399.82	5,567.81	5,739.40	5,915.97	6,095.71	6,280.62	6,470.18	6,665.08	6,865.91	7,072.66	7,285.63	7,505.02	7,731.01	7,963.81	8,203.62	8,450.65	8,705.12	8,967.25
		Optimistic	4,871.12	5,038.29	5,182.59	5,323.65	5,463.24	5,604.89	5,749.92	5,896.50	6,046.54	6,199.47	6,355.90	6,516.33	6,680.70	6,849.20	7,021.96	7,199.07	7,380.65	7,566.82	7,757.67	7,953.34	8,153.95
Total Expenditures (US$ Billions)		Baseline	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27
		Optimistic	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.21	0.21
Lost Productivity (US$ Billions)		Baseline	0.58	0.63	0.68	0.73	0.78	0.83	0.88	0.93	0.98	1.04	1.09	1.14	1.20	1.25	1.31	1.36	1.42	1.48	1.53	1.59	1.66
		Optimistic	0.58	0.62	0.65	0.69	0.72	0.75	0.79	0.82	0.86	0.89	0.92	0.93	0.95	0.97	0.99	1.00	1.01	1.03	1.04	1.06	1.08
Iowa
PRC		Baseline	11,289	11,595	11,782	11,983	12,182	12,344	12,510	12,659	12,801	12,932	13,055	13,165	13,265	13,375	13,490	13,594	13,700	13,808	13,915	14,000	14,073
		Optimistic	11,289	11,595	11,782	11,970	12,121	12,267	12,417	12,550	12,679	12,725	12,764	12,763	12,757	12,722	12,651	12,562	12,488	12,430	12,366	12,374	12,342
Expenditures per PRC ($)		Baseline	4,618.93	4,810.12	4,980.39	5,149.22	5,318.33	5,491.37	5,669.72	5,851.58	6,038.98	6,231.40	6,429.57	6,634.10	6,845.00	7,062.61	7,287.13	7,518.79	7,757.82	8,004.45	8,258.91	8,521.47	8,792.37
		Optimistic	4,618.93	4,786.28	4,931.00	5,072.69	5,213.11	5,355.82	5,502.12	5,650.20	5,801.99	5,956.91	6,115.59	6,278.57	6,445.76	6,617.40	6,793.61	6,974.51	7,160.23	7,350.90	7,546.65	7,747.60	7,953.91
Total Expenditures (US$ Billions)		Baseline	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.11	0.12	0.12
		Optimistic	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.29	0.31	0.34	0.36	0.38	0.41	0.43	0.45	0.48	0.50	0.52	0.55	0.57	0.59	0.62	0.65	0.67	0.70	0.72	0.75	0.78
		Optimistic	0.29	0.31	0.33	0.34	0.35	0.37	0.38	0.40	0.41	0.43	0.44	0.44	0.45	0.46	0.47	0.47	0.48	0.49	0.49	0.50	0.51
Kansas
PRC		Baseline	10,428	10,748	10,937	11,144	11,359	11,543	11,737	11,911	12,074	12,242	12,395	12,534	12,667	12,803	12,951	13,101	13,261	13,423	13,577	13,714	13,842
		Optimistic	10,428	10,748	10,937	11,132	11,302	11,471	11,650	11,808	11,959	12,047	12,119	12,152	12,182	12,178	12,145	12,106	12,088	12,083	12,065	12,121	12,140
Expenditures per PRC ($)		Baseline	4,944.20	5,147.59	5,328.69	5,508.20	5,688.00	5,871.92	6,061.46	6,254.68	6,453.77	6,658.14	6,868.57	7,085.72	7,309.59	7,540.54	7,778.78	8,024.55	8,278.08	8,539.63	8,809.44	9,087.77	9,374.90
		Optimistic	4,944.20	5,122.23	5,276.15	5,426.83	5,576.13	5,727.83	5,883.33	6,040.69	6,201.97	6,366.55	6,535.11	6,708.19	6,885.72	7,067.95	7,255.00	7,447.00	7,644.08	7,846.38	8,054.03	8,267.18	8,485.97
Total Expenditures (US$ Billions)		Baseline	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	0.11	0.11	0.12	0.12	0.13
		Optimistic	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.28	0.31	0.33	0.36	0.38	0.40	0.43	0.45	0.47	0.50	0.52	0.55	0.58	0.60	0.63	0.66	0.69	0.72	0.75	0.78	0.81
		Optimistic	0.28	0.30	0.32	0.34	0.35	0.36	0.38	0.40	0.41	0.43	0.44	0.45	0.46	0.47	0.48	0.48	0.49	0.50	0.51	0.52	0.53
Kentucky
PRC		Baseline	16,542	16,951	17,326	17,734	18,165	18,543	18,913	19,266	19,628	20,010	20,361	20,696	21,003	21,277	21,547	21,807	22,079	22,365	22,626	22,872	23,107
		Optimistic	16,542	16,951	17,326	17,716	18,074	18,427	18,773	19,101	19,440	19,691	19,907	20,063	20,199	20,238	20,206	20,151	20,126	20,133	20,107	20,215	20,265
Expenditures per PRC ($)		Baseline	4,718.73	4,940.58	5,139.23	5,337.10	5,536.20	5,740.80	5,952.58	6,169.44	6,393.87	6,625.27	6,864.58	7,112.62	7,369.45	7,635.55	7,911.27	8,196.93	8,492.92	8,799.59	9,117.34	9,446.56	9,787.66
		Optimistic	4,718.73	4,912.92	5,081.64	5,247.50	5,412.49	5,580.78	5,753.94	5,929.83	6,110.77	6,296.10	6,486.61	6,682.95	6,885.09	7,093.33	7,307.88	7,528.91	7,756.63	7,991.23	8,232.94	8,481.95	8,738.49
Total Expenditures (US$ Billions)		Baseline	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23
		Optimistic	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.42	0.46	0.50	0.54	0.58	0.62	0.66	0.70	0.74	0.79	0.83	0.87	0.92	0.96	1.01	1.05	1.10	1.15	1.20	1.25	1.30
		Optimistic	0.42	0.45	0.48	0.51	0.53	0.56	0.59	0.62	0.65	0.67	0.70	0.71	0.73	0.75	0.76	0.77	0.79	0.80	0.81	0.83	0.85
Louisiana
PRC		Baseline	17,820	18,516	18,979	19,462	19,975	20,426	20,878	21,326	21,745	22,138	22,511	22,869	23,221	23,559	23,871	24,164	24,481	24,829	25,137	25,406	25,648
		Optimistic	17,820	18,516	18,979	19,442	19,875	20,298	20,724	21,143	21,537	21,785	22,010	22,170	22,331	22,409	22,385	22,329	22,315	22,352	22,339	22,454	22,494
Expenditures per PRC ($)		Baseline	4,553.24	4,709.80	4,848.29	4,984.80	5,120.80	5,259.19	5,401.08	5,544.98	5,692.50	5,843.16	5,997.51	6,155.99	6,318.56	6,485.41	6,656.67	6,832.46	7,012.89	7,198.08	7,388.16	7,583.26	7,783.51
		Optimistic	4,553.24	4,690.28	4,808.08	4,922.84	5,036.04	5,150.55	5,267.42	5,385.18	5,505.35	5,627.46	5,751.98	5,879.31	6,009.36	6,142.28	6,278.14	6,417.01	6,558.95	6,704.03	6,852.32	7,003.89	7,158.81
Total Expenditures (US$ 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	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.16	0.16
Lost Productivity (US$ Billions)		Baseline	0.45	0.50	0.54	0.59	0.63	0.67	0.72	0.77	0.82	0.86	0.91	0.96	1.01	1.06	1.11	1.16	1.21	1.27	1.33	1.38	1.44
		Optimistic	0.45	0.49	0.52	0.56	0.58	0.61	0.64	0.68	0.71	0.74	0.76	0.78	0.80	0.82	0.84	0.85	0.87	0.89	0.90	0.92	0.94
Maine
PRC		Baseline	6,244	6,468	6,624	6,791	6,985	7,170	7,358	7,531	7,702	7,887	8,073	8,249	8,415	8,578	8,742	8,907	9,075	9,234	9,395	9,542	9,686
		Optimistic	6,244	6,468	6,624	6,784	6,950	7,125	7,304	7,467	7,628	7,761	7,893	7,997	8,092	8,159	8,198	8,230	8,273	8,313	8,349	8,433	8,495
Expenditures per PRC ($)		Baseline	5,390.97	5,657.32	5,896.35	6,134.92	6,375.42	6,623.01	6,879.77	7,143.15	7,416.21	7,698.27	7,990.48	8,293.87	8,608.59	8,935.25	9,274.30	9,626.21	9,991.48	10,370.62	10,764.13	11,172.58	11,596.53
		Optimistic	5,390.97	5,624.11	5,827.08	6,026.94	6,226.08	6,429.51	6,639.15	6,852.41	7,072.14	7,297.53	7,529.57	7,769.07	8,016.01	8,270.79	8,533.67	8,804.90	9,084.76	9,373.51	9,671.43	9,978.83	10,296.00
Total Expenditures (US$ Billions)		Baseline	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	0.10	0.11	0.11
		Optimistic	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09
Lost Productivity (US$ Billions)		Baseline	0.18	0.20	0.22	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46	0.48	0.51	0.53	0.56	0.58	0.61
		Optimistic	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.28	0.30	0.31	0.32	0.33	0.34	0.35	0.35	0.36	0.37	0.38	0.39	0.40
Maryland
PRC		Baseline	22,053	22,707	23,399	24,146	24,977	25,754	26,526	27,286	28,012	28,768	29,463	30,103	30,682	31,206	31,699	32,194	32,674	33,175	33,648	34,102	34,553
		Optimistic	22,053	22,707	23,399	24,121	24,851	25,593	26,329	27,052	27,743	28,309	28,807	29,184	29,507	29,683	29,727	29,749	29,783	29,864	29,902	30,140	30,304
Expenditures per PRC ($)		Baseline	4,694.31	4,883.39	5,051.60	5,218.22	5,384.99	5,555.48	5,731.06	5,909.93	6,094.10	6,283.05	6,477.48	6,677.99	6,884.57	7,097.54	7,317.10	7,543.45	7,776.80	8,017.37	8,265.39	8,521.07	8,784.67
		Optimistic	4,694.31	4,859.81	5,002.79	5,142.68	5,281.20	5,421.88	5,566.00	5,711.76	5,861.07	6,013.36	6,169.23	6,329.21	6,493.21	6,661.46	6,834.07	7,011.15	7,192.82	7,379.19	7,570.40	7,766.56	7,967.81
Total Expenditures (US$ Billions)		Baseline	0.10	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	0.24	0.25	0.27	0.28	0.29	0.30
		Optimistic	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.20	0.21	0.21	0.22	0.23	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.60	0.66	0.72	0.78	0.84	0.91	0.98	1.05	1.12	1.19	1.27	1.34	1.42	1.49	1.57	1.64	1.72	1.80	1.89	1.97	2.06
		Optimistic	0.60	0.65	0.69	0.74	0.78	0.83	0.87	0.92	0.97	1.02	1.07	1.09	1.13	1.16	1.19	1.21	1.23	1.26	1.28	1.31	1.34
Massachusetts
PRC		Baseline	32,618	33,390	33,944	34,569	35,308	36,016	36,693	37,339	38,002	38,684	39,289	39,824	40,298	40,740	41,154	41,570	41,998	42,473	42,945	43,388	43,805
		Optimistic	32,618	33,390	33,944	34,533	35,129	35,791	36,421	37,019	37,638	38,066	38,415	38,608	38,755	38,752	38,593	38,414	38,282	38,234	38,165	38,348	38,418
Expenditures per PRC ($)		Baseline	6,257.56	6,496.99	6,709.58	6,919.83	7,129.91	7,344.35	7,564.86	7,789.15	8,019.75	8,255.96	8,498.66	8,748.57	9,005.66	9,270.31	9,542.74	9,823.17	10,111.85	10,409.00	10,714.89	11,029.77	11,353.90
		Optimistic	6,257.56	6,467.13	6,647.89	6,824.48	6,999.10	7,176.21	7,357.42	7,540.46	7,727.71	7,918.45	8,113.44	8,313.31	8,517.95	8,727.62	8,942.45	9,162.57	9,388.11	9,619.20	9,855.98	10,098.59	10,347.17
Total Expenditures (US$ Billions)		Baseline	0.20	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	0.39	0.41	0.42	0.44	0.46	0.48	0.50
		Optimistic	0.20	0.22	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	0.35	0.36	0.37	0.38	0.39	0.40
Lost Productivity (US$ Billions)		Baseline	0.92	1.00	1.07	1.15	1.23	1.31	1.39	1.48	1.57	1.66	1.74	1.83	1.92	2.01	2.10	2.19	2.28	2.38	2.49	2.59	2.70
		Optimistic	0.92	0.98	1.04	1.10	1.14	1.19	1.24	1.30	1.36	1.42	1.47	1.49	1.53	1.56	1.59	1.61	1.63	1.66	1.69	1.72	1.76
Michigan
PRC		Baseline	37,958	38,585	39,378	40,263	41,285	42,222	43,076	43,833	44,588	45,377	46,112	46,791	47,403	47,980	48,537	49,067	49,608	50,188	50,738	51,256	51,704
		Optimistic	37,958	38,585	39,378	40,221	41,076	41,958	42,757	43,457	44,161	44,652	45,086	45,361	45,587	45,638	45,516	45,342	45,219	45,180	45,090	45,302	45,346
Expenditures per PRC ($)		Baseline	4,426.77	4,580.53	4,716.59	4,850.75	4,984.44	5,120.53	5,260.08	5,401.66	5,546.83	5,695.14	5,847.11	6,003.20	6,163.34	6,327.76	6,496.56	6,669.87	6,847.80	7,030.48	7,218.03	7,410.58	7,608.27
		Optimistic	4,426.77	4,561.35	4,677.09	4,789.87	4,901.13	5,013.71	5,128.64	5,244.46	5,362.69	5,482.84	5,605.41	5,730.76	5,858.81	5,989.73	6,123.57	6,260.40	6,400.29	6,543.30	6,689.51	6,838.99	6,991.81
Total Expenditures (US$ Billions)		Baseline	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	0.32	0.33	0.34	0.35	0.37	0.38	0.39
		Optimistic	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.27	0.28	0.28	0.29	0.30	0.30	0.31	0.32
Lost Productivity (US$ Billions)		Baseline	0.97	1.05	1.13	1.22	1.30	1.39	1.49	1.58	1.67	1.76	1.86	1.95	2.05	2.15	2.25	2.35	2.45	2.56	2.67	2.78	2.89
		Optimistic	0.97	1.03	1.09	1.16	1.21	1.27	1.33	1.39	1.45	1.51	1.56	1.59	1.63	1.67	1.70	1.73	1.75	1.78	1.81	1.85	1.88
Minnesota
PRC		Baseline	20,039	20,525	21,015	21,556	22,139	22,675	23,197	23,698	24,198	24,706	25,192	25,656	26,112	26,576	27,066	27,508	27,957	28,415	28,870	29,308	29,754
		Optimistic	20,039	20,525	21,015	21,534	22,028	22,534	23,025	23,495	23,966	24,312	24,631	24,872	25,112	25,278	25,381	25,420	25,484	25,580	25,656	25,904	26,095
Expenditures per PRC ($)		Baseline	5,869.62	6,139.72	6,381.34	6,621.82	6,863.59	7,111.86	7,368.65	7,631.40	7,903.10	8,183.05	8,472.35	8,771.98	9,082.00	9,402.97	9,735.29	10,079.36	10,435.58	10,804.40	11,186.25	11,581.59	11,990.91
		Optimistic	5,869.62	6,106.04	6,311.29	6,512.91	6,713.34	6,917.64	7,127.72	7,340.97	7,560.21	7,784.63	8,015.17	8,252.63	8,496.94	8,748.47	9,007.46	9,274.11	9,548.65	9,831.33	10,122.37	10,422.02	10,730.55
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.36
		Optimistic	0.12	0.13	0.13	0.14	0.15	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
Lost Productivity (US$ Billions)		Baseline	0.55	0.59	0.64	0.70	0.74	0.80	0.85	0.91	0.96	1.02	1.08	1.14	1.20	1.26	1.33	1.39	1.46	1.53	1.61	1.68	1.76
		Optimistic	0.55	0.58	0.62	0.66	0.69	0.73	0.76	0.80	0.84	0.87	0.90	0.92	0.95	0.98	1.00	1.02	1.05	1.07	1.09	1.12	1.15
Mississippi
PRC		Baseline	12,877	13,180	13,461	13,746	14,052	14,321	14,606	14,885	15,167	15,441	15,703	15,946	16,197	16,432	16,657	16,880	17,123	17,388	17,641	17,865	18,073
		Optimistic	12,877	13,180	13,461	13,732	13,981	14,231	14,498	14,757	15,022	15,194	15,353	15,459	15,577	15,630	15,620	15,599	15,608	15,653	15,677	15,790	15,851
Expenditures per PRC ($)		Baseline	3,835.06	4,017.41	4,180.77	4,343.57	4,507.45	4,675.92	4,850.38	5,029.09	5,214.11	5,404.96	5,602.41	5,807.14	6,019.22	6,239.03	6,466.88	6,703.04	6,947.83	7,201.57	7,464.56	7,737.16	8,019.72
		Optimistic	3,835.06	3,994.67	4,133.42	4,269.86	4,405.64	4,544.18	4,686.78	4,831.67	4,980.78	5,133.55	5,290.65	5,452.61	5,619.40	5,791.30	5,968.45	6,151.02	6,339.18	6,533.09	6,732.94	6,938.90	7,151.15
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.14
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.11
Lost Productivity (US$ Billions)		Baseline	0.33	0.36	0.39	0.42	0.44	0.47	0.51	0.54	0.57	0.60	0.64	0.67	0.70	0.74	0.77	0.81	0.85	0.89	0.93	0.97	1.01
		Optimistic	0.33	0.35	0.37	0.40	0.41	0.43	0.45	0.47	0.50	0.52	0.53	0.54	0.56	0.57	0.58	0.59	0.61	0.62	0.63	0.64	0.66
Missouri
PRC		Baseline	21,026	21,539	21,972	22,453	22,975	23,440	23,902	24,325	24,739	25,139	25,494	25,835	26,151	26,457	26,752	27,026	27,331	27,650	27,964	28,268	28,536
		Optimistic	21,026	21,539	21,972	22,429	22,859	23,294	23,725	24,117	24,502	24,737	24,927	25,046	25,149	25,166	25,087	24,974	24,913	24,891	24,851	24,984	25,027
Expenditures per PRC ($)		Baseline	5,093.78	5,307.85	5,498.62	5,687.87	5,877.54	6,071.71	6,271.94	6,476.19	6,686.78	6,903.11	7,126.00	7,356.16	7,593.60	7,838.71	8,091.73	8,352.91	8,622.53	8,900.84	9,188.15	9,484.72	9,790.87
		Optimistic	5,093.78	5,281.16	5,443.29	5,602.10	5,759.55	5,919.63	6,083.82	6,250.06	6,420.54	6,594.60	6,772.97	6,956.23	7,144.31	7,337.47	7,535.85	7,739.59	7,948.85	8,163.76	8,384.48	8,611.17	8,843.99
Total Expenditures (US$ Billions)		Baseline	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28
		Optimistic	0.11	0.11	0.12	0.13	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.22	0.22
Lost Productivity (US$ Billions)		Baseline	0.51	0.55	0.60	0.65	0.69	0.74	0.78	0.83	0.88	0.93	0.98	1.03	1.07	1.13	1.18	1.23	1.28	1.34	1.39	1.45	1.51
		Optimistic	0.51	0.54	0.58	0.61	0.64	0.67	0.70	0.73	0.77	0.79	0.82	0.84	0.86	0.87	0.89	0.90	0.92	0.93	0.95	0.97	0.99
Montana
PRC		Baseline	2,639	2,740	2,820	2,911	3,007	3,098	3,189	3,281	3,373	3,461	3,547	3,644	3,742	3,838	3,939	4,041	4,146	4,250	4,346	4,434	4,514
		Optimistic	2,639	2,740	2,820	2,908	2,992	3,079	3,165	3,252	3,341	3,406	3,468	3,533	3,599	3,651	3,694	3,734	3,779	3,826	3,862	3,919	3,959
Expenditures per PRC ($)		Baseline	4,479.43	4,681.20	4,861.53	5,040.86	5,221.03	5,405.89	5,596.96	5,792.31	5,994.19	6,202.03	6,416.67	6,638.80	6,868.47	7,106.09	7,351.93	7,606.27	7,869.41	8,141.66	8,423.32	8,714.73	9,016.22
		Optimistic	4,479.43	4,656.04	4,809.24	4,959.63	5,109.03	5,261.23	5,417.63	5,576.29	5,739.31	5,906.08	6,077.30	6,253.54	6,434.76	6,621.22	6,813.09	7,010.52	7,213.67	7,422.71	7,637.81	7,859.13	8,086.88
Total Expenditures (US$ 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	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04
		Optimistic	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	0.03
Lost Productivity (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.26
		Optimistic	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17
Nebraska
PRC		Baseline	6,966	7,113	7,226	7,355	7,492	7,604	7,719	7,826	7,926	8,027	8,128	8,231	8,329	8,429	8,533	8,628	8,724	8,817	8,903	8,976	9,049
		Optimistic	6,966	7,113	7,226	7,347	7,454	7,556	7,662	7,759	7,851	7,898	7,947	7,980	8,010	8,018	8,002	7,973	7,952	7,937	7,912	7,933	7,936
Expenditures per PRC ($)		Baseline	5,025.50	5,260.22	5,470.33	5,679.57	5,890.05	6,106.29	6,330.08	6,559.18	6,796.22	7,040.57	7,293.21	7,555.00	7,826.02	8,106.75	8,397.56	8,698.80	9,010.84	9,334.08	9,668.91	10,015.75	10,375.04
		Optimistic	5,025.50	5,230.95	5,409.42	5,584.82	5,759.26	5,937.16	6,120.16	6,306.02	6,497.18	6,692.93	6,894.11	7,101.42	7,314.80	7,534.59	7,760.99	7,994.18	8,234.39	8,481.81	8,736.66	8,999.18	9,269.58
Total Expenditures (US$ Billions)		Baseline	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09
		Optimistic	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07
Lost Productivity (US$ Billions)		Baseline	0.17	0.19	0.20	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.38	0.40	0.42	0.44	0.45	0.47	0.49
		Optimistic	0.17	0.19	0.20	0.21	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.30	0.30	0.31	0.31	0.32
Nevada
PRC		Baseline	6,872	7,130	7,515	7,922	8,355	8,798	9,252	9,712	10,176	10,637	11,091	11,539	11,979	12,402	12,815	13,237	13,672	14,112	14,541	14,957	15,363
		Optimistic	6,872	7,130	7,515	7,913	8,313	8,743	9,183	9,629	10,079	10,467	10,845	11,186	11,520	11,796	12,018	12,232	12,463	12,703	12,922	13,220	13,473
Expenditures per PRC ($)		Baseline	4,622.46	4,902.42	5,156.35	5,412.10	5,672.19	5,942.23	6,224.63	6,516.77	6,822.16	7,140.22	7,472.47	7,820.29	8,184.07	8,564.77	8,963.17	9,380.11	9,816.44	10,273.07	10,750.94	11,251.04	11,774.41
		Optimistic	4,622.46	4,867.51	5,082.86	5,296.58	5,511.11	5,731.86	5,960.96	6,195.70	6,439.24	6,690.83	6,951.63	7,222.70	7,504.12	7,796.51	8,100.29	8,415.90	8,743.82	9,084.51	9,438.48	9,806.23	10,188.32
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.04	0.04	0.05	0.05	0.06	0.06	0.07	0.08	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.16	0.17	0.18
		Optimistic	0.03	0.03	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14
Lost Productivity (US$ Billions)		Baseline	0.20	0.22	0.24	0.27	0.30	0.33	0.36	0.39	0.43	0.46	0.50	0.54	0.58	0.62	0.66	0.71	0.75	0.80	0.85	0.90	0.96
		Optimistic	0.20	0.21	0.23	0.26	0.28	0.30	0.32	0.35	0.37	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54	0.56	0.58	0.60	0.62
New Hampshire
PRC		Baseline	6,517	6,738	6,934	7,144	7,393	7,638	7,878	8,114	8,360	8,644	8,922	9,174	9,405	9,627	9,859	10,091	10,322	10,552	10,776	11,002	11,223
		Optimistic	6,517	6,738	6,934	7,137	7,356	7,590	7,819	8,044	8,280	8,506	8,723	8,894	9,045	9,157	9,245	9,325	9,409	9,499	9,576	9,724	9,843
Expenditures per PRC ($)		Baseline	4,916.45	5,136.28	5,332.68	5,527.95	5,724.08	5,925.26	6,133.14	6,345.65	6,565.18	6,791.15	7,024.45	7,265.83	7,515.35	7,773.44	8,040.39	8,316.50	8,602.10	8,897.51	9,203.06	9,519.11	9,846.01
		Optimistic	4,916.45	5,108.86	5,275.73	5,439.50	5,602.15	5,767.81	5,938.01	6,110.64	6,287.97	6,469.34	6,655.50	6,847.10	7,044.05	7,246.68	7,455.13	7,669.58	7,890.19	8,117.16	8,350.65	8,590.86	8,837.97
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11
		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	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09
Lost Productivity (US$ Billions)		Baseline	0.19	0.21	0.23	0.25	0.27	0.29	0.31	0.34	0.36	0.39	0.41	0.44	0.47	0.50	0.52	0.55	0.58	0.62	0.65	0.68	0.72
		Optimistic	0.19	0.21	0.22	0.24	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.36	0.37	0.38	0.40	0.41	0.42	0.43	0.44	0.45	0.47
New Jersey
PRC		Baseline	41,969	43,297	44,285	45,330	46,529	47,646	48,656	49,629	50,650	51,597	52,381	53,064	53,688	54,208	54,672	55,138	55,618	56,193	56,764	57,310	57,864
		Optimistic	41,969	43,297	44,285	45,283	46,294	47,348	48,295	49,203	50,164	50,773	51,215	51,443	51,631	51,562	51,270	50,952	50,697	50,585	50,445	50,653	50,748
Expenditures per PRC ($)		Baseline	5,241.91	5,435.93	5,608.00	5,777.98	5,947.67	6,120.71	6,298.48	6,479.12	6,664.67	6,854.56	7,049.48	7,250.01	7,456.11	7,668.06	7,886.04	8,110.22	8,340.77	8,577.88	8,821.72	9,072.50	9,330.40
		Optimistic	5,241.91	5,411.74	5,558.06	5,700.87	5,841.98	5,984.98	6,131.18	6,278.73	6,429.55	6,583.07	6,739.88	6,900.49	7,064.80	7,233.02	7,405.25	7,581.58	7,762.11	7,946.93	8,136.16	8,329.89	8,528.24
Total Expenditures (US$ Billions)		Baseline	0.22	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.38	0.40	0.42	0.43	0.45	0.46	0.48	0.50	0.52	0.54
		Optimistic	0.22	0.23	0.25	0.26	0.27	0.28	0.30	0.31	0.32	0.33	0.35	0.35	0.36	0.37	0.38	0.39	0.39	0.40	0.41	0.42	0.43
Lost Productivity (US$ Billions)		Baseline	1.27	1.39	1.51	1.63	1.74	1.86	1.99	2.11	2.25	2.37	2.50	2.63	2.75	2.88	3.00	3.13	3.25	3.39	3.54	3.68	3.83
		Optimistic	1.27	1.37	1.46	1.55	1.61	1.70	1.77	1.86	1.95	2.03	2.10	2.14	2.19	2.23	2.26	2.30	2.33	2.36	2.40	2.45	2.50
New Mexico
PRC		Baseline	5,281	5,555	5,778	6,010	6,259	6,491	6,738	6,986	7,233	7,479	7,721	7,967	8,208	8,446	8,685	8,917	9,144	9,372	9,590	9,793	9,980
		Optimistic	5,281	5,555	5,778	6,004	6,227	6,451	6,688	6,927	7,164	7,360	7,549	7,723	7,894	8,034	8,144	8,240	8,335	8,437	8,522	8,656	8,753
Expenditures per PRC ($)		Baseline	3,350.34	3,489.35	3,613.16	3,735.92	3,858.92	3,984.77	4,114.50	4,246.78	4,383.11	4,523.11	4,667.29	4,816.11	4,969.58	5,127.94	5,291.35	5,459.97	5,633.95	5,813.49	5,998.74	6,189.90	6,387.14
		Optimistic	3,350.34	3,472.01	3,577.24	3,680.28	3,782.40	3,886.18	3,992.59	4,100.30	4,210.71	4,323.41	4,438.86	4,557.43	4,679.08	4,803.97	4,932.20	5,063.84	5,199.01	5,337.78	5,480.25	5,626.53	5,776.72
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.14	0.16	0.17	0.19	0.21	0.22	0.24	0.26	0.28	0.30	0.32	0.35	0.37	0.39	0.42	0.44	0.47	0.49	0.52	0.55	0.58
		Optimistic	0.14	0.15	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.28	0.29	0.30	0.32	0.32	0.33	0.34	0.35	0.36	0.38
New York
PRC		Baseline	89,593	91,493	93,474	95,443	97,580	99,535	101,315	103,078	104,786	106,253	107,527	108,695	109,778	110,557	111,140	111,686	112,221	112,964	113,584	114,106	114,621
		Optimistic	89,593	91,493	93,474	95,343	97,088	98,913	100,564	102,194	103,783	104,556	105,134	105,374	105,573	105,161	104,225	103,207	102,293	101,691	100,940	100,851	100,525
Expenditures per PRC ($)		Baseline	5,554.40	5,764.94	5,951.82	6,136.58	6,321.14	6,509.48	6,703.09	6,899.98	7,102.34	7,309.58	7,522.45	7,741.58	7,966.96	8,198.90	8,437.59	8,683.22	8,936.01	9,196.16	9,463.88	9,739.40	10,022.94
		Optimistic	5,554.40	5,738.69	5,897.59	6,052.78	6,206.21	6,361.79	6,520.93	6,681.64	6,846.02	7,013.42	7,184.51	7,359.84	7,539.31	7,723.16	7,911.49	8,104.41	8,302.04	8,504.49	8,711.87	8,924.31	9,141.93
Total Expenditures (US$ Billions)		Baseline	0.50	0.53	0.56	0.59	0.62	0.65	0.68	0.71	0.74	0.78	0.81	0.84	0.87	0.91	0.94	0.97	1.00	1.04	1.07	1.11	1.15
		Optimistic	0.50	0.53	0.55	0.58	0.60	0.63	0.66	0.68	0.71	0.73	0.76	0.78	0.80	0.81	0.82	0.84	0.85	0.86	0.88	0.90	0.92
Lost Productivity (US$ Billions)		Baseline	2.53	2.75	2.98	3.20	3.41	3.64	3.87	4.10	4.34	4.57	4.80	5.03	5.26	5.48	5.70	5.92	6.14	6.37	6.61	6.85	7.09
		Optimistic	2.53	2.70	2.87	3.04	3.16	3.31	3.45	3.62	3.77	3.91	4.03	4.09	4.19	4.26	4.31	4.35	4.39	4.44	4.48	4.56	4.62
North Carolina
PRC		Baseline	32,317	33,106	34,037	35,039	36,140	37,182	38,240	39,295	40,361	41,421	42,430	43,378	44,270	45,113	45,959	46,780	47,612	48,457	49,290	50,079	50,853
		Optimistic	32,317	33,106	34,037	35,003	35,958	36,949	37,956	38,958	39,975	40,759	41,486	42,052	42,575	42,911	43,099	43,228	43,400	43,621	43,803	44,262	44,599
Expenditures per PRC ($)		Baseline	4,230.31	4,448.56	4,644.83	4,841.07	5,039.24	5,243.60	5,455.86	5,673.97	5,900.46	6,134.79	6,377.95	6,630.83	6,893.57	7,166.71	7,450.68	7,745.90	8,052.82	8,371.90	8,703.62	9,048.49	9,407.02
		Optimistic	4,230.31	4,421.34	4,587.97	4,752.29	4,916.25	5,083.98	5,257.08	5,433.42	5,615.35	5,802.23	5,994.88	6,194.00	6,399.57	6,611.97	6,831.42	7,058.15	7,292.41	7,534.44	7,784.50	8,042.87	8,309.80
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.24	0.25	0.27	0.29	0.31	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.48
		Optimistic	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34	0.36	0.37
Lost Productivity (US$ Billions)		Baseline	0.83	0.90	0.98	1.06	1.14	1.23	1.32	1.42	1.52	1.62	1.72	1.82	1.92	2.02	2.13	2.24	2.35	2.47	2.59	2.71	2.84
		Optimistic	0.83	0.88	0.95	1.01	1.06	1.12	1.18	1.25	1.32	1.38	1.44	1.48	1.53	1.58	1.61	1.65	1.68	1.72	1.76	1.80	1.85
North Dakota
PRC		Baseline	2,249	2,274	2,307	2,345	2,383	2,415	2,452	2,488	2,525	2,549	2,573	2,599	2,626	2,657	2,690	2,726	2,764	2,802	2,841	2,872	2,902
		Optimistic	2,249	2,274	2,307	2,342	2,371	2,400	2,434	2,467	2,501	2,508	2,515	2,519	2,525	2,527	2,523	2,519	2,519	2,523	2,524	2,539	2,545
Expenditures per PRC ($)		Baseline	5,409.82	5,610.48	5,788.45	5,964.28	6,139.82	6,318.84	6,502.75	6,689.65	6,881.64	7,078.13	7,279.84	7,487.37	7,700.67	7,920.05	8,145.67	8,377.73	8,616.39	8,861.86	9,114.32	9,373.97	9,641.01
		Optimistic	5,409.82	5,585.46	5,736.80	5,884.52	6,030.49	6,178.42	6,329.67	6,482.32	6,638.37	6,797.21	6,959.47	7,125.67	7,295.71	7,469.80	7,648.05	7,830.55	8,017.40	8,208.72	8,404.60	8,605.15	8,810.49
Total Expenditures (US$ Billions)		Baseline	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	0.03	0.03	0.03
		Optimistic	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Lost Productivity (US$ Billions)		Baseline	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.15
		Optimistic	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.10
Ohio
PRC		Baseline	41,349	42,111	42,870	43,696	44,617	45,388	46,033	46,594	47,171	47,884	48,524	49,086	49,587	50,023	50,439	50,834	51,248	51,713	52,140	52,533	52,904
		Optimistic	41,349	42,111	42,870	43,650	44,392	45,104	45,691	46,194	46,720	47,119	47,444	47,586	47,688	47,581	47,301	46,975	46,714	46,553	46,336	46,430	46,399
Expenditures per PRC ($)		Baseline	5,140.37	5,333.35	5,504.58	5,673.81	5,842.82	6,015.23	6,192.42	6,372.56	6,557.67	6,747.17	6,941.78	7,142.06	7,347.98	7,559.85	7,777.82	8,002.08	8,232.80	8,470.17	8,714.39	8,965.65	9,224.16
		Optimistic	5,140.37	5,309.28	5,454.88	5,597.05	5,737.57	5,880.01	6,025.69	6,172.77	6,323.17	6,476.30	6,632.77	6,793.08	6,957.14	7,125.17	7,297.25	7,473.48	7,653.98	7,838.83	8,028.14	8,222.03	8,420.60
Total Expenditures (US$ Billions)		Baseline	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.34	0.35	0.36	0.38	0.39	0.41	0.42	0.44	0.45	0.47	0.49
		Optimistic	0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29	0.30	0.31	0.31	0.32	0.33	0.34	0.35	0.35	0.36	0.36	0.37	0.38	0.39
Lost Productivity (US$ Billions)		Baseline	1.06	1.14	1.23	1.33	1.41	1.50	1.59	1.68	1.77	1.86	1.96	2.05	2.15	2.24	2.34	2.44	2.54	2.64	2.74	2.85	2.96
		Optimistic	1.06	1.12	1.19	1.26	1.31	1.37	1.42	1.48	1.54	1.59	1.65	1.67	1.71	1.74	1.77	1.79	1.81	1.84	1.86	1.90	1.93
Oklahoma
PRC		Baseline	14,471	14,798	15,101	15,421	15,763	16,056	16,380	16,684	16,970	17,246	17,485	17,702	17,902	18,088	18,267	18,451	18,645	18,836	19,018	19,176	19,327
		Optimistic	14,471	14,798	15,101	15,405	15,684	15,955	16,259	16,541	16,807	16,971	17,095	17,161	17,216	17,205	17,130	17,051	16,996	16,956	16,901	16,949	16,950
Expenditures per PRC ($)		Baseline	3,976.88	4,143.82	4,292.57	4,440.13	4,588.01	4,739.39	4,895.49	5,054.72	5,218.89	5,387.52	5,561.26	5,740.67	5,925.74	6,116.78	6,313.97	6,517.53	6,727.64	6,944.53	7,168.41	7,399.51	7,638.06
		Optimistic	3,976.88	4,123.00	4,249.42	4,373.25	4,496.01	4,620.82	4,748.83	4,878.43	5,011.34	5,147.03	5,286.07	5,428.93	5,575.53	5,726.09	5,880.72	6,039.52	6,202.61	6,370.10	6,542.12	6,718.78	6,900.22
Total Expenditures (US$ Billions)		Baseline	0.06	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	0.12	0.13	0.13	0.14	0.14	0.15
		Optimistic	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.12
Lost Productivity (US$ Billions)		Baseline	0.37	0.40	0.43	0.47	0.50	0.53	0.56	0.60	0.63	0.67	0.70	0.74	0.77	0.81	0.85	0.88	0.92	0.96	1.00	1.04	1.08
		Optimistic	0.37	0.39	0.42	0.44	0.46	0.48	0.50	0.53	0.55	0.57	0.59	0.60	0.62	0.63	0.64	0.65	0.66	0.67	0.68	0.69	0.70
Oregon
PRC		Baseline	12,604	12,608	12,886	13,209	13,574	13,924	14,298	14,668	15,053	15,471	15,864	16,254	16,652	17,032	17,409	17,786	18,145	18,472	18,771	19,034	19,265
		Optimistic	12,604	12,608	12,886	13,195	13,505	13,837	14,192	14,542	14,909	15,224	15,511	15,757	16,014	16,201	16,325	16,436	16,540	16,628	16,681	16,823	16,896
Expenditures per PRC ($)		Baseline	4,666.93	4,881.84	5,074.09	5,265.45	5,457.84	5,655.40	5,859.75	6,068.84	6,285.08	6,507.87	6,738.12	6,976.58	7,223.33	7,478.80	7,743.31	8,017.17	8,300.72	8,594.30	8,898.26	9,212.97	9,538.81
		Optimistic	4,666.93	4,855.04	5,018.36	5,178.79	5,338.27	5,500.85	5,668.02	5,837.73	6,012.20	6,190.79	6,374.27	6,563.25	6,757.69	6,957.88	7,164.01	7,376.24	7,594.76	7,819.75	8,051.41	8,289.93	8,535.52
Total Expenditures (US$ Billions)		Baseline	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.18
		Optimistic	0.06	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	0.12	0.13	0.13	0.13	0.14	0.14
Lost Productivity (US$ Billions)		Baseline	0.36	0.38	0.41	0.45	0.48	0.51	0.55	0.59	0.63	0.67	0.72	0.76	0.81	0.85	0.90	0.95	1.00	1.05	1.10	1.15	1.20
		Optimistic	0.36	0.37	0.40	0.42	0.44	0.47	0.49	0.52	0.55	0.58	0.60	0.62	0.64	0.66	0.68	0.70	0.72	0.73	0.75	0.77	0.78
Pennsylvania
PRC		Baseline	58,549	59,597	60,417	61,350	62,416	63,350	64,178	64,861	65,561	66,329	66,995	67,540	68,021	68,477	68,973	69,481	70,017	70,584	71,137	71,670	72,183
		Optimistic	58,549	59,597	60,417	61,286	62,102	62,954	63,702	64,304	64,933	65,270	65,504	65,477	65,415	65,134	64,681	64,206	63,822	63,540	63,218	63,345	63,307
Expenditures per PRC ($)		Baseline	5,507.33	5,694.41	5,859.84	6,022.85	6,185.19	6,350.35	6,519.61	6,691.23	6,867.10	7,046.67	7,230.58	7,419.34	7,612.91	7,811.53	8,015.34	8,224.46	8,439.03	8,659.20	8,885.12	9,116.93	9,354.79
		Optimistic	5,507.33	5,671.08	5,811.80	5,948.86	6,084.01	6,220.69	6,360.14	6,500.62	6,643.94	6,789.53	6,937.96	7,089.70	7,244.63	7,402.95	7,564.73	7,730.05	7,898.98	8,071.60	8,247.99	8,428.24	8,612.43
Total Expenditures (US$ Billions)		Baseline	0.32	0.34	0.35	0.37	0.39	0.40	0.42	0.43	0.45	0.47	0.48	0.50	0.52	0.53	0.55	0.57	0.59	0.61	0.63	0.65	0.68
		Optimistic	0.32	0.34	0.35	0.36	0.38	0.39	0.41	0.42	0.43	0.44	0.45	0.46	0.47	0.48	0.49	0.50	0.50	0.51	0.52	0.53	0.55
Lost Productivity (US$ Billions)		Baseline	1.70	1.84	1.98	2.12	2.25	2.39	2.53	2.67	2.81	2.95	3.09	3.23	3.37	3.52	3.66	3.81	3.97	4.13	4.29	4.46	4.63
		Optimistic	1.70	1.81	1.91	2.02	2.09	2.18	2.26	2.35	2.44	2.52	2.60	2.63	2.68	2.73	2.77	2.80	2.84	2.88	2.91	2.97	3.02
Rhode Island
PRC		Baseline	5,314	5,446	5,529	5,620	5,722	5,818	5,905	5,988	6,072	6,157	6,225	6,285	6,339	6,389	6,449	6,508	6,577	6,657	6,730	6,798	6,866
		Optimistic	5,314	5,446	5,529	5,614	5,693	5,782	5,861	5,937	6,013	6,058	6,087	6,093	6,096	6,078	6,047	6,014	5,995	5,993	5,981	6,008	6,022
Expenditures per PRC ($)		Baseline	5,202.50	5,417.36	5,608.69	5,798.39	5,988.40	6,182.80	6,383.16	6,587.44	6,797.94	7,014.06	7,236.61	7,466.30	7,703.13	7,947.47	8,199.56	8,459.64	8,727.98	9,004.82	9,290.45	9,585.14	9,889.17
		Optimistic	5,202.50	5,390.56	5,553.19	5,712.40	5,870.18	6,030.51	6,194.87	6,361.22	6,531.73	6,705.74	6,883.98	7,067.02	7,254.78	7,447.53	7,645.41	7,848.54	8,057.06	8,271.13	8,490.89	8,716.48	8,948.07
Total Expenditures (US$ Billions)		Baseline	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	0.05	0.06	0.06	0.06	0.06	0.07	0.07
		Optimistic	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.28	0.29	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.41	0.42
		Optimistic	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.23	0.24	0.24	0.24	0.25	0.25	0.26	0.26	0.26	0.27	0.27
South Carolina
PRC		Baseline	16,412	16,928	17,481	18,083	18,724	19,332	19,954	20,591	21,239	21,881	22,491	23,071	23,646	24,181	24,707	25,231	25,743	26,262	26,757	27,220	27,643
		Optimistic	16,412	16,928	17,481	18,064	18,629	19,211	19,806	20,415	21,036	21,532	21,990	22,366	22,740	23,001	23,169	23,315	23,465	23,641	23,778	24,058	24,243
Expenditures per PRC ($)		Baseline	4,181.33	4,383.96	4,565.65	4,746.84	4,929.37	5,117.14	5,311.72	5,511.18	5,717.83	5,931.13	6,151.95	6,381.07	6,618.57	6,864.91	7,120.42	7,385.44	7,660.32	7,945.44	8,241.16	8,547.89	8,866.04
		Optimistic	4,181.33	4,358.69	4,512.99	4,664.82	4,816.00	4,970.35	5,129.31	5,290.92	5,457.33	5,627.93	5,803.46	5,984.53	6,171.10	6,363.49	6,561.88	6,766.45	6,977.40	7,194.93	7,419.23	7,650.54	7,889.05
Total Expenditures (US$ Billions)		Baseline	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25
		Optimistic	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.18	0.18	0.19
Lost Productivity (US$ Billions)		Baseline	0.42	0.46	0.50	0.55	0.59	0.64	0.69	0.74	0.80	0.85	0.91	0.97	1.03	1.09	1.15	1.21	1.27	1.34	1.41	1.48	1.54
		Optimistic	0.42	0.45	0.48	0.52	0.55	0.58	0.62	0.66	0.69	0.73	0.77	0.79	0.82	0.85	0.87	0.89	0.91	0.93	0.95	0.98	1.01
South Dakota
PRC		Baseline	2,634	2,684	2,733	2,784	2,839	2,886	2,938	2,982	3,024	3,056	3,091	3,130	3,169	3,212	3,258	3,301	3,348	3,395	3,443	3,483	3,520
		Optimistic	2,634	2,684	2,733	2,781	2,824	2,868	2,916	2,957	2,995	3,007	3,022	3,034	3,047	3,055	3,055	3,050	3,052	3,056	3,060	3,079	3,087
Expenditures per PRC ($)		Baseline	5,256.70	5,507.13	5,731.50	5,955.12	6,180.23	6,411.66	6,651.34	6,896.88	7,151.11	7,413.36	7,684.70	7,966.06	8,257.54	8,559.68	8,872.87	9,197.53	9,534.06	9,882.91	10,244.52	10,619.36	11,007.92
		Optimistic	5,256.70	5,475.90	5,666.47	5,853.88	6,040.38	6,230.69	6,426.59	6,625.65	6,830.51	7,040.43	7,256.29	7,478.85	7,708.07	7,944.31	8,187.79	8,438.73	8,697.36	8,963.92	9,238.65	9,521.80	9,813.63
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04
		Optimistic	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Lost Productivity (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.18
		Optimistic	0.06	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12
Tennessee
PRC		Baseline	25,854	26,754	27,498	28,282	29,118	29,890	30,680	31,454	32,215	32,964	33,685	34,392	35,021	35,588	36,158	36,698	37,267	37,845	38,385	38,868	39,302
		Optimistic	25,854	26,754	27,498	28,253	28,971	29,703	30,453	31,184	31,906	32,438	32,935	33,341	33,680	33,851	33,908	33,912	33,970	34,068	34,112	34,353	34,469
Expenditures per PRC ($)		Baseline	5,079.10	5,292.85	5,483.35	5,672.33	5,861.74	6,055.66	6,255.63	6,459.63	6,669.97	6,886.06	7,108.71	7,338.63	7,575.83	7,820.70	8,073.49	8,334.45	8,603.84	8,881.94	9,169.03	9,465.39	9,771.34
		Optimistic	5,079.10	5,266.19	5,428.09	5,586.68	5,743.91	5,903.78	6,067.75	6,233.79	6,404.06	6,577.91	6,756.07	6,939.13	7,127.00	7,319.96	7,518.15	7,721.69	7,930.75	8,145.47	8,366.01	8,592.51	8,825.15
Total Expenditures (US$ Billions)		Baseline	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.38
		Optimistic	0.13	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	0.25	0.26	0.27	0.28	0.29	0.30	0.30
Lost Productivity (US$ Billions)		Baseline	0.70	0.77	0.84	0.91	0.97	1.05	1.12	1.20	1.28	1.36	1.44	1.53	1.61	1.69	1.78	1.87	1.96	2.05	2.14	2.24	2.33
		Optimistic	0.70	0.75	0.81	0.86	0.90	0.95	1.00	1.06	1.11	1.16	1.21