Lung Cancer

Lost Productivity (Indirect Impacts)

PRC is Population Reporting Condition

			2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
United States
PRC		Baseline	370,206	370,319	370,711	372,664	375,126	378,175	381,234	384,552	388,256	396,620	404,932	412,920	421,210	429,972	438,842	447,934	457,166	466,757	476,000	485,636	495,873
		Optimistic	370,206	370,319	370,711	370,941	371,607	372,775	373,508	373,266	370,943	370,938	372,488	374,463	376,441	377,596	379,653	381,635	383,461	386,506	392,514	398,570	404,410
Expenditures per PRC ($)		Baseline	17,087.53	17,757.56	18,368.25	18,970.98	19,591.07	20,202.56	20,832.91	21,481.95	22,160.02	22,857.06	23,570.77	24,302.25	25,053.51	25,827.99	26,626.42	27,449.53	28,298.08	29,172.87	30,074.69	31,004.40	31,962.85
		Optimistic	17,087.53	17,672.12	18,191.51	18,697.49	19,215.15	19,718.83	20,235.49	20,764.74	21,316.35	21,880.28	22,454.08	23,038.63	23,635.64	24,248.11	24,876.46	25,521.09	26,182.42	26,860.90	27,556.95	28,271.04	29,003.63
Total Expenditures (US$ Billions)		Baseline	6.33	6.59	6.83	7.09	7.37	7.66	7.97	8.29	8.64	9.11	9.60	10.10	10.63	11.19	11.78	12.41	13.07	13.77	14.49	15.25	16.08
		Optimistic	6.33	6.56	6.76	6.95	7.16	7.37	7.58	7.78	7.94	8.15	8.40	8.67	8.95	9.21	9.51	9.81	10.12	10.47	10.92	11.38	11.86
Lost Productivity (US$ Billions)		Baseline	35.90	38.13	40.51	42.92	45.03	47.53	50.04	52.65	55.41	58.81	62.31	65.87	69.61	73.56	77.67	81.91	86.29	90.91	95.64	100.62	105.93
		Optimistic	35.90	37.47	39.03	40.66	41.59	42.94	44.13	45.50	46.49	47.81	49.27	50.19	51.54	52.80	54.17	55.51	56.81	58.30	60.19	62.19	64.20
Alabama
PRC		Baseline	6,297	6,272	6,245	6,243	6,248	6,265	6,282	6,302	6,328	6,428	6,528	6,622	6,718	6,820	6,923	7,028	7,135	7,247	7,352	7,463	7,581
		Optimistic	6,297	6,272	6,245	6,214	6,190	6,175	6,154	6,117	6,045	6,012	6,005	6,005	6,004	5,989	5,989	5,988	5,985	6,001	6,063	6,125	6,183
Expenditures per PRC ($)		Baseline	17,227.42	17,886.75	18,487.14	19,079.25	19,687.93	20,287.72	20,905.56	21,541.26	22,204.92	22,886.64	23,584.15	24,298.51	25,031.66	25,786.93	26,564.99	27,366.53	28,192.25	29,042.88	29,919.18	30,821.92	31,751.90
		Optimistic	17,227.42	17,802.67	18,313.37	18,810.53	19,318.85	19,813.11	20,319.81	20,838.53	21,378.84	21,930.86	22,492.22	23,063.74	23,647.07	24,245.16	24,858.38	25,487.11	26,131.74	26,792.68	27,470.33	28,165.12	28,877.48
Total Expenditures (US$ Billions)		Baseline	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24
		Optimistic	0.11	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.63	0.67	0.70	0.74	0.78	0.82	0.86	0.90	0.94	0.99	1.04	1.10	1.15	1.21	1.27	1.33	1.40	1.47	1.53	1.61	1.68
		Optimistic	0.63	0.66	0.68	0.70	0.72	0.74	0.75	0.77	0.79	0.80	0.82	0.84	0.85	0.87	0.89	0.90	0.92	0.94	0.97	0.99	1.02
Alaska
PRC		Baseline	884	894	902	914	927	942	958	974	990	1,020	1,050	1,079	1,109	1,141	1,173	1,205	1,238	1,271	1,303	1,336	1,369
		Optimistic	884	894	902	909	918	929	938	945	946	954	966	978	992	1,002	1,014	1,027	1,038	1,053	1,074	1,096	1,116
Expenditures per PRC ($)		Baseline	22,445.66	23,596.69	24,657.96	25,716.13	26,815.41	27,910.00	29,048.87	30,232.43	31,480.43	32,775.43	34,113.83	35,498.34	36,933.47	38,426.62	39,980.14	41,596.46	43,278.13	45,027.78	46,848.17	48,742.15	50,712.70
		Optimistic	22,445.66	23,449.92	24,351.25	25,237.03	26,150.80	27,047.27	27,974.07	28,930.92	29,936.01	30,971.72	32,033.95	33,124.58	34,247.14	35,407.75	36,607.69	37,848.29	39,130.94	40,457.05	41,828.10	43,245.62	44,711.18
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.08	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.29
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17
Arizona
PRC		Baseline	6,926	7,075	7,197	7,352	7,521	7,705	7,897	8,100	8,314	8,630	8,957	9,287	9,634	10,001	10,380	10,773	11,180	11,604	12,033	12,481	12,956
		Optimistic	6,926	7,075	7,197	7,318	7,451	7,595	7,737	7,862	7,944	8,071	8,239	8,422	8,610	8,783	8,980	9,178	9,377	9,609	9,922	10,243	10,567
Expenditures per PRC ($)		Baseline	14,511.79	15,176.78	15,786.72	16,392.11	17,018.25	17,639.01	18,282.18	18,947.80	19,646.74	20,368.94	21,112.21	21,877.87	22,668.24	23,487.15	24,335.65	25,214.81	26,125.72	27,069.54	28,047.46	29,060.71	30,110.56
		Optimistic	14,511.79	15,091.98	15,610.34	16,117.74	16,639.23	17,148.94	17,674.03	18,214.24	18,779.69	19,360.28	19,953.62	20,560.68	21,183.32	21,824.81	22,485.73	23,166.67	23,868.22	24,591.02	25,335.71	26,102.96	26,893.43
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.18	0.19	0.20	0.22	0.23	0.25	0.27	0.29	0.31	0.34	0.36	0.39
		Optimistic	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.27	0.28
Lost Productivity (US$ Billions)		Baseline	0.68	0.74	0.80	0.86	0.92	0.99	1.06	1.13	1.21	1.30	1.40	1.51	1.62	1.74	1.86	2.00	2.14	2.29	2.45	2.62	2.80
		Optimistic	0.68	0.73	0.77	0.82	0.85	0.89	0.93	0.98	1.01	1.06	1.11	1.15	1.20	1.25	1.30	1.35	1.41	1.47	1.54	1.62	1.70
Arkansas
PRC		Baseline	3,397	3,402	3,397	3,407	3,420	3,439	3,458	3,480	3,504	3,569	3,633	3,694	3,757	3,823	3,889	3,958	4,027	4,099	4,168	4,239	4,314
		Optimistic	3,397	3,402	3,397	3,391	3,388	3,390	3,388	3,378	3,348	3,338	3,342	3,350	3,357	3,357	3,365	3,372	3,378	3,394	3,437	3,479	3,519
Expenditures per PRC ($)		Baseline	15,459.73	16,116.55	16,717.09	17,311.45	17,924.54	18,530.72	19,157.19	19,803.86	20,481.16	21,179.18	21,895.72	22,631.95	23,389.99	24,173.43	24,983.10	25,819.90	26,684.72	27,578.51	28,502.24	29,456.90	30,443.55
		Optimistic	15,459.73	16,032.80	16,543.36	17,041.91	17,553.14	18,051.67	18,564.14	19,090.22	19,639.69	20,202.64	20,776.69	21,362.74	21,962.54	22,579.18	23,213.13	23,864.89	24,534.94	25,223.81	25,932.01	26,660.11	27,408.64
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.10
Lost Productivity (US$ Billions)		Baseline	0.35	0.37	0.40	0.42	0.44	0.46	0.48	0.51	0.53	0.56	0.59	0.63	0.66	0.70	0.73	0.77	0.81	0.85	0.89	0.93	0.98
		Optimistic	0.35	0.37	0.38	0.40	0.40	0.42	0.43	0.44	0.45	0.46	0.47	0.48	0.49	0.50	0.51	0.52	0.53	0.54	0.56	0.58	0.59
California
PRC		Baseline	43,716	43,732	43,916	44,272	44,677	45,148	45,632	46,162	46,734	47,849	48,962	50,050	51,189	52,373	53,563	54,787	56,030	57,323	58,565	59,853	61,215
		Optimistic	43,716	43,732	43,916	44,067	44,258	44,504	44,707	44,808	44,650	44,750	45,039	45,388	45,748	45,994	46,338	46,678	46,997	47,467	48,293	49,122	49,924
Expenditures per PRC ($)		Baseline	16,217.25	16,749.92	17,232.43	17,706.09	18,190.88	18,666.48	19,154.34	19,654.20	20,173.87	20,705.41	21,246.97	21,799.28	22,363.76	22,942.86	23,536.95	24,146.42	24,771.68	25,413.13	26,071.19	26,746.28	27,438.86
		Optimistic	16,217.25	16,681.99	17,092.68	17,490.92	17,896.55	18,289.51	18,690.92	19,100.40	19,525.42	19,958.10	20,396.53	20,841.31	21,293.69	21,755.90	22,228.13	22,710.62	23,203.58	23,707.24	24,221.84	24,747.60	25,284.77
Total Expenditures (US$ Billions)		Baseline	0.70	0.73	0.76	0.78	0.81	0.84	0.87	0.91	0.94	0.99	1.04	1.09	1.14	1.20	1.26	1.32	1.39	1.46	1.53	1.60	1.68
		Optimistic	0.70	0.73	0.75	0.77	0.79	0.81	0.84	0.86	0.87	0.89	0.92	0.95	0.97	1.00	1.03	1.06	1.09	1.13	1.17	1.22	1.26
Lost Productivity (US$ Billions)		Baseline	4.40	4.69	5.00	5.31	5.58	5.91	6.24	6.58	6.94	7.38	7.84	8.31	8.80	9.32	9.86	10.42	11.00	11.61	12.23	12.89	13.59
		Optimistic	4.40	4.61	4.82	5.03	5.16	5.34	5.50	5.69	5.83	6.00	6.20	6.33	6.52	6.69	6.88	7.06	7.24	7.44	7.70	7.97	8.24
Colorado
PRC		Baseline	5,487	5,488	5,502	5,540	5,585	5,639	5,694	5,753	5,818	5,958	6,097	6,229	6,367	6,512	6,659	6,809	6,959	7,112	7,259	7,412	7,572
		Optimistic	5,487	5,488	5,502	5,514	5,533	5,559	5,579	5,584	5,559	5,573	5,608	5,649	5,690	5,719	5,761	5,801	5,837	5,890	5,986	6,083	6,175
Expenditures per PRC ($)		Baseline	16,836.56	17,631.82	18,362.25	19,088.06	19,839.63	20,585.57	21,359.28	22,160.86	23,003.48	23,875.09	24,773.11	25,699.19	26,656.18	27,648.80	28,678.38	29,746.30	30,853.99	32,002.93	33,194.66	34,430.76	35,712.88
		Optimistic	16,836.56	17,530.42	18,151.05	18,759.20	19,384.83	19,996.92	20,628.06	21,277.96	21,958.85	22,658.63	23,374.42	24,107.43	24,859.94	25,635.94	26,436.16	27,261.37	28,112.33	28,989.85	29,894.77	30,827.93	31,790.23
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.26	0.27
		Optimistic	0.09	0.10	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	0.17	0.18	0.19	0.20
Lost Productivity (US$ Billions)		Baseline	0.55	0.59	0.62	0.66	0.69	0.73	0.77	0.81	0.86	0.91	0.97	1.02	1.08	1.15	1.21	1.28	1.35	1.42	1.50	1.58	1.66
		Optimistic	0.55	0.58	0.60	0.63	0.64	0.66	0.68	0.70	0.72	0.74	0.77	0.78	0.80	0.82	0.85	0.87	0.89	0.91	0.94	0.97	1.01
Connecticut
PRC		Baseline	4,773	4,749	4,732	4,734	4,744	4,763	4,779	4,795	4,816	4,893	4,965	5,030	5,095	5,165	5,235	5,307	5,379	5,454	5,523	5,595	5,674
		Optimistic	4,773	4,749	4,732	4,712	4,700	4,695	4,682	4,654	4,601	4,576	4,567	4,561	4,554	4,536	4,529	4,521	4,512	4,516	4,554	4,592	4,627
Expenditures per PRC ($)		Baseline	17,976.68	18,568.20	19,104.05	19,630.11	20,168.53	20,696.79	21,238.69	21,793.95	22,371.22	22,961.72	23,563.37	24,177.00	24,804.18	25,447.62	26,107.76	26,785.02	27,479.85	28,192.70	28,924.05	29,674.37	30,444.15
		Optimistic	17,976.68	18,492.77	18,948.86	19,391.13	19,841.65	20,278.09	20,723.95	21,178.79	21,650.91	22,131.55	22,618.59	23,112.72	23,615.31	24,128.83	24,653.51	25,189.61	25,737.36	26,297.03	26,868.86	27,453.13	28,050.10
Total Expenditures (US$ Billions)		Baseline	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.17
		Optimistic	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.13	0.13
Lost Productivity (US$ Billions)		Baseline	0.46	0.49	0.51	0.54	0.56	0.59	0.62	0.65	0.68	0.72	0.76	0.79	0.83	0.87	0.92	0.96	1.01	1.05	1.10	1.15	1.20
		Optimistic	0.46	0.48	0.49	0.51	0.52	0.54	0.55	0.56	0.57	0.58	0.60	0.60	0.62	0.63	0.64	0.65	0.66	0.67	0.69	0.71	0.73
Delaware
PRC		Baseline	1,082	1,086	1,091	1,100	1,111	1,123	1,136	1,148	1,162	1,190	1,217	1,243	1,269	1,296	1,323	1,351	1,378	1,407	1,434	1,462	1,492
		Optimistic	1,082	1,086	1,091	1,095	1,100	1,107	1,113	1,115	1,111	1,113	1,120	1,127	1,134	1,138	1,145	1,151	1,156	1,165	1,182	1,200	1,217
Expenditures per PRC ($)		Baseline	20,640.22	21,639.63	22,558.60	23,472.69	24,420.10	25,361.32	26,338.47	27,351.75	28,417.86	29,521.67	30,659.96	31,834.89	33,050.14	34,311.77	35,621.56	36,981.35	38,393.04	39,858.63	41,380.16	42,959.77	44,599.69
		Optimistic	20,640.22	21,512.19	22,292.93	23,058.61	23,846.94	24,618.83	25,415.37	26,236.21	27,096.85	27,982.05	28,888.21	29,816.88	30,770.99	31,755.63	32,771.78	33,820.44	34,902.66	36,019.51	37,172.10	38,361.57	39,589.10
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07
		Optimistic	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.17	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32	0.33
		Optimistic	0.11	0.12	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	0.18	0.18	0.18	0.19	0.20	0.20
Florida
PRC		Baseline	23,232	23,388	23,613	23,943	24,309	24,724	25,156	25,625	26,130	26,940	27,773	28,612	29,494	30,438	31,413	32,430	33,487	34,599	35,721	36,905	38,168
		Optimistic	23,232	23,388	23,613	23,832	24,081	24,371	24,646	24,873	24,965	25,195	25,548	25,947	26,359	26,730	27,176	27,630	28,088	28,650	29,456	30,288	31,128
Expenditures per PRC ($)		Baseline	18,267.67	19,019.82	19,706.65	20,385.67	21,085.34	21,776.40	22,489.85	23,225.57	23,995.37	24,787.91	25,600.63	26,434.86	27,292.93	28,178.87	29,093.55	30,037.93	31,012.97	32,019.65	33,059.01	34,132.11	35,240.04
		Optimistic	18,267.67	18,923.92	19,507.93	20,077.67	20,661.36	21,230.05	21,814.14	22,413.23	23,038.42	23,678.40	24,330.43	24,995.53	25,675.65	26,374.29	27,091.93	27,829.09	28,586.32	29,364.15	30,163.15	30,983.88	31,826.95
Total Expenditures (US$ Billions)		Baseline	0.42	0.44	0.47	0.49	0.51	0.54	0.57	0.60	0.63	0.67	0.71	0.76	0.80	0.86	0.91	0.97	1.04	1.11	1.18	1.26	1.35
		Optimistic	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	0.70	0.74	0.77	0.80	0.84	0.89	0.94	0.99
Lost Productivity (US$ Billions)		Baseline	2.36	2.53	2.71	2.89	3.06	3.26	3.46	3.67	3.90	4.18	4.47	4.78	5.10	5.45	5.81	6.20	6.61	7.04	7.50	7.98	8.51
		Optimistic	2.36	2.48	2.61	2.74	2.82	2.94	3.05	3.18	3.28	3.40	3.54	3.64	3.78	3.91	4.06	4.20	4.35	4.52	4.72	4.93	5.16
Georgia
PRC		Baseline	12,397	12,460	12,552	12,697	12,860	13,045	13,229	13,420	13,624	13,995	14,365	14,720	15,082	15,455	15,829	16,209	16,594	16,991	17,376	17,774	18,194
		Optimistic	12,397	12,460	12,552	12,639	12,739	12,859	12,961	13,026	13,017	13,089	13,214	13,349	13,479	13,572	13,694	13,810	13,919	14,070	14,328	14,588	14,838
Expenditures per PRC ($)		Baseline	15,575.51	16,198.66	16,767.06	17,328.44	17,906.35	18,476.61	19,064.82	19,670.85	20,304.38	20,956.03	21,623.67	22,308.36	23,012.00	23,737.83	24,486.56	25,258.90	26,055.61	26,877.44	27,725.19	28,599.68	29,501.76
		Optimistic	15,575.51	16,119.20	16,602.58	17,073.75	17,556.06	18,025.60	18,507.50	19,001.39	19,516.42	20,043.22	20,579.53	21,126.17	21,684.74	22,258.08	22,846.58	23,450.64	24,070.67	24,707.10	25,360.35	26,030.87	26,719.13
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.46	0.48	0.51	0.54
		Optimistic	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.25	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.34	0.35	0.36	0.38	0.40
Lost Productivity (US$ Billions)		Baseline	1.24	1.33	1.42	1.51	1.60	1.69	1.80	1.90	2.01	2.15	2.29	2.43	2.58	2.73	2.89	3.06	3.24	3.42	3.60	3.80	4.01
		Optimistic	1.24	1.30	1.37	1.43	1.47	1.53	1.58	1.64	1.69	1.74	1.81	1.85	1.91	1.96	2.02	2.08	2.13	2.19	2.27	2.35	2.43
Hawaii
PRC		Baseline	1,376	1,374	1,378	1,388	1,399	1,412	1,427	1,442	1,457	1,487	1,517	1,545	1,573	1,602	1,630	1,658	1,686	1,714	1,741	1,768	1,797
		Optimistic	1,376	1,374	1,378	1,382	1,386	1,392	1,398	1,399	1,392	1,390	1,395	1,401	1,406	1,407	1,410	1,413	1,414	1,420	1,436	1,451	1,466
Expenditures per PRC ($)		Baseline	16,712.67	17,255.05	17,746.19	18,228.15	18,721.27	19,204.90	19,700.84	20,208.83	20,736.78	21,276.63	21,826.49	22,387.10	22,959.88	23,547.32	24,149.78	24,767.66	25,401.35	26,051.25	26,717.78	27,401.37	28,102.44
		Optimistic	16,712.67	17,185.89	17,603.94	18,009.19	18,421.86	18,821.52	19,229.67	19,645.93	20,077.88	20,517.49	20,962.82	21,414.50	21,873.78	22,342.90	22,822.09	23,311.56	23,811.53	24,322.22	24,843.86	25,376.69	25,920.94
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
		Optimistic	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.30	0.32	0.34	0.35	0.37	0.39
		Optimistic	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23
Idaho
PRC		Baseline	1,635	1,641	1,653	1,672	1,694	1,719	1,745	1,771	1,800	1,850	1,901	1,951	2,002	2,057	2,113	2,170	2,227	2,286	2,343	2,401	2,462
		Optimistic	1,635	1,641	1,653	1,665	1,678	1,694	1,709	1,720	1,720	1,730	1,749	1,769	1,790	1,806	1,828	1,849	1,868	1,893	1,932	1,971	2,008
Expenditures per PRC ($)		Baseline	12,726.98	13,387.79	13,997.45	14,605.65	15,237.80	15,867.58	16,523.16	17,204.80	17,923.90	18,670.45	19,442.41	20,241.35	21,069.90	21,932.38	22,830.15	23,764.68	24,737.46	25,750.06	26,804.11	27,901.30	29,043.41
		Optimistic	12,726.98	13,303.53	13,821.27	14,330.31	14,855.66	15,371.30	15,904.60	16,455.42	17,034.25	17,630.97	18,243.21	18,872.09	19,519.65	20,189.43	20,882.20	21,598.73	22,339.85	23,106.40	23,899.25	24,719.30	25,567.50
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.48	0.51	0.54
		Optimistic	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31	0.32
Illinois
PRC		Baseline	14,195	14,099	14,030	14,018	14,027	14,055	14,075	14,099	14,137	14,345	14,547	14,733	14,930	15,139	15,347	15,558	15,769	15,993	16,199	16,414	16,647
		Optimistic	14,195	14,099	14,030	13,953	13,896	13,854	13,790	13,685	13,507	13,417	13,382	13,361	13,343	13,295	13,277	13,255	13,227	13,244	13,358	13,472	13,577
Expenditures per PRC ($)		Baseline	16,376.91	16,951.84	17,473.78	17,987.13	18,513.50	19,030.86	19,562.47	20,108.12	20,676.38	21,258.66	21,852.95	22,460.12	23,081.74	23,720.56	24,377.07	25,051.74	25,745.09	26,457.62	27,189.88	27,942.40	28,715.75
		Optimistic	16,376.91	16,878.53	17,322.65	17,754.02	18,194.09	18,621.08	19,057.89	19,504.15	19,968.03	20,440.97	20,920.91	21,408.52	21,905.20	22,413.41	22,933.40	23,465.46	24,009.86	24,566.89	25,136.84	25,720.02	26,316.73
Total Expenditures (US$ Billions)		Baseline	0.23	0.24	0.25	0.25	0.26	0.27	0.28	0.28	0.29	0.30	0.32	0.33	0.34	0.36	0.37	0.39	0.41	0.42	0.44	0.46	0.48
		Optimistic	0.23	0.24	0.24	0.25	0.25	0.26	0.26	0.27	0.27	0.27	0.28	0.29	0.29	0.30	0.30	0.31	0.32	0.33	0.34	0.35	0.36
Lost Productivity (US$ Billions)		Baseline	1.23	1.30	1.37	1.44	1.50	1.57	1.64	1.71	1.79	1.89	1.99	2.08	2.19	2.30	2.41	2.52	2.64	2.76	2.88	3.01	3.15
		Optimistic	1.23	1.27	1.32	1.36	1.38	1.42	1.45	1.48	1.50	1.53	1.57	1.59	1.62	1.65	1.68	1.71	1.74	1.77	1.82	1.86	1.91
Indiana
PRC		Baseline	7,638	7,594	7,564	7,566	7,579	7,602	7,621	7,644	7,673	7,796	7,915	8,027	8,141	8,263	8,387	8,513	8,641	8,773	8,895	9,024	9,161
		Optimistic	7,638	7,594	7,564	7,531	7,508	7,493	7,467	7,420	7,331	7,291	7,281	7,279	7,276	7,256	7,256	7,253	7,248	7,264	7,335	7,406	7,471
Expenditures per PRC ($)		Baseline	16,282.24	16,906.58	17,475.15	18,035.91	18,612.41	19,180.51	19,765.74	20,367.93	20,996.63	21,642.48	22,303.32	22,980.17	23,674.86	24,390.56	25,127.88	25,887.50	26,670.08	27,476.32	28,306.93	29,162.64	30,044.23
		Optimistic	16,282.24	16,826.97	17,310.59	17,781.43	18,262.85	18,730.98	19,210.91	19,702.26	20,214.08	20,737.03	21,268.83	21,810.29	22,362.97	22,929.66	23,510.71	24,106.49	24,717.36	25,343.71	25,985.93	26,644.43	27,319.61
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28
		Optimistic	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.17	0.18	0.18	0.19	0.20	0.20
Lost Productivity (US$ Billions)		Baseline	0.65	0.69	0.73	0.76	0.80	0.84	0.88	0.92	0.96	1.01	1.07	1.12	1.18	1.24	1.30	1.36	1.43	1.49	1.56	1.63	1.71
		Optimistic	0.65	0.67	0.70	0.72	0.74	0.76	0.77	0.79	0.80	0.82	0.84	0.85	0.87	0.89	0.91	0.92	0.94	0.96	0.98	1.01	1.04
Iowa
PRC		Baseline	2,930	2,930	2,911	2,905	2,901	2,901	2,900	2,901	2,904	2,942	2,978	3,011	3,045	3,084	3,122	3,160	3,198	3,236	3,270	3,305	3,342
		Optimistic	2,930	2,930	2,911	2,892	2,874	2,859	2,842	2,816	2,775	2,751	2,739	2,730	2,722	2,708	2,701	2,693	2,682	2,679	2,696	2,712	2,726
Expenditures per PRC ($)		Baseline	15,740.50	16,377.71	16,959.19	17,533.72	18,125.40	18,709.47	19,312.14	19,933.30	20,582.87	21,251.28	21,936.34	22,639.15	23,361.67	24,107.26	24,876.63	25,670.56	26,489.83	27,335.25	28,207.65	29,107.89	30,036.86
		Optimistic	15,740.50	16,296.46	16,790.93	17,273.09	17,766.81	18,247.61	18,741.21	19,247.26	19,775.12	20,315.22	20,865.24	21,426.03	21,999.24	22,587.78	23,192.06	23,812.51	24,449.56	25,103.66	25,775.25	26,464.81	27,172.81
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10
		Optimistic	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07
Lost Productivity (US$ Billions)		Baseline	0.25	0.27	0.28	0.30	0.31	0.32	0.34	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.56	0.58	0.61	0.63
		Optimistic	0.25	0.26	0.27	0.28	0.29	0.29	0.30	0.31	0.31	0.31	0.32	0.32	0.33	0.34	0.34	0.35	0.35	0.36	0.37	0.37	0.38
Kansas
PRC		Baseline	2,582	2,579	2,566	2,564	2,565	2,570	2,575	2,581	2,589	2,629	2,669	2,705	2,744	2,785	2,828	2,871	2,915	2,960	3,002	3,046	3,092
		Optimistic	2,582	2,579	2,566	2,552	2,541	2,533	2,523	2,505	2,474	2,459	2,455	2,453	2,452	2,446	2,447	2,446	2,445	2,451	2,476	2,500	2,522
Expenditures per PRC ($)		Baseline	16,049.98	16,695.71	17,284.84	17,866.79	18,466.00	19,057.38	19,667.48	20,296.17	20,953.50	21,629.75	22,322.73	23,033.51	23,764.09	24,517.85	25,295.51	26,097.84	26,925.62	27,779.66	28,660.78	29,569.85	30,507.75
		Optimistic	16,049.98	16,613.38	17,114.36	17,602.78	18,102.82	18,589.70	19,089.46	19,601.74	20,136.02	20,682.59	21,239.11	21,806.43	22,386.22	22,981.43	23,592.46	24,219.74	24,863.69	25,524.77	26,203.42	26,900.12	27,615.34
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.09
		Optimistic	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07
Lost Productivity (US$ Billions)		Baseline	0.23	0.24	0.25	0.27	0.28	0.29	0.30	0.32	0.33	0.35	0.37	0.39	0.40	0.43	0.45	0.47	0.49	0.51	0.54	0.56	0.59
		Optimistic	0.23	0.24	0.24	0.25	0.26	0.26	0.27	0.27	0.28	0.28	0.29	0.29	0.30	0.31	0.31	0.32	0.32	0.33	0.34	0.35	0.36
Kentucky
PRC		Baseline	7,535	7,516	7,495	7,505	7,524	7,551	7,577	7,608	7,646	7,778	7,907	8,027	8,151	8,282	8,414	8,546	8,681	8,820	8,951	9,086	9,231
		Optimistic	7,535	7,516	7,495	7,470	7,453	7,443	7,424	7,385	7,305	7,274	7,273	7,280	7,284	7,273	7,279	7,281	7,281	7,304	7,381	7,457	7,528
Expenditures per PRC ($)		Baseline	18,102.08	18,934.44	19,698.02	20,455.98	21,240.04	22,017.46	22,823.03	23,656.83	24,532.47	25,437.36	26,368.76	27,328.35	28,319.00	29,345.57	30,409.36	31,511.70	32,654.01	33,837.72	35,064.34	36,335.43	37,652.60
		Optimistic	18,102.08	18,828.30	19,477.21	20,112.48	20,765.45	21,403.74	22,061.36	22,737.98	23,446.30	24,173.65	24,917.05	25,677.71	26,457.97	27,261.95	28,090.36	28,943.94	29,823.46	30,729.70	31,663.49	32,625.64	33,617.04
Total Expenditures (US$ Billions)		Baseline	0.14	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.30	0.31	0.33	0.35
		Optimistic	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.22	0.22	0.23	0.24	0.25
Lost Productivity (US$ Billions)		Baseline	0.74	0.78	0.83	0.88	0.92	0.96	1.01	1.06	1.11	1.17	1.24	1.30	1.37	1.44	1.51	1.59	1.66	1.74	1.82	1.91	2.00
		Optimistic	0.74	0.77	0.80	0.83	0.85	0.87	0.89	0.91	0.93	0.95	0.98	0.99	1.01	1.03	1.06	1.08	1.10	1.12	1.15	1.18	1.21
Louisiana
PRC		Baseline	6,348	6,354	6,332	6,335	6,346	6,364	6,382	6,404	6,429	6,531	6,631	6,723	6,820	6,924	7,027	7,132	7,238	7,349	7,453	7,559	7,673
		Optimistic	6,348	6,354	6,332	6,306	6,286	6,273	6,253	6,216	6,142	6,108	6,099	6,097	6,095	6,080	6,079	6,076	6,071	6,086	6,145	6,204	6,258
Expenditures per PRC ($)		Baseline	17,917.00	18,519.50	19,065.68	19,602.20	20,151.66	20,691.06	21,244.71	21,812.31	22,402.75	23,007.06	23,623.13	24,251.82	24,894.75	25,554.72	26,232.18	26,927.61	27,641.47	28,374.26	29,126.47	29,898.62	30,691.25
		Optimistic	17,917.00	18,442.67	18,907.51	19,358.50	19,818.13	20,263.63	20,718.94	21,183.66	21,666.25	22,157.79	22,656.11	23,161.92	23,676.64	24,202.79	24,740.64	25,290.44	25,852.45	26,426.96	27,014.23	27,614.56	28,228.22
Total Expenditures (US$ Billions)		Baseline	0.11	0.12	0.12	0.12	0.13	0.13	0.14	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24
		Optimistic	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.14	0.14	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.63	0.67	0.71	0.75	0.79	0.83	0.87	0.91	0.95	1.00	1.06	1.11	1.17	1.23	1.29	1.35	1.41	1.48	1.55	1.62	1.70
		Optimistic	0.63	0.66	0.69	0.71	0.73	0.75	0.76	0.78	0.80	0.81	0.83	0.85	0.86	0.88	0.90	0.92	0.93	0.95	0.98	1.00	1.03
Maine
PRC		Baseline	2,013	2,006	2,002	2,008	2,016	2,028	2,040	2,053	2,068	2,108	2,147	2,184	2,221	2,260	2,299	2,338	2,376	2,414	2,449	2,485	2,523
		Optimistic	2,013	2,006	2,002	1,998	1,997	1,999	1,999	1,993	1,975	1,971	1,975	1,980	1,985	1,985	1,989	1,992	1,993	1,999	2,020	2,040	2,057
Expenditures per PRC ($)		Baseline	17,606.65	18,457.39	19,239.58	20,017.56	20,823.83	21,624.77	22,456.21	23,318.33	24,225.33	25,164.33	26,132.59	27,131.94	28,165.50	29,238.42	30,352.22	31,508.44	32,708.71	33,954.71	35,248.17	36,590.90	37,984.77
		Optimistic	17,606.65	18,348.91	19,013.45	19,665.13	20,336.04	20,992.92	21,670.73	22,369.17	23,101.43	23,854.53	24,625.41	25,415.40	26,226.97	27,064.46	27,928.68	28,820.51	29,740.81	30,690.50	31,670.52	32,681.83	33,725.43
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10
		Optimistic	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.07	0.07
Lost Productivity (US$ Billions)		Baseline	0.19	0.20	0.21	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.39	0.41	0.43	0.46	0.48	0.50	0.52
		Optimistic	0.19	0.20	0.20	0.21	0.22	0.22	0.23	0.24	0.24	0.25	0.25	0.26	0.26	0.27	0.28	0.28	0.29	0.29	0.30	0.31	0.32
Maryland
PRC		Baseline	6,696	6,687	6,709	6,758	6,818	6,888	6,957	7,029	7,106	7,272	7,434	7,586	7,741	7,904	8,067	8,233	8,399	8,571	8,735	8,906	9,088
		Optimistic	6,696	6,687	6,709	6,727	6,754	6,790	6,816	6,823	6,790	6,801	6,838	6,880	6,918	6,941	6,979	7,014	7,045	7,097	7,203	7,309	7,412
Expenditures per PRC ($)		Baseline	17,749.76	18,448.96	19,086.34	19,715.52	20,362.91	21,001.41	21,659.70	22,337.60	23,045.92	23,774.16	24,519.92	25,284.35	26,069.56	26,879.16	27,713.90	28,574.57	29,461.96	30,376.91	31,320.28	32,292.94	33,295.81
		Optimistic	17,749.76	18,359.80	18,901.88	19,430.04	19,970.45	20,496.34	21,035.84	21,588.55	22,164.69	22,753.75	23,353.20	23,963.96	24,587.80	25,227.87	25,884.61	26,558.45	27,249.83	27,959.21	28,687.05	29,433.85	30,200.08
Total Expenditures (US$ Billions)		Baseline	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30
		Optimistic	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.19	0.20	0.21	0.22	0.22
Lost Productivity (US$ Billions)		Baseline	0.69	0.73	0.78	0.83	0.87	0.92	0.97	1.02	1.07	1.14	1.21	1.28	1.35	1.43	1.51	1.59	1.68	1.77	1.86	1.95	2.05
		Optimistic	0.69	0.72	0.75	0.78	0.80	0.83	0.85	0.88	0.90	0.93	0.96	0.98	1.00	1.03	1.05	1.08	1.10	1.13	1.17	1.21	1.24
Massachusetts
PRC		Baseline	9,059	9,069	9,025	9,019	9,028	9,053	9,076	9,102	9,138	9,286	9,428	9,560	9,694	9,838	9,984	10,133	10,283	10,440	10,589	10,744	10,912
		Optimistic	9,059	9,069	9,025	8,977	8,943	8,924	8,892	8,835	8,730	8,684	8,673	8,669	8,664	8,640	8,637	8,633	8,625	8,645	8,732	8,818	8,899
Expenditures per PRC ($)		Baseline	21,365.97	22,165.51	22,892.99	23,609.90	24,346.38	25,071.60	25,818.15	26,585.78	27,386.64	28,208.75	29,049.35	29,909.68	30,792.07	31,700.49	32,635.71	33,598.52	34,589.74	35,610.20	36,660.76	37,742.32	38,855.79
		Optimistic	21,365.97	22,063.56	22,682.41	23,284.49	23,899.72	24,497.59	25,110.15	25,736.91	26,389.39	27,055.64	27,732.78	28,421.79	29,124.66	29,844.91	30,582.98	31,339.30	32,114.32	32,908.51	33,722.34	34,556.30	35,410.88
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.41	0.42
		Optimistic	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.23	0.24	0.25	0.25	0.26	0.26	0.27	0.28	0.28	0.29	0.30	0.32
Lost Productivity (US$ Billions)		Baseline	0.87	0.92	0.97	1.03	1.07	1.12	1.18	1.23	1.29	1.36	1.43	1.50	1.58	1.66	1.74	1.83	1.91	2.00	2.10	2.19	2.30
		Optimistic	0.87	0.91	0.94	0.97	0.99	1.01	1.04	1.06	1.08	1.10	1.13	1.15	1.17	1.19	1.21	1.24	1.26	1.29	1.32	1.36	1.39
Michigan
PRC		Baseline	11,027	11,011	10,968	10,974	10,999	11,039	11,072	11,107	11,152	11,331	11,506	11,666	11,830	12,006	12,181	12,354	12,527	12,704	12,867	13,036	13,213
		Optimistic	11,027	11,011	10,968	10,924	10,895	10,881	10,848	10,781	10,655	10,598	10,584	10,580	10,573	10,543	10,538	10,526	10,507	10,520	10,610	10,699	10,776
Expenditures per PRC ($)		Baseline	15,108.71	15,621.95	16,087.38	16,544.71	17,013.20	17,473.25	17,945.56	18,429.91	18,933.88	19,449.84	19,975.97	20,513.02	21,062.38	21,626.45	22,205.63	22,800.32	23,410.93	24,037.90	24,681.66	25,342.65	26,021.35
		Optimistic	15,108.71	15,556.51	15,952.60	16,337.00	16,728.84	17,108.73	17,497.09	17,893.54	18,305.34	18,724.87	19,150.29	19,582.19	20,021.79	20,471.27	20,930.84	21,400.72	21,881.15	22,372.37	22,874.61	23,388.13	23,913.18
Total Expenditures (US$ Billions)		Baseline	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34
		Optimistic	0.17	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24	0.24	0.25	0.26
Lost Productivity (US$ Billions)		Baseline	0.96	1.02	1.08	1.13	1.18	1.24	1.30	1.36	1.42	1.50	1.58	1.67	1.75	1.84	1.93	2.02	2.12	2.21	2.31	2.42	2.53
		Optimistic	0.96	1.00	1.04	1.07	1.09	1.12	1.15	1.18	1.19	1.22	1.25	1.27	1.29	1.32	1.34	1.37	1.39	1.42	1.46	1.49	1.53
Minnesota
PRC		Baseline	4,616	4,629	4,631	4,654	4,683	4,720	4,757	4,796	4,840	4,943	5,046	5,145	5,248	5,359	5,473	5,586	5,701	5,818	5,931	6,047	6,171
		Optimistic	4,616	4,629	4,631	4,632	4,639	4,653	4,660	4,655	4,624	4,623	4,642	4,666	4,690	4,707	4,735	4,760	4,782	4,818	4,891	4,963	5,033
Expenditures per PRC ($)		Baseline	19,151.93	20,013.86	20,803.82	21,587.33	22,397.18	23,199.52	24,030.32	24,889.57	25,791.27	26,722.38	27,680.05	28,665.95	29,683.02	30,736.17	31,826.70	32,955.91	34,125.19	35,335.95	36,589.67	37,887.88	39,232.14
		Optimistic	19,151.93	19,903.95	20,575.35	21,232.18	21,906.86	22,565.93	23,244.54	23,942.30	24,672.28	25,421.41	26,186.57	26,969.00	27,771.10	28,597.05	29,447.57	30,323.38	31,225.24	32,153.92	33,110.22	34,094.97	35,109.00
Total Expenditures (US$ Billions)		Baseline	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24
		Optimistic	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.41	0.44	0.46	0.49	0.51	0.54	0.57	0.60	0.63	0.67	0.71	0.75	0.79	0.83	0.88	0.93	0.97	1.03	1.08	1.13	1.19
		Optimistic	0.41	0.43	0.45	0.46	0.47	0.49	0.50	0.52	0.53	0.54	0.56	0.57	0.58	0.60	0.61	0.63	0.64	0.66	0.68	0.70	0.72
Mississippi
PRC		Baseline	3,390	3,388	3,375	3,375	3,379	3,389	3,398	3,410	3,425	3,480	3,535	3,585	3,638	3,693	3,749	3,805	3,862	3,922	3,979	4,037	4,100
		Optimistic	3,390	3,388	3,375	3,359	3,348	3,340	3,329	3,310	3,272	3,255	3,252	3,251	3,251	3,244	3,243	3,242	3,240	3,248	3,281	3,314	3,344
Expenditures per PRC ($)		Baseline	15,481.79	16,201.75	16,862.55	17,518.78	18,197.89	18,871.52	19,569.84	20,292.91	21,052.56	21,837.92	22,646.61	23,480.10	24,340.93	25,233.31	26,158.42	27,117.43	28,111.61	29,142.24	30,210.65	31,318.23	32,466.42
		Optimistic	15,481.79	16,109.95	16,671.47	17,221.41	17,786.87	18,339.81	18,909.70	19,496.25	20,110.48	20,741.43	21,386.53	22,046.82	22,724.37	23,422.74	24,142.57	24,884.52	25,649.28	26,437.53	27,250.02	28,087.47	28,950.66
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.10
Lost Productivity (US$ Billions)		Baseline	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.50	0.52	0.55	0.58	0.61	0.64	0.67	0.70	0.74	0.77	0.81	0.85	0.89	0.93
		Optimistic	0.35	0.36	0.38	0.39	0.40	0.41	0.42	0.43	0.44	0.45	0.46	0.46	0.47	0.48	0.49	0.50	0.51	0.52	0.53	0.55	0.56
Missouri
PRC		Baseline	6,871	6,840	6,819	6,827	6,844	6,871	6,898	6,927	6,961	7,079	7,194	7,303	7,414	7,535	7,657	7,780	7,905	8,035	8,158	8,287	8,423
		Optimistic	6,871	6,840	6,819	6,795	6,780	6,773	6,758	6,723	6,651	6,621	6,618	6,623	6,626	6,617	6,624	6,628	6,631	6,653	6,727	6,801	6,870
Expenditures per PRC ($)		Baseline	17,902.09	18,637.91	19,309.79	19,973.98	20,658.34	21,334.23	22,031.99	22,751.49	23,504.28	24,279.26	25,073.93	25,889.58	26,728.51	27,594.63	28,488.80	29,411.96	30,365.03	31,348.98	32,364.81	33,413.56	34,496.30
		Optimistic	17,902.09	18,544.08	19,115.38	19,672.70	20,243.63	20,799.86	21,371.13	21,957.04	22,568.45	23,194.29	23,831.89	24,482.24	25,147.25	25,830.32	26,531.95	27,252.63	27,992.90	28,753.27	29,534.29	30,336.53	31,160.56
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29
		Optimistic	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.21	0.21
Lost Productivity (US$ Billions)		Baseline	0.59	0.62	0.65	0.69	0.72	0.76	0.79	0.83	0.87	0.92	0.97	1.02	1.07	1.13	1.19	1.24	1.30	1.37	1.43	1.50	1.57
		Optimistic	0.59	0.61	0.63	0.65	0.67	0.68	0.70	0.72	0.73	0.75	0.77	0.78	0.79	0.81	0.83	0.84	0.86	0.88	0.90	0.93	0.95
Montana
PRC		Baseline	1,282	1,286	1,287	1,294	1,302	1,313	1,323	1,334	1,346	1,374	1,402	1,430	1,458	1,488	1,518	1,549	1,579	1,609	1,637	1,665	1,694
		Optimistic	1,282	1,286	1,287	1,288	1,290	1,294	1,296	1,295	1,286	1,285	1,290	1,297	1,303	1,307	1,314	1,320	1,325	1,333	1,350	1,367	1,382
Expenditures per PRC ($)		Baseline	16,523.48	17,251.40	17,917.94	18,578.51	19,260.75	19,936.17	20,635.02	21,357.28	22,114.66	22,896.18	23,699.39	24,525.68	25,377.47	26,258.84	27,170.83	28,114.49	29,090.92	30,101.27	31,146.70	32,228.44	33,347.76
		Optimistic	16,523.48	17,158.58	17,725.15	18,279.04	18,847.60	19,402.66	19,973.81	20,560.73	21,174.37	21,803.71	22,446.11	23,102.62	23,775.21	24,467.38	25,179.70	25,912.76	26,667.16	27,443.53	28,242.49	29,064.72	29,910.89
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.18	0.19	0.21	0.22	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.33	0.35	0.36
		Optimistic	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.16	0.17	0.17	0.18	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.22
Nebraska
PRC		Baseline	1,623	1,614	1,604	1,601	1,600	1,601	1,603	1,605	1,608	1,631	1,654	1,675	1,698	1,722	1,747	1,772	1,797	1,822	1,846	1,870	1,897
		Optimistic	1,623	1,614	1,604	1,594	1,585	1,578	1,570	1,558	1,537	1,525	1,521	1,519	1,517	1,512	1,511	1,510	1,507	1,509	1,522	1,535	1,547
Expenditures per PRC ($)		Baseline	17,242.45	18,030.07	18,752.41	19,469.25	20,210.59	20,945.46	21,706.79	22,494.60	23,321.75	24,176.33	25,055.75	25,961.56	26,896.49	27,865.10	28,868.58	29,908.20	30,985.25	32,101.10	33,257.13	34,454.79	35,695.58
		Optimistic	17,242.45	17,929.64	18,543.52	19,144.36	19,761.82	20,365.27	20,986.88	21,626.32	22,295.58	22,982.70	23,684.83	24,403.12	25,139.79	25,898.69	26,680.51	27,485.93	28,315.66	29,170.43	30,051.01	30,958.18	31,892.72
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07
		Optimistic	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.28	0.30	0.31	0.32	0.34	0.35
		Optimistic	0.14	0.14	0.15	0.15	0.16	0.16	0.16	0.17	0.17	0.17	0.18	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.20	0.21	0.21
Nevada
PRC		Baseline	3,910	3,960	4,045	4,148	4,257	4,376	4,496	4,621	4,752	4,941	5,133	5,324	5,522	5,730	5,941	6,160	6,386	6,619	6,851	7,091	7,343
		Optimistic	3,910	3,960	4,045	4,129	4,217	4,313	4,405	4,486	4,540	4,621	4,721	4,828	4,935	5,032	5,140	5,249	5,356	5,481	5,649	5,820	5,989
Expenditures per PRC ($)		Baseline	15,713.63	16,644.42	17,509.11	18,377.04	19,284.44	20,193.71	21,145.52	22,140.69	23,196.43	24,298.64	25,444.79	26,637.64	27,881.58	29,183.60	30,546.43	31,972.91	33,465.99	35,028.81	36,664.60	38,376.78	40,168.92
		Optimistic	15,713.63	16,525.73	17,259.44	17,984.63	18,736.81	19,478.74	20,249.72	21,049.79	21,894.51	22,769.49	23,671.53	24,602.45	25,565.52	26,566.29	27,606.24	28,686.89	29,809.85	30,976.77	32,189.36	33,449.43	34,758.82
Total Expenditures (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.12	0.13	0.14	0.15	0.17	0.18	0.20	0.21	0.23	0.25	0.27	0.29
		Optimistic	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21
Lost Productivity (US$ Billions)		Baseline	0.38	0.41	0.45	0.48	0.51	0.55	0.59	0.64	0.68	0.73	0.79	0.85	0.91	0.98	1.05	1.12	1.20	1.28	1.37	1.46	1.56
		Optimistic	0.38	0.40	0.43	0.46	0.47	0.50	0.52	0.55	0.57	0.60	0.63	0.65	0.68	0.70	0.73	0.76	0.79	0.82	0.86	0.90	0.94
New Hampshire
PRC		Baseline	1,742	1,746	1,751	1,763	1,780	1,799	1,819	1,839	1,862	1,909	1,956	2,001	2,046	2,093	2,142	2,191	2,240	2,291	2,339	2,390	2,442
		Optimistic	1,742	1,746	1,751	1,755	1,763	1,773	1,782	1,785	1,779	1,786	1,800	1,814	1,828	1,838	1,853	1,867	1,879	1,897	1,929	1,961	1,992
Expenditures per PRC ($)		Baseline	15,999.60	16,699.27	17,339.74	17,974.29	18,629.51	19,277.99	19,948.80	20,641.91	21,368.55	22,118.15	22,888.37	23,680.52	24,496.92	25,341.46	26,215.12	27,118.90	28,053.84	29,021.01	30,021.52	31,056.53	32,127.22
		Optimistic	15,999.60	16,610.05	17,154.48	17,686.60	18,232.70	18,765.70	19,314.05	19,877.41	20,466.30	21,070.12	21,686.35	22,315.98	22,960.89	23,624.45	24,307.18	25,009.64	25,732.40	26,476.05	27,241.19	28,028.44	28,838.44
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08
		Optimistic	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06
Lost Productivity (US$ Billions)		Baseline	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46	0.48	0.51
		Optimistic	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31
New Jersey
PRC		Baseline	11,553	11,547	11,527	11,553	11,596	11,657	11,709	11,766	11,836	12,044	12,243	12,424	12,613	12,812	13,011	13,214	13,419	13,635	13,840	14,056	14,288
		Optimistic	11,553	11,547	11,527	11,499	11,487	11,491	11,472	11,421	11,308	11,264	11,262	11,267	11,273	11,252	11,256	11,258	11,256	11,291	11,413	11,536	11,652
Expenditures per PRC ($)		Baseline	16,670.40	17,273.85	17,822.26	18,362.15	18,916.23	19,461.29	20,021.86	20,597.71	21,197.92	21,813.47	22,442.26	23,085.21	23,744.02	24,421.63	25,118.58	25,835.42	26,572.72	27,331.06	28,111.04	28,913.27	29,738.41
		Optimistic	16,670.40	17,196.90	17,663.49	18,117.04	18,580.10	19,029.71	19,490.01	19,960.60	20,450.11	20,949.55	21,456.74	21,972.41	22,498.04	23,036.25	23,587.33	24,151.59	24,729.36	25,320.94	25,926.68	26,546.90	27,181.97
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.41	0.42
		Optimistic	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.23	0.24	0.24	0.25	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31	0.32
Lost Productivity (US$ Billions)		Baseline	1.11	1.18	1.25	1.32	1.38	1.45	1.52	1.59	1.67	1.76	1.86	1.96	2.06	2.16	2.27	2.39	2.50	2.62	2.75	2.88	3.02
		Optimistic	1.11	1.16	1.20	1.25	1.27	1.31	1.34	1.38	1.40	1.43	1.47	1.49	1.52	1.55	1.58	1.62	1.65	1.68	1.73	1.78	1.83
New Mexico
PRC		Baseline	1,959	1,967	1,976	1,991	2,009	2,029	2,049	2,070	2,093	2,140	2,186	2,231	2,276	2,324	2,371	2,418	2,463	2,510	2,553	2,596	2,642
		Optimistic	1,959	1,967	1,976	1,982	1,990	2,000	2,008	2,010	2,000	2,001	2,011	2,023	2,034	2,041	2,051	2,060	2,066	2,078	2,105	2,131	2,154
Expenditures per PRC ($)		Baseline	12,996.35	13,523.72	14,005.01	14,480.59	14,970.40	15,453.95	15,952.94	16,467.27	17,005.17	17,558.71	18,126.08	18,708.20	19,306.69	19,924.32	20,561.71	21,219.49	21,898.31	22,598.85	23,321.81	24,067.88	24,837.83
		Optimistic	12,996.35	13,456.47	13,865.75	14,264.85	14,673.55	15,071.59	15,480.25	15,899.24	16,336.32	16,783.56	17,239.04	17,703.47	18,178.21	18,665.69	19,166.23	19,680.20	20,207.95	20,749.85	21,306.29	21,877.65	22,464.32
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07
		Optimistic	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.20	0.21	0.23	0.24	0.26	0.27	0.28	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.47	0.49	0.51	0.54	0.56	0.59
		Optimistic	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.31	0.32	0.32	0.33	0.34	0.35	0.36
New York
PRC		Baseline	24,704	24,539	24,411	24,372	24,361	24,384	24,393	24,419	24,466	24,792	25,105	25,389	25,688	26,000	26,303	26,610	26,915	27,242	27,537	27,846	28,186
		Optimistic	24,704	24,539	24,411	24,259	24,133	24,036	23,899	23,702	23,375	23,187	23,093	23,024	22,958	22,833	22,755	22,671	22,576	22,558	22,707	22,854	22,987
Expenditures per PRC ($)		Baseline	18,993.24	19,697.35	20,337.78	20,968.72	21,616.70	22,254.59	22,911.06	23,585.89	24,289.74	25,012.08	25,750.45	26,505.95	27,280.62	28,077.92	28,898.53	29,743.12	30,612.40	31,507.07	32,427.90	33,375.64	34,351.08
		Optimistic	18,993.24	19,607.57	20,152.39	20,682.31	21,223.68	21,749.64	22,288.41	22,839.54	23,413.15	23,998.74	24,593.75	25,199.06	25,816.41	26,448.89	27,096.86	27,760.70	28,440.81	29,137.58	29,851.42	30,582.75	31,332.00
Total Expenditures (US$ Billions)		Baseline	0.47	0.48	0.50	0.51	0.53	0.54	0.56	0.58	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	0.47	0.48	0.49	0.50	0.51	0.52	0.53	0.54	0.55	0.56	0.57	0.58	0.59	0.60	0.62	0.63	0.64	0.66	0.68	0.70	0.72
Lost Productivity (US$ Billions)		Baseline	2.39	2.52	2.66	2.79	2.91	3.05	3.18	3.32	3.47	3.65	3.84	4.02	4.21	4.41	4.62	4.83	5.04	5.27	5.49	5.73	5.98
		Optimistic	2.39	2.47	2.56	2.65	2.69	2.75	2.81	2.87	2.91	2.97	3.03	3.06	3.12	3.17	3.22	3.27	3.32	3.38	3.46	3.54	3.62
North Carolina
PRC		Baseline	10,543	10,628	10,690	10,798	10,922	11,064	11,209	11,362	11,528	11,834	12,139	12,435	12,739	13,060	13,388	13,725	14,068	14,424	14,774	15,139	15,526
		Optimistic	10,543	10,628	10,690	10,748	10,819	10,906	10,982	11,029	11,014	11,067	11,167	11,277	11,385	11,469	11,583	11,693	11,800	11,944	12,183	12,425	12,663
Expenditures per PRC ($)		Baseline	16,600.62	17,438.22	18,209.90	18,978.80	19,777.04	20,571.35	21,397.27	22,255.05	23,158.98	24,096.34	25,064.50	26,065.39	27,102.22	28,180.30	29,301.26	30,466.80	31,678.71	32,938.83	34,249.08	35,611.44	37,027.99
		Optimistic	16,600.62	17,331.42	17,986.86	18,630.62	19,294.35	19,945.13	20,617.59	21,311.47	22,039.95	22,790.22	23,559.28	24,348.48	25,160.36	25,999.32	26,866.24	27,762.08	28,687.78	29,644.36	30,632.83	31,654.25	32,709.74
Total Expenditures (US$ Billions)		Baseline	0.17	0.19	0.19	0.20	0.22	0.23	0.24	0.25	0.27	0.29	0.30	0.32	0.35	0.37	0.39	0.42	0.45	0.48	0.51	0.54	0.57
		Optimistic	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.34	0.35	0.37	0.39	0.41
Lost Productivity (US$ Billions)		Baseline	1.06	1.13	1.21	1.29	1.36	1.44	1.52	1.61	1.70	1.81	1.93	2.05	2.17	2.30	2.44	2.59	2.74	2.89	3.05	3.23	3.41
		Optimistic	1.06	1.11	1.16	1.22	1.25	1.30	1.34	1.39	1.43	1.47	1.53	1.56	1.61	1.66	1.71	1.75	1.80	1.86	1.92	1.99	2.07
North Dakota
PRC		Baseline	567	564	559	557	555	554	554	553	554	560	566	572	579	586	594	602	609	617	624	630	637
		Optimistic	567	564	559	554	550	546	542	537	529	524	521	519	517	515	514	512	511	511	514	517	520
Expenditures per PRC ($)		Baseline	18,994.91	19,683.99	20,310.26	20,926.84	21,559.66	22,182.22	22,822.54	23,480.34	24,166.02	24,869.27	25,587.68	26,322.31	27,075.12	27,849.45	28,645.93	29,465.18	30,307.87	31,174.66	32,066.24	32,983.31	33,926.62
		Optimistic	18,994.91	19,596.12	20,128.95	20,646.91	21,175.76	21,689.29	22,215.04	22,752.58	23,311.76	23,882.31	24,461.74	25,050.89	25,651.45	26,266.41	26,896.11	27,540.91	28,201.17	28,877.25	29,569.54	30,278.44	31,004.32
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
		Optimistic	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02
Lost Productivity (US$ Billions)		Baseline	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.11	0.12
		Optimistic	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.07
Ohio
PRC		Baseline	12,828	12,747	12,663	12,633	12,621	12,624	12,618	12,616	12,630	12,804	12,972	13,123	13,278	13,445	13,612	13,780	13,947	14,122	14,281	14,448	14,628
		Optimistic	12,828	12,747	12,663	12,574	12,503	12,444	12,362	12,246	12,067	11,975	11,933	11,901	11,867	11,807	11,776	11,740	11,698	11,694	11,776	11,858	11,930
Expenditures per PRC ($)		Baseline	17,415.11	18,054.52	18,635.89	19,208.49	19,796.37	20,374.94	20,970.20	21,581.93	22,219.79	22,874.22	23,543.00	24,227.11	24,928.37	25,649.94	26,392.39	27,156.33	27,942.38	28,751.18	29,583.40	30,439.70	31,320.79
		Optimistic	17,415.11	17,972.98	18,467.59	18,948.55	19,439.77	19,916.90	20,405.53	20,905.26	21,425.25	21,955.98	22,495.11	23,043.46	23,602.58	24,175.26	24,761.85	25,362.66	25,978.05	26,608.38	27,254.00	27,915.28	28,592.61
Total Expenditures (US$ Billions)		Baseline	0.22	0.23	0.24	0.24	0.25	0.26	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34	0.36	0.37	0.39	0.41	0.42	0.44	0.46
		Optimistic	0.22	0.23	0.23	0.24	0.24	0.25	0.25	0.26	0.26	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	1.11	1.17	1.23	1.30	1.35	1.41	1.48	1.54	1.60	1.69	1.78	1.86	1.95	2.05	2.14	2.24	2.34	2.45	2.55	2.66	2.78
		Optimistic	1.11	1.15	1.19	1.23	1.25	1.28	1.30	1.33	1.35	1.37	1.40	1.42	1.44	1.47	1.49	1.52	1.54	1.57	1.61	1.65	1.69
Oklahoma
PRC		Baseline	5,444	5,406	5,382	5,382	5,388	5,401	5,417	5,436	5,458	5,545	5,629	5,709	5,791	5,880	5,971	6,066	6,162	6,262	6,357	6,456	6,563
		Optimistic	5,444	5,406	5,382	5,357	5,338	5,324	5,308	5,276	5,215	5,186	5,178	5,177	5,175	5,164	5,166	5,168	5,168	5,185	5,242	5,299	5,353
Expenditures per PRC ($)		Baseline	15,517.94	16,154.99	16,736.65	17,311.63	17,904.04	18,489.11	19,093.08	19,715.84	20,367.39	21,038.12	21,725.87	22,431.75	23,157.74	23,907.23	24,680.97	25,479.76	26,304.40	27,155.73	28,034.61	28,941.94	29,878.63
		Optimistic	15,517.94	16,073.76	16,568.35	17,050.82	17,545.05	18,026.54	18,521.04	19,028.19	19,557.40	20,099.08	20,650.92	21,213.77	21,789.29	22,380.43	22,987.61	23,611.26	24,251.83	24,909.77	25,585.57	26,279.70	26,992.66
Total Expenditures (US$ Billions)		Baseline	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20
		Optimistic	0.08	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.14	0.14
Lost Productivity (US$ Billions)		Baseline	0.54	0.57	0.60	0.63	0.66	0.69	0.73	0.76	0.80	0.84	0.89	0.93	0.98	1.03	1.08	1.13	1.19	1.25	1.31	1.37	1.43
		Optimistic	0.54	0.56	0.58	0.60	0.61	0.63	0.64	0.66	0.67	0.68	0.70	0.71	0.73	0.74	0.75	0.77	0.78	0.80	0.82	0.84	0.87
Oregon
PRC		Baseline	5,331	5,264	5,268	5,297	5,336	5,386	5,440	5,499	5,567	5,705	5,844	5,980	6,124	6,277	6,432	6,592	6,753	6,916	7,074	7,237	7,408
		Optimistic	5,331	5,264	5,268	5,273	5,286	5,309	5,330	5,338	5,318	5,336	5,376	5,423	5,473	5,512	5,564	5,617	5,664	5,727	5,833	5,939	6,041
Expenditures per PRC ($)		Baseline	16,127.44	16,853.77	17,519.49	18,179.78	18,862.29	19,538.49	20,238.69	20,962.89	21,722.88	22,507.69	23,314.89	24,145.92	25,003.24	25,891.00	26,810.28	27,762.20	28,747.92	29,768.64	30,825.60	31,920.09	33,053.44
		Optimistic	16,127.44	16,761.15	17,326.95	17,880.49	18,449.07	19,004.52	19,576.44	20,164.52	20,779.76	21,411.16	22,056.08	22,715.58	23,391.66	24,087.87	24,804.79	25,543.06	26,303.29	27,086.16	27,892.32	28,722.48	29,577.35
Total Expenditures (US$ Billions)		Baseline	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24
		Optimistic	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18
Lost Productivity (US$ Billions)		Baseline	0.52	0.55	0.58	0.62	0.65	0.69	0.72	0.76	0.81	0.86	0.91	0.97	1.03	1.09	1.15	1.22	1.29	1.36	1.44	1.51	1.60
		Optimistic	0.52	0.54	0.56	0.59	0.60	0.62	0.64	0.66	0.68	0.70	0.72	0.74	0.76	0.78	0.80	0.83	0.85	0.87	0.90	0.94	0.97
Pennsylvania
PRC		Baseline	17,480	17,373	17,251	17,206	17,184	17,191	17,191	17,195	17,221	17,458	17,688	17,894	18,109	18,345	18,586	18,831	19,076	19,328	19,562	19,807	20,071
		Optimistic	17,480	17,373	17,251	17,126	17,023	16,946	16,842	16,691	16,453	16,328	16,270	16,228	16,184	16,110	16,079	16,044	16,001	16,005	16,131	16,256	16,369
Expenditures per PRC ($)		Baseline	17,953.48	18,549.94	19,090.45	19,621.21	20,164.60	20,697.86	21,245.03	21,805.82	22,388.99	22,985.67	23,593.78	24,214.14	24,848.35	25,499.18	26,167.05	26,852.41	27,555.72	28,277.46	29,018.09	29,778.13	30,558.07
		Optimistic	17,953.48	18,473.89	18,933.91	19,380.11	19,834.72	20,275.23	20,725.34	21,184.61	21,661.42	22,146.95	22,639.04	23,138.40	23,646.41	24,165.58	24,696.14	25,238.36	25,792.48	26,358.77	26,937.49	27,528.91	28,133.32
Total Expenditures (US$ Billions)		Baseline	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.37	0.39	0.40	0.42	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.57	0.59	0.61
		Optimistic	0.31	0.32	0.33	0.33	0.34	0.34	0.35	0.35	0.36	0.36	0.37	0.38	0.38	0.39	0.40	0.40	0.41	0.42	0.43	0.45	0.46
Lost Productivity (US$ Billions)		Baseline	1.66	1.75	1.84	1.94	2.02	2.11	2.21	2.30	2.41	2.53	2.67	2.80	2.93	3.07	3.22	3.37	3.53	3.69	3.85	4.02	4.21
		Optimistic	1.66	1.72	1.77	1.84	1.86	1.91	1.95	1.99	2.02	2.06	2.11	2.13	2.17	2.20	2.25	2.29	2.32	2.37	2.42	2.49	2.55
Rhode Island
PRC		Baseline	1,664	1,657	1,650	1,650	1,653	1,658	1,662	1,668	1,675	1,702	1,728	1,752	1,776	1,802	1,828	1,855	1,882	1,910	1,936	1,962	1,990
		Optimistic	1,664	1,657	1,650	1,643	1,637	1,634	1,629	1,619	1,600	1,592	1,589	1,588	1,587	1,582	1,582	1,580	1,578	1,582	1,596	1,610	1,623
Expenditures per PRC ($)		Baseline	17,330.74	18,030.75	18,669.49	19,300.54	19,950.38	20,591.82	21,253.64	21,935.71	22,648.94	23,382.79	24,134.88	24,906.40	25,699.50	26,517.86	27,362.27	28,233.57	29,132.62	30,060.30	31,017.52	32,005.22	33,024.37
		Optimistic	17,330.74	17,941.49	18,484.66	19,014.26	19,556.53	20,084.58	20,626.66	21,182.37	21,762.00	22,355.03	22,958.93	23,574.61	24,203.88	24,849.95	25,513.27	26,194.29	26,893.49	27,611.35	28,348.38	29,105.07	29,881.97
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07
		Optimistic	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
Lost Productivity (US$ Billions)		Baseline	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.41
		Optimistic	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.20	0.21	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.25
South Carolina
PRC		Baseline	5,600	5,628	5,648	5,692	5,743	5,803	5,863	5,928	5,997	6,138	6,276	6,408	6,543	6,685	6,826	6,970	7,114	7,261	7,402	7,547	7,699
		Optimistic	5,600	5,628	5,648	5,666	5,690	5,720	5,744	5,754	5,730	5,740	5,773	5,811	5,848	5,870	5,906	5,939	5,967	6,013	6,104	6,194	6,279
Expenditures per PRC ($)		Baseline	16,370.17	17,146.04	17,858.76	18,567.08	19,300.62	20,028.77	20,784.12	21,566.77	22,389.60	23,240.84	24,117.98	25,022.65	25,957.61	26,927.51	27,933.65	28,977.39	30,060.13	31,183.32	32,348.48	33,557.17	34,811.03
		Optimistic	16,370.17	17,047.11	17,652.69	18,246.15	18,856.74	19,454.19	20,070.29	20,704.78	21,369.58	22,052.90	22,751.93	23,467.85	24,202.89	24,960.96	25,742.77	26,549.07	27,380.62	28,238.21	29,122.67	30,034.83	30,975.56
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27
		Optimistic	0.09	0.10	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	0.17	0.18	0.19	0.19
Lost Productivity (US$ Billions)		Baseline	0.56	0.60	0.64	0.68	0.71	0.75	0.79	0.84	0.88	0.94	1.00	1.05	1.11	1.18	1.24	1.31	1.38	1.45	1.53	1.61	1.69
		Optimistic	0.56	0.59	0.61	0.64	0.66	0.68	0.70	0.72	0.74	0.76	0.79	0.80	0.83	0.85	0.87	0.89	0.91	0.93	0.96	0.99	1.02
South Dakota
PRC		Baseline	1,135	1,131	1,126	1,125	1,125	1,127	1,129	1,131	1,134	1,150	1,167	1,183	1,199	1,217	1,236	1,254	1,273	1,291	1,309	1,326	1,345
		Optimistic	1,135	1,131	1,126	1,119	1,114	1,111	1,106	1,098	1,084	1,076	1,073	1,073	1,072	1,069	1,069	1,069	1,068	1,069	1,079	1,089	1,097
Expenditures per PRC ($)		Baseline	18,219.78	19,068.70	19,847.92	20,621.82	21,422.75	22,217.28	23,040.98	23,893.94	24,790.12	25,716.68	26,670.84	27,654.33	28,670.14	29,723.26	30,815.07	31,946.98	33,120.47	34,337.07	35,598.36	36,905.97	38,261.62
		Optimistic	18,219.78	18,960.45	19,622.60	20,271.13	20,938.01	21,590.16	22,262.34	22,954.21	23,678.77	24,423.11	25,184.17	25,963.21	26,762.65	27,586.71	28,436.13	29,311.72	30,214.26	31,144.60	32,103.58	33,092.09	34,111.03
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.09	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20	0.20	0.21	0.22	0.23	0.24
		Optimistic	0.09	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.13	0.14	0.14	0.14	0.15
Tennessee
PRC		Baseline	9,528	9,569	9,581	9,634	9,699	9,779	9,860	9,948	10,045	10,264	10,481	10,689	10,900	11,122	11,348	11,577	11,813	12,055	12,288	12,529	12,785
		Optimistic	9,528	9,569	9,581	9,589	9,608	9,639	9,660	9,656	9,597	9,599	9,641	9,693	9,742	9,768	9,817	9,864	9,908	9,982	10,133	10,283	10,426
Expenditures per PRC ($)		Baseline	18,985.73	19,767.18	20,480.75	21,186.19	21,913.09	22,631.03	23,372.23	24,136.56	24,936.27	25,759.60	26,603.90	27,470.52	28,361.91	29,282.22	30,232.40	31,213.41	32,226.25	33,271.96	34,351.60	35,466.27	36,617.11
		Optimistic	18,985.73	19,667.53	20,274.28	20,866.21	21,472.61	22,063.43	22,670.24	23,292.62	23,942.13	24,606.98	25,284.35	25,975.28	26,681.83	27,407.59	28,153.09	28,918.87	29,705.48	30,513.48	31,343.46	32,196.02	33,071.77
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.20	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.44	0.47
		Optimistic	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29	0.29	0.30	0.32	0.33	0.34
Lost Productivity (US$ Billions)		Baseline	0.96	1.02	1.09	1.15	1.21	1.28	1.35	1.42	1.49	1.59	1.68	1.78	1.88	1.98	2.09	2.21	2.32	2.44	2.57	2.70	2.84
		Optimistic	0.96	1.01	1.05	1.09	1.12	1.16	1.19	1.23	1.25	1.29	1.33	1.35	1.39	1.42	1.46	1.49	1.53	1.57	1.62	1.67	1.72
Texas
PRC		Baseline	27,089	27,307	27,534	27,880	28,258	28,677	29,114