Diabetes

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	13,729,333	14,112,727	14,498,708	14,910,494	15,358,352	15,778,278	16,194,381	16,590,545	16,980,829	17,379,333	17,751,887	18,112,100	18,469,974	18,804,124	19,122,783	19,432,526	19,745,662	20,079,039	20,397,838	20,696,493	20,992,423
		Optimistic	13,729,333	14,112,727	14,498,708	14,866,172	15,246,960	15,643,462	16,035,845	16,407,510	16,775,296	17,050,091	17,296,101	17,486,480	17,678,938	17,787,791	17,815,621	17,820,566	17,843,891	17,903,335	17,937,794	18,093,965	18,201,000
Expenditures per PRC ($)		Baseline	1,977.30	2,045.63	2,111.86	2,188.99	2,257.14	2,333.56	2,413.89	2,494.93	2,578.56	2,663.23	2,749.77	2,839.03	2,930.82	3,025.57	3,123.39	3,224.37	3,328.61	3,436.23	3,547.32	3,662.00	3,780.40
		Optimistic	1,977.30	2,035.74	2,091.48	2,157.40	2,213.78	2,277.66	2,344.68	2,411.68	2,480.46	2,549.50	2,619.60	2,691.54	2,765.10	2,840.67	2,918.30	2,998.06	3,080.00	3,164.18	3,250.65	3,339.49	3,430.76
Total Expenditures (US$ Billions)		Baseline	27.15	28.87	30.62	32.63	34.65	36.80	39.07	41.38	43.77	46.28	48.82	51.44	54.17	56.95	59.81	62.77	65.88	69.19	72.60	76.10	79.73
		Optimistic	27.15	28.73	30.32	32.06	33.73	35.61	37.57	39.54	41.58	43.44	45.28	47.05	48.87	50.53	52.00	53.45	55.00	56.71	58.40	60.54	62.59
Lost Productivity (US$ Billions)		Baseline	104.74	113.77	123.58	134.77	144.21	154.84	165.66	176.71	188.22	200.06	212.05	224.32	237.07	250.00	263.13	276.44	290.12	304.62	319.47	334.50	350.12
		Optimistic	104.74	113.12	122.10	131.80	139.52	148.81	158.12	167.89	177.84	187.11	196.33	204.47	213.38	221.55	228.84	235.82	243.02	250.88	258.55	268.20	277.45
Alabama
PRC		Baseline	245,392	252,405	258,354	264,186	270,462	276,075	281,533	286,471	291,282	296,164	300,486	304,619	308,784	312,462	315,755	318,934	322,245	325,944	329,664	333,179	336,675
		Optimistic	245,392	252,405	258,354	263,401	268,501	273,716	278,777	283,311	287,756	290,554	292,771	294,097	295,560	295,574	294,171	292,478	291,208	290,626	289,905	291,283	291,906
Expenditures per PRC ($)		Baseline	1,930.55	1,995.68	2,058.74	2,132.12	2,196.91	2,269.51	2,345.77	2,422.64	2,501.90	2,582.08	2,663.98	2,748.38	2,835.11	2,924.57	3,016.86	3,112.05	3,210.26	3,311.56	3,416.06	3,523.85	3,635.05
		Optimistic	1,930.55	1,986.25	2,039.33	2,102.07	2,155.68	2,216.40	2,280.05	2,343.65	2,408.88	2,474.33	2,540.73	2,608.83	2,678.42	2,749.87	2,823.22	2,898.53	2,975.85	3,055.24	3,136.74	3,220.41	3,306.31
Total Expenditures (US$ Billions)		Baseline	0.47	0.50	0.53	0.56	0.59	0.63	0.66	0.69	0.73	0.76	0.80	0.84	0.88	0.91	0.95	0.99	1.03	1.08	1.13	1.17	1.22
		Optimistic	0.47	0.50	0.53	0.55	0.58	0.61	0.64	0.66	0.69	0.72	0.74	0.77	0.79	0.81	0.83	0.85	0.87	0.89	0.91	0.94	0.97
Lost Productivity (US$ Billions)		Baseline	1.87	2.03	2.20	2.39	2.54	2.71	2.88	3.05	3.23	3.41	3.59	3.77	3.96	4.15	4.34	4.54	4.73	4.94	5.16	5.38	5.62
		Optimistic	1.87	2.02	2.18	2.34	2.46	2.60	2.75	2.90	3.05	3.19	3.32	3.44	3.57	3.68	3.78	3.87	3.97	4.07	4.18	4.32	4.45
Alaska
PRC		Baseline	19,979	20,733	21,586	22,495	23,503	24,502	25,445	26,364	27,233	28,053	28,769	29,392	29,957	30,431	30,821	31,151	31,466	31,799	32,070	32,291	32,518
		Optimistic	19,979	20,733	21,586	22,428	23,333	24,292	25,196	26,073	26,904	27,521	28,030	28,377	28,674	28,787	28,714	28,567	28,436	28,353	28,202	28,231	28,194
Expenditures per PRC ($)		Baseline	2,559.70	2,675.40	2,788.68	2,921.87	3,040.83	3,175.47	3,318.43	3,464.14	3,616.00	3,771.27	3,931.55	4,098.44	4,271.73	4,452.34	4,640.59	4,836.80	5,041.31	5,254.46	5,476.63	5,708.18	5,949.53
		Optimistic	2,559.70	2,658.66	2,753.85	2,867.36	2,965.36	3,077.27	3,195.68	3,315.11	3,438.76	3,563.93	3,692.09	3,824.68	3,961.38	4,102.97	4,249.62	4,401.51	4,558.83	4,721.77	4,890.54	5,065.34	5,246.38
Total Expenditures (US$ Billions)		Baseline	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.18	0.19
		Optimistic	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.15
Lost Productivity (US$ Billions)		Baseline	0.15	0.17	0.18	0.20	0.22	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54
		Optimistic	0.15	0.17	0.18	0.20	0.21	0.23	0.25	0.27	0.29	0.30	0.32	0.33	0.35	0.36	0.37	0.38	0.39	0.40	0.41	0.42	0.43
Arizona
PRC		Baseline	216,515	234,946	245,879	257,854	270,820	283,723	297,018	310,465	324,255	338,727	352,958	367,263	381,911	396,475	411,227	426,265	441,721	457,990	474,353	490,808	507,660
		Optimistic	216,515	234,946	245,879	257,087	268,856	281,299	294,110	307,039	320,330	332,310	343,896	354,577	365,555	375,046	383,117	390,906	399,178	408,364	417,144	429,090	440,155
Expenditures per PRC ($)		Baseline	1,751.85	1,822.60	1,891.56	1,972.29	2,044.05	2,124.92	2,210.41	2,297.14	2,387.12	2,478.72	2,572.85	2,670.45	2,771.34	2,876.05	2,984.71	3,097.48	3,214.51	3,335.96	3,462.00	3,592.80	3,728.55
		Optimistic	1,751.85	1,812.37	1,870.35	1,939.24	1,998.47	2,065.86	2,136.90	2,208.26	2,281.86	2,356.08	2,431.79	2,509.83	2,589.99	2,672.71	2,758.07	2,846.16	2,937.07	3,030.87	3,127.67	3,227.57	3,330.65
Total Expenditures (US$ Billions)		Baseline	0.38	0.43	0.47	0.51	0.55	0.60	0.66	0.71	0.77	0.84	0.91	0.98	1.06	1.14	1.23	1.32	1.42	1.53	1.64	1.76	1.89
		Optimistic	0.38	0.43	0.46	0.50	0.54	0.58	0.63	0.68	0.73	0.78	0.84	0.89	0.95	1.00	1.06	1.11	1.17	1.24	1.30	1.38	1.47
Lost Productivity (US$ Billions)		Baseline	1.65	1.89	2.10	2.33	2.54	2.78	3.04	3.31	3.59	3.90	4.22	4.55	4.90	5.27	5.66	6.06	6.49	6.95	7.43	7.93	8.47
		Optimistic	1.65	1.88	2.07	2.28	2.46	2.68	2.90	3.14	3.40	3.65	3.90	4.15	4.41	4.67	4.92	5.17	5.44	5.72	6.01	6.36	6.71
Arkansas
PRC		Baseline	126,396	131,081	134,093	137,263	140,696	143,838	146,964	149,786	152,578	155,435	158,107	160,630	163,070	165,246	167,235	169,171	171,134	173,306	175,518	177,627	179,792
		Optimistic	126,396	131,081	134,093	136,855	139,675	142,609	145,526	148,133	150,732	152,491	154,047	155,081	156,086	156,315	155,803	155,138	154,652	154,527	154,350	155,291	155,885
Expenditures per PRC ($)		Baseline	1,695.34	1,758.82	1,820.52	1,892.56	1,956.40	2,028.17	2,103.81	2,180.35	2,259.53	2,339.92	2,422.31	2,507.50	2,595.34	2,686.25	2,780.35	2,877.75	2,978.55	3,082.89	3,190.88	3,302.66	3,418.35
		Optimistic	1,695.34	1,749.64	1,801.54	1,863.06	1,915.81	1,975.71	2,038.70	2,101.82	2,166.77	2,232.12	2,298.62	2,367.01	2,437.10	2,509.27	2,583.57	2,660.08	2,738.85	2,819.95	2,903.46	2,989.43	3,077.96
Total Expenditures (US$ Billions)		Baseline	0.21	0.23	0.24	0.26	0.28	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.44	0.46	0.49	0.51	0.53	0.56	0.59	0.61
		Optimistic	0.21	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	0.40	0.41	0.42	0.44	0.45	0.46	0.48
Lost Productivity (US$ Billions)		Baseline	0.96	1.06	1.14	1.24	1.32	1.41	1.50	1.60	1.69	1.79	1.89	1.99	2.09	2.20	2.30	2.41	2.51	2.63	2.75	2.87	3.00
		Optimistic	0.96	1.05	1.13	1.21	1.28	1.36	1.43	1.52	1.60	1.67	1.75	1.81	1.88	1.95	2.00	2.05	2.11	2.17	2.22	2.30	2.38
California
PRC		Baseline	1,572,952	1,612,008	1,661,440	1,715,125	1,773,587	1,829,430	1,885,241	1,940,365	1,994,448	2,050,208	2,103,625	2,156,071	2,209,168	2,259,576	2,308,392	2,356,348	2,404,877	2,455,830	2,502,066	2,544,487	2,586,169
		Optimistic	1,572,952	1,612,008	1,661,440	1,710,026	1,760,723	1,813,798	1,866,786	1,918,958	1,970,308	2,011,368	2,049,613	2,081,597	2,114,554	2,137,450	2,150,599	2,160,885	2,173,255	2,189,724	2,200,309	2,224,525	2,242,279
Expenditures per PRC ($)		Baseline	1,903.57	1,958.68	2,011.80	2,073.34	2,127.41	2,187.74	2,250.82	2,314.13	2,379.10	2,444.54	2,511.08	2,579.35	2,649.21	2,720.95	2,794.64	2,870.32	2,948.05	3,027.89	3,109.89	3,194.11	3,280.61
		Optimistic	1,903.57	1,950.70	1,995.44	2,048.12	2,092.95	2,143.55	2,196.38	2,248.95	2,302.68	2,356.36	2,410.64	2,466.09	2,522.54	2,580.29	2,639.36	2,699.78	2,761.59	2,824.81	2,889.48	2,955.63	3,023.29
Total Expenditures (US$ Billions)		Baseline	2.99	3.16	3.34	3.56	3.77	4.00	4.24	4.49	4.74	5.01	5.28	5.56	5.85	6.15	6.45	6.76	7.09	7.44	7.78	8.13	8.48
		Optimistic	2.99	3.14	3.32	3.50	3.69	3.89	4.10	4.32	4.54	4.74	4.94	5.13	5.33	5.52	5.68	5.83	6.00	6.19	6.36	6.57	6.78
Lost Productivity (US$ Billions)		Baseline	12.00	12.99	14.16	15.50	16.65	17.95	19.29	20.67	22.11	23.60	25.13	26.70	28.36	30.04	31.76	33.52	35.33	37.26	39.19	41.12	43.13
		Optimistic	12.00	12.92	13.99	15.16	16.11	17.25	18.41	19.64	20.89	22.07	23.27	24.34	25.52	26.62	27.62	28.59	29.60	30.68	31.71	32.97	34.18
Colorado
PRC		Baseline	131,708	137,174	141,491	146,325	151,490	156,311	161,000	165,448	169,713	173,925	177,599	180,889	183,979	186,666	189,199	191,714	194,364	197,320	200,076	202,597	205,041
		Optimistic	131,708	137,174	141,491	145,890	150,391	154,976	159,424	163,623	167,659	170,630	173,039	174,641	176,100	176,577	176,266	175,811	175,645	175,939	175,946	177,121	177,776
Expenditures per PRC ($)		Baseline	1,903.91	1,983.17	2,060.52	2,151.17	2,231.84	2,322.86	2,419.18	2,517.03	2,618.66	2,722.23	2,828.80	2,939.40	3,053.88	3,172.81	3,296.38	3,424.75	3,558.13	3,696.70	3,840.66	3,990.24	4,145.64
		Optimistic	1,903.91	1,971.71	2,036.73	2,114.06	2,180.61	2,256.41	2,336.39	2,416.81	2,499.84	2,583.66	2,669.23	2,757.53	2,848.31	2,942.08	3,038.94	3,138.99	3,242.33	3,349.07	3,459.33	3,573.21	3,690.85
Total Expenditures (US$ Billions)		Baseline	0.25	0.27	0.29	0.31	0.34	0.36	0.39	0.42	0.44	0.47	0.50	0.53	0.56	0.59	0.62	0.66	0.69	0.73	0.77	0.81	0.85
		Optimistic	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54	0.55	0.57	0.59	0.61	0.63	0.66
Lost Productivity (US$ Billions)		Baseline	1.00	1.11	1.21	1.32	1.42	1.53	1.65	1.76	1.88	2.00	2.12	2.24	2.36	2.48	2.60	2.73	2.86	2.99	3.13	3.27	3.42
		Optimistic	1.00	1.10	1.19	1.29	1.38	1.47	1.57	1.67	1.78	1.87	1.96	2.04	2.13	2.20	2.26	2.33	2.39	2.47	2.54	2.63	2.71
Connecticut
PRC		Baseline	147,392	148,852	151,880	155,091	158,750	162,224	165,637	168,790	171,902	175,057	177,901	180,704	183,488	185,968	188,106	190,083	191,986	193,943	195,601	196,973	198,146
		Optimistic	147,392	148,852	151,880	154,630	157,599	160,838	164,015	166,928	169,821	171,741	173,333	174,463	175,629	175,917	175,248	174,315	173,495	172,928	172,011	172,204	171,798
Expenditures per PRC ($)		Baseline	2,077.25	2,137.50	2,195.57	2,262.85	2,321.97	2,387.94	2,456.92	2,526.15	2,597.20	2,668.76	2,741.54	2,816.22	2,892.62	2,971.10	3,051.70	3,134.49	3,219.53	3,306.88	3,396.60	3,488.74	3,583.39
		Optimistic	2,077.25	2,128.78	2,177.69	2,235.28	2,284.30	2,339.62	2,397.39	2,454.87	2,513.63	2,572.34	2,631.69	2,692.33	2,754.08	2,817.24	2,881.85	2,947.95	3,015.56	3,084.71	3,155.46	3,227.83	3,301.86
Total Expenditures (US$ Billions)		Baseline	0.31	0.32	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.57	0.60	0.62	0.64	0.66	0.69	0.71
		Optimistic	0.31	0.32	0.33	0.35	0.36	0.38	0.39	0.41	0.43	0.44	0.46	0.47	0.48	0.50	0.51	0.51	0.52	0.53	0.54	0.56	0.57
Lost Productivity (US$ Billions)		Baseline	1.12	1.20	1.29	1.40	1.49	1.59	1.69	1.80	1.91	2.02	2.13	2.24	2.36	2.47	2.59	2.70	2.82	2.94	3.06	3.18	3.30
		Optimistic	1.12	1.19	1.28	1.37	1.44	1.53	1.62	1.71	1.80	1.88	1.97	2.04	2.12	2.19	2.25	2.31	2.36	2.42	2.48	2.55	2.62
Delaware
PRC		Baseline	39,455	40,987	42,482	43,988	45,567	47,052	48,518	49,914	51,330	52,780	54,164	55,481	56,779	58,043	59,226	60,348	61,424	62,529	63,590	64,525	65,441
		Optimistic	39,455	40,987	42,482	43,858	45,236	46,650	48,043	49,363	50,709	51,780	52,774	53,565	54,347	54,906	55,178	55,342	55,508	55,754	55,921	56,412	56,739
Expenditures per PRC ($)		Baseline	2,228.82	2,323.94	2,416.85	2,525.84	2,622.94	2,732.60	2,848.76	2,966.87	3,089.68	3,214.95	3,343.96	3,478.00	3,616.85	3,761.25	3,911.41	4,067.56	4,229.95	4,398.82	4,574.43	4,757.06	4,946.97
		Optimistic	2,228.82	2,310.17	2,388.27	2,481.23	2,561.30	2,652.57	2,748.95	2,845.95	2,946.17	3,047.44	3,150.91	3,257.76	3,367.70	3,481.36	3,598.85	3,720.30	3,845.86	3,975.65	4,109.82	4,248.52	4,391.91
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.32
		Optimistic	0.09	0.09	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.21	0.22	0.23	0.24	0.25
Lost Productivity (US$ Billions)		Baseline	0.30	0.33	0.36	0.40	0.43	0.46	0.50	0.53	0.57	0.61	0.65	0.69	0.73	0.77	0.81	0.86	0.90	0.95	1.00	1.04	1.09
		Optimistic	0.30	0.33	0.36	0.39	0.41	0.44	0.47	0.51	0.54	0.57	0.60	0.63	0.66	0.68	0.71	0.73	0.76	0.78	0.81	0.84	0.86
Florida
PRC		Baseline	904,996	962,633	996,138	1,030,951	1,069,964	1,108,543	1,148,654	1,188,792	1,230,221	1,273,916	1,317,286	1,361,088	1,405,789	1,450,111	1,494,278	1,538,650	1,583,972	1,631,316	1,678,871	1,726,850	1,775,861
		Optimistic	904,996	962,633	996,138	1,027,886	1,062,204	1,099,071	1,137,409	1,175,677	1,215,331	1,249,783	1,283,464	1,314,074	1,345,581	1,371,735	1,392,135	1,411,016	1,431,414	1,454,552	1,476,393	1,509,703	1,539,720
Expenditures per PRC ($)		Baseline	1,957.16	2,028.19	2,097.14	2,177.56	2,248.74	2,328.69	2,412.86	2,497.93	2,585.85	2,675.00	2,766.28	2,860.57	2,957.68	3,058.09	3,161.90	3,269.24	3,380.22	3,494.98	3,613.62	3,736.30	3,863.14
		Optimistic	1,957.16	2,017.91	2,075.92	2,144.63	2,203.48	2,270.24	2,340.39	2,410.61	2,482.80	2,555.36	2,629.14	2,704.95	2,782.58	2,862.43	2,944.58	3,029.08	3,116.01	3,205.43	3,297.42	3,392.05	3,489.39
Total Expenditures (US$ Billions)		Baseline	1.77	1.95	2.09	2.24	2.41	2.58	2.77	2.97	3.18	3.41	3.64	3.89	4.16	4.43	4.72	5.03	5.35	5.70	6.07	6.45	6.86
		Optimistic	1.77	1.94	2.07	2.20	2.34	2.50	2.66	2.83	3.02	3.19	3.37	3.55	3.74	3.93	4.10	4.27	4.46	4.66	4.87	5.12	5.37
Lost Productivity (US$ Billions)		Baseline	6.90	7.76	8.49	9.32	10.05	10.88	11.75	12.66	13.64	14.66	15.74	16.86	18.04	19.28	20.56	21.89	23.27	24.75	26.29	27.91	29.62
		Optimistic	6.90	7.72	8.39	9.11	9.72	10.46	11.22	12.03	12.88	13.72	14.57	15.37	16.24	17.09	17.88	18.67	19.49	20.38	21.28	22.38	23.47
Georgia
PRC		Baseline	427,459	442,722	457,038	470,989	485,938	499,911	513,947	527,435	540,867	554,787	568,068	581,383	594,836	607,362	619,287	631,004	642,932	655,759	668,447	680,484	692,342
		Optimistic	427,459	442,722	457,038	469,589	482,413	495,640	508,916	521,616	534,320	544,277	553,483	561,302	569,361	574,535	576,955	578,661	581,009	584,703	587,830	594,915	600,279
Expenditures per PRC ($)		Baseline	1,688.00	1,747.53	1,805.25	1,872.52	1,932.00	1,998.75	2,068.95	2,139.82	2,213.01	2,287.15	2,362.98	2,441.24	2,521.77	2,604.96	2,690.89	2,779.66	2,871.35	2,966.07	3,063.91	3,164.98	3,269.38
		Optimistic	1,688.00	1,738.91	1,787.49	1,844.97	1,894.17	1,949.94	2,008.48	2,067.04	2,127.19	2,187.60	2,248.97	2,311.99	2,376.46	2,442.73	2,510.84	2,580.86	2,652.83	2,726.80	2,802.84	2,881.00	2,961.34
Total Expenditures (US$ Billions)		Baseline	0.72	0.77	0.83	0.88	0.94	1.00	1.06	1.13	1.20	1.27	1.34	1.42	1.50	1.58	1.67	1.75	1.85	1.95	2.05	2.15	2.26
		Optimistic	0.72	0.77	0.82	0.87	0.91	0.97	1.02	1.08	1.14	1.19	1.24	1.30	1.35	1.40	1.45	1.49	1.54	1.59	1.65	1.71	1.78
Lost Productivity (US$ Billions)		Baseline	3.26	3.57	3.90	4.26	4.56	4.91	5.26	5.62	6.00	6.39	6.79	7.20	7.63	8.07	8.52	8.98	9.45	9.95	10.47	11.00	11.55
		Optimistic	3.26	3.55	3.85	4.16	4.41	4.71	5.02	5.34	5.66	5.97	6.28	6.56	6.87	7.16	7.41	7.66	7.91	8.19	8.47	8.82	9.15
Hawaii
PRC		Baseline	58,450	59,356	60,971	62,894	64,913	66,824	68,732	70,497	72,203	73,947	75,538	76,960	78,345	79,563	80,648	81,649	82,614	83,625	84,505	85,241	85,955
		Optimistic	58,450	59,356	60,971	62,707	64,442	66,253	68,059	69,720	71,329	72,546	73,599	74,301	74,989	75,263	75,135	74,876	74,657	74,563	74,313	74,522	74,525
Expenditures per PRC ($)		Baseline	2,015.45	2,073.10	2,128.66	2,193.00	2,249.50	2,312.54	2,378.43	2,444.52	2,512.34	2,580.61	2,650.02	2,721.21	2,794.03	2,868.79	2,945.55	3,024.37	3,105.29	3,188.39	3,273.70	3,361.30	3,451.24
		Optimistic	2,015.45	2,064.76	2,111.55	2,166.63	2,213.49	2,266.36	2,321.55	2,376.46	2,432.55	2,488.59	2,545.23	2,603.07	2,661.95	2,722.17	2,783.74	2,846.71	2,911.10	2,976.95	3,044.29	3,113.15	3,183.57
Total Expenditures (US$ 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	0.24	0.25	0.26	0.27	0.28	0.29	0.30
		Optimistic	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.45	0.48	0.52	0.57	0.61	0.66	0.70	0.75	0.80	0.85	0.90	0.95	1.01	1.06	1.11	1.16	1.21	1.27	1.32	1.38	1.43
		Optimistic	0.45	0.48	0.51	0.56	0.59	0.63	0.67	0.71	0.76	0.80	0.84	0.87	0.91	0.94	0.97	0.99	1.02	1.04	1.07	1.10	1.14
Idaho
PRC		Baseline	53,106	55,274	57,635	61,456	65,255	68,727	72,042	75,150	78,111	81,005	83,667	86,123	88,500	90,797	93,044	95,261	97,543	99,928	102,361	104,775	107,259
		Optimistic	53,106	55,274	57,635	61,273	64,782	68,139	71,337	74,321	77,166	79,470	81,519	83,148	84,710	85,889	86,684	87,359	88,148	89,100	90,016	91,599	92,996
Expenditures per PRC ($)		Baseline	1,645.64	1,720.95	1,794.73	1,881.52	1,959.09	2,046.92	2,140.22	2,235.37	2,334.59	2,436.09	2,540.92	2,650.13	2,763.59	2,881.90	3,005.27	3,133.93	3,268.09	3,408.00	3,553.89	3,706.03	3,864.69
		Optimistic	1,645.64	1,710.06	1,772.05	1,846.01	1,909.89	1,982.87	2,060.12	2,138.07	2,218.82	2,300.60	2,384.36	2,471.06	2,560.49	2,653.15	2,749.16	2,848.65	2,951.74	3,058.57	3,169.25	3,283.95	3,402.79
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.12	0.13	0.14	0.15	0.17	0.18	0.20	0.21	0.23	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.39	0.41
		Optimistic	0.09	0.09	0.10	0.11	0.12	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.32
Lost Productivity (US$ Billions)		Baseline	0.41	0.45	0.49	0.56	0.61	0.67	0.74	0.80	0.87	0.93	1.00	1.07	1.14	1.21	1.28	1.36	1.43	1.52	1.60	1.69	1.79
		Optimistic	0.41	0.44	0.49	0.54	0.59	0.65	0.70	0.76	0.82	0.87	0.93	0.97	1.02	1.07	1.11	1.16	1.20	1.25	1.30	1.36	1.42
Illinois
PRC		Baseline	539,825	545,400	556,462	567,744	580,317	591,853	602,956	613,155	622,646	632,041	640,257	647,903	655,543	662,118	668,161	673,982	680,040	687,130	693,501	698,995	704,158
		Optimistic	539,825	545,400	556,462	566,057	576,108	586,796	597,053	606,391	615,109	620,067	623,818	625,523	627,467	626,331	622,488	618,074	614,543	612,675	609,862	611,099	610,524
Expenditures per PRC ($)		Baseline	2,079.97	2,144.32	2,206.48	2,278.62	2,342.14	2,413.13	2,487.50	2,562.28	2,639.17	2,716.76	2,795.80	2,877.05	2,960.32	3,046.01	3,134.18	3,224.90	3,318.24	3,414.29	3,513.12	3,614.80	3,719.43
		Optimistic	2,079.97	2,135.01	2,187.34	2,249.07	2,301.69	2,361.16	2,423.36	2,485.35	2,548.81	2,612.33	2,676.64	2,742.45	2,809.55	2,878.29	2,948.72	3,020.87	3,094.79	3,170.52	3,248.09	3,327.57	3,408.99
Total Expenditures (US$ Billions)		Baseline	1.12	1.17	1.23	1.29	1.36	1.43	1.50	1.57	1.64	1.72	1.79	1.86	1.94	2.02	2.09	2.17	2.26	2.35	2.44	2.53	2.62
		Optimistic	1.12	1.16	1.22	1.27	1.33	1.39	1.45	1.51	1.57	1.62	1.67	1.72	1.76	1.80	1.84	1.87	1.90	1.94	1.98	2.03	2.08
Lost Productivity (US$ Billions)		Baseline	4.12	4.40	4.74	5.13	5.45	5.81	6.17	6.53	6.90	7.28	7.65	8.02	8.41	8.80	9.19	9.59	9.99	10.42	10.86	11.30	11.74
		Optimistic	4.12	4.37	4.69	5.02	5.27	5.58	5.89	6.20	6.52	6.80	7.08	7.31	7.57	7.80	8.00	8.18	8.37	8.59	8.79	9.06	9.31
Indiana
PRC		Baseline	282,531	289,790	296,449	303,238	310,404	316,788	322,837	328,356	333,664	338,935	343,610	348,081	352,368	356,088	359,497	362,631	365,825	369,460	373,108	376,284	379,444
		Optimistic	282,531	289,790	296,449	302,336	308,153	314,081	319,677	324,734	329,625	332,514	334,788	336,058	337,276	336,842	334,923	332,550	330,591	329,426	328,110	328,967	328,988
Expenditures per PRC ($)		Baseline	2,185.14	2,258.99	2,330.51	2,413.74	2,487.22	2,569.57	2,656.07	2,743.28	2,833.20	2,924.17	3,017.10	3,112.87	3,211.28	3,312.81	3,417.55	3,525.59	3,637.06	3,752.05	3,870.67	3,993.04	4,119.29
		Optimistic	2,185.14	2,248.30	2,308.49	2,379.65	2,440.46	2,509.33	2,581.53	2,653.67	2,727.68	2,801.92	2,877.27	2,954.53	3,033.49	3,114.57	3,197.81	3,283.27	3,371.02	3,461.11	3,553.62	3,648.59	3,746.10
Total Expenditures (US$ Billions)		Baseline	0.62	0.65	0.69	0.73	0.77	0.81	0.86	0.90	0.95	0.99	1.04	1.08	1.13	1.18	1.23	1.28	1.33	1.39	1.44	1.50	1.56
		Optimistic	0.62	0.65	0.68	0.72	0.75	0.79	0.83	0.86	0.90	0.93	0.96	0.99	1.02	1.05	1.07	1.09	1.11	1.14	1.17	1.20	1.23
Lost Productivity (US$ Billions)		Baseline	2.16	2.34	2.53	2.74	2.91	3.11	3.30	3.50	3.70	3.90	4.10	4.31	4.52	4.73	4.95	5.16	5.37	5.61	5.84	6.08	6.33
		Optimistic	2.16	2.32	2.50	2.68	2.82	2.99	3.15	3.32	3.49	3.65	3.80	3.93	4.07	4.20	4.30	4.40	4.50	4.62	4.73	4.88	5.01
Iowa
PRC		Baseline	115,203	117,238	120,106	123,660	127,317	130,545	133,628	136,441	139,083	141,609	143,766	145,699	147,485	149,090	150,550	151,887	153,256	154,707	156,112	157,372	158,570
		Optimistic	115,203	117,238	120,106	123,292	126,393	129,429	132,319	134,935	137,399	138,926	140,075	140,667	141,169	141,032	140,259	139,288	138,495	137,944	137,285	137,583	137,484
Expenditures per PRC ($)		Baseline	2,052.62	2,125.85	2,196.91	2,279.74	2,353.01	2,435.26	2,521.81	2,609.22	2,699.52	2,791.02	2,884.66	2,981.33	3,080.84	3,183.67	3,289.93	3,399.74	3,513.22	3,630.48	3,751.66	3,876.88	4,006.28
		Optimistic	2,052.62	2,115.26	2,175.04	2,245.82	2,306.41	2,375.12	2,447.27	2,519.47	2,593.65	2,668.18	2,743.93	2,821.72	2,901.33	2,983.19	3,067.37	3,153.91	3,242.90	3,334.40	3,428.49	3,525.22	3,624.69
Total Expenditures (US$ Billions)		Baseline	0.24	0.25	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.40	0.41	0.43	0.45	0.47	0.50	0.52	0.54	0.56	0.59	0.61	0.64
		Optimistic	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.36	0.37	0.38	0.40	0.41	0.42	0.43	0.44	0.45	0.46	0.47	0.49	0.50
Lost Productivity (US$ Billions)		Baseline	0.88	0.95	1.02	1.12	1.20	1.28	1.37	1.45	1.54	1.63	1.72	1.80	1.89	1.98	2.07	2.16	2.25	2.35	2.45	2.54	2.64
		Optimistic	0.88	0.94	1.01	1.09	1.16	1.23	1.30	1.38	1.46	1.52	1.59	1.64	1.70	1.76	1.80	1.84	1.89	1.93	1.98	2.04	2.10
Kansas
PRC		Baseline	95,551	97,997	100,355	102,962	105,751	108,282	110,750	113,036	115,262	117,458	119,349	121,034	122,560	123,837	124,977	126,025	127,181	128,522	129,796	130,933	132,130
		Optimistic	95,551	97,997	100,355	102,656	104,984	107,356	109,666	111,789	113,867	115,232	116,285	116,854	117,311	117,144	116,434	115,571	114,932	114,595	114,142	114,469	114,560
Expenditures per PRC ($)		Baseline	2,062.45	2,135.59	2,206.53	2,289.21	2,362.34	2,444.40	2,530.74	2,617.92	2,707.96	2,799.19	2,892.52	2,988.86	3,088.00	3,190.44	3,296.27	3,405.62	3,518.59	3,635.31	3,755.90	3,880.49	4,009.21
		Optimistic	2,062.45	2,125.01	2,184.70	2,255.35	2,315.82	2,384.39	2,456.38	2,528.40	2,602.38	2,676.71	2,752.22	2,829.77	2,909.12	2,990.70	3,074.56	3,160.78	3,249.41	3,340.53	3,434.20	3,530.51	3,629.51
Total Expenditures (US$ Billions)		Baseline	0.20	0.21	0.22	0.24	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.36	0.38	0.40	0.41	0.43	0.45	0.47	0.49	0.51	0.53
		Optimistic	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.37	0.38	0.39	0.40	0.42
Lost Productivity (US$ Billions)		Baseline	0.73	0.79	0.86	0.93	0.99	1.06	1.13	1.20	1.28	1.35	1.43	1.50	1.57	1.65	1.72	1.79	1.87	1.95	2.03	2.12	2.20
		Optimistic	0.73	0.79	0.85	0.91	0.96	1.02	1.08	1.14	1.21	1.26	1.32	1.37	1.42	1.46	1.50	1.53	1.57	1.61	1.65	1.70	1.75
Kentucky
PRC		Baseline	219,242	223,731	229,161	234,869	241,016	246,747	252,260	257,316	262,275	267,313	271,898	276,304	280,644	284,536	288,111	291,453	294,781	298,368	301,977	305,289	308,439
		Optimistic	219,242	223,731	229,161	234,171	239,268	244,639	249,791	254,477	259,100	262,249	264,916	266,761	268,625	269,157	268,416	267,276	266,389	266,038	265,558	266,900	267,425
Expenditures per PRC ($)		Baseline	2,057.14	2,140.51	2,221.78	2,316.93	2,401.51	2,496.86	2,597.65	2,699.92	2,806.05	2,914.09	3,025.14	3,140.28	3,259.34	3,382.91	3,511.16	3,644.27	3,782.43	3,925.83	4,074.66	4,229.14	4,389.48
		Optimistic	2,057.14	2,128.45	2,196.78	2,277.98	2,347.78	2,427.23	2,510.98	2,595.12	2,681.91	2,769.45	2,858.74	2,950.80	3,045.37	3,142.96	3,243.69	3,347.65	3,454.93	3,565.66	3,679.93	3,797.87	3,919.59
Total Expenditures (US$ Billions)		Baseline	0.45	0.48	0.51	0.54	0.58	0.62	0.66	0.69	0.74	0.78	0.82	0.87	0.91	0.96	1.01	1.06	1.11	1.17	1.23	1.29	1.35
		Optimistic	0.45	0.48	0.50	0.53	0.56	0.59	0.63	0.66	0.69	0.73	0.76	0.79	0.82	0.85	0.87	0.89	0.92	0.95	0.98	1.01	1.05
Lost Productivity (US$ Billions)		Baseline	1.67	1.80	1.95	2.12	2.26	2.42	2.58	2.74	2.91	3.08	3.25	3.42	3.60	3.78	3.96	4.15	4.33	4.53	4.73	4.93	5.14
		Optimistic	1.67	1.79	1.93	2.08	2.19	2.33	2.46	2.60	2.75	2.88	3.01	3.12	3.24	3.35	3.45	3.54	3.63	3.73	3.83	3.96	4.08
Louisiana
PRC		Baseline	239,139	246,541	252,904	259,095	265,821	271,897	277,888	283,344	288,450	293,460	297,808	301,849	305,648	309,024	312,087	314,928	317,652	320,468	323,116	325,550	327,935
		Optimistic	239,139	246,541	252,904	258,325	263,894	269,574	275,168	280,218	284,959	287,900	290,161	291,423	292,557	292,322	290,754	288,804	287,058	285,743	284,148	284,613	284,328
Expenditures per PRC ($)		Baseline	1,946.57	2,004.26	2,059.91	2,124.43	2,181.15	2,244.47	2,310.73	2,377.27	2,445.60	2,514.47	2,584.54	2,656.49	2,730.14	2,805.83	2,883.63	2,963.58	3,045.74	3,130.19	3,216.97	3,306.16	3,397.83
		Optimistic	1,946.57	1,995.92	2,042.78	2,097.99	2,145.01	2,198.09	2,253.56	2,308.78	2,365.25	2,421.71	2,478.81	2,537.19	2,596.65	2,657.51	2,719.80	2,783.54	2,848.78	2,915.55	2,983.89	3,053.82	3,125.40
Total Expenditures (US$ Billions)		Baseline	0.46	0.49	0.52	0.55	0.58	0.61	0.64	0.67	0.71	0.74	0.77	0.80	0.83	0.87	0.90	0.93	0.97	1.00	1.04	1.08	1.11
		Optimistic	0.46	0.49	0.52	0.54	0.57	0.59	0.62	0.65	0.67	0.70	0.72	0.74	0.76	0.78	0.79	0.80	0.82	0.83	0.85	0.87	0.89
Lost Productivity (US$ Billions)		Baseline	1.82	1.99	2.16	2.34	2.50	2.67	2.84	3.02	3.20	3.38	3.56	3.74	3.92	4.11	4.29	4.48	4.67	4.86	5.06	5.26	5.47
		Optimistic	1.82	1.98	2.13	2.29	2.41	2.56	2.71	2.87	3.02	3.16	3.29	3.41	3.53	3.64	3.73	3.82	3.91	4.00	4.10	4.22	4.33
Maine
PRC		Baseline	69,379	71,407	73,792	77,658	81,584	85,240	88,726	91,922	94,999	98,006	100,718	103,184	105,510	107,636	109,645	111,469	113,150	114,860	116,470	117,955	119,384
		Optimistic	69,379	71,407	73,792	77,428	80,992	84,512	87,857	90,908	93,849	96,149	98,132	99,620	100,991	101,818	102,150	102,222	102,252	102,414	102,423	103,122	103,509
Expenditures per PRC ($)		Baseline	2,003.01	2,088.31	2,171.63	2,269.36	2,356.42	2,454.73	2,558.86	2,664.73	2,774.80	2,887.07	3,002.68	3,122.79	3,247.20	3,376.57	3,511.09	3,650.97	3,796.42	3,947.67	4,104.94	4,268.48	4,438.54
		Optimistic	2,003.01	2,075.97	2,146.01	2,229.36	2,301.15	2,382.98	2,469.38	2,556.33	2,646.17	2,736.94	2,829.67	2,925.43	3,023.95	3,125.79	3,231.06	3,339.88	3,452.36	3,568.63	3,688.81	3,813.05	3,941.46
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.18	0.19	0.21	0.23	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.48	0.50	0.53
		Optimistic	0.14	0.15	0.16	0.17	0.19	0.20	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.32	0.33	0.34	0.35	0.37	0.38	0.39	0.41
Lost Productivity (US$ Billions)		Baseline	0.53	0.58	0.63	0.70	0.77	0.84	0.91	0.98	1.05	1.13	1.20	1.28	1.35	1.43	1.51	1.59	1.66	1.74	1.82	1.91	1.99
		Optimistic	0.53	0.57	0.62	0.69	0.74	0.80	0.87	0.93	0.99	1.06	1.11	1.16	1.22	1.27	1.31	1.35	1.39	1.44	1.48	1.53	1.58
Maryland
PRC		Baseline	241,765	244,373	250,454	256,351	263,081	269,592	276,134	282,293	288,338	294,555	300,373	306,082	311,645	316,611	321,157	325,311	329,228	333,293	336,889	339,996	342,866
		Optimistic	241,765	244,373	250,454	255,589	261,173	267,289	273,430	279,178	284,848	288,975	292,660	295,509	298,298	299,499	299,204	298,326	297,519	297,179	296,259	297,243	297,274
Expenditures per PRC ($)		Baseline	1,937.26	2,004.52	2,069.72	2,145.65	2,212.76	2,288.02	2,367.14	2,446.99	2,529.39	2,612.82	2,698.12	2,786.10	2,876.59	2,970.02	3,066.48	3,166.08	3,268.91	3,375.08	3,484.70	3,597.87	3,714.73
		Optimistic	1,937.26	1,994.79	2,049.65	2,114.55	2,170.07	2,232.98	2,298.98	2,364.98	2,432.73	2,500.76	2,569.84	2,640.73	2,713.23	2,787.73	2,864.27	2,942.91	3,023.71	3,106.73	3,192.02	3,279.66	3,369.71
Total Expenditures (US$ Billions)		Baseline	0.47	0.49	0.52	0.55	0.58	0.62	0.65	0.69	0.73	0.77	0.81	0.85	0.90	0.94	0.98	1.03	1.08	1.12	1.17	1.22	1.27
		Optimistic	0.47	0.49	0.51	0.54	0.57	0.60	0.63	0.66	0.69	0.72	0.75	0.78	0.81	0.83	0.86	0.88	0.90	0.92	0.95	0.97	1.00
Lost Productivity (US$ Billions)		Baseline	1.84	1.97	2.13	2.32	2.47	2.65	2.82	3.01	3.20	3.39	3.59	3.79	4.00	4.21	4.42	4.63	4.84	5.06	5.28	5.50	5.72
		Optimistic	1.84	1.96	2.11	2.27	2.39	2.54	2.70	2.86	3.02	3.17	3.32	3.46	3.60	3.73	3.84	3.95	4.05	4.16	4.27	4.41	4.53
Massachusetts
PRC		Baseline	285,149	289,319	295,382	301,911	309,009	315,387	321,893	328,107	334,393	340,971	347,202	353,310	359,494	365,202	370,422	375,304	379,896	384,747	389,001	392,676	396,122
		Optimistic	285,149	289,319	295,382	301,014	306,768	312,692	318,742	324,487	330,345	334,512	338,287	341,106	344,097	345,463	345,101	344,172	343,307	343,057	342,086	343,298	343,449
Expenditures per PRC ($)		Baseline	2,322.06	2,398.65	2,472.77	2,558.95	2,634.98	2,720.12	2,809.48	2,899.50	2,992.25	3,086.02	3,181.72	3,280.29	3,381.49	3,485.83	3,593.38	3,704.25	3,818.54	3,936.36	4,057.81	4,183.01	4,312.07
		Optimistic	2,322.06	2,387.57	2,449.95	2,523.65	2,586.59	2,657.82	2,732.45	2,806.97	2,883.37	2,959.96	3,037.63	3,117.24	3,198.54	3,281.96	3,367.57	3,455.40	3,545.52	3,638.00	3,732.89	3,830.25	3,930.15
Total Expenditures (US$ Billions)		Baseline	0.66	0.69	0.73	0.77	0.81	0.86	0.90	0.95	1.00	1.05	1.10	1.16	1.22	1.27	1.33	1.39	1.45	1.51	1.58	1.64	1.71
		Optimistic	0.66	0.69	0.72	0.76	0.79	0.83	0.87	0.91	0.95	0.99	1.03	1.06	1.10	1.13	1.16	1.19	1.22	1.25	1.28	1.31	1.35
Lost Productivity (US$ Billions)		Baseline	2.18	2.33	2.52	2.73	2.90	3.10	3.29	3.49	3.71	3.92	4.15	4.38	4.61	4.86	5.10	5.34	5.58	5.84	6.09	6.35	6.61
		Optimistic	2.18	2.32	2.49	2.67	2.81	2.97	3.14	3.32	3.50	3.67	3.84	3.99	4.15	4.30	4.43	4.55	4.68	4.81	4.93	5.09	5.24
Michigan
PRC		Baseline	465,425	475,132	486,544	498,277	511,151	522,744	533,797	543,756	553,271	562,854	571,412	579,505	587,584	594,935	601,733	607,952	614,211	621,050	627,389	632,852	637,934
		Optimistic	465,425	475,132	486,544	496,796	507,443	518,278	528,571	537,757	546,574	552,191	556,741	559,488	562,419	562,779	560,600	557,521	555,054	553,755	551,724	553,272	553,106
Expenditures per PRC ($)		Baseline	2,021.67	2,082.20	2,140.60	2,208.32	2,267.88	2,334.40	2,404.02	2,473.95	2,545.79	2,618.20	2,691.91	2,767.61	2,845.13	2,924.82	3,006.74	3,090.95	3,177.52	3,266.52	3,358.01	3,452.06	3,548.75
		Optimistic	2,021.67	2,073.44	2,122.61	2,180.58	2,229.94	2,285.69	2,343.95	2,401.98	2,461.33	2,520.68	2,580.72	2,642.12	2,704.67	2,768.71	2,834.27	2,901.37	2,970.07	3,040.39	3,112.38	3,186.07	3,261.50
Total Expenditures (US$ Billions)		Baseline	0.94	0.99	1.04	1.10	1.16	1.22	1.28	1.35	1.41	1.47	1.54	1.60	1.67	1.74	1.81	1.88	1.95	2.03	2.11	2.18	2.26
		Optimistic	0.94	0.99	1.03	1.08	1.13	1.18	1.24	1.29	1.35	1.39	1.44	1.48	1.52	1.56	1.59	1.62	1.65	1.68	1.72	1.76	1.80
Lost Productivity (US$ Billions)		Baseline	3.55	3.83	4.15	4.50	4.80	5.13	5.46	5.79	6.13	6.48	6.83	7.18	7.54	7.91	8.28	8.65	9.02	9.42	9.83	10.23	10.64
		Optimistic	3.55	3.81	4.10	4.40	4.64	4.93	5.21	5.50	5.79	6.06	6.32	6.54	6.79	7.01	7.20	7.38	7.56	7.76	7.95	8.20	8.43
Minnesota
PRC		Baseline	162,741	166,080	171,247	176,948	183,215	189,241	195,206	200,915	206,493	211,974	216,985	221,565	225,889	229,838	233,502	236,991	240,537	244,210	247,725	250,887	254,003
		Optimistic	162,741	166,080	171,247	176,422	181,887	187,624	193,295	198,698	203,994	207,958	211,413	213,912	216,215	217,416	217,541	217,332	217,370	217,748	217,849	219,338	220,228
Expenditures per PRC ($)		Baseline	2,323.83	2,416.01	2,505.79	2,610.82	2,704.11	2,809.19	2,920.18	3,032.71	3,149.38	3,268.07	3,389.96	3,516.25	3,646.72	3,782.04	3,922.38	4,067.92	4,218.87	4,375.42	4,537.77	4,706.15	4,880.78
		Optimistic	2,323.83	2,402.68	2,478.17	2,567.82	2,644.84	2,732.44	2,824.71	2,917.35	3,012.85	3,109.10	3,207.22	3,308.30	3,412.07	3,519.10	3,629.49	3,743.33	3,860.75	3,981.86	4,106.76	4,235.58	4,368.44
Total Expenditures (US$ Billions)		Baseline	0.38	0.40	0.43	0.46	0.50	0.53	0.57	0.61	0.65	0.69	0.74	0.78	0.82	0.87	0.92	0.96	1.01	1.07	1.12	1.18	1.24
		Optimistic	0.38	0.40	0.42	0.45	0.48	0.51	0.55	0.58	0.61	0.65	0.68	0.71	0.74	0.77	0.79	0.81	0.84	0.87	0.89	0.93	0.96
Lost Productivity (US$ Billions)		Baseline	1.24	1.34	1.46	1.60	1.72	1.86	2.00	2.14	2.29	2.44	2.59	2.74	2.90	3.06	3.21	3.37	3.53	3.70	3.88	4.05	4.24
		Optimistic	1.24	1.33	1.44	1.56	1.66	1.78	1.91	2.03	2.16	2.28	2.40	2.50	2.61	2.71	2.79	2.88	2.96	3.05	3.14	3.25	3.36
Mississippi
PRC		Baseline	198,542	205,395	211,173	216,869	222,795	228,147	233,346	238,163	242,822	247,554	251,910	256,124	260,297	264,018	267,546	271,026	274,453	278,138	281,769	285,248	288,802
		Optimistic	198,542	205,395	211,173	216,224	221,179	226,198	231,061	235,536	239,883	242,864	245,442	247,277	249,149	249,748	249,257	248,544	248,019	248,000	247,787	249,378	250,399
Expenditures per PRC ($)		Baseline	1,735.64	1,806.78	1,876.16	1,957.41	2,029.69	2,111.19	2,197.38	2,284.87	2,375.70	2,468.21	2,563.34	2,662.02	2,764.09	2,870.07	2,980.11	3,094.38	3,213.02	3,336.22	3,464.14	3,596.96	3,734.87
		Optimistic	1,735.64	1,796.49	1,854.82	1,924.15	1,983.79	2,051.68	2,123.27	2,195.23	2,269.48	2,344.39	2,420.85	2,499.68	2,580.71	2,664.35	2,750.71	2,839.87	2,931.92	3,026.95	3,125.06	3,226.35	3,330.92
Total Expenditures (US$ Billions)		Baseline	0.34	0.37	0.40	0.42	0.45	0.48	0.51	0.54	0.58	0.61	0.65	0.68	0.72	0.76	0.80	0.84	0.88	0.93	0.98	1.03	1.08
		Optimistic	0.34	0.37	0.39	0.42	0.44	0.46	0.49	0.52	0.54	0.57	0.59	0.62	0.64	0.67	0.69	0.71	0.73	0.75	0.77	0.80	0.83
Lost Productivity (US$ Billions)		Baseline	1.51	1.66	1.80	1.96	2.09	2.24	2.39	2.54	2.69	2.85	3.01	3.17	3.34	3.51	3.68	3.86	4.03	4.22	4.41	4.61	4.82
		Optimistic	1.51	1.65	1.78	1.92	2.02	2.15	2.28	2.41	2.54	2.67	2.79	2.89	3.01	3.11	3.20	3.29	3.38	3.48	3.57	3.70	3.82
Missouri
PRC		Baseline	230,669	234,288	239,667	245,359	251,635	257,415	263,155	268,550	273,856	279,144	283,845	288,158	292,228	295,761	299,006	301,976	304,975	308,288	311,501	314,374	317,204
		Optimistic	230,669	234,288	239,667	244,629	249,810	255,216	260,579	265,588	270,541	273,856	276,557	278,204	279,712	279,776	278,567	276,927	275,602	274,883	273,933	274,842	275,025
Expenditures per PRC ($)		Baseline	2,317.50	2,401.46	2,482.96	2,578.01	2,662.14	2,756.62	2,856.09	2,956.61	3,060.50	3,165.83	3,273.67	3,385.06	3,499.78	3,618.38	3,741.01	3,867.79	3,998.86	4,134.38	4,274.49	4,419.35	4,569.12
		Optimistic	2,317.50	2,389.31	2,457.88	2,539.09	2,608.64	2,687.55	2,770.44	2,853.43	2,938.73	3,024.47	3,111.65	3,201.21	3,292.92	3,387.26	3,484.30	3,584.11	3,686.79	3,792.41	3,901.06	4,012.82	4,127.78
Total Expenditures (US$ Billions)		Baseline	0.54	0.56	0.60	0.63	0.67	0.71	0.75	0.79	0.84	0.88	0.93	0.98	1.02	1.07	1.12	1.17	1.22	1.27	1.33	1.39	1.45
		Optimistic	0.54	0.56	0.59	0.62	0.65	0.69	0.72	0.76	0.80	0.83	0.86	0.89	0.92	0.95	0.97	0.99	1.02	1.04	1.07	1.10	1.14
Lost Productivity (US$ Billions)		Baseline	1.76	1.89	2.04	2.22	2.36	2.53	2.69	2.86	3.04	3.21	3.39	3.57	3.75	3.93	4.11	4.30	4.48	4.68	4.88	5.08	5.29
		Optimistic	1.76	1.88	2.02	2.17	2.29	2.43	2.57	2.72	2.87	3.01	3.14	3.25	3.38	3.48	3.58	3.66	3.75	3.85	3.95	4.07	4.19
Montana
PRC		Baseline	31,105	32,371	33,558	35,887	38,093	40,099	41,969	43,682	45,266	46,760	48,074	49,233	50,297	51,245	52,140	52,970	53,802	54,658	55,507	56,318	57,138
		Optimistic	31,105	32,371	33,558	35,781	37,817	39,757	41,558	43,200	44,718	45,874	46,840	47,532	48,143	48,476	48,576	48,576	48,620	48,736	48,813	49,236	49,540
Expenditures per PRC ($)		Baseline	1,963.69	2,039.94	2,114.14	2,200.88	2,277.86	2,364.51	2,455.95	2,548.59	2,644.57	2,742.13	2,842.24	2,945.89	3,052.89	3,163.78	3,278.70	3,397.79	3,521.21	3,649.10	3,781.65	3,919.01	4,061.35
		Optimistic	1,963.69	2,028.90	2,091.31	2,165.37	2,228.94	2,301.20	2,377.28	2,453.59	2,532.21	2,611.40	2,692.07	2,775.12	2,860.33	2,948.16	3,038.68	3,131.99	3,228.15	3,327.27	3,429.44	3,534.74	3,643.27
Total Expenditures (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23
		Optimistic	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	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.24	0.26	0.29	0.32	0.36	0.39	0.43	0.47	0.50	0.54	0.57	0.61	0.65	0.68	0.72	0.75	0.79	0.83	0.87	0.91	0.95
		Optimistic	0.24	0.26	0.28	0.32	0.35	0.38	0.41	0.44	0.47	0.50	0.53	0.56	0.58	0.60	0.62	0.64	0.66	0.68	0.70	0.73	0.76
Nebraska
PRC		Baseline	65,024	66,546	68,023	69,762	71,589	73,290	74,952	76,473	77,897	79,278	80,435	81,406	82,282	83,024	83,693	84,279	84,907	85,598	86,261	86,898	87,524
		Optimistic	65,024	66,546	68,023	69,555	71,070	72,664	74,219	75,630	76,954	77,776	78,369	78,594	78,758	78,536	77,972	77,288	76,729	76,323	75,857	75,970	75,886
Expenditures per PRC ($)		Baseline	2,211.70	2,300.74	2,387.52	2,489.09	2,579.37	2,681.10	2,788.62	2,897.69	3,010.84	3,126.01	3,244.35	3,367.03	3,493.84	3,625.43	3,761.97	3,903.66	4,050.68	4,203.24	4,361.55	4,525.81	4,696.27
		Optimistic	2,211.70	2,287.86	2,360.83	2,447.51	2,522.02	2,606.80	2,696.16	2,785.91	2,878.47	2,971.80	3,067.00	3,165.11	3,265.88	3,369.86	3,477.15	3,587.85	3,702.08	3,819.95	3,941.57	4,067.06	4,196.55
Total Expenditures (US$ Billions)		Baseline	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	0.31	0.33	0.34	0.36	0.38	0.39	0.41
		Optimistic	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.26	0.27	0.28	0.28	0.29	0.30	0.31	0.32
Lost Productivity (US$ Billions)		Baseline	0.50	0.54	0.58	0.63	0.67	0.72	0.77	0.81	0.86	0.91	0.96	1.01	1.06	1.10	1.15	1.20	1.25	1.30	1.35	1.40	1.46
		Optimistic	0.50	0.53	0.57	0.62	0.65	0.69	0.73	0.77	0.82	0.85	0.89	0.92	0.95	0.98	1.00	1.02	1.04	1.07	1.09	1.13	1.16
Nevada
PRC		Baseline	87,017	93,492	98,050	102,644	107,661	112,646	117,726	122,807	128,035	133,489	138,829	144,219	149,742	155,251	160,822	166,455	172,217	178,206	184,168	190,037	195,933
		Optimistic	87,017	93,492	98,050	102,339	106,880	111,684	116,574	121,452	126,486	130,960	135,265	139,238	143,329	146,860	149,829	152,647	155,630	158,896	161,957	166,140	169,880
Expenditures per PRC ($)		Baseline	1,902.15	2,001.46	2,099.35	2,215.17	2,319.35	2,437.97	2,564.75	2,694.83	2,831.29	2,971.72	3,117.61	3,270.48	3,430.21	3,597.73	3,773.44	3,957.73	4,151.02	4,353.76	4,566.39	4,789.41	5,023.31
		Optimistic	1,902.15	1,987.09	2,069.27	2,167.80	2,253.38	2,351.61	2,456.13	2,562.16	2,672.54	2,784.92	2,900.59	3,020.92	3,145.64	3,275.51	3,410.74	3,551.55	3,698.18	3,850.86	4,009.85	4,175.40	4,347.78
Total Expenditures (US$ Billions)		Baseline	0.17	0.19	0.21	0.23	0.25	0.27	0.30	0.33	0.36	0.40	0.43	0.47	0.51	0.56	0.61	0.66	0.71	0.78	0.84	0.91	0.98
		Optimistic	0.17	0.19	0.20	0.22	0.24	0.26	0.29	0.31	0.34	0.36	0.39	0.42	0.45	0.48	0.51	0.54	0.58	0.61	0.65	0.69	0.74
Lost Productivity (US$ Billions)		Baseline	0.66	0.75	0.84	0.93	1.01	1.11	1.20	1.31	1.42	1.54	1.66	1.79	1.92	2.06	2.21	2.37	2.53	2.70	2.88	3.07	3.27
		Optimistic	0.66	0.75	0.83	0.91	0.98	1.06	1.15	1.24	1.34	1.44	1.54	1.63	1.73	1.83	1.92	2.02	2.12	2.23	2.33	2.46	2.59
New Hampshire
PRC		Baseline	51,675	53,318	55,314	58,249	61,270	64,129	66,932	69,575	72,181	74,716	77,092	79,307	81,417	83,371	85,178	86,858	88,481	90,100	91,616	93,016	94,350
		Optimistic	51,675	53,318	55,314	58,076	60,825	63,581	66,276	68,807	71,307	73,301	75,112	76,567	77,930	78,865	79,355	79,653	79,959	80,337	80,567	81,319	81,804
Expenditures per PRC ($)		Baseline	1,788.34	1,857.27	1,924.33	2,002.71	2,072.24	2,150.49	2,233.05	2,316.66	2,403.26	2,491.27	2,581.55	2,675.01	2,771.46	2,871.38	2,974.91	3,082.17	3,193.30	3,308.44	3,427.73	3,551.32	3,679.36
		Optimistic	1,788.34	1,847.30	1,903.70	1,970.62	2,028.05	2,093.32	2,162.01	2,230.91	2,301.87	2,373.32	2,446.10	2,521.01	2,597.85	2,677.03	2,758.62	2,842.70	2,929.35	3,018.63	3,110.64	3,205.45	3,303.15
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.11	0.12	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	0.33	0.35
		Optimistic	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	0.23	0.24	0.25	0.26	0.27
Lost Productivity (US$ Billions)		Baseline	0.39	0.43	0.47	0.53	0.58	0.63	0.68	0.74	0.80	0.86	0.92	0.98	1.05	1.11	1.17	1.24	1.30	1.37	1.43	1.50	1.57
		Optimistic	0.39	0.43	0.47	0.51	0.56	0.60	0.65	0.70	0.76	0.80	0.85	0.90	0.94	0.98	1.02	1.05	1.09	1.13	1.16	1.21	1.25
New Jersey
PRC		Baseline	439,626	451,671	461,120	470,851	482,381	493,553	504,581	514,770	524,780	535,139	544,827	554,292	563,721	572,373	580,303	587,789	595,240	603,231	610,515	617,030	623,482
		Optimistic	439,626	451,671	461,120	469,451	478,882	489,336	499,641	509,091	518,428	525,001	530,839	535,146	539,578	541,438	540,636	539,031	537,910	537,867	536,885	539,440	540,576
Expenditures per PRC ($)		Baseline	1,979.92	2,043.09	2,104.16	2,175.10	2,237.61	2,307.55	2,380.88	2,454.68	2,530.64	2,607.35	2,685.57	2,766.04	2,848.60	2,933.62	3,021.17	3,111.35	3,204.21	3,299.84	3,398.33	3,499.76	3,604.21
		Optimistic	1,979.92	2,033.95	2,085.36	2,146.04	2,197.81	2,256.36	2,317.65	2,378.79	2,441.42	2,504.15	2,567.72	2,632.81	2,699.24	2,767.34	2,837.16	2,908.74	2,982.13	3,057.37	3,134.51	3,213.60	3,294.68
Total Expenditures (US$ Billions)		Baseline	0.87	0.92	0.97	1.02	1.08	1.14	1.20	1.26	1.33	1.40	1.46	1.53	1.61	1.68	1.75	1.83	1.91	1.99	2.07	2.16	2.25
		Optimistic	0.87	0.92	0.96	1.01	1.05	1.10	1.16	1.21	1.27	1.31	1.36	1.41	1.46	1.50	1.53	1.57	1.60	1.64	1.68	1.73	1.78
Lost Productivity (US$ Billions)		Baseline	3.35	3.64	3.93	4.26	4.53	4.84	5.16	5.48	5.82	6.16	6.51	6.87	7.24	7.61	7.98	8.36	8.75	9.15	9.56	9.97	10.40
		Optimistic	3.35	3.62	3.88	4.16	4.38	4.65	4.93	5.21	5.50	5.76	6.03	6.26	6.51	6.74	6.94	7.13	7.33	7.54	7.74	8.00	8.24
New Mexico
PRC		Baseline	66,000	69,654	72,469	75,745	79,275	82,691	86,063	89,281	92,440	95,601	98,497	101,162	103,720	106,054	108,235	110,304	112,330	114,354	116,247	118,029	119,788
		Optimistic	66,000	69,654	72,469	75,520	78,700	81,984	85,221	88,296	91,322	93,790	95,968	97,668	99,277	100,322	100,837	101,154	101,511	101,963	102,227	103,187	103,859
Expenditures per PRC ($)		Baseline	1,560.90	1,616.73	1,670.90	1,734.05	1,789.91	1,852.63	1,918.62	1,985.29	2,054.15	2,123.95	2,195.38	2,269.12	2,345.04	2,423.50	2,504.58	2,588.38	2,674.97	2,764.47	2,856.96	2,952.55	3,051.33
		Optimistic	1,560.90	1,608.65	1,654.23	1,708.19	1,754.38	1,806.77	1,861.79	1,916.84	1,973.42	2,030.26	2,088.03	2,147.36	2,208.10	2,270.55	2,334.77	2,400.80	2,468.70	2,538.52	2,610.32	2,684.14	2,760.06
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.33	0.35	0.37
		Optimistic	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29
Lost Productivity (US$ Billions)		Baseline	0.50	0.56	0.62	0.68	0.74	0.81	0.88	0.95	1.02	1.10	1.18	1.25	1.33	1.41	1.49	1.57	1.65	1.73	1.82	1.91	2.00
		Optimistic	0.50	0.56	0.61	0.67	0.72	0.78	0.84	0.90	0.97	1.03	1.09	1.14	1.20	1.25	1.30	1.34	1.38	1.43	1.47	1.53	1.58
New York
PRC		Baseline	1,019,710	1,020,189	1,038,647	1,057,189	1,078,050	1,097,170	1,116,330	1,134,381	1,151,447	1,168,929	1,185,120	1,200,910	1,217,064	1,231,122	1,243,236	1,254,302	1,264,971	1,276,838	1,286,214	1,292,798	1,298,617
		Optimistic	1,019,710	1,020,189	1,038,647	1,054,046	1,070,231	1,087,795	1,105,402	1,121,865	1,137,511	1,146,784	1,154,691	1,159,429	1,164,939	1,164,582	1,158,253	1,150,256	1,143,138	1,138,483	1,131,093	1,130,232	1,125,936
Expenditures per PRC ($)		Baseline	2,174.96	2,246.02	2,314.77	2,394.70	2,465.18	2,544.09	2,626.89	2,710.27	2,796.16	2,882.96	2,971.53	3,062.72	3,156.34	3,252.81	3,352.24	3,454.70	3,560.30	3,669.12	3,781.27	3,896.84	4,015.95
		Optimistic	2,174.96	2,235.74	2,293.61	2,361.96	2,420.31	2,486.34	2,555.51	2,624.55	2,695.31	2,766.24	2,838.15	2,911.84	2,987.07	3,064.25	3,143.43	3,224.65	3,307.97	3,393.45	3,481.13	3,571.07	3,663.35
Total Expenditures (US$ Billions)		Baseline	2.22	2.29	2.40	2.53	2.66	2.79	2.93	3.07	3.22	3.37	3.52	3.68	3.84	4.00	4.17	4.33	4.50	4.68	4.86	5.04	5.22
		Optimistic	2.22	2.28	2.38	2.49	2.59	2.70	2.82	2.94	3.07	3.17	3.28	3.38	3.48	3.57	3.64	3.71	3.78	3.86	3.94	4.04	4.12
Lost Productivity (US$ Billions)		Baseline	7.78	8.22	8.85	9.56	10.12	10.77	11.42	12.08	12.76	13.46	14.16	14.87	15.62	16.37	17.11	17.84	18.59	19.37	20.14	20.89	21.66
		Optimistic	7.78	8.18	8.75	9.34	9.79	10.35	10.90	11.48	12.06	12.59	13.11	13.56	14.06	14.51	14.88	15.22	15.57	15.95	16.30	16.75	17.16
North Carolina
PRC		Baseline	427,433	445,711	458,288	470,653	483,780	495,895	508,178	520,258	532,624	545,703	558,301	570,695	583,171	595,099	606,807	618,408	630,169	642,794	655,321	667,409	679,583
		Optimistic	427,433	445,711	458,288	469,254	480,272	491,658	503,203	514,518	526,177	535,365	543,967	550,982	558,195	562,935	565,328	567,110	569,475	573,142	576,287	583,484	589,217
Expenditures per PRC ($)		Baseline	1,886.92	1,970.83	2,052.94	2,149.41	2,235.52	2,332.91	2,436.25	2,541.51	2,651.13	2,763.14	2,878.68	2,998.92	3,123.68	3,253.63	3,388.98	3,529.97	3,676.82	3,829.78	3,989.10	4,155.05	4,327.91
		Optimistic	1,886.92	1,958.69	2,027.69	2,109.93	2,180.88	2,261.87	2,347.50	2,433.82	2,523.14	2,613.51	2,705.98	2,801.59	2,900.12	3,002.11	3,107.68	3,216.97	3,330.11	3,447.22	3,568.45	3,693.94	3,823.85
Total Expenditures (US$ Billions)		Baseline	0.80	0.88	0.94	1.01	1.08	1.16	1.24	1.32	1.41	1.51	1.61	1.71	1.82	1.94	2.06	2.18	2.32	2.46	2.61	2.77	2.94
		Optimistic	0.80	0.87	0.93	0.99	1.05	1.11	1.18	1.25	1.33	1.40	1.47	1.54	1.62	1.69	1.76	1.82	1.90	1.98	2.06	2.16	2.25
Lost Productivity (US$ Billions)		Baseline	3.26	3.59	3.91	4.25	4.54	4.87	5.20	5.54	5.90	6.28	6.67	7.07	7.49	7.91	8.35	8.80	9.26	9.75	10.26	10.79	11.33
		Optimistic	3.26	3.57	3.86	4.16	4.39	4.68	4.96	5.26	5.58	5.88	6.17	6.44	6.74	7.01	7.26	7.50	7.76	8.03	8.31	8.65	8.98
North Dakota
PRC		Baseline	22,944	23,514	24,194	25,295	26,330	27,259	28,156	28,971	29,738	30,457	31,085	31,619	32,091	32,477	32,819	33,118	33,413	33,708	33,965	34,202	34,452
		Optimistic	22,944	23,514	24,194	25,220	26,139	27,026	27,881	28,652	29,378	29,880	30,287	30,527	30,716	30,721	30,576	30,371	30,194	30,055	29,869	29,901	29,871
Expenditures per PRC ($)		Baseline	2,444.50	2,522.65	2,598.22	2,686.00	2,763.36	2,849.92	2,940.68	3,032.03	3,126.05	3,221.01	3,317.85	3,417.49	3,519.70	3,624.98	3,733.40	3,845.07	3,960.08	4,078.52	4,200.51	4,326.15	4,455.55
		Optimistic	2,444.50	2,511.35	2,574.95	2,650.04	2,714.11	2,786.57	2,862.42	2,938.09	3,015.62	3,093.27	3,171.96	3,252.54	3,334.78	3,419.10	3,505.55	3,594.19	3,685.06	3,778.24	3,873.77	3,971.72	4,072.14
Total Expenditures (US$ Billions)		Baseline	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15
		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	0.10	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12
Lost Productivity (US$ Billions)		Baseline	0.18	0.19	0.21	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.57
		Optimistic	0.18	0.19	0.20	0.22	0.24	0.26	0.27	0.29	0.31	0.33	0.34	0.36	0.37	0.38	0.39	0.40	0.41	0.42	0.43	0.44	0.46
Ohio
PRC		Baseline	594,764	603,131	615,525	628,118	642,188	654,916	666,861	677,372	687,333	697,109	705,418	713,072	720,491	727,000	732,813	738,117	743,544	749,682	755,499	760,156	764,373
		Optimistic	594,764	603,131	615,525	626,251	637,531	649,320	660,333	669,899	679,013	683,902	687,306	688,441	689,633	687,707	682,721	676,889	671,931	668,449	664,384	664,569	662,732
Expenditures per PRC ($)		Baseline	2,253.12	2,326.03	2,396.55	2,478.50	2,550.75	2,631.61	2,716.44	2,801.84	2,889.78	2,978.62	3,069.25	3,162.54	3,258.28	3,356.91	3,458.53	3,563.23	3,671.10	3,782.23	3,896.72	4,014.69	4,136.22
		Optimistic	2,253.12	2,315.49	2,374.84	2,444.93	2,504.76	2,572.44	2,643.31	2,714.03	2,786.51	2,859.13	2,932.75	3,008.15	3,085.13	3,164.08	3,245.05	3,328.09	3,413.26	3,500.61	3,590.19	3,682.06	3,776.29
Total Expenditures (US$ Billions)		Baseline	1.34	1.40	1.48	1.56	1.64	1.72	1.81	1.90	1.99	2.08	2.17	2.26	2.35	2.44	2.53	2.63	2.73	2.84	2.94	3.05	3.16
		Optimistic	1.34	1.40	1.46	1.53	1.60	1.67	1.75	1.82	1.89	1.96	2.02	2.07	2.13	2.18	2.22	2.25	2.29	2.34	2.39	2.45	2.50
Lost Productivity (US$ Billions)		Baseline	4.54	4.86	5.25	5.68	6.03	6.43	6.82	7.22	7.62	8.02	8.43	8.83	9.25	9.67	10.08	10.50	10.92	11.37	11.83	12.29	12.75
		Optimistic	4.54	4.83	5.18	5.55	5.83	6.18	6.51	6.85	7.20	7.51	7.80	8.05	8.32	8.57	8.77	8.96	9.15	9.37	9.58	9.85	10.10
Oklahoma
PRC		Baseline	158,110	161,284	164,761	168,467	172,526	176,260	179,842	183,100	186,238	189,362	192,095	194,490	196,682	198,538	200,266	201,872	203,527	205,346	207,147	208,893	210,691
		Optimistic	158,110	161,284	164,761	167,967	171,274	174,754	178,081	181,080	183,984	185,775	187,163	187,772	188,258	187,807	186,577	185,126	183,924	183,095	182,165	182,625	182,675
Expenditures per PRC ($)		Baseline	1,673.81	1,734.37	1,793.16	1,861.72	1,922.41	1,990.55	2,062.29	2,134.78	2,209.70	2,285.66	2,363.42	2,443.74	2,526.46	2,611.97	2,700.38	2,791.78	2,886.28	2,983.97	3,084.97	3,189.39	3,297.35
		Optimistic	1,673.81	1,725.61	1,775.07	1,833.65	1,883.82	1,940.73	2,000.51	2,060.36	2,121.88	2,183.72	2,246.58	2,311.17	2,377.30	2,445.32	2,515.29	2,587.26	2,661.29	2,737.44	2,815.76	2,896.33	2,979.21
Total Expenditures (US$ Billions)		Baseline	0.26	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.48	0.50	0.52	0.54	0.56	0.59	0.61	0.64	0.67	0.69
		Optimistic	0.26	0.28	0.29	0.31	0.32	0.34	0.36	0.37	0.39	0.41	0.42	0.43	0.45	0.46	0.47	0.48	0.49	0.50	0.51	0.53	0.54
Lost Productivity (US$ Billions)		Baseline	1.21	1.30	1.40	1.52	1.62	1.73	1.84	1.95	2.06	2.18	2.29	2.41	2.52	2.64	2.76	2.87	2.99	3.12	3.24	3.38	3.51
		Optimistic	1.21	1.29	1.39	1.49	1.57	1.66	1.76	1.85	1.95	2.04	2.12	2.20	2.27	2.34	2.40	2.45	2.50	2.57	2.63	2.71	2.78
Oregon
PRC		Baseline	138,294	141,218	145,410	150,797	156,516	161,782	166,829	171,473	175,983	180,445	184,440	188,181	191,830	195,334	198,779	202,199	205,848	209,843	213,759	217,609	221,520
		Optimistic	138,294	141,218	145,410	150,349	155,381	160,400	165,195	169,581	173,853	177,026	179,705	181,681	183,614	184,777	185,192	185,426	186,022	187,105	187,979	190,245	192,064
Expenditures per PRC ($)		Baseline	1,869.97	1,944.20	2,016.50	2,101.08	2,176.21	2,260.84	2,350.23	2,440.86	2,534.83	2,630.42	2,728.60	2,830.33	2,935.43	3,044.43	3,157.48	3,274.73	3,396.33	3,522.45	3,653.25	3,788.91	3,929.60
		Optimistic	1,869.97	1,933.46	1,994.26	2,066.45	2,128.48	2,199.02	2,273.34	2,347.95	2,424.86	2,502.39	2,581.42	2,662.83	2,746.42	2,832.63	2,921.55	3,013.26	3,107.84	3,205.40	3,306.02	3,409.80	3,516.83
Total Expenditures (US$ Billions)		Baseline	0.26	0.27	0.29	0.32	0.34	0.37	0.39	0.42	0.45	0.47	0.50	0.53	0.56	0.59	0.63	0.66	0.70	0.74	0.78	0.82	0.87
		Optimistic	0.26	0.27	0.29	0.31	0.33	0.35	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54	0.56	0.58	0.60	0.62	0.65	0.68
Lost Productivity (US$ Billions)		Baseline	1.06	1.14	1.24	1.36	1.47	1.59	1.71	1.83	1.95	2.08	2.20	2.33	2.46	2.60	2.74	2.88	3.02	3.18	3.35	3.52	3.69
		Optimistic	1.06	1.13	1.22	1.33	1.42	1.53	1.63	1.74	1.84	1.94	2.04	2.12	2.22	2.30	2.38	2.45	2.53	2.62	2.71	2.82	2.93
Pennsylvania
PRC		Baseline	708,911	721,427	735,582	750,396	766,944	781,706	795,864	808,244	820,465	832,767	843,518	853,740	863,761	872,706	880,827	888,196	895,370	902,856	909,633	915,149	920,091
		Optimistic	708,911	721,427	735,582	748,166	761,381	775,027	788,073	799,327	810,534	816,991	821,861	824,250	826,768	825,538	820,617	814,519	809,134	805,025	799,928	800,071	797,744
Expenditures per PRC ($)		Baseline	2,053.87	2,114.01	2,172.00	2,239.21	2,298.28	2,364.20	2,433.16	2,502.38	2,573.44	2,645.04	2,717.86	2,792.61	2,869.11	2,947.70	3,028.44	3,111.40	3,196.63	3,284.19	3,374.15	3,466.58	3,561.53
		Optimistic	2,053.87	2,105.31	2,154.15	2,211.67	2,260.64	2,315.92	2,373.65	2,431.12	2,489.86	2,548.58	2,607.96	2,668.63	2,730.43	2,793.66	2,858.34	2,924.53	2,992.25	3,061.54	3,132.43	3,204.97	3,279.18
Total Expenditures (US$ Billions)		Baseline	1.46	1.53	1.60	1.68	1.76	1.85	1.94	2.02	2.11	2.20	2.29	2.38	2.48	2.57	2.67	2.76	2.86	2.97	3.07	3.17	3.28
		Optimistic	1.46	1.52	1.58	1.65	1.72	1.79	1.87	1.94	2.02	2.08	2.14	2.20	2.26	2.31	2.35	2.38	2.42	2.46	2.51	2.56	2.62
Lost Productivity (US$ Billions)		Baseline	5.41	5.82	6.27	6.78	7.20	7.67	8.14	8.61	9.09	9.59	10.08	10.57	11.09	11.60	12.12	12.64	13.16	13.70	14.25	14.79	15.35
		Optimistic	5.41	5.78	6.19	6.63	6.97	7.37	7.77	8.18	8.59	8.97	9.33	9.64	9.98	10.28	10.54	10.78	11.02	11.28	11.53	11.86	12.16
Rhode Island
PRC		Baseline	52,423	52,815	54,148	55,554	56,938	58,112	59,298	60,386	61,504	62,699	63,797	64,893	66,016	67,054	67,985	68,855	69,671	70,482	71,154	71,735	72,268
		Optimistic	52,423	52,815	54,148	55,389	56,525	57,616	58,718	59,720	60,759	61,511	62,159	62,651	63,189	63,430	63,338	63,143	62,960	62,845	62,572	62,715	62,658
Expenditures per PRC ($)		Baseline	2,128.50	2,204.28	2,277.79	2,363.48	2,439.27	2,524.34	2,613.86	2,704.26	2,797.63	2,892.25	2,989.07	3,089.01	3,191.89	3,298.19	3,408.02	3,521.52	3,638.80	3,759.98	3,885.20	4,014.58	4,148.28
		Optimistic	2,128.50	2,193.31	2,255.17	2,328.39	2,391.07	2,462.14	2,536.77	2,611.43	2,688.15	2,765.23	2,843.55	2,923.98	3,006.30	3,090.93	3,177.95	3,267.42	3,359.40	3,453.98	3,551.22	3,651.19	3,753.98
Total Expenditures (US$ Billions)		Baseline	0.11	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	0.24	0.25	0.27	0.28	0.29	0.30
		Optimistic	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	0.20	0.21	0.21	0.22	0.22	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.40	0.43	0.46	0.50	0.53	0.57	0.61	0.64	0.68	0.72	0.76	0.80	0.85	0.89	0.94	0.98	1.02	1.07	1.11	1.16	1.21
		Optimistic	0.40	0.42	0.46	0.49	0.52	0.55	0.58	0.61	0.64	0.68	0.71	0.73	0.76	0.79	0.81	0.84	0.86	0.88	0.90	0.93	0.96
Lost Productivity (US$ Billions)		Baseline	1.84	2.03	2.22	2.43	2.60	2.80	2.99	3.19	3.40	3.62	3.85	4.08	4.32	4.56	4.81	5.05	5.31	5.57	5.84	6.12	6.41
		Optimistic	1.84	2.02	2.19	2.37	2.52	2.69	2.86	3.03	3.22	3.39	3.56	3.72	3.89	4.04	4.18	4.31	4.45	4.59	4.73	4.91	5.08
South Dakota
PRC		Baseline	31,735	32,862	33,885	35,466	37,031	38,461	39,816	41,049	42,213	43,334	44,309	45,156	45,893	46,526	47,085	47,589	48,085	48,582	49,078	49,528	49,957
		Optimistic	31,735	32,862	33,885	35,360	36,763	38,133	39,427	40,596	41,702	42,513	43,172	43,596	43,928	44,011	43,866	43,641	43,454	43,317	43,159	43,300	43,314
Expenditures per PRC ($)		Baseline	2,191.17	2,281.15	2,368.91	2,471.71	2,563.15	2,666.26	2,775.32	2,886.05	3,001.00	3,118.08	3,238.48	3,363.39	3,492.60	3,626.77	3,766.10	3,910.78	4,061.01	4,217.02	4,379.02	4,547.25	4,721.94
		Optimistic	2,191.17	2,268.14	2,341.92	2,429.63	2,505.08	2,590.97	2,681.56	2,772.61	2,866.57	2,961.38	3,058.14	3,157.92	3,260.47	3,366.36	3,475.68	3,588.55	3,705.09	3,825.41	3,949.64	4,077.90	4,210.33
Total Expenditures (US$ Billions)		Baseline	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.20	0.21	0.23	0.24
		Optimistic	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18
Lost Productivity (US$ Billions)		Baseline	0.24	0.26	0.29	0.32	0.35	0.38	0.41	0.44	0.47	0.50	0.53	0.56	0.59	0.62	0.65	0.68	0.71	0.74	0.77	0.80	0.83
		Optimistic	0.24	0.26	0.29	0.31	0.34	0.36	0.39	0.42	0.44	0.47	0.49	0.51	0.53	0.55	0.56	0.58	0.59	0.61	0.62	0.64	0.66
Tennessee
PRC		Baseline	344,038	352,338	361,431	370,525	380,238	389,092	397,858	406,027	414,021	422,264	430,019	437,702	445,220	452,171	458,635	464,834	471,193	478,198	485,021	491,346	497,591
		Optimistic	344,038	352,338	361,431	369,424	377,480	385,768	393,963	401,548	409,010	414,264	418,978	422,583	426,152	427,732	427,284	426,275	425,811	426,382	426,526	429,560	431,425
Expenditures per PRC ($)		Baseline	2,133.82	2,211.23	2,286.38	2,374.03	2,451.61	2,538.74	2,630.47	2,723.18	2,818.99	2,916.15	3,015.62	3,118.37	3,224.20	3,333.62	3,446.75	3,563.72	3,684.66	3,809.70	3,938.99	4,072.66	4,210.87
		Optimistic	2,133.82	2,200.03	2,263.26	2,338.14	2,402.27	2,475.04	2,551.48	2,628.01	2,706.69	2,785.77	2,866.17	2,948.79	3,033.38	3,120.40	3,209.92	3,302.01	3,396.74	3,494.18	3,594.42	3,697.54	3,803.61
Total Expenditures (US$ Billions)		Baseline	0.73	0.78	0.83	0.88	0.93	0.99	1.05	1.11	1.17	1.23	1.30	1.36	1.44	1.51	1.58	1.66	1.74	1.82	1.91	2.00	2.10
		Optimistic	0.73	0.78	0.82	0.86	0.91	0.95	1.01	1.06	1.11	1.15	1.20	1.25	1.29	1.33	1.37	1.41	1.45	1.49	1.53	1.59	1.64
Lost Productivity (US$ Billions)		Baseline	2.62	2.84	3.08	3.35	3.57	3.82	4.07	4.32	4.59	4.86	5.14	5.42	5.71	6.01	6.31	6.61	6.92	7.25	7.60	7.94	8.30
		Optimistic	2.62	2.82	3.04	3.28	3.45	3.67	3.88	4.11	4.34	4.55	4.76	4.94	5.14	5.33	5.49	5.64	5.80	5.97	6.15	6.37	6.58
Texas
PRC		Baseline	1,121,524	1,167,442	1,207,442	1,249,348	1,295,190	1,338,967	1,382,284	1,424,190	1,465,620	1,507,838	1,547,762	1,585,777	1,623,241	1,658,941	1,694,111	1,729,539	1,766,152	1,805,180	1,844,161	1,882,481	1,921,326
		Optimistic	1,121,524	1,167,442	1,207,442	1,245,635	1,285,796	1,327,527	1,368,752	1,408,477	1,447,880	1,479,273	1,508,023	1,531,002	1,553,721	1,569,278	1,578,308	1,586,071	1,596,048	1,609,576	1,621,749	1,645,764	1,665,842
Expenditures per PRC ($)		Baseline	1,698.43	1,763.97	1,827.73	1,902.25	1,968.37	2,042.78	2,121.28	2,200.80	2,283.16	2,366.86	2,452.73	2,541.62	2,633.36	2,728.41	2,826.89	2,928.93	3,034.65	3,144.19	3,257.68	3,375.26	3,497.09
		Optimistic	1,698.43	1,754.49	1,808.11	1,871.74	1,926.35	1,988.41	2,053.73	2,119.25	2,186.73	2,254.69	2,323.90	2,395.15	2,468.23	2,543.55	2,621.16	2,701.14	2,783.56	2,868.49	2,956.02	3,046.21	3,139.16
Total Expenditures (US$ Billions)		Baseline	1.90	2.06	2.21	2.38	2.55	2.74	2.93	3.13	3.35	3.57	3.80	4.03	4.27	4.53	4.79	5.07	5.36	5.68	6.01	6.35	6.72