Hypertension

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	36,761,333	37,887,489	38,718,545	39,773,282	40,732,032	41,494,082	42,185,012	42,555,747	43,345,320	44,204,369	45,010,656	45,425,504	46,198,920	46,892,660	47,611,268	47,914,686	48,648,725	49,402,156	49,707,900	50,428,862	51,138,353
		Optimistic	36,761,333	37,887,489	38,718,545	39,399,642	40,042,482	40,263,306	40,821,065	41,311,427	41,270,028	41,458,474	41,676,102	41,433,104	41,633,309	41,377,288	41,451,153	41,499,210	41,178,213	41,318,757	41,427,257	41,376,407	41,577,751
Expenditures per PRC ($)		Baseline	884.91	914.72	943.83	978.86	1,008.74	1,043.31	1,079.82	1,116.45	1,154.08	1,192.04	1,230.85	1,270.95	1,312.21	1,354.81	1,398.79	1,444.20	1,491.09	1,539.49	1,589.47	1,641.07	1,694.35
		Optimistic	884.91	910.29	934.71	964.73	989.36	1,018.32	1,048.86	1,079.19	1,110.17	1,141.14	1,172.59	1,204.93	1,238.02	1,272.02	1,306.95	1,342.85	1,379.73	1,417.62	1,456.55	1,496.55	1,537.65
Total Expenditures (US$ Billions)		Baseline	32.53	34.73	36.63	39.05	41.22	43.46	45.75	47.75	50.31	53.03	55.80	58.19	61.16	64.15	67.31	70.01	73.46	77.10	80.19	84.09	88.15
		Optimistic	32.53	34.56	36.28	38.11	39.74	41.14	42.98	44.78	46.04	47.57	49.17	50.26	51.93	53.07	54.66	56.27	57.42	59.25	61.09	62.75	64.86
Lost Productivity (US$ Billions)		Baseline	279.53	304.42	327.38	353.51	376.08	400.43	424.34	445.73	472.45	500.37	528.70	553.24	583.10	613.05	644.21	670.25	702.87	737.01	765.55	801.47	838.71
		Optimistic	279.53	303.96	326.33	348.47	367.28	385.44	406.74	428.23	444.68	463.52	483.11	497.16	517.19	531.90	550.98	569.77	583.41	603.93	624.52	643.12	666.32
Alabama
PRC		Baseline	737,157	759,526	773,230	791,090	806,436	817,542	827,124	830,144	841,235	853,457	864,350	867,766	878,178	886,848	895,773	897,023	906,451	916,306	918,241	928,097	937,810
		Optimistic	737,157	759,526	773,230	783,658	792,784	793,292	800,381	805,871	800,959	800,442	800,316	791,499	791,392	782,540	779,874	776,917	767,256	766,376	765,275	761,494	762,481
Expenditures per PRC ($)		Baseline	962.51	994.16	1,025.04	1,062.18	1,093.82	1,130.41	1,169.02	1,207.72	1,247.45	1,287.50	1,328.42	1,370.66	1,414.09	1,458.90	1,505.13	1,552.82	1,602.02	1,652.78	1,705.15	1,759.18	1,814.92
		Optimistic	962.51	989.46	1,015.37	1,047.20	1,073.29	1,103.95	1,136.26	1,168.34	1,201.07	1,233.78	1,266.96	1,301.07	1,335.95	1,371.76	1,408.53	1,446.28	1,485.05	1,524.86	1,565.73	1,607.70	1,650.80
Total Expenditures (US$ Billions)		Baseline	0.71	0.76	0.79	0.84	0.88	0.92	0.97	1.00	1.05	1.10	1.15	1.19	1.24	1.29	1.35	1.39	1.45	1.51	1.57	1.63	1.70
		Optimistic	0.71	0.75	0.79	0.82	0.85	0.88	0.91	0.94	0.96	0.99	1.01	1.03	1.06	1.07	1.10	1.12	1.14	1.17	1.20	1.22	1.26
Lost Productivity (US$ Billions)		Baseline	5.61	6.10	6.54	7.03	7.45	7.89	8.32	8.69	9.17	9.66	10.15	10.57	11.08	11.59	12.12	12.55	13.10	13.67	14.14	14.75	15.38
		Optimistic	5.61	6.09	6.52	6.93	7.27	7.59	7.98	8.35	8.63	8.95	9.28	9.50	9.83	10.06	10.37	10.67	10.87	11.20	11.54	11.84	12.22
Alaska
PRC		Baseline	59,503	61,809	63,519	65,542	67,565	69,411	71,075	72,232	74,034	75,848	77,472	78,295	79,659	80,812	81,906	82,208	83,218	84,240	84,446	85,339	86,232
		Optimistic	59,503	61,809	63,519	64,927	66,421	67,352	68,777	70,120	70,489	71,136	71,732	71,414	71,787	71,307	71,309	71,201	70,439	70,456	70,378	70,020	70,110
Expenditures per PRC ($)		Baseline	1,128.07	1,177.76	1,226.79	1,286.34	1,337.69	1,397.65	1,461.60	1,526.44	1,593.72	1,662.29	1,733.07	1,806.91	1,883.62	1,963.60	2,046.96	2,133.87	2,224.46	2,318.90	2,417.35	2,519.98	2,626.97
		Optimistic	1,128.07	1,170.39	1,211.46	1,262.34	1,304.47	1,354.41	1,407.53	1,460.77	1,515.61	1,570.90	1,627.51	1,686.22	1,746.78	1,809.52	1,874.51	1,941.84	2,011.58	2,083.83	2,158.68	2,236.21	2,316.53
Total Expenditures (US$ Billions)		Baseline	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	0.18	0.19	0.20	0.20	0.22	0.23
		Optimistic	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	0.13	0.14	0.14	0.15	0.15	0.16	0.16
Lost Productivity (US$ Billions)		Baseline	0.45	0.50	0.54	0.58	0.62	0.67	0.71	0.76	0.81	0.86	0.91	0.95	1.01	1.06	1.11	1.15	1.20	1.26	1.30	1.36	1.41
		Optimistic	0.45	0.50	0.54	0.57	0.61	0.64	0.69	0.73	0.76	0.80	0.83	0.86	0.89	0.92	0.95	0.98	1.00	1.03	1.06	1.09	1.12
Arizona
PRC		Baseline	558,527	599,911	623,103	650,486	676,957	700,854	724,321	743,098	769,942	798,992	827,734	849,835	879,306	908,033	938,188	960,938	992,926	1,026,122	1,050,700	1,084,917	1,119,734
		Optimistic	558,527	599,911	623,103	644,375	665,496	680,066	700,901	721,370	733,078	749,360	766,412	775,144	792,409	801,233	816,802	832,275	840,452	858,224	875,668	890,164	910,394
Expenditures per PRC ($)		Baseline	790.37	821.48	852.04	888.99	920.71	957.58	996.74	1,036.25	1,077.06	1,118.47	1,161.03	1,205.23	1,250.96	1,298.42	1,347.67	1,398.80	1,451.87	1,506.95	1,564.12	1,623.46	1,685.05
		Optimistic	790.37	816.86	842.47	874.09	900.17	930.96	963.59	996.15	1,029.57	1,063.13	1,097.37	1,132.74	1,169.10	1,206.62	1,245.35	1,285.31	1,326.57	1,369.14	1,413.08	1,458.44	1,505.24
Total Expenditures (US$ Billions)		Baseline	0.44	0.49	0.53	0.58	0.62	0.67	0.72	0.77	0.83	0.89	0.96	1.02	1.10	1.18	1.26	1.34	1.44	1.55	1.64	1.76	1.89
		Optimistic	0.44	0.49	0.52	0.56	0.60	0.63	0.68	0.72	0.75	0.80	0.84	0.88	0.93	0.97	1.02	1.07	1.11	1.18	1.24	1.30	1.37
Lost Productivity (US$ Billions)		Baseline	4.25	4.82	5.27	5.78	6.25	6.76	7.29	7.78	8.39	9.04	9.72	10.35	11.10	11.87	12.69	13.44	14.35	15.31	16.18	17.24	18.36
		Optimistic	4.25	4.81	5.25	5.70	6.10	6.51	6.98	7.48	7.90	8.38	8.88	9.30	9.84	10.30	10.86	11.43	11.91	12.54	13.20	13.84	14.59
Arkansas
PRC		Baseline	411,331	427,743	436,119	447,065	456,722	464,149	470,771	473,493	480,833	488,855	496,302	499,303	506,123	511,973	517,983	519,518	525,725	532,249	534,324	541,021	547,716
		Optimistic	411,331	427,743	436,119	442,865	448,990	450,381	455,550	459,648	457,812	458,488	459,534	455,420	456,105	451,756	450,964	449,957	444,994	445,160	445,313	443,903	445,318
Expenditures per PRC ($)		Baseline	828.72	858.96	888.59	924.32	954.89	990.35	1,027.90	1,065.67	1,104.59	1,143.96	1,184.32	1,226.13	1,269.26	1,313.90	1,360.12	1,407.96	1,457.48	1,508.75	1,561.82	1,616.75	1,673.62
		Optimistic	828.72	854.48	879.32	909.91	935.08	964.74	996.08	1,027.29	1,059.25	1,091.26	1,123.85	1,157.43	1,191.87	1,227.34	1,263.86	1,301.47	1,340.19	1,380.07	1,421.14	1,463.43	1,506.98
Total Expenditures (US$ Billions)		Baseline	0.34	0.37	0.39	0.41	0.44	0.46	0.48	0.50	0.53	0.56	0.59	0.61	0.64	0.67	0.70	0.73	0.77	0.80	0.83	0.87	0.92
		Optimistic	0.34	0.37	0.38	0.40	0.42	0.43	0.45	0.47	0.48	0.50	0.52	0.53	0.54	0.55	0.57	0.59	0.60	0.61	0.63	0.65	0.67
Lost Productivity (US$ Billions)		Baseline	3.13	3.44	3.69	3.97	4.22	4.48	4.74	4.96	5.24	5.53	5.83	6.08	6.39	6.69	7.01	7.27	7.60	7.94	8.23	8.60	8.98
		Optimistic	3.13	3.43	3.68	3.92	4.12	4.31	4.54	4.76	4.93	5.13	5.33	5.46	5.67	5.81	5.99	6.18	6.30	6.51	6.71	6.90	7.14
California
PRC		Baseline	3,659,902	3,758,103	3,852,042	3,967,798	4,075,385	4,164,469	4,246,923	4,299,068	4,393,452	4,496,510	4,595,902	4,656,338	4,755,161	4,846,796	4,941,385	4,992,690	5,088,924	5,186,840	5,233,797	5,322,022	5,407,582
		Optimistic	3,659,902	3,758,103	3,852,042	3,930,524	4,006,393	4,040,945	4,109,609	4,173,365	4,183,102	4,217,195	4,255,421	4,247,097	4,285,232	4,276,730	4,302,051	4,324,201	4,307,467	4,338,146	4,361,920	4,366,669	4,396,604
Expenditures per PRC ($)		Baseline	852.94	877.00	900.39	928.38	952.12	979.45	1,008.16	1,036.80	1,066.07	1,095.45	1,125.32	1,156.04	1,187.47	1,219.76	1,252.93	1,287.00	1,322.00	1,357.95	1,394.88	1,432.81	1,471.77
		Optimistic	852.94	873.43	893.06	917.09	936.69	959.66	983.77	1,007.60	1,031.83	1,055.94	1,080.31	1,105.27	1,130.70	1,156.71	1,183.32	1,210.54	1,238.39	1,266.88	1,296.02	1,325.84	1,356.34
Total Expenditures (US$ Billions)		Baseline	3.12	3.30	3.47	3.68	3.88	4.08	4.28	4.46	4.68	4.93	5.17	5.38	5.65	5.91	6.19	6.43	6.73	7.04	7.30	7.63	7.96
		Optimistic	3.12	3.28	3.44	3.60	3.75	3.88	4.04	4.21	4.32	4.45	4.60	4.69	4.85	4.95	5.09	5.23	5.33	5.50	5.65	5.79	5.96
Lost Productivity (US$ Billions)		Baseline	27.83	30.20	32.57	35.27	37.63	40.19	42.72	45.03	47.89	50.90	53.98	56.71	60.02	63.36	66.86	69.84	73.52	77.38	80.61	84.58	88.69
		Optimistic	27.83	30.15	32.47	34.76	36.75	38.68	40.95	43.26	45.07	47.15	49.33	50.96	53.23	54.98	57.18	59.37	61.03	63.41	65.76	67.87	70.46
Colorado
PRC		Baseline	397,236	411,893	421,770	433,869	444,870	453,635	461,496	465,809	474,536	483,830	492,065	495,569	502,727	508,795	515,163	517,165	523,958	531,138	533,477	540,285	546,939
		Optimistic	397,236	411,893	421,770	429,793	437,339	440,180	446,574	452,188	451,816	453,775	455,611	452,014	453,045	448,952	448,510	447,920	443,499	444,231	444,607	443,299	444,685
Expenditures per PRC ($)		Baseline	848.45	882.87	916.72	957.71	992.92	1,033.92	1,077.49	1,121.52	1,167.06	1,213.30	1,260.89	1,310.37	1,361.62	1,414.86	1,470.19	1,527.68	1,587.42	1,649.50	1,714.00	1,781.03	1,850.68
		Optimistic	848.45	877.76	906.13	941.19	970.12	1,004.33	1,040.61	1,076.86	1,114.10	1,151.54	1,189.77	1,229.30	1,269.96	1,311.98	1,355.38	1,400.22	1,446.54	1,494.40	1,543.83	1,594.91	1,647.67
Total Expenditures (US$ Billions)		Baseline	0.34	0.36	0.39	0.42	0.44	0.47	0.50	0.52	0.55	0.59	0.62	0.65	0.68	0.72	0.76	0.79	0.83	0.88	0.91	0.96	1.01
		Optimistic	0.34	0.36	0.38	0.40	0.42	0.44	0.46	0.49	0.50	0.52	0.54	0.56	0.58	0.59	0.61	0.63	0.64	0.66	0.69	0.71	0.73
Lost Productivity (US$ Billions)		Baseline	3.02	3.31	3.57	3.86	4.11	4.38	4.64	4.88	5.17	5.48	5.78	6.04	6.35	6.65	6.97	7.23	7.57	7.92	8.22	8.59	8.97
		Optimistic	3.02	3.30	3.55	3.80	4.01	4.21	4.45	4.69	4.87	5.07	5.28	5.42	5.63	5.77	5.96	6.15	6.28	6.49	6.70	6.89	7.13
Connecticut
PRC		Baseline	433,671	440,817	447,729	457,309	465,945	472,465	478,100	479,984	486,624	493,944	500,590	502,954	509,261	514,485	519,645	520,191	525,230	530,200	530,144	534,344	538,026
		Optimistic	433,671	440,817	447,729	453,012	458,057	458,451	462,642	465,949	463,326	463,261	463,505	458,750	458,933	453,973	452,411	450,541	444,576	443,446	441,829	438,425	437,439
Expenditures per PRC ($)		Baseline	908.31	933.98	958.93	988.80	1,014.13	1,043.29	1,073.92	1,104.49	1,135.73	1,167.08	1,198.97	1,231.75	1,265.31	1,299.78	1,335.18	1,371.56	1,408.92	1,447.30	1,486.73	1,527.23	1,568.84
		Optimistic	908.31	930.17	951.12	976.75	997.67	1,022.18	1,047.90	1,073.33	1,099.19	1,124.92	1,150.93	1,177.57	1,204.71	1,232.47	1,260.87	1,289.93	1,319.66	1,350.07	1,381.19	1,413.02	1,445.58
Total Expenditures (US$ Billions)		Baseline	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.58	0.60	0.62	0.64	0.67	0.69	0.71	0.74	0.77	0.79	0.82	0.84
		Optimistic	0.39	0.41	0.43	0.44	0.46	0.47	0.48	0.50	0.51	0.52	0.53	0.54	0.55	0.56	0.57	0.58	0.59	0.60	0.61	0.62	0.63
Lost Productivity (US$ Billions)		Baseline	3.30	3.54	3.79	4.06	4.30	4.56	4.81	5.03	5.30	5.59	5.88	6.13	6.43	6.73	7.03	7.28	7.59	7.91	8.16	8.49	8.82
		Optimistic	3.30	3.54	3.77	4.01	4.20	4.39	4.61	4.83	4.99	5.18	5.37	5.50	5.70	5.84	6.01	6.19	6.30	6.48	6.66	6.81	7.01
Delaware
PRC		Baseline	112,068	116,374	119,755	123,904	127,631	130,662	133,463	135,221	138,343	141,661	144,816	146,637	149,567	152,280	154,991	156,283	158,870	161,450	162,543	164,869	167,144
		Optimistic	112,068	116,374	119,755	122,740	125,470	126,787	129,147	131,267	131,719	132,861	134,088	133,749	134,786	134,370	134,937	135,358	134,474	135,033	135,465	135,274	135,895
Expenditures per PRC ($)		Baseline	1,101.18	1,146.99	1,192.07	1,246.71	1,293.70	1,348.45	1,406.71	1,465.63	1,526.64	1,588.65	1,652.52	1,719.00	1,787.92	1,859.59	1,934.14	2,011.67	2,092.31	2,176.19	2,263.43	2,354.16	2,448.53
		Optimistic	1,101.18	1,140.19	1,177.96	1,224.68	1,263.28	1,308.95	1,357.42	1,405.89	1,455.73	1,505.87	1,557.12	1,610.15	1,664.76	1,721.22	1,779.59	1,839.94	1,902.34	1,966.85	2,033.56	2,102.52	2,173.82
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.41
		Optimistic	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.28	0.30
Lost Productivity (US$ Billions)		Baseline	0.85	0.94	1.01	1.10	1.18	1.26	1.34	1.42	1.51	1.60	1.70	1.79	1.89	1.99	2.10	2.19	2.30	2.41	2.50	2.62	2.74
		Optimistic	0.85	0.93	1.01	1.09	1.15	1.21	1.29	1.36	1.42	1.49	1.55	1.60	1.67	1.73	1.79	1.86	1.91	1.97	2.04	2.10	2.18
Florida
PRC		Baseline	2,463,128	2,603,524	2,682,021	2,778,717	2,872,591	2,955,820	3,037,536	3,098,689	3,193,205	3,296,182	3,398,379	3,473,474	3,577,805	3,678,607	3,783,656	3,857,792	3,968,434	4,082,320	4,161,821	4,279,770	4,399,612
		Optimistic	2,463,128	2,603,524	2,682,021	2,752,613	2,823,961	2,868,146	2,939,325	3,008,084	3,040,321	3,091,430	3,146,614	3,168,194	3,224,228	3,245,941	3,294,113	3,341,258	3,359,040	3,414,353	3,468,520	3,511,511	3,577,080
Expenditures per PRC ($)		Baseline	967.45	1,001.67	1,035.15	1,075.49	1,109.96	1,149.91	1,192.15	1,234.61	1,278.31	1,322.47	1,367.68	1,414.47	1,462.68	1,512.54	1,564.10	1,617.42	1,672.55	1,729.57	1,788.53	1,849.49	1,912.54
		Optimistic	967.45	996.59	1,024.67	1,059.22	1,087.61	1,121.04	1,156.34	1,191.46	1,227.37	1,263.32	1,299.88	1,337.52	1,376.09	1,415.78	1,456.61	1,498.61	1,541.83	1,586.29	1,632.03	1,679.10	1,727.52
Total Expenditures (US$ Billions)		Baseline	2.37	2.61	2.78	2.99	3.19	3.40	3.62	3.83	4.08	4.36	4.65	4.91	5.23	5.56	5.92	6.24	6.64	7.06	7.44	7.92	8.41
		Optimistic	2.37	2.59	2.75	2.92	3.07	3.22	3.40	3.58	3.73	3.91	4.09	4.24	4.44	4.60	4.80	5.01	5.18	5.42	5.66	5.90	6.18
Lost Productivity (US$ Billions)		Baseline	18.73	20.92	22.68	24.70	26.52	28.52	30.55	32.46	34.81	37.31	39.92	42.30	45.16	48.09	51.20	53.96	57.34	60.90	64.10	68.02	72.16
		Optimistic	18.73	20.89	22.60	24.35	25.90	27.46	29.29	31.18	32.76	34.56	36.48	38.02	40.05	41.73	43.79	45.87	47.59	49.91	52.29	54.58	57.33
Georgia
PRC		Baseline	1,211,573	1,256,030	1,290,183	1,331,649	1,369,455	1,400,366	1,429,075	1,446,934	1,479,055	1,513,839	1,547,064	1,567,339	1,600,226	1,629,959	1,660,349	1,676,389	1,707,431	1,739,367	1,755,959	1,787,219	1,817,963
		Optimistic	1,211,573	1,256,030	1,290,183	1,319,139	1,346,271	1,358,829	1,382,869	1,404,626	1,408,241	1,419,802	1,432,452	1,429,588	1,442,084	1,438,248	1,445,527	1,451,931	1,445,237	1,454,764	1,463,440	1,466,396	1,478,085
Expenditures per PRC ($)		Baseline	831.94	860.53	888.48	922.12	950.84	984.09	1,019.22	1,054.50	1,090.76	1,127.37	1,164.82	1,203.55	1,243.41	1,284.60	1,327.15	1,371.11	1,416.52	1,463.44	1,511.92	1,562.00	1,613.73
		Optimistic	831.94	856.28	879.72	908.55	932.21	960.06	989.43	1,018.63	1,048.46	1,078.30	1,108.62	1,139.82	1,171.76	1,204.60	1,238.35	1,273.05	1,308.73	1,345.40	1,383.10	1,421.86	1,461.70
Total Expenditures (US$ Billions)		Baseline	1.00	1.08	1.15	1.23	1.30	1.38	1.46	1.53	1.61	1.71	1.80	1.89	1.99	2.09	2.20	2.30	2.42	2.55	2.65	2.79	2.93
		Optimistic	1.00	1.08	1.14	1.20	1.26	1.30	1.37	1.43	1.48	1.53	1.59	1.63	1.69	1.73	1.79	1.85	1.89	1.96	2.02	2.09	2.16
Lost Productivity (US$ Billions)		Baseline	9.21	10.09	10.91	11.84	12.64	13.51	14.38	15.16	16.12	17.14	18.17	19.09	20.20	21.31	22.47	23.45	24.67	25.95	27.04	28.40	29.82
		Optimistic	9.21	10.08	10.87	11.67	12.35	13.01	13.78	14.56	15.17	15.87	16.60	17.15	17.91	18.49	19.21	19.93	20.48	21.26	22.06	22.79	23.69
Hawaii
PRC		Baseline	127,740	130,745	133,428	136,669	139,528	141,816	143,899	144,826	147,188	149,816	152,216	153,140	155,233	156,949	158,629	158,870	160,491	162,086	162,130	163,450	164,721
		Optimistic	127,740	130,745	133,428	135,385	137,166	137,610	139,246	140,592	140,141	140,510	140,939	139,681	139,892	138,489	138,105	137,598	135,846	135,565	135,122	134,109	133,925
Expenditures per PRC ($)		Baseline	897.07	922.08	946.37	975.44	1,000.09	1,028.45	1,058.24	1,087.95	1,118.30	1,148.74	1,179.70	1,211.51	1,244.06	1,277.49	1,311.81	1,347.06	1,383.25	1,420.42	1,458.58	1,497.77	1,538.01
		Optimistic	897.07	918.37	938.76	963.71	984.07	1,007.91	1,032.93	1,057.65	1,082.78	1,107.78	1,133.05	1,158.91	1,185.26	1,212.20	1,239.75	1,267.93	1,296.75	1,326.23	1,356.37	1,387.20	1,418.73
Total Expenditures (US$ Billions)		Baseline	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23	0.24	0.24	0.25
		Optimistic	0.11	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.16	0.17	0.17	0.17	0.17	0.18	0.18	0.18	0.19	0.19
Lost Productivity (US$ Billions)		Baseline	0.97	1.05	1.13	1.21	1.29	1.37	1.45	1.52	1.60	1.70	1.79	1.87	1.96	2.05	2.15	2.22	2.32	2.42	2.50	2.60	2.70
		Optimistic	0.97	1.05	1.12	1.20	1.26	1.32	1.39	1.46	1.51	1.57	1.63	1.68	1.74	1.78	1.84	1.89	1.92	1.98	2.04	2.08	2.15
Idaho
PRC		Baseline	139,409	145,382	150,196	156,144	161,851	166,621	171,003	173,955	178,483	183,202	187,627	190,290	194,406	198,268	202,299	204,605	208,820	213,167	215,765	220,280	224,855
		Optimistic	139,409	145,382	150,196	154,677	159,111	161,679	165,474	168,868	169,938	171,822	173,727	173,566	175,194	174,948	176,125	177,210	176,754	178,288	179,822	180,738	182,817
Expenditures per PRC ($)		Baseline	746.94	780.25	813.14	853.10	887.58	927.87	970.85	1,014.46	1,059.74	1,105.90	1,153.57	1,203.34	1,255.07	1,309.02	1,365.29	1,423.98	1,485.19	1,549.04	1,615.62	1,685.07	1,757.51
		Optimistic	746.94	775.31	802.85	836.99	865.28	898.82	934.51	970.30	1,007.18	1,044.39	1,082.50	1,122.03	1,162.84	1,205.12	1,248.95	1,294.37	1,341.44	1,390.22	1,440.78	1,493.17	1,547.47
Total Expenditures (US$ 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	0.28	0.29	0.31	0.33	0.35	0.37	0.40
		Optimistic	0.10	0.11	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28
Lost Productivity (US$ Billions)		Baseline	1.06	1.17	1.27	1.39	1.49	1.61	1.72	1.82	1.95	2.07	2.20	2.32	2.45	2.59	2.74	2.86	3.02	3.18	3.32	3.50	3.69
		Optimistic	1.06	1.17	1.27	1.37	1.46	1.55	1.65	1.75	1.83	1.92	2.01	2.08	2.18	2.25	2.34	2.43	2.50	2.61	2.71	2.81	2.93
Illinois
PRC		Baseline	1,570,404	1,596,879	1,622,665	1,657,338	1,687,718	1,709,850	1,728,262	1,733,094	1,754,018	1,776,859	1,797,132	1,801,494	1,820,072	1,835,067	1,850,931	1,850,891	1,867,762	1,885,725	1,886,094	1,901,686	1,916,292
		Optimistic	1,570,404	1,596,879	1,622,665	1,641,769	1,659,147	1,659,133	1,672,382	1,682,419	1,670,039	1,666,483	1,663,994	1,643,163	1,640,203	1,619,232	1,611,451	1,603,068	1,580,948	1,577,174	1,571,897	1,560,315	1,558,031
Expenditures per PRC ($)		Baseline	817.12	841.76	865.75	894.52	918.97	947.17	976.84	1,006.50	1,036.87	1,067.41	1,098.53	1,130.57	1,163.43	1,197.24	1,232.04	1,267.85	1,304.70	1,342.62	1,381.64	1,421.80	1,463.12
		Optimistic	817.12	838.11	858.24	882.92	903.09	926.76	951.64	976.28	1,001.37	1,026.38	1,051.71	1,077.68	1,104.18	1,131.32	1,159.14	1,187.64	1,216.84	1,246.76	1,277.42	1,308.83	1,341.01
Total Expenditures (US$ Billions)		Baseline	1.28	1.34	1.40	1.48	1.55	1.62	1.69	1.74	1.82	1.90	1.97	2.04	2.12	2.20	2.28	2.35	2.44	2.53	2.61	2.70	2.80
		Optimistic	1.28	1.34	1.39	1.45	1.50	1.54	1.59	1.64	1.67	1.71	1.75	1.77	1.81	1.83	1.87	1.90	1.92	1.97	2.01	2.04	2.09
Lost Productivity (US$ Billions)		Baseline	11.94	12.83	13.72	14.73	15.58	16.50	17.38	18.15	19.12	20.11	21.11	21.94	22.97	23.99	25.04	25.89	26.99	28.13	29.05	30.22	31.43
		Optimistic	11.94	12.81	13.68	14.52	15.22	15.88	16.66	17.44	17.99	18.63	19.29	19.72	20.38	20.82	21.42	22.01	22.40	23.05	23.70	24.25	24.97
Indiana
PRC		Baseline	861,787	887,939	904,044	924,815	942,218	954,404	964,403	966,886	978,652	991,552	1,003,085	1,005,970	1,016,619	1,025,331	1,034,556	1,034,636	1,044,025	1,053,891	1,054,699	1,064,115	1,073,355
		Optimistic	861,787	887,939	904,044	916,127	926,268	926,095	933,221	938,614	931,796	929,958	928,773	917,556	916,152	904,735	900,701	896,104	883,705	881,449	879,001	873,096	872,686
Expenditures per PRC ($)		Baseline	869.03	897.66	925.60	959.19	987.82	1,020.93	1,055.86	1,090.89	1,126.84	1,163.09	1,200.12	1,238.36	1,277.67	1,318.23	1,360.08	1,403.26	1,447.81	1,493.77	1,541.19	1,590.12	1,640.60
		Optimistic	869.03	893.41	916.85	945.64	969.25	996.99	1,026.23	1,055.25	1,084.87	1,114.47	1,144.50	1,175.37	1,206.94	1,239.35	1,272.64	1,306.82	1,341.91	1,377.95	1,414.96	1,452.96	1,491.98
Total Expenditures (US$ Billions)		Baseline	0.75	0.80	0.84	0.89	0.93	0.97	1.02	1.05	1.10	1.15	1.20	1.25	1.30	1.35	1.41	1.45	1.51	1.57	1.63	1.69	1.76
		Optimistic	0.75	0.79	0.83	0.87	0.90	0.92	0.96	0.99	1.01	1.04	1.06	1.08	1.11	1.12	1.15	1.17	1.19	1.21	1.24	1.27	1.30
Lost Productivity (US$ Billions)		Baseline	6.55	7.13	7.64	8.22	8.70	9.21	9.70	10.13	10.67	11.22	11.78	12.25	12.83	13.40	14.00	14.47	15.08	15.72	16.24	16.91	17.60
		Optimistic	6.55	7.12	7.62	8.10	8.50	8.87	9.30	9.73	10.04	10.40	10.77	11.01	11.38	11.63	11.97	12.30	12.52	12.88	13.25	13.57	13.99
Iowa
PRC		Baseline	380,301	389,282	396,377	405,514	413,172	418,334	422,543	423,353	428,063	433,083	437,319	437,597	441,145	443,946	446,948	445,991	449,043	452,139	451,236	454,149	456,856
		Optimistic	380,301	389,282	396,377	401,704	406,177	405,925	408,881	410,974	407,568	406,181	404,921	399,137	397,549	391,730	389,120	386,276	380,088	378,158	376,067	372,625	371,445
Expenditures per PRC ($)		Baseline	806.44	834.49	861.91	894.94	923.14	955.80	990.33	1,025.01	1,060.68	1,096.70	1,133.56	1,171.69	1,210.96	1,251.54	1,293.49	1,336.84	1,381.65	1,427.95	1,475.81	1,525.27	1,576.39
		Optimistic	806.44	830.32	853.32	881.62	904.85	932.19	961.05	989.75	1,019.08	1,048.43	1,078.26	1,108.96	1,140.40	1,172.74	1,205.99	1,240.18	1,275.35	1,311.51	1,348.69	1,386.93	1,426.25
Total Expenditures (US$ Billions)		Baseline	0.31	0.32	0.34	0.36	0.38	0.40	0.42	0.43	0.45	0.47	0.50	0.51	0.53	0.56	0.58	0.60	0.62	0.65	0.67	0.69	0.72
		Optimistic	0.31	0.32	0.34	0.35	0.37	0.38	0.39	0.41	0.42	0.43	0.44	0.44	0.45	0.46	0.47	0.48	0.48	0.50	0.51	0.52	0.53
Lost Productivity (US$ Billions)		Baseline	2.89	3.13	3.35	3.60	3.81	4.04	4.25	4.43	4.67	4.90	5.14	5.33	5.57	5.80	6.05	6.24	6.49	6.75	6.95	7.22	7.49
		Optimistic	2.89	3.12	3.34	3.55	3.73	3.89	4.07	4.26	4.39	4.54	4.69	4.79	4.94	5.04	5.17	5.30	5.39	5.53	5.67	5.79	5.95
Kansas
PRC		Baseline	326,967	336,589	342,910	351,082	358,168	363,363	367,863	369,476	374,636	380,191	384,978	386,200	390,202	393,302	396,584	396,349	399,835	403,590	403,745	407,236	410,780
		Optimistic	326,967	336,589	342,910	347,784	352,104	352,586	355,969	358,672	356,699	356,575	356,457	352,257	351,640	347,043	345,272	343,281	338,436	337,553	336,487	334,133	333,982
Expenditures per PRC ($)		Baseline	820.92	849.29	877.03	910.43	938.94	971.96	1,006.85	1,041.90	1,077.93	1,114.31	1,151.54	1,190.03	1,229.67	1,270.63	1,312.95	1,356.69	1,401.87	1,448.57	1,496.82	1,546.68	1,598.20
		Optimistic	820.92	845.08	868.35	896.96	920.45	948.10	977.27	1,006.27	1,035.90	1,065.55	1,095.68	1,126.69	1,158.44	1,191.08	1,224.65	1,259.15	1,294.64	1,331.12	1,368.63	1,407.19	1,446.84
Total Expenditures (US$ Billions)		Baseline	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.54	0.56	0.58	0.60	0.63	0.66
		Optimistic	0.27	0.28	0.30	0.31	0.32	0.33	0.35	0.36	0.37	0.38	0.39	0.40	0.41	0.41	0.42	0.43	0.44	0.45	0.46	0.47	0.48
Lost Productivity (US$ Billions)		Baseline	2.49	2.70	2.90	3.12	3.31	3.51	3.70	3.87	4.08	4.30	4.52	4.70	4.92	5.14	5.37	5.54	5.78	6.02	6.22	6.47	6.74
		Optimistic	2.49	2.70	2.89	3.08	3.23	3.38	3.55	3.72	3.84	3.99	4.13	4.23	4.37	4.46	4.59	4.71	4.79	4.93	5.07	5.19	5.35
Kentucky
PRC		Baseline	606,895	622,296	634,141	649,222	662,274	672,142	680,525	683,462	693,072	703,638	713,173	716,521	725,461	733,034	740,896	742,142	749,984	758,089	759,592	767,454	775,012
		Optimistic	606,895	622,296	634,141	643,123	651,063	652,205	658,522	663,478	659,889	659,930	660,338	653,547	653,767	646,817	645,037	642,774	634,817	634,048	633,054	629,689	630,119
Expenditures per PRC ($)		Baseline	1,022.27	1,062.65	1,102.31	1,150.29	1,191.46	1,239.34	1,290.19	1,341.51	1,394.54	1,448.33	1,503.62	1,561.07	1,620.50	1,682.19	1,746.23	1,812.70	1,881.71	1,953.34	2,027.70	2,104.89	2,185.02
		Optimistic	1,022.27	1,056.65	1,089.90	1,130.94	1,164.79	1,204.78	1,247.14	1,289.44	1,332.84	1,376.44	1,420.92	1,466.88	1,514.12	1,562.88	1,613.21	1,665.17	1,718.79	1,774.15	1,831.28	1,890.26	1,951.14
Total Expenditures (US$ Billions)		Baseline	0.62	0.66	0.70	0.75	0.79	0.83	0.88	0.92	0.97	1.02	1.07	1.12	1.18	1.23	1.29	1.35	1.41	1.48	1.54	1.62	1.69
		Optimistic	0.62	0.66	0.69	0.73	0.76	0.79	0.82	0.86	0.88	0.91	0.94	0.96	0.99	1.01	1.04	1.07	1.09	1.12	1.16	1.19	1.23
Lost Productivity (US$ Billions)		Baseline	4.61	5.00	5.36	5.77	6.11	6.49	6.85	7.16	7.55	7.96	8.38	8.73	9.16	9.58	10.02	10.38	10.84	11.31	11.70	12.20	12.71
		Optimistic	4.61	4.99	5.34	5.69	5.97	6.24	6.56	6.88	7.11	7.38	7.65	7.84	8.12	8.31	8.57	8.83	8.99	9.27	9.54	9.79	10.10
Louisiana
PRC		Baseline	644,200	665,037	678,005	694,822	709,817	721,057	730,992	735,014	745,791	757,175	767,127	770,244	779,001	786,318	793,929	794,514	801,938	809,234	809,234	816,168	822,984
		Optimistic	644,200	665,037	678,005	688,294	697,801	699,669	707,357	713,522	710,084	710,141	710,295	702,548	702,016	693,834	691,207	688,134	678,792	676,824	674,427	669,658	669,122
Expenditures per PRC ($)		Baseline	949.77	977.20	1,003.88	1,035.83	1,062.94	1,094.19	1,127.02	1,159.80	1,193.32	1,226.99	1,261.25	1,296.49	1,332.58	1,369.68	1,407.81	1,447.01	1,487.29	1,528.70	1,571.25	1,615.00	1,659.96
		Optimistic	949.77	973.13	995.52	1,022.94	1,045.33	1,071.57	1,099.13	1,126.39	1,154.12	1,181.73	1,209.65	1,238.27	1,267.43	1,297.28	1,327.83	1,359.11	1,391.12	1,423.88	1,457.42	1,491.74	1,526.87
Total Expenditures (US$ Billions)		Baseline	0.61	0.65	0.68	0.72	0.75	0.79	0.82	0.85	0.89	0.93	0.97	1.00	1.04	1.08	1.12	1.15	1.19	1.24	1.27	1.32	1.37
		Optimistic	0.61	0.65	0.67	0.70	0.73	0.75	0.78	0.80	0.82	0.84	0.86	0.87	0.89	0.90	0.92	0.94	0.94	0.96	0.98	1.00	1.02
Lost Productivity (US$ Billions)		Baseline	4.90	5.34	5.73	6.18	6.55	6.96	7.35	7.70	8.13	8.57	9.01	9.38	9.83	10.28	10.74	11.11	11.59	12.07	12.46	12.97	13.50
		Optimistic	4.90	5.34	5.71	6.09	6.40	6.70	7.05	7.40	7.65	7.94	8.23	8.43	8.72	8.92	9.19	9.45	9.62	9.89	10.17	10.41	10.72
Maine
PRC		Baseline	174,862	179,794	183,940	189,339	194,451	198,643	202,398	204,450	208,436	212,653	216,454	218,156	221,432	224,234	227,123	227,857	230,439	232,998	233,418	235,764	237,978
		Optimistic	174,862	179,794	183,940	187,561	191,159	192,751	195,854	198,472	198,457	199,443	200,418	198,982	199,549	197,860	197,737	197,349	195,052	194,874	194,534	193,442	193,487
Expenditures per PRC ($)		Baseline	863.69	899.54	934.82	977.58	1,014.35	1,057.19	1,102.77	1,148.86	1,196.58	1,245.09	1,295.04	1,347.04	1,400.92	1,456.97	1,515.25	1,575.87	1,638.91	1,704.47	1,772.66	1,843.57	1,917.32
		Optimistic	863.69	894.22	923.78	960.34	990.55	1,026.28	1,064.20	1,102.13	1,141.12	1,180.34	1,220.42	1,261.90	1,304.61	1,348.76	1,394.41	1,441.60	1,490.39	1,540.82	1,592.97	1,646.88	1,702.61
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.41	0.43	0.46
		Optimistic	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	0.28	0.29	0.30	0.31	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	1.33	1.44	1.56	1.68	1.80	1.92	2.04	2.14	2.27	2.41	2.54	2.66	2.79	2.93	3.07	3.19	3.33	3.48	3.59	3.75	3.90
		Optimistic	1.33	1.44	1.55	1.66	1.75	1.85	1.95	2.06	2.14	2.23	2.32	2.39	2.48	2.54	2.63	2.71	2.76	2.85	2.93	3.01	3.10
Maryland
PRC		Baseline	681,752	693,888	707,994	726,315	743,464	757,719	770,924	778,254	793,226	809,547	824,949	833,257	847,949	860,774	873,739	878,615	890,841	903,081	906,695	917,584	927,876
		Optimistic	681,752	693,888	707,994	719,492	730,878	735,244	745,998	755,498	755,248	759,260	763,834	760,023	764,150	759,532	760,692	760,974	754,043	755,315	755,652	752,869	754,404
Expenditures per PRC ($)		Baseline	958.30	990.73	1,022.41	1,060.53	1,093.05	1,130.69	1,170.43	1,210.31	1,251.30	1,292.65	1,334.93	1,378.62	1,423.58	1,470.01	1,517.95	1,567.45	1,618.57	1,671.36	1,725.86	1,782.15	1,840.27
		Optimistic	958.30	985.92	1,012.49	1,045.16	1,071.96	1,103.48	1,136.72	1,169.75	1,203.48	1,237.21	1,271.46	1,306.69	1,342.74	1,379.79	1,417.85	1,456.97	1,497.17	1,538.48	1,580.92	1,624.54	1,669.36
Total Expenditures (US$ Billions)		Baseline	0.65	0.69	0.72	0.77	0.81	0.86	0.90	0.94	0.99	1.05	1.10	1.15	1.21	1.27	1.33	1.38	1.44	1.51	1.56	1.64	1.71
		Optimistic	0.65	0.68	0.72	0.75	0.78	0.81	0.85	0.88	0.91	0.94	0.97	0.99	1.03	1.05	1.08	1.11	1.13	1.16	1.19	1.22	1.26
Lost Productivity (US$ Billions)		Baseline	5.18	5.58	5.99	6.46	6.86	7.31	7.75	8.15	8.65	9.16	9.69	10.15	10.70	11.25	11.82	12.29	12.87	13.47	13.96	14.58	15.22
		Optimistic	5.18	5.57	5.97	6.36	6.70	7.04	7.43	7.83	8.14	8.49	8.85	9.12	9.49	9.76	10.11	10.45	10.68	11.04	11.39	11.70	12.09
Massachusetts
PRC		Baseline	762,105	777,273	789,224	805,917	820,101	829,762	838,411	841,060	852,397	865,365	877,617	882,404	894,361	904,689	915,142	917,442	927,448	937,579	938,711	947,392	955,532
		Optimistic	762,105	777,273	789,224	798,346	806,218	805,150	811,303	816,468	811,586	811,610	812,600	804,850	805,975	798,283	796,738	794,602	785,029	784,169	782,334	777,326	776,890
Expenditures per PRC ($)		Baseline	977.53	1,008.95	1,039.60	1,076.42	1,107.78	1,144.01	1,182.21	1,220.48	1,259.74	1,299.29	1,339.66	1,381.31	1,424.11	1,468.23	1,513.72	1,560.61	1,608.96	1,658.81	1,710.20	1,763.19	1,817.81
		Optimistic	977.53	1,004.28	1,030.00	1,061.57	1,087.43	1,117.81	1,149.80	1,181.53	1,213.90	1,246.21	1,278.99	1,312.66	1,347.06	1,382.37	1,418.60	1,455.78	1,493.93	1,533.09	1,573.27	1,614.50	1,656.82
Total Expenditures (US$ Billions)		Baseline	0.75	0.78	0.82	0.87	0.91	0.95	0.99	1.03	1.07	1.12	1.18	1.22	1.27	1.33	1.39	1.43	1.49	1.56	1.61	1.67	1.74
		Optimistic	0.75	0.78	0.81	0.85	0.88	0.90	0.93	0.96	0.99	1.01	1.04	1.06	1.09	1.10	1.13	1.16	1.17	1.20	1.23	1.25	1.29
Lost Productivity (US$ Billions)		Baseline	5.79	6.25	6.67	7.16	7.57	8.01	8.43	8.81	9.29	9.80	10.31	10.75	11.29	11.83	12.38	12.83	13.40	13.99	14.46	15.06	15.67
		Optimistic	5.79	6.24	6.65	7.06	7.39	7.71	8.08	8.46	8.74	9.07	9.42	9.66	10.01	10.26	10.59	10.91	11.12	11.46	11.79	12.08	12.45
Michigan
PRC		Baseline	1,391,301	1,429,931	1,456,936	1,492,268	1,523,664	1,546,842	1,566,553	1,573,694	1,595,674	1,619,615	1,641,113	1,648,024	1,668,319	1,685,444	1,702,976	1,704,873	1,721,810	1,739,118	1,740,216	1,755,334	1,769,414
		Optimistic	1,391,301	1,429,931	1,456,936	1,478,249	1,497,870	1,500,961	1,515,902	1,527,680	1,519,276	1,519,007	1,519,533	1,503,181	1,503,447	1,487,207	1,482,639	1,476,601	1,457,408	1,454,556	1,450,321	1,440,235	1,438,612
Expenditures per PRC ($)		Baseline	799.05	822.37	845.04	872.22	895.28	921.86	949.81	977.72	1,006.27	1,034.94	1,064.13	1,094.17	1,124.94	1,156.58	1,189.11	1,222.55	1,256.94	1,292.28	1,328.63	1,366.00	1,404.41
		Optimistic	799.05	818.91	837.94	861.25	880.30	902.62	926.07	949.27	972.88	996.39	1,020.18	1,044.56	1,069.41	1,094.85	1,120.90	1,147.57	1,174.88	1,202.83	1,231.45	1,260.75	1,290.74
Total Expenditures (US$ Billions)		Baseline	1.11	1.18	1.23	1.30	1.36	1.43	1.49	1.54	1.61	1.68	1.75	1.80	1.88	1.95	2.03	2.08	2.16	2.25	2.31	2.40	2.48
		Optimistic	1.11	1.17	1.22	1.27	1.32	1.35	1.40	1.45	1.48	1.51	1.55	1.57	1.61	1.63	1.66	1.69	1.71	1.75	1.79	1.82	1.86
Lost Productivity (US$ Billions)		Baseline	10.58	11.49	12.32	13.26	14.07	14.93	15.76	16.48	17.39	18.33	19.28	20.07	21.06	22.03	23.04	23.85	24.88	25.95	26.80	27.90	29.02
		Optimistic	10.58	11.47	12.28	13.07	13.74	14.37	15.10	15.84	16.37	16.98	17.61	18.04	18.68	19.12	19.71	20.27	20.65	21.26	21.86	22.39	23.05
Minnesota
PRC		Baseline	578,831	593,296	607,370	625,436	642,402	656,417	669,168	676,765	690,765	705,411	718,880	725,520	737,389	747,762	758,335	762,167	772,860	783,626	787,332	797,446	807,333
		Optimistic	578,831	593,296	607,370	619,561	631,527	636,946	647,532	656,976	657,693	661,593	665,623	661,754	664,516	659,812	660,219	660,117	654,179	655,406	656,173	654,297	656,397
Expenditures per PRC ($)		Baseline	912.45	947.73	982.35	1,024.20	1,060.08	1,101.78	1,146.02	1,190.64	1,236.70	1,283.39	1,331.35	1,381.14	1,432.60	1,485.97	1,541.34	1,598.77	1,658.34	1,720.13	1,784.22	1,850.70	1,919.65
		Optimistic	912.45	942.49	971.52	1,007.33	1,036.84	1,071.67	1,108.55	1,145.35	1,183.09	1,220.96	1,259.58	1,299.46	1,340.42	1,382.67	1,426.25	1,471.21	1,517.58	1,565.42	1,614.76	1,665.66	1,718.16
Total Expenditures (US$ Billions)		Baseline	0.53	0.56	0.60	0.64	0.68	0.72	0.77	0.81	0.85	0.91	0.96	1.00	1.06	1.11	1.17	1.22	1.28	1.35	1.40	1.48	1.55
		Optimistic	0.53	0.56	0.59	0.62	0.65	0.68	0.72	0.75	0.78	0.81	0.84	0.86	0.89	0.91	0.94	0.97	0.99	1.03	1.06	1.09	1.13
Lost Productivity (US$ Billions)		Baseline	4.40	4.77	5.14	5.56	5.93	6.33	6.73	7.09	7.53	7.98	8.44	8.84	9.31	9.78	10.26	10.66	11.17	11.69	12.13	12.67	13.24
		Optimistic	4.40	4.76	5.12	5.48	5.79	6.10	6.45	6.81	7.09	7.40	7.72	7.94	8.25	8.48	8.78	9.06	9.27	9.58	9.89	10.17	10.52
Mississippi
PRC		Baseline	475,991	493,569	504,441	518,250	530,058	538,893	546,548	549,853	558,354	567,542	575,957	579,445	587,475	594,246	601,343	603,301	610,448	617,775	619,611	626,729	633,897
		Optimistic	475,991	493,569	504,441	513,382	521,085	522,909	528,877	533,775	531,621	532,287	533,288	528,518	529,418	524,352	523,539	522,523	516,708	516,692	516,393	514,226	515,386
Expenditures per PRC ($)		Baseline	846.51	880.32	913.56	953.77	988.30	1,028.47	1,071.14	1,114.23	1,158.77	1,203.98	1,250.47	1,298.79	1,348.79	1,400.72	1,454.65	1,510.65	1,568.82	1,629.22	1,691.94	1,757.08	1,824.73
		Optimistic	846.51	875.30	903.16	937.56	965.94	999.47	1,035.02	1,070.52	1,106.96	1,143.58	1,180.96	1,219.59	1,259.31	1,300.33	1,342.68	1,386.41	1,431.57	1,478.20	1,526.34	1,576.06	1,627.39
Total Expenditures (US$ Billions)		Baseline	0.40	0.43	0.46	0.49	0.52	0.55	0.59	0.61	0.65	0.68	0.72	0.75	0.79	0.83	0.87	0.91	0.96	1.01	1.05	1.10	1.16
		Optimistic	0.40	0.43	0.46	0.48	0.50	0.52	0.55	0.57	0.59	0.61	0.63	0.64	0.67	0.68	0.70	0.72	0.74	0.76	0.79	0.81	0.84
Lost Productivity (US$ Billions)		Baseline	3.62	3.97	4.27	4.61	4.89	5.20	5.50	5.76	6.09	6.42	6.77	7.06	7.41	7.77	8.14	8.44	8.82	9.22	9.54	9.96	10.40
		Optimistic	3.62	3.96	4.25	4.54	4.78	5.01	5.27	5.53	5.73	5.95	6.18	6.34	6.58	6.74	6.96	7.17	7.32	7.55	7.78	7.99	8.26
Missouri
PRC		Baseline	810,097	826,585	841,782	862,043	880,103	893,798	905,981	911,196	925,331	940,485	954,100	959,031	971,102	981,180	991,651	993,206	1,003,584	1,014,256	1,015,961	1,026,100	1,036,062
		Optimistic	810,097	826,585	841,782	853,944	865,204	867,286	876,688	884,553	881,028	882,064	883,417	874,743	875,133	865,776	863,348	860,222	849,474	848,299	846,716	841,906	842,364
Expenditures per PRC ($)		Baseline	900.02	931.80	962.89	1,000.35	1,032.36	1,069.44	1,108.67	1,148.09	1,188.65	1,229.64	1,271.60	1,315.03	1,359.78	1,406.05	1,453.90	1,503.37	1,554.53	1,607.43	1,662.13	1,718.69	1,777.18
		Optimistic	900.02	927.08	953.15	985.24	1,011.60	1,042.64	1,075.42	1,108.02	1,141.36	1,174.73	1,208.67	1,243.61	1,279.41	1,316.24	1,354.14	1,393.12	1,433.22	1,474.48	1,516.93	1,560.60	1,605.53
Total Expenditures (US$ Billions)		Baseline	0.73	0.77	0.81	0.86	0.91	0.96	1.00	1.05	1.10	1.16	1.21	1.26	1.32	1.38	1.44	1.49	1.56	1.63	1.69	1.76	1.84
		Optimistic	0.73	0.77	0.80	0.84	0.88	0.90	0.94	0.98	1.01	1.04	1.07	1.09	1.12	1.14	1.17	1.20	1.22	1.25	1.28	1.31	1.35
Lost Productivity (US$ Billions)		Baseline	6.16	6.64	7.12	7.66	8.13	8.63	9.11	9.54	10.09	10.65	11.21	11.68	12.26	12.83	13.42	13.89	14.50	15.13	15.65	16.31	16.99
		Optimistic	6.16	6.63	7.09	7.55	7.94	8.30	8.74	9.17	9.49	9.86	10.24	10.50	10.87	11.13	11.48	11.81	12.04	12.40	12.76	13.09	13.50
Montana
PRC		Baseline	86,243	89,626	92,083	95,071	97,916	100,298	102,428	103,695	105,862	108,074	110,038	110,894	112,538	113,918	115,352	115,731	117,147	118,572	118,952	120,337	121,703
		Optimistic	86,243	89,626	92,083	94,178	96,259	97,323	99,116	100,663	100,794	101,360	101,886	101,148	101,417	100,520	100,427	100,235	99,158	99,171	99,137	98,735	98,950
Expenditures per PRC ($)		Baseline	865.49	898.24	930.36	969.16	1,002.39	1,040.99	1,081.91	1,123.14	1,165.67	1,208.75	1,252.97	1,298.83	1,346.20	1,395.30	1,446.19	1,498.94	1,553.61	1,610.27	1,669.00	1,729.88	1,792.97
		Optimistic	865.49	893.38	920.31	953.52	980.86	1,013.12	1,047.25	1,081.28	1,116.15	1,151.13	1,186.77	1,223.54	1,261.30	1,300.21	1,340.33	1,381.69	1,424.32	1,468.27	1,513.57	1,560.27	1,608.41
Total Expenditures (US$ Billions)		Baseline	0.07	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	0.17	0.17	0.18	0.19	0.20	0.21	0.22
		Optimistic	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.15	0.16
Lost Productivity (US$ Billions)		Baseline	0.66	0.72	0.78	0.85	0.90	0.97	1.03	1.09	1.15	1.22	1.29	1.35	1.42	1.49	1.56	1.62	1.69	1.77	1.83	1.91	2.00
		Optimistic	0.66	0.72	0.78	0.83	0.88	0.93	0.99	1.04	1.09	1.13	1.18	1.21	1.26	1.29	1.33	1.38	1.40	1.45	1.49	1.53	1.59
Nebraska
PRC		Baseline	210,391	215,735	219,278	224,111	228,207	231,201	233,745	234,406	237,205	240,195	242,669	242,818	244,777	246,248	247,853	247,225	248,894	250,658	250,198	251,929	253,599
		Optimistic	210,391	215,735	219,278	222,006	224,343	224,343	226,188	227,552	225,848	225,274	224,691	221,477	220,587	217,285	215,784	214,123	210,674	209,644	208,518	206,705	206,188
Expenditures per PRC ($)		Baseline	862.23	896.06	929.29	969.47	1,003.95	1,044.03	1,086.58	1,129.52	1,173.87	1,218.85	1,265.08	1,313.10	1,362.76	1,414.30	1,467.78	1,523.29	1,580.90	1,640.69	1,702.73	1,767.13	1,833.96
		Optimistic	862.23	891.04	918.89	953.27	981.62	1,015.09	1,050.55	1,085.95	1,122.26	1,158.73	1,195.93	1,234.36	1,273.85	1,314.60	1,356.66	1,400.06	1,444.86	1,491.08	1,538.79	1,588.02	1,638.83
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.20	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.33	0.35	0.36	0.38	0.39	0.41	0.43	0.45	0.47
		Optimistic	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.25	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.30	0.31	0.32	0.33	0.34
Lost Productivity (US$ Billions)		Baseline	1.60	1.73	1.85	1.99	2.11	2.23	2.35	2.46	2.59	2.72	2.85	2.96	3.09	3.22	3.35	3.46	3.60	3.74	3.85	4.00	4.16
		Optimistic	1.60	1.73	1.85	1.96	2.06	2.15	2.25	2.36	2.43	2.52	2.60	2.66	2.74	2.79	2.87	2.94	2.98	3.06	3.14	3.21	3.30
Nevada
PRC		Baseline	233,370	248,476	258,576	270,258	281,684	292,077	302,174	310,149	321,447	333,547	345,427	354,528	366,676	378,508	390,905	400,104	413,106	426,447	436,086	449,493	462,892
		Optimistic	233,370	248,476	258,576	267,719	276,915	283,413	292,404	301,080	306,057	312,828	319,836	323,369	330,439	333,989	340,328	346,533	349,670	356,670	363,440	368,805	376,352
Expenditures per PRC ($)		Baseline	868.09	912.26	956.13	1,009.74	1,056.30	1,110.98	1,169.70	1,229.64	1,292.25	1,356.47	1,423.18	1,493.23	1,566.46	1,643.28	1,723.86	1,808.40	1,897.09	1,990.12	2,087.72	2,190.10	2,297.50
		Optimistic	868.09	905.71	942.41	988.14	1,026.24	1,071.62	1,120.16	1,169.10	1,219.80	1,271.20	1,324.12	1,379.29	1,436.51	1,496.11	1,558.18	1,622.82	1,690.15	1,760.27	1,833.30	1,909.35	1,988.57
Total Expenditures (US$ Billions)		Baseline	0.20	0.23	0.25	0.27	0.30	0.32	0.35	0.38	0.42	0.45	0.49	0.53	0.57	0.62	0.67	0.72	0.78	0.85	0.91	0.98	1.06
		Optimistic	0.20	0.23	0.24	0.26	0.28	0.30	0.33	0.35	0.37	0.40	0.42	0.45	0.47	0.50	0.53	0.56	0.59	0.63	0.67	0.70	0.75
Lost Productivity (US$ Billions)		Baseline	1.77	2.00	2.19	2.40	2.60	2.82	3.04	3.25	3.50	3.78	4.06	4.32	4.63	4.95	5.29	5.60	5.97	6.36	6.72	7.14	7.59
		Optimistic	1.77	1.99	2.18	2.37	2.54	2.71	2.91	3.12	3.30	3.50	3.71	3.88	4.10	4.29	4.52	4.76	4.95	5.21	5.48	5.73	6.03
New Hampshire
PRC		Baseline	148,934	153,880	158,179	163,585	168,628	172,842	176,736	179,226	183,516	187,993	192,223	194,646	198,487	201,947	205,397	206,959	210,289	213,604	214,926	218,010	220,955
		Optimistic	148,934	153,880	158,179	162,048	165,773	167,715	171,022	173,986	174,730	176,315	177,982	177,538	178,872	178,194	178,822	179,249	177,997	178,654	179,122	178,875	179,646
Expenditures per PRC ($)		Baseline	769.19	798.09	826.42	860.63	889.92	923.94	959.99	996.31	1,033.76	1,071.68	1,110.60	1,150.95	1,192.62	1,235.80	1,280.54	1,326.90	1,374.94	1,424.72	1,476.30	1,529.75	1,585.13
		Optimistic	769.19	793.80	817.55	846.83	870.94	899.37	929.45	959.43	990.14	1,020.95	1,052.32	1,084.69	1,117.92	1,152.15	1,187.44	1,223.81	1,261.30	1,299.93	1,339.74	1,380.77	1,423.07
Total Expenditures (US$ Billions)		Baseline	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30	0.32	0.33	0.35
		Optimistic	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.22	0.23	0.24	0.25	0.26
Lost Productivity (US$ Billions)		Baseline	1.13	1.24	1.34	1.45	1.56	1.67	1.78	1.88	2.00	2.13	2.26	2.37	2.51	2.64	2.78	2.90	3.04	3.19	3.31	3.46	3.62
		Optimistic	1.13	1.23	1.33	1.43	1.52	1.61	1.70	1.80	1.88	1.97	2.06	2.13	2.22	2.29	2.38	2.46	2.52	2.61	2.70	2.78	2.88
New Jersey
PRC		Baseline	1,137,072	1,173,824	1,193,858	1,220,606	1,245,853	1,266,122	1,283,895	1,291,350	1,311,426	1,333,645	1,354,377	1,363,419	1,383,019	1,399,974	1,417,259	1,422,019	1,439,440	1,457,338	1,461,671	1,477,936	1,493,726
		Optimistic	1,137,072	1,173,824	1,193,858	1,209,139	1,224,762	1,228,567	1,242,383	1,253,591	1,248,637	1,250,802	1,254,040	1,243,590	1,246,342	1,235,313	1,233,889	1,231,619	1,218,399	1,218,882	1,218,177	1,212,633	1,214,465
Expenditures per PRC ($)		Baseline	869.93	896.98	923.34	954.98	981.89	1,012.95	1,045.67	1,078.41	1,111.97	1,145.74	1,180.18	1,215.67	1,252.11	1,289.63	1,328.28	1,368.09	1,409.09	1,451.32	1,494.81	1,539.61	1,585.75
		Optimistic	869.93	892.96	915.08	942.21	964.41	990.48	1,017.90	1,045.07	1,072.77	1,100.39	1,128.39	1,157.12	1,186.46	1,216.54	1,247.38	1,279.01	1,311.44	1,344.69	1,378.78	1,413.73	1,449.58
Total Expenditures (US$ Billions)		Baseline	0.99	1.05	1.10	1.17	1.22	1.28	1.34	1.39	1.46	1.53	1.60	1.66	1.73	1.81	1.88	1.95	2.03	2.12	2.18	2.28	2.37
		Optimistic	0.99	1.05	1.09	1.14	1.18	1.22	1.26	1.31	1.34	1.38	1.42	1.44	1.48	1.50	1.54	1.58	1.60	1.64	1.68	1.71	1.76
Lost Productivity (US$ Billions)		Baseline	8.65	9.43	10.09	10.85	11.50	12.22	12.91	13.53	14.29	15.10	15.91	16.61	17.46	18.30	19.18	19.89	20.80	21.74	22.51	23.49	24.50
		Optimistic	8.65	9.42	10.06	10.69	11.23	11.76	12.38	12.99	13.45	13.98	14.54	14.92	15.48	15.88	16.40	16.91	17.26	17.82	18.36	18.85	19.46
New Mexico
PRC		Baseline	174,914	183,051	188,397	194,860	200,993	206,226	211,026	214,082	219,146	224,483	229,327	231,926	236,182	239,889	243,600	245,076	248,631	252,092	253,164	256,301	259,327
		Optimistic	174,914	183,051	188,397	193,029	197,590	200,109	204,203	207,822	208,654	210,539	212,338	211,542	212,841	211,674	212,082	212,262	210,451	210,844	210,991	210,292	210,845
Expenditures per PRC ($)		Baseline	682.21	705.99	729.25	757.26	781.18	808.88	838.17	867.59	897.85	928.42	959.70	992.06	1,025.38	1,059.83	1,095.44	1,132.24	1,170.28	1,209.59	1,250.23	1,292.23	1,335.64
		Optimistic	682.21	702.46	721.96	745.96	765.66	788.86	813.34	837.68	862.56	887.46	912.77	938.83	965.51	992.95	1,021.17	1,050.19	1,080.04	1,110.73	1,142.30	1,174.77	1,208.15
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29	0.30	0.32	0.33	0.35
		Optimistic	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24	0.25	0.25
Lost Productivity (US$ Billions)		Baseline	1.33	1.47	1.59	1.73	1.86	1.99	2.12	2.24	2.39	2.54	2.69	2.82	2.98	3.14	3.30	3.43	3.59	3.76	3.90	4.07	4.25
		Optimistic	1.33	1.47	1.59	1.71	1.81	1.92	2.03	2.15	2.25	2.35	2.46	2.54	2.64	2.72	2.82	2.91	2.98	3.08	3.18	3.27	3.38
New York
PRC		Baseline	2,500,852	2,522,753	2,558,293	2,607,597	2,649,959	2,679,684	2,705,122	2,710,362	2,741,650	2,777,083	2,809,612	2,818,166	2,849,512	2,874,865	2,900,201	2,899,456	2,923,685	2,948,522	2,944,369	2,962,398	2,978,347
		Optimistic	2,500,852	2,522,753	2,558,293	2,583,101	2,605,098	2,600,200	2,617,659	2,631,112	2,610,385	2,604,575	2,601,465	2,570,480	2,567,909	2,536,732	2,524,963	2,511,237	2,474,723	2,466,072	2,453,878	2,430,620	2,421,529
Expenditures per PRC ($)		Baseline	928.54	958.11	986.95	1,021.58	1,051.06	1,085.12	1,121.01	1,156.96	1,193.83	1,230.95	1,268.85	1,307.93	1,348.07	1,389.45	1,432.09	1,476.05	1,521.35	1,568.04	1,616.17	1,665.77	1,716.89
		Optimistic	928.54	953.72	977.92	1,007.61	1,031.92	1,060.48	1,090.55	1,120.37	1,150.77	1,181.12	1,211.89	1,243.50	1,275.78	1,308.91	1,342.89	1,377.76	1,413.53	1,450.23	1,487.89	1,526.52	1,566.16
Total Expenditures (US$ Billions)		Baseline	2.32	2.42	2.52	2.66	2.79	2.91	3.03	3.14	3.27	3.42	3.56	3.69	3.84	3.99	4.15	4.28	4.45	4.62	4.76	4.93	5.11
		Optimistic	2.32	2.41	2.50	2.60	2.69	2.76	2.85	2.95	3.00	3.08	3.15	3.20	3.28	3.32	3.39	3.46	3.50	3.58	3.65	3.71	3.79
Lost Productivity (US$ Billions)		Baseline	19.02	20.27	21.63	23.18	24.47	25.86	27.21	28.39	29.88	31.43	33.00	34.32	35.97	37.58	39.24	40.56	42.24	43.99	45.35	47.08	48.85
		Optimistic	19.02	20.24	21.56	22.85	23.89	24.89	26.08	27.27	28.13	29.12	30.16	30.84	31.90	32.61	33.56	34.48	35.06	36.04	36.99	37.78	38.81
North Carolina
PRC		Baseline	1,191,627	1,245,911	1,276,603	1,313,670	1,346,501	1,372,485	1,396,863	1,411,694	1,441,359	1,474,296	1,506,197	1,525,365	1,556,915	1,586,174	1,616,712	1,633,438	1,664,918	1,697,453	1,715,139	1,747,631	1,780,289
		Optimistic	1,191,627	1,245,911	1,276,603	1,301,329	1,323,706	1,331,775	1,351,698	1,370,417	1,372,349	1,382,716	1,394,612	1,391,303	1,403,053	1,399,613	1,407,536	1,414,731	1,409,253	1,419,708	1,429,421	1,433,915	1,447,454
Expenditures per PRC ($)		Baseline	931.62	972.00	1,011.81	1,060.14	1,101.77	1,150.36	1,202.15	1,254.63	1,309.04	1,364.45	1,421.61	1,481.22	1,543.09	1,607.55	1,674.70	1,744.66	1,817.54	1,893.46	1,972.56	2,054.96	2,140.80
		Optimistic	931.62	966.01	999.36	1,040.66	1,074.83	1,115.32	1,158.36	1,201.47	1,245.85	1,290.56	1,336.33	1,383.76	1,432.66	1,483.29	1,535.70	1,589.97	1,646.16	1,704.34	1,764.57	1,826.92	1,891.49
Total Expenditures (US$ Billions)		Baseline	1.11	1.21	1.29	1.39	1.48	1.58	1.68	1.77	1.89	2.01	2.14	2.26	2.40	2.55	2.71	2.85	3.03	3.21	3.38	3.59	3.81
		Optimistic	1.11	1.20	1.28	1.35	1.42	1.49	1.57	1.65	1.71	1.78	1.86	1.93	2.01	2.08	2.16	2.25	2.32	2.42	2.52	2.62	2.74
Lost Productivity (US$ Billions)		Baseline	9.06	10.01	10.79	11.68	12.43	13.24	14.05	14.79	15.71	16.69	17.69	18.58	19.65	20.74	21.88	22.85	24.05	25.32	26.41	27.78	29.20
		Optimistic	9.06	10.00	10.76	11.51	12.14	12.75	13.47	14.21	14.79	15.46	16.17	16.69	17.43	17.99	18.71	19.42	19.97	20.75	21.55	22.29	23.20
North Dakota
PRC		Baseline	78,263	80,179	81,624	83,472	84,975	86,050	87,009	87,298	88,426	89,608	90,636	90,780	91,554	92,101	92,679	92,411	92,974	93,508	93,168	93,617	94,056
		Optimistic	78,263	80,179	81,624	82,687	83,537	83,498	84,196	84,745	84,192	84,041	83,921	82,801	82,506	81,268	80,688	80,038	78,697	78,208	77,647	76,812	76,472
Expenditures per PRC ($)		Baseline	945.87	975.35	1,004.07	1,038.55	1,067.87	1,101.73	1,137.40	1,173.09	1,209.67	1,246.48	1,284.03	1,322.73	1,362.46	1,403.38	1,445.53	1,488.94	1,533.66	1,579.72	1,627.17	1,676.04	1,726.37
		Optimistic	945.87	970.97	995.07	1,024.64	1,048.83	1,077.24	1,107.12	1,136.75	1,166.94	1,197.05	1,227.57	1,258.89	1,290.88	1,323.68	1,357.31	1,391.80	1,427.16	1,463.42	1,500.60	1,538.73	1,577.83
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16
		Optimistic	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12
Lost Productivity (US$ Billions)		Baseline	0.60	0.64	0.69	0.74	0.78	0.83	0.88	0.91	0.96	1.01	1.06	1.11	1.16	1.20	1.25	1.29	1.34	1.39	1.43	1.49	1.54
		Optimistic	0.60	0.64	0.69	0.73	0.77	0.80	0.84	0.88	0.91	0.94	0.97	0.99	1.02	1.04	1.07	1.10	1.11	1.14	1.17	1.19	1.23
Ohio
PRC		Baseline	1,548,724	1,579,375	1,603,512	1,636,562	1,665,339	1,685,603	1,701,880	1,704,503	1,723,286	1,743,827	1,761,498	1,763,496	1,779,099	1,791,587	1,804,708	1,801,791	1,814,940	1,828,582	1,825,908	1,837,787	1,848,743
		Optimistic	1,548,724	1,579,375	1,603,512	1,621,187	1,637,147	1,635,606	1,646,854	1,654,664	1,640,779	1,635,504	1,630,999	1,608,504	1,603,279	1,580,866	1,571,208	1,560,542	1,536,237	1,529,382	1,521,737	1,507,887	1,503,110
Expenditures per PRC ($)		Baseline	885.98	913.93	941.17	973.87	1,001.71	1,033.86	1,067.72	1,101.64	1,136.41	1,171.41	1,207.12	1,243.95	1,281.76	1,320.72	1,360.87	1,402.23	1,444.85	1,488.77	1,534.03	1,580.66	1,628.71
		Optimistic	885.98	909.78	932.63	960.68	983.64	1,010.60	1,038.98	1,067.11	1,095.80	1,124.42	1,153.43	1,183.22	1,213.65	1,244.86	1,276.87	1,309.70	1,343.38	1,377.93	1,413.36	1,449.71	1,486.99
Total Expenditures (US$ Billions)		Baseline	1.37	1.44	1.51	1.59	1.67	1.74	1.82	1.88	1.96	2.04	2.13	2.19	2.28	2.37	2.46	2.53	2.62	2.72	2.80	2.90	3.01
		Optimistic	1.37	1.44	1.50	1.56	1.61	1.65	1.71	1.77	1.80	1.84	1.88	1.90	1.95	1.97	2.01	2.04	2.06	2.11	2.15	2.19	2.24
Lost Productivity (US$ Billions)		Baseline	11.78	12.69	13.56	14.55	15.38	16.27	17.12	17.85	18.78	19.74	20.69	21.48	22.46	23.42	24.42	25.20	26.22	27.28	28.12	29.21	30.32
		Optimistic	11.78	12.67	13.51	14.34	15.02	15.66	16.41	17.15	17.68	18.29	18.91	19.30	19.92	20.32	20.89	21.43	21.77	22.35	22.94	23.44	24.09
Oklahoma
PRC		Baseline	485,485	496,687	505,062	516,151	525,825	532,963	538,883	540,481	547,292	554,718	561,246	562,592	568,159	572,641	577,545	577,338	582,364	587,552	587,669	593,064	598,554
		Optimistic	485,485	496,687	505,062	511,302	516,924	517,155	521,459	524,678	521,089	520,260	519,667	513,147	512,011	505,289	502,820	500,036	492,936	491,414	489,771	486,603	486,651
Expenditures per PRC ($)		Baseline	818.17	847.03	875.25	909.26	938.32	971.99	1,007.59	1,043.38	1,080.20	1,117.40	1,155.49	1,194.90	1,235.51	1,277.50	1,320.92	1,365.82	1,412.24	1,460.24	1,509.87	1,561.18	1,614.24
		Optimistic	818.17	842.74	866.41	895.55	919.48	947.66	977.41	1,007.00	1,037.27	1,067.56	1,098.36	1,130.08	1,162.57	1,196.00	1,230.39	1,265.77	1,302.16	1,339.60	1,378.12	1,417.74	1,458.51
Total Expenditures (US$ Billions)		Baseline	0.40	0.42	0.44	0.47	0.49	0.52	0.54	0.56	0.59	0.62	0.65	0.67	0.70	0.73	0.76	0.79	0.82	0.86	0.89	0.93	0.97
		Optimistic	0.40	0.42	0.44	0.46	0.48	0.49	0.51	0.53	0.54	0.56	0.57	0.58	0.60	0.60	0.62	0.63	0.64	0.66	0.67	0.69	0.71
Lost Productivity (US$ Billions)		Baseline	3.69	3.99	4.27	4.59	4.86	5.14	5.42	5.66	5.97	6.28	6.59	6.85	7.17	7.49	7.81	8.08	8.41	8.77	9.05	9.43	9.82
		Optimistic	3.69	3.98	4.26	4.52	4.74	4.95	5.20	5.44	5.61	5.82	6.02	6.16	6.36	6.50	6.68	6.87	6.98	7.18	7.38	7.56	7.80
Oregon
PRC		Baseline	377,176	385,866	395,087	406,552	417,243	425,794	433,422	437,509	445,846	454,815	463,036	467,187	475,013	482,223	489,911	493,469	501,798	510,642	515,096	524,171	533,317
		Optimistic	377,176	385,866	395,087	402,733	410,179	413,164	419,409	424,717	424,500	426,563	428,732	426,126	428,069	425,506	426,524	427,396	424,741	427,089	429,288	430,078	433,611
Expenditures per PRC ($)		Baseline	838.91	871.37	903.23	941.73	974.75	1,013.12	1,053.83	1,094.89	1,137.27	1,180.24	1,224.38	1,270.20	1,317.56	1,366.68	1,417.64	1,470.50	1,525.33	1,582.21	1,641.20	1,702.39	1,765.87
		Optimistic	838.91	866.55	893.26	926.21	953.36	985.41	1,019.35	1,053.21	1,087.94	1,122.79	1,158.33	1,195.03	1,232.72	1,271.61	1,311.72	1,353.09	1,395.78	1,439.80	1,485.22	1,532.07	1,580.40
Total Expenditures (US$ Billions)		Baseline	0.32	0.34	0.36	0.38	0.41	0.43	0.46	0.48	0.51	0.54	0.57	0.59	0.63	0.66	0.69	0.73	0.77	0.81	0.85	0.89	0.94
		Optimistic	0.32	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.46	0.48	0.50	0.51	0.53	0.54	0.56	0.58	0.59	0.61	0.64	0.66	0.69
Lost Productivity (US$ Billions)		Baseline	2.87	3.10	3.34	3.61	3.85	4.11	4.36	4.58	4.86	5.15	5.44	5.69	6.00	6.30	6.63	6.90	7.25	7.62	7.93	8.33	8.75
		Optimistic	2.87	3.10	3.33	3.56	3.76	3.96	4.18	4.40	4.57	4.77	4.97	5.11	5.32	5.47	5.67	5.87	6.02	6.24	6.47	6.68	6.95
Pennsylvania
PRC		Baseline	1,684,497	1,722,619	1,748,432	1,784,629	1,816,059	1,837,719	1,855,582	1,858,456	1,879,962	1,904,062	1,925,360	1,929,936	1,949,496	1,965,464	1,982,103	1,980,994	1,997,155	2,013,070	2,010,454	2,023,935	2,036,125
		Optimistic	1,684,497	1,722,619	1,748,432	1,767,864	1,785,315	1,783,210	1,795,586	1,804,116	1,789,953	1,785,786	1,782,722	1,760,316	1,756,837	1,734,292	1,725,651	1,715,751	1,690,471	1,683,682	1,675,541	1,660,619	1,655,460
Expenditures per PRC ($)		Baseline	887.00	912.31	936.92	966.38	991.37	1,020.16	1,050.40	1,080.59	1,111.45	1,142.43	1,173.94	1,206.35	1,239.53	1,273.63	1,308.66	1,344.65	1,381.64	1,419.64	1,458.69	1,498.81	1,540.03
		Optimistic	887.00	908.56	929.21	954.49	975.14	999.32	1,024.71	1,049.82	1,075.35	1,100.77	1,126.47	1,152.80	1,179.62	1,207.07	1,235.16	1,263.90	1,293.31	1,323.40	1,354.20	1,385.71	1,417.95
Total Expenditures (US$ Billions)		Baseline	1.50	1.57	1.64	1.72	1.80	1.87	1.95	2.01	2.09	2.18	2.26	2.33	2.42	2.50	2.59	2.66	2.76	2.86	2.93	3.03	3.14
		Optimistic	1.50	1.57	1.62	1.69	1.74	1.78	1.84	1.89	1.92	1.97	2.01	2.03	2.07	2.09	2.13	2.17	2.19	2.23	2.27	2.30	2.35
Lost Productivity (US$ Billions)		Baseline	12.81	13.84	14.78	15.86	16.77	17.73	18.67	19.47	20.49	21.55	22.62	23.50	24.61	25.70	26.82	27.71	28.85	30.03	30.96	32.17	33.39
		Optimistic	12.81	13.82	14.74	15.64	16.38	17.07	17.89	18.70	19.29	19.97	20.67	21.12	21.82	22.29	22.94	23.56	23.95	24.61	25.26	25.81	26.53
Rhode Island
PRC		Baseline	159,821	162,031	165,252	169,413	172,680	174,738	176,582	177,090	179,447	182,220	184,799	185,863	188,481	190,760	193,029	193,541	195,662	197,685	197,721	199,343	200,810
		Optimistic	159,821	162,031	165,252	167,822	169,756	169,555	170,873	171,912	170,856	170,901	171,108	169,527	169,855	168,323	168,054	167,627	165,616	165,339	164,783	163,559	163,267
Expenditures per PRC ($)		Baseline	926.85	959.01	990.46	1,028.33	1,060.66	1,098.10	1,137.68	1,177.43	1,218.31	1,259.59	1,301.84	1,345.53	1,390.53	1,437.02	1,485.08	1,534.74	1,586.06	1,639.10	1,693.91	1,750.56	1,809.10
		Optimistic	926.85	954.24	980.61	1,013.05	1,039.69	1,071.04	1,104.12	1,137.02	1,170.64	1,204.27	1,238.46	1,273.65	1,309.68	1,346.73	1,384.83	1,424.00	1,464.29	1,505.71	1,548.31	1,592.11	1,637.15
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.33	0.35	0.36
		Optimistic	0.15	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24	0.24	0.25	0.26	0.26	0.27
Lost Productivity (US$ Billions)		Baseline	1.22	1.30	1.40	1.51	1.59	1.69	1.78	1.85	1.96	2.06	2.17	2.26	2.38	2.49	2.61	2.71	2.83	2.95	3.05	3.17	3.29
		Optimistic	1.22	1.30	1.39	1.48	1.56	1.62	1.70	1.78	1.84	1.91	1.98	2.03	2.11	2.16	2.23	2.30	2.35	2.42	2.48	2.54	2.62
South Carolina
PRC		Baseline	590,800	616,486	632,760	652,734	670,416	684,137	696,728	704,062	718,374	733,989	748,916	757,717	772,369	785,522	798,780	804,875	817,815	830,815	836,277	848,761	861,102
		Optimistic	590,800	616,486	632,760	646,602	659,067	663,844	674,201	683,476	683,979	688,395	693,433	691,122	696,040	693,131	695,431	697,107	692,231	694,873	696,965	696,401	700,114
Expenditures per PRC ($)		Baseline	905.28	942.14	978.39	1,022.28	1,060.00	1,103.91	1,150.59	1,197.77	1,246.56	1,296.13	1,347.13	1,400.19	1,455.13	1,512.22	1,571.56	1,633.23	1,697.31	1,763.91	1,833.13	1,905.06	1,979.81
		Optimistic	905.28	936.67	967.05	1,004.58	1,035.58	1,072.22	1,111.08	1,149.92	1,189.82	1,229.94	1,270.91	1,313.28	1,356.87	1,401.91	1,448.45	1,496.53	1,546.21	1,597.53	1,650.56	1,705.35	1,761.96
Total Expenditures (US$ Billions)		Baseline	0.53	0.58	0.62	0.67	0.71	0.76	0.80	0.84	0.90	0.95	1.01	1.06	1.12	1.19	1.26	1.31	1.39	1.47	1.53	1.62	1.70
		Optimistic	0.53	0.58	0.61	0.65	0.68	0.71	0.75	0.79	0.81	0.85	0.88	0.91	0.94	0.97	1.01	1.04	1.07	1.11	1.15	1.19	1.23
Lost Productivity (US$ Billions)		Baseline	4.49	4.95	5.35	5.80	6.19	6.60	7.01	7.37	7.83	8.31	8.80	9.23	9.75	10.27	10.81	11.26	11.82	12.39	12.88	13.49	14.12
		Optimistic	4.49	4.95	5.33	5.72	6.05	6.36	6.72	7.08	7.37	7.70	8.04	8.29	8.65	8.91	9.24	9.57	9.81	10.16	10.51	10.82	11.22
South Dakota
PRC		Baseline	97,677	101,123	103,280	106,017	108,464	110,345	111,976	112,662	114,390	116,203	117,756	118,158	119,333	120,235	121,172	121,011	121,927	122,815	122,648	123,506	124,300
		Optimistic	97,677	101,123	103,280	105,021	106,628	107,072	108,356	109,368	108,913	108,985	109,033	107,773	107,540	106,093	105,494	104,808	103,204	102,720	102,216	101,336	101,061
Expenditures per PRC ($)		Baseline	837.07	870.57	903.50	943.34	977.56	1,017.37	1,059.66	1,102.38	1,146.53	1,191.34	1,237.43	1,285.34	1,334.92	1,386.41	1,439.89	1,495.44	1,553.12	1,613.03	1,675.26	1,739.88	1,806.99
		Optimistic	837.07	865.60	893.19	927.28	955.40	988.63	1,023.86	1,059.05	1,095.17	1,131.47	1,168.52	1,206.82	1,246.20	1,286.87	1,328.86	1,372.23	1,417.01	1,463.25	1,511.00	1,560.31	1,611.23
Total Expenditures (US$ Billions)		Baseline	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.21	0.22
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.16	0.16
Lost Productivity (US$ Billions)		Baseline	0.74	0.81	0.87	0.94	1.00	1.06	1.13	1.18	1.25	1.32	1.38	1.44	1.51	1.57	1.64	1.69	1.76	1.83	1.89	1.96	2.04
		Optimistic	0.74	0.81	0.87	0.93	0.98	1.03	1.08	1.13	1.17	1.22	1.26	1.29	1.34	1.36	1.40	1.44	1.46	1.50	1.54	1.58	1.62
Tennessee
PRC		Baseline	875,615	899,986	918,896	942,892	964,009	980,220	994,791	1,001,697	1,018,443	1,036,813	1,054,120	1,062,604	1,079,302	1,094,218	1,109,552	1,115,118	1,130,863	1,147,356	1,153,662	1,169,613	1,185,408
		Optimistic	875,615	899,986	918,896	934,035	947,690	951,146	962,627	972,408	969,682	972,408	976,027	969,213	972,640	965,519	965,994	965,811	957,207	959,620	961,478	959,656	963,789
Expenditures per PRC ($)		Baseline	1,066.31	1,104.01	1,140.90	1,185.35	1,223.33	1,267.34	1,313.88	1,360.66	1,408.80	1,457.45	1,507.26	1,558.80	1,611.92	1,666.85	1,723.65	1,782.39	1,843.12	1,905.93	1,970.88	2,038.04	2,107.48
		Optimistic	1,066.31	1,098.41	1,129.35	1,167.42	1,198.70	1,235.53	1,274.42	1,313.11	1,352.68	1,392.28	1,432.56	1,474.04	1,516.53	1,560.25	1,605.22	1,651.50	1,699.11	1,748.09	1,798.48	1,850.33	1,903.67
Total Expenditures (US$ Billions)		Baseline	0.93	0.99	1.05	1.12	1.18	1.24	1.31	1.36	1.43	1.51	1.59	1.66	1.74	1.82	1.91	1.99	2.08	2.19	2.27	2.38	2.50
		Optimistic	0.93	0.99	1.04	1.09	1.14	1.18	1.23	1.28	1.31	1.35	1.40	1.43	1.48	1.51	1.55	1.60	1.63	1.68	1.73	1.78	1.83
Lost Productivity (US$ Billions)		Baseline	6.66	7.23	7.77	8.38	8.90	9.46	10.01	10.49	11.10	11.74	12.38	12.94	13.62	14.31	15.01	15.60	16.34	17.12	17.77	18.59	19.44
		Optimistic	6.66	7.22	7.74	8.26	8.69	9.11	9.59	10.08	10.45	10.87	11.31	11.63	12.08	12.41	12.84	13.26	13.56	14.03	14.49	14.92	15.45
Texas
PRC		Baseline	2,689,368	2,802,098	2,883,766	2,983,355	3,077,529	3,157,426	3,231,340	3,280,678	3,362,113	3,449,222	3,532,077	3,583,016	3,661,773	3,735,003	3,811,937	3,857,205	3,938,498	4,022,510	4,072,040	4,157,468	4,243,539
		Optimistic	2,689,368	2,802,098	2,883,766	2,955,329	3,025,429	3,063,772	3,126,863	3,184,751	3,201,142	3,234,963	3,270,408	3,268,109	3,299,898	3,295,704	3,318,735	3,340,749	3,333,701	3,364,329	3,393,695	3,411,163	3,450,185
Expenditures per PRC ($)		Baseline	820.14	850.98	881.23	917.74	949.02	985.33	1,023.82	1,062.59	1,102.58	1,143.07	1,184.62	1,227.72	1,272.21	1,318.32	1,366.10	1,415.62	1,466.93	1,520.09	1,575.19	1,632.28	1,691.44
		Optimistic	820.14	846.41	871.76	903.02	928.75	959.10	991.21	1,023.22	1,056.01	1,088.90	1,122.40	1,156.97	1,192.44	1,229.00	1,266.69	1,305.53	1,345.56	1,386.81	1,429.33	1,473.16	1,518.33
Total Expenditures (US$ Billions)		Baseline	2.20	2.38	2.54	2.74	2.92	3.11	3.31	3.49	3.71	3.94	4.18	4.40	4.66	4.92	5.21	5.46	5.78	6.11	6.41	6.79	7.18
		Optimistic	2.20	2.37	2.51	2.67	2.81	2.94	3.10	3.26	3.38	3.52	3.67	3.78	3.93	4.05	4.20	4.36	4.49	4.67	4.85	5.03	5.24
Lost Productivity (US$ Billions)		Baseline	20.45	22.51	24.38	26.52	28.42	30.47	32.50	34.36	36.65	39.04	41.49	43.64	46.22	48.83	51.58	53.96	56.90	60.01	62.71	66.07	69.60
		Optimistic	20.45	22.48	24.30	26.14	27.75	29.33	31.16	33.01	34.49	36.17	37.91	39.21	40.99	42.37	44.11	45.87	47.23	49.17	51.16	53.02	55.29
Utah
PRC		Baseline	197,266	206,149	212,119	219,551	226,513	232,084	237,239	240,561	246,240	252,317	258,063	261,498	266,942	272,131	277,653	280,895	286,825	293,237	297,312	304,194	311,333
		Optimistic	197,266	206,149	212,119	217,488	222,678	225,200	229,568	233,527	234,450	236,644	238,945	238,515	240,562	240,124	241,729	243,285	242,780	245,256	247,784	249,588	253,128
Expenditures per PRC ($)		Baseline	739.09	769.64	799.70	836.12	867.44	903.92	942.73	981.97	1,022.58	1,063.86	1,106.36	1,150.59	1,196.42	1,244.08	1,293.64	1,345.17	1,398.76	1,454.48	1,512.42	1,572.66	1,635.31
		Optimistic	739.09	765.11	790.30	821.44	847.17	877.60	909.89	942.18	975.37	1,008.75	1,042.87	1,078.16	1,114.49	1,152.05	1,190.88	1,231.01	1,272.49	1,315.37	1,359.70	1,405.52	1,452.89
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.17	0.18	0.20	0.21	0.22	0.24	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.43	0.45	0.48	0.51
		Optimistic	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	0.31	0.32	0.34	0.35	0.37
Lost Productivity (US$ Billions)		Baseline	1.50	1.66	1.79	1.95	2.09	2.24	2.39	2.52	2.68	2.86	3.03	3.18	3.37	3.56	3.76	3.93	4.14	4.37	4.58	4.83	5.11
		Optimistic	1.50	1.65	1.79	1.92	2.04	2.16	2.29	2.42	2.53	2.65	2.77	2.86	2.99	3.09	3.21	3.34	3.44	3.58	3.74	3.88	4.06
Vermont
PRC		Baseline	73,519	75,705	77,681	80,093	82,222	83,940	85,538	86,441	88,206	90,105	91,866	92,793	94,375	95,773	97,142	97,580	98,886	100,157	100,421	101,495	102,487
		Optimistic	73,519	75,705	77,681	79,341	80,830	81,451	82,772	83,913	83,983	84,508	85,061	84,637	85,049	84,509	84,573	84,514	83,701	83,769	83,692	83,276	83,327
Expenditures per PRC ($)		Baseline	815.47	851.18	886.40	929.16	966.03	1,009.07	1,054.96	1,101.48	1,149.74	1,198.90	1,249.64	1,302.57	1,357.54	1,414.82	1,474.53	1,536.75	1,601.60	1,669.19	1,739.63	1,813.04	1,889.55
		Optimistic	815.47	845.88	875.38	911.93	942.18	978.03	1,016.16	1,054.36	1,093.70	1,133.36	1,173.96	1,216.05	1,259.47	1,304.43	1,351.00	1,399.23	1,449.18	1,500.91	1,554.50	1,609.99	1,667.47
Total Expenditures (US$ Billions)		Baseline	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19
		Optimistic	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	0.12	0.12	0.13	0.13	0.13	0.14
Lost Productivity (US$ Billions)		Baseline	0.56	0.61	0.66	0.71	0.76	0.81	0.86	0.91	0.96	1.02	1.08	1.13	1.19	1.25	1.31	1.36	1.43	1.49	1.55	1.61	1.68
		Optimistic	0.56	0.61	0.65	0.70	0.74	0.78	0.82	0.87	0.90	0.94	0.99	1.02	1.06	1.09	1.12	1.16	1.19	1.22	1.26	1.29	1.34
Virginia
PRC		Baseline	891,221	923,882	945,451	972,186	996,354	1,015,860	1,034,116	1,044,967	1,066,669	1,090,424	1,113,081	1,125,992	1,147,487	1,166,781	1,186,462	1,195,556	1,215,169	1,234,956	1,243,300	1,262,072	1,280,330
		Optimistic	891,221	923,882	945,451	963,053	979,487	985,728	1,000,681	1,014,412	1,015,599	1,022,689	1,030,620	1,027,029	1,034,087	1,029,547	1,032,953	1,035,479	1,028,567	1,032,887	1,036,184	1,035,518	1,040,965
Expenditures per PRC ($)		Baseline	842.78	874.06	904.71	941.70	973.37	1,010.13	1,049.07	1,088.27	1,128.68	1,169.59	1,211.54	1,255.03	1,299.92	1,346.41	1,394.57	1,444.45	1,496.11	1,549.62	1,605.05	1,662.45	1,721.91
		Optimistic	842.78	869.41	895.11	926.79	952.85	983.58	1,016.07	1,048.45	1,081.61	1,114.85	1,148.70	1,183.61	1,219.42	1,256.31	1,294.33	1,333.49	1,373.84	1,415.41	1,458.23	1,502.36	1,547.82
Total Expenditures (US$ Billions)		Baseline	0.75	0.81	0.86	0.92	0.97	1.03	1.08	1.14	1.20	1.28	1.35	1.41	1.49	1.57	1.65	1.73	1.82	1.91	2.00	2.10	2.20
		Optimistic	0.75	0.80	0.85	0.89	0.93	0.97	1.02	1.06	1.10	1.14	1.18	1.22	1.26	1.29	1.34	1.38	1.41	1.46	1.51	1.56	1.61
Lost Productivity (US$ Billions)		Baseline	6.78	7.42	7.99	8.64	9.20	9.80	10.40	10.94	11.63	12.34	13.07	13.71	14.48	15.25	16.05	16.72	17.56	18.42	19.15	20.06	21.00
		Optimistic	6.78	7.41	7.97	8.52	8.98	9.44	9.97	10.52	10.94	11.43	11.95	12.32	12.85	13.23	13.73	14.22	14.57	15.10	15.62	16.10	16.68
Washington
PRC		Baseline	643,686	659,364	676,069	696,810	716,387	732,863	748,204	757,992	775,387	794,022	811,728	822,223	839,184	854,868	871,486	880,854	898,396	916,545	926,363	944,215	962,129
		Optimistic	643,686	659,364	676,069	690,264	704,259	711,125	724,013	735,828	738,263	744,699	751,593	749,958	756,252	754,321	758,730	762,913	760,438	766,576	772,044	774,720	782,254
Expenditures per PRC ($)		Baseline	917.22	952.05	986.21	1,027.48	1,062.83	1,103.90	1,147.44	1,191.32	1,236.59	1,282.45	1,329.52	1,378.35	1,428.80	1,481.09	1,535.29	1,591.48	1,649.72	1,710.10	1,772.68	1,837.56	1,904.81
		Optimistic	917.22	946.88	975.52	1,010.84	1,039.93	1,074.24	1,110.56	1,146.77	1,183.88	1,221.11	1,259.05	1,298.20	1,338.39	1,379.83	1,422.55	1,466.59	1,512.00	1,558.81	1,607.07	1,656.83	1,708.12
Total Expenditures (US$ Billions)		Baseline	0.59	0.63	0.67	0.72	0.76	0.81	0.86	0.90	0.96	1.02	1.08	1.13	1.20	1.27	1.34	1.40	1.48	1.57	1.64	1.74	1.83
		Optimistic	0.59	0.62	0.66	0.70	0.73	0.76	0.80	0.84	0.87	0.91	0.95	0.97	1.01	1.04	1.08	1.12	1.15	1.19	1.24	1.28	1.34
Lost Productivity (US$ Billions)		Baseline	4.89	5.30	5.72	6.19	6.61	7.07	7.53	7.94	8.45	8.99	9.53	10.01	10.59	11.18	11.79	12.32	12.98	13.67	14.27	15.01	15.78
		Optimistic	4.89	5.29	5.70	6.11	6.46	6.81	7.21	7.63	7.95	8.33	8.71	9.00	9.39	9.70	10.09	10.47	10.77	11.20	11.64	12.04	12.54
West Virginia
PRC		Baseline	300,913	310,082	315,408	322,256	328,012	331,925	334,808	334,798	337,945	341,409	344,253	344,025	346,497	348,425	350,562	349,531	351,611	353,748	352,820	354,904	356,829
		Optimistic	300,913	310,082	315,408	319,229	322,459	322,080	323,983	325,009	321,765	320,201	318,749	313,789	312,254	307,444	305,205	302,731	297,617	295,866	294,045	291,196	290,118
Expenditures per PRC ($)		Baseline	1,014.09	1,046.95	1,079.01	1,117.54	1,150.35	1,188.28	1,228.28	1,268.36	1,309.49	1,350.93	1,393.24	1,436.91	1,481.78	1,528.06	1,575.78	1,625.00	1,675.74	1,728.08	1,782.05	1,837.70	1,895.09
		Optimistic	1,014.09	1,042.07	1,068.97	1,102.00	1,129.05	1,160.85	1,194.34	1,227.57	1,261.47	1,295.32	1,329.66	1,364.94	1,401.01	1,438.02	1,476.01	1,515.01	1,555.04	1,596.12	1,638.29	1,681.58	1,726.01
Total Expenditures (US$ Billions)		Baseline	0.30	0.32	0.34	0.36	0.38	0.39	0.41	0.42	0.44	0.46	0.48	0.49	0.51	0.53	0.55	0.57	0.59	0.61	0.63	0.65	0.68
		Optimistic	0.30	0.32	0.34	0.35	0.36	0.37	0.39	0.40	0.41	0.41	0.42	0.43	0.44	0.44	0.45	0.46	0.46	0.47	0.48	0.49	0.50
Lost Productivity (US$ Billions)		Baseline	2.29	2.49	2.67	2.86	3.03	3.20	3.37	3.51	3.68	3.86	4.04	4.19	4.37	4.56	4.74	4.89	5.08	5.28	5.43	5.64	5.85
		Optimistic	2.29	2.49	2.66	2.82	2.96	3.08	3.23	3.37	3.47	3.58	3.69	3.77	3.88	3.95	4.06	4.16	4.22	4.32	4.43	4.53	4.65
Wisconsin
PRC		Baseline	684,923	705,993	721,887	741,831	759,788	774,055	786,927	793,670	807,969	823,008	836,385	841,971	853,812	864,078	874,508	876,898	886,875	896,922	898,715	907,867	916,681
		Optimistic	684,923	705,993	721,887	734,862	746,925	751,096	761,484	770,463	769,285	771,885	774,423	767,971	769,434	762,448	761,361	759,487	750,686	750,163	749,002	744,896	745,303
Expenditures per PRC ($)		Baseline	882.36	915.52	948.03	987.29	1,020.92	1,059.96	1,101.33	1,143.02	1,186.00	1,229.53	1,274.20	1,320.52	1,368.35	1,417.91	1,469.27	1,522.48	1,577.63	1,634.77	1,693.98	1,755.34	1,818.92
		Optimistic	882.36	910.60	937.86	971.46	999.13	1,031.76	1,066.28	1,100.69	1,135.94	1,171.30	1,207.31	1,244.46	1,282.60	1,321.90	1,362.40	1,404.15	1,447.18	1,491.52	1,537.22	1,584.33	1,632.87
Total Expenditures (US$ Billions)		Baseline	0.60	0.65	0.68	0.73	0.78	0.82	0.87	0.91	0.96	1.01	1.07	1.11	1.17	1.23	1.28	1.34	1.40	1.47	1.52	1.59	1.67
		Optimistic	0.60	0.64	0.68	0.71	0.75	0.77	0.81	0.85	0.87	0.90	0.93	0.96	0.99	1.01	1.04	1.07	1.09	1.12	1.15	1.18	1.22
Lost Productivity (US$ Billions)		Baseline	5.21	5.67	6.10	6.59	7.02	7.47	7.92	8.31	8.81	9.32	9.82	10.25	10.78	11.30	11.83	12.27	12.81	13.38	13.84	14.43	15.03
		Optimistic	5.21	5.66	6.08	6.50	6.85	7.19	7.59	7.99	8.29	8.63	8.98	9.21	9.56	9.80	10.12	10.43	10.64	10.96	11.29	11.58	11.94
Wyoming
PRC		Baseline	52,694	54,857	56,489	58,470	60,285	61,776	63,110	63,860	65,129	66,421	67,508	67,914	68,776	69,500	70,221	70,335	71,066	71,778	71,853	72,554	73,242
		Optimistic	52,694	54,857	56,489	57,921	59,264	59,943	61,069	61,993	62,011	62,295	62,507	61,945	61,979	61,326	61,135	60,918	60,153	60,033	59,883	59,530	59,549
Expenditures per PRC ($)		Baseline	812.47	846.31	879.62	919.99	954.71	995.17	1,038.22	1,081.77	1,126.86	1,172.69	1,219.90	1,269.05	1,319.99	1,372.98	1,428.09	1,485.42	1,545.05	1,607.07	1,671.58	1,738.68	1,808.47
		Optimistic	812.47	841.28	869.19	903.71	932.23	965.98	1,001.80	1,037.62	1,074.45	1,111.51	1,149.39	1,188.59	1,228.95	1,270.69	1,313.84	1,358.46	1,404.59	1,452.29	1,501.61	1,552.60	1,605.32
Total Expenditures (US$ Billions)		Baseline	0.04	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	0.10	0.11	0.12	0.12	0.13	0.13
		Optimistic	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	0.08	0.08	0.09	0.09	0.09	0.10
Lost Productivity (US$ Billions)		Baseline	0.40	0.44	0.48	0.52	0.56	0.60	0.63	0.67	0.71	0.75	0.79	0.83	0.87	0.91	0.95	0.98	1.03	1.07	1.11	1.15	1.20
		Optimistic	0.40	0.44	0.48	0.51	0.54	0.57	0.61	0.64	0.67	0.70	0.72	0.74	0.77	0.79	0.81	0.84	0.85	0.88	0.90	0.93	0.95