Other Cancers

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	7,688,730	7,962,043	8,219,405	8,497,467	8,799,882	9,068,145	9,327,776	9,576,187	9,823,288	10,086,490	10,332,658	10,568,126	10,797,121	11,020,277	11,249,559	11,485,143	11,721,102	11,964,673	12,199,310	12,446,132	12,692,038
		Optimistic	7,688,730	7,962,043	8,213,673	8,451,188	8,707,792	8,941,463	9,164,198	9,349,994	9,513,242	9,628,680	9,720,246	9,774,647	9,844,729	9,879,001	9,902,711	9,934,136	9,978,670	10,049,657	10,132,140	10,279,801	10,407,008
Expenditures per PRC ($)		Baseline	3,643.71	3,793.25	3,929.86	4,065.32	4,204.48	4,344.26	4,486.34	4,632.27	4,783.34	4,939.00	5,099.37	5,264.73	5,435.28	5,611.36	5,793.13	5,980.80	6,174.54	6,374.56	6,581.06	6,794.25	7,014.35
		Optimistic	3,643.71	3,782.92	3,900.25	4,015.19	4,132.55	4,249.28	4,367.01	4,487.22	4,611.13	4,738.12	4,868.28	5,001.81	5,138.83	5,279.61	5,424.24	5,572.83	5,725.50	5,882.34	6,043.49	6,209.05	6,379.14
Total Expenditures (US$ Billions)		Baseline	28.02	30.22	32.32	34.58	37.04	39.45	41.91	44.43	47.07	49.92	52.82	55.79	58.87	62.06	65.43	69.00	72.74	76.71	80.80	85.17	89.73
		Optimistic	28.02	30.08	31.98	33.89	35.94	37.95	39.98	41.91	43.83	45.59	47.29	48.87	50.58	52.16	53.74	55.40	57.20	59.21	61.36	63.99	66.59
Lost Productivity (US$ Billions)		Baseline	157.97	173.79	190.62	208.03	224.79	242.97	261.34	280.11	299.77	320.06	340.58	361.51	383.07	405.26	428.45	452.50	477.24	503.30	530.03	558.27	587.65
		Optimistic	157.97	170.78	183.53	196.89	207.41	219.58	231.12	243.52	254.91	265.55	275.39	280.95	289.36	296.93	304.09	311.37	318.94	327.43	336.02	347.30	358.13
Alabama
PRC		Baseline	122,052	125,986	129,521	134,963	140,004	144,204	148,098	151,669	155,120	158,738	162,073	165,188	168,115	170,893	173,731	176,628	179,526	182,500	185,326	188,314	191,231
		Optimistic	122,052	125,986	129,430	134,228	138,539	142,189	145,500	148,087	150,224	151,533	152,467	152,786	153,286	153,195	152,931	152,775	152,838	153,290	153,923	155,537	156,802
Expenditures per PRC ($)		Baseline	3,523.74	3,664.89	3,793.72	3,921.35	4,052.37	4,183.87	4,317.42	4,454.49	4,596.28	4,742.27	4,892.56	5,047.42	5,207.01	5,371.65	5,541.49	5,716.70	5,897.46	6,083.92	6,276.29	6,474.73	6,679.45
		Optimistic	3,523.74	3,647.69	3,758.12	3,866.21	3,976.52	4,086.15	4,196.64	4,309.40	4,425.54	4,544.50	4,666.35	4,791.28	4,919.39	5,050.92	5,185.97	5,324.64	5,467.01	5,613.19	5,763.27	5,917.37	6,075.59
Total Expenditures (US$ Billions)		Baseline	0.43	0.46	0.49	0.53	0.57	0.60	0.64	0.68	0.71	0.75	0.79	0.83	0.88	0.92	0.96	1.01	1.06	1.11	1.16	1.22	1.28
		Optimistic	0.43	0.46	0.49	0.52	0.55	0.58	0.61	0.64	0.66	0.69	0.71	0.73	0.75	0.77	0.79	0.81	0.84	0.86	0.89	0.92	0.95
Lost Productivity (US$ Billions)		Baseline	2.50	2.74	3.00	3.31	3.58	3.87	4.16	4.46	4.76	5.06	5.37	5.68	6.00	6.32	6.66	7.00	7.36	7.73	8.11	8.51	8.92
		Optimistic	2.50	2.70	2.89	3.13	3.31	3.50	3.68	3.87	4.05	4.20	4.34	4.42	4.53	4.63	4.73	4.82	4.92	5.03	5.14	5.29	5.43
Alaska
PRC		Baseline	14,704	15,404	16,031	16,743	17,519	18,233	18,937	19,619	20,290	21,031	21,730	22,423	23,113	23,776	24,462	25,169	25,865	26,569	27,235	27,925	28,594
		Optimistic	14,704	15,404	16,020	16,652	17,336	17,978	18,604	19,155	19,650	20,076	20,442	20,739	21,074	21,314	21,534	21,770	22,020	22,316	22,620	23,065	23,446
Expenditures per PRC ($)		Baseline	4,446.95	4,685.62	4,906.31	5,127.48	5,357.02	5,589.94	5,829.03	6,076.99	6,336.18	6,605.83	6,886.34	7,178.39	7,482.50	7,799.50	8,129.93	8,474.35	8,833.37	9,207.60	9,597.68	10,004.29	10,428.13
		Optimistic	4,446.95	4,656.54	4,845.41	5,032.15	5,224.52	5,417.52	5,613.81	5,815.91	6,025.93	6,242.97	6,467.25	6,699.24	6,939.24	7,187.85	7,445.37	7,712.11	7,988.40	8,274.60	8,571.04	8,878.11	9,196.18
Total Expenditures (US$ Billions)		Baseline	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.23	0.24	0.26	0.28	0.30
		Optimistic	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.22
Lost Productivity (US$ Billions)		Baseline	0.28	0.31	0.35	0.38	0.42	0.46	0.49	0.54	0.58	0.62	0.67	0.72	0.77	0.82	0.87	0.92	0.98	1.04	1.10	1.17	1.23
		Optimistic	0.28	0.31	0.33	0.36	0.38	0.41	0.44	0.47	0.49	0.52	0.54	0.56	0.58	0.60	0.62	0.64	0.66	0.68	0.70	0.73	0.75
Arizona
PRC		Baseline	121,170	127,993	134,107	139,750	146,313	152,614	159,093	165,667	172,410	179,530	186,648	193,836	201,124	208,525	216,228	224,249	232,508	241,093	249,754	258,876	268,214
		Optimistic	121,170	127,993	134,013	138,989	144,782	150,482	156,303	161,754	166,968	171,381	175,585	179,282	183,383	186,930	190,340	193,965	197,944	202,505	207,434	213,817	219,926
Expenditures per PRC ($)		Baseline	2,819.77	2,955.01	3,079.38	3,203.42	3,331.57	3,461.01	3,593.29	3,729.88	3,872.04	4,019.28	4,171.80	4,329.90	4,493.81	4,663.94	4,840.50	5,023.75	5,213.93	5,411.32	5,616.18	5,828.79	6,049.45
		Optimistic	2,819.77	2,938.54	3,045.04	3,149.91	3,257.51	3,365.04	3,473.99	3,585.74	3,701.45	3,820.59	3,943.24	4,069.63	4,199.92	4,334.37	4,473.13	4,616.34	4,764.12	4,916.64	5,074.04	5,236.48	5,404.13
Total Expenditures (US$ Billions)		Baseline	0.34	0.38	0.41	0.45	0.49	0.53	0.57	0.62	0.67	0.72	0.78	0.84	0.90	0.97	1.05	1.13	1.21	1.30	1.40	1.51	1.62
		Optimistic	0.34	0.38	0.41	0.44	0.47	0.51	0.54	0.58	0.62	0.65	0.69	0.73	0.77	0.81	0.85	0.90	0.94	1.00	1.05	1.12	1.19
Lost Productivity (US$ Billions)		Baseline	2.33	2.62	2.92	3.21	3.50	3.83	4.18	4.55	4.94	5.35	5.77	6.22	6.69	7.19	7.72	8.28	8.88	9.51	10.17	10.88	11.64
		Optimistic	2.33	2.57	2.81	3.04	3.23	3.47	3.70	3.95	4.20	4.44	4.67	4.84	5.06	5.27	5.48	5.70	5.93	6.19	6.45	6.77	7.09
Arkansas
PRC		Baseline	92,599	96,068	99,088	102,563	106,247	109,435	112,524	115,430	118,259	121,221	123,952	126,546	128,998	131,364	133,785	136,266	138,757	141,289	143,733	146,282	148,770
		Optimistic	92,599	96,068	99,019	102,004	105,135	107,906	110,551	112,703	114,527	115,719	116,605	117,045	117,619	117,760	117,768	117,864	118,129	118,675	119,377	120,821	121,986
Expenditures per PRC ($)		Baseline	3,195.24	3,337.32	3,467.55	3,597.05	3,730.47	3,864.85	4,001.80	4,142.84	4,289.23	4,440.46	4,596.68	4,758.19	4,925.20	5,098.07	5,277.01	5,462.23	5,653.95	5,852.40	6,057.82	6,270.44	6,490.53
		Optimistic	3,195.24	3,320.01	3,431.58	3,541.15	3,653.30	3,765.11	3,878.13	3,993.80	4,113.29	4,236.03	4,362.12	4,491.75	4,625.07	4,762.36	4,903.71	5,049.26	5,199.13	5,353.45	5,512.35	5,675.97	5,844.45
Total Expenditures (US$ Billions)		Baseline	0.30	0.32	0.34	0.37	0.40	0.42	0.45	0.48	0.51	0.54	0.57	0.60	0.64	0.67	0.71	0.74	0.78	0.83	0.87	0.92	0.97
		Optimistic	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.54	0.56	0.58	0.60	0.61	0.64	0.66	0.69	0.71
Lost Productivity (US$ Billions)		Baseline	1.98	2.18	2.39	2.62	2.83	3.06	3.29	3.52	3.76	4.01	4.26	4.51	4.77	5.04	5.31	5.60	5.89	6.20	6.51	6.85	7.19
		Optimistic	1.98	2.15	2.31	2.48	2.61	2.76	2.91	3.06	3.20	3.33	3.44	3.51	3.61	3.69	3.77	3.85	3.94	4.03	4.13	4.26	4.38
California
PRC		Baseline	845,208	875,265	906,271	932,587	963,731	992,205	1,020,724	1,048,946	1,077,265	1,107,104	1,135,356	1,162,922	1,190,288	1,216,759	1,243,778	1,271,755	1,299,904	1,329,071	1,357,097	1,386,446	1,415,729
		Optimistic	845,208	875,265	905,638	927,508	953,646	978,344	1,002,824	1,024,170	1,043,264	1,056,854	1,068,064	1,075,608	1,085,295	1,090,750	1,094,867	1,100,012	1,106,664	1,116,345	1,127,137	1,145,126	1,160,846
Expenditures per PRC ($)		Baseline	3,126.77	3,234.26	3,331.83	3,428.03	3,526.32	3,624.52	3,723.82	3,825.28	3,929.78	4,036.90	4,146.69	4,259.33	4,374.91	4,493.62	4,615.56	4,740.80	4,869.45	5,001.58	5,137.30	5,276.70	5,419.88
		Optimistic	3,126.77	3,221.16	3,304.84	3,386.42	3,469.34	3,551.43	3,633.85	3,717.64	3,803.62	3,891.37	3,980.91	4,072.38	4,165.83	4,261.42	4,359.21	4,459.24	4,561.56	4,666.24	4,773.31	4,882.84	4,994.89
Total Expenditures (US$ Billions)		Baseline	2.64	2.83	3.02	3.20	3.40	3.60	3.80	4.01	4.23	4.47	4.71	4.95	5.21	5.47	5.74	6.03	6.33	6.65	6.97	7.32	7.67
		Optimistic	2.64	2.82	2.99	3.14	3.31	3.47	3.64	3.81	3.97	4.11	4.25	4.38	4.52	4.65	4.77	4.91	5.05	5.21	5.38	5.59	5.80
Lost Productivity (US$ Billions)		Baseline	16.47	18.12	19.95	21.65	23.34	25.21	27.11	29.09	31.17	33.31	35.48	37.71	40.02	42.40	44.89	47.48	50.15	52.97	55.86	58.91	62.09
		Optimistic	16.47	17.81	19.21	20.49	21.54	22.78	23.98	25.30	26.52	27.65	28.70	29.31	30.24	31.07	31.86	32.66	33.51	34.45	35.40	36.64	37.83
Colorado
PRC		Baseline	108,652	112,462	116,273	119,631	123,619	127,250	130,865	134,368	137,905	141,828	145,508	149,031	152,492	155,878	159,375	162,957	166,488	170,084	173,526	177,133	180,688
		Optimistic	108,652	112,462	116,192	118,979	122,325	125,473	128,570	131,194	133,553	135,391	136,884	137,841	139,041	139,735	140,294	140,951	141,739	142,861	144,122	146,302	148,158
Expenditures per PRC ($)		Baseline	3,277.41	3,439.44	3,588.65	3,737.66	3,891.78	4,047.63	4,207.10	4,371.94	4,543.69	4,721.80	4,906.49	5,098.15	5,297.09	5,503.79	5,718.56	5,941.71	6,173.57	6,414.48	6,664.79	6,924.86	7,195.08
		Optimistic	3,277.41	3,419.70	3,547.46	3,673.39	3,802.73	3,932.12	4,063.35	4,198.09	4,337.72	4,481.63	4,629.93	4,782.90	4,940.74	5,103.78	5,272.20	5,446.18	5,625.89	5,811.55	6,003.32	6,201.43	6,406.07
Total Expenditures (US$ Billions)		Baseline	0.36	0.39	0.42	0.45	0.48	0.52	0.55	0.59	0.63	0.67	0.71	0.76	0.81	0.86	0.91	0.97	1.03	1.09	1.16	1.23	1.30
		Optimistic	0.36	0.38	0.41	0.44	0.47	0.49	0.52	0.55	0.58	0.61	0.63	0.66	0.69	0.71	0.74	0.77	0.80	0.83	0.87	0.91	0.95
Lost Productivity (US$ Billions)		Baseline	2.13	2.34	2.58	2.80	3.01	3.25	3.50	3.75	4.02	4.30	4.58	4.86	5.16	5.47	5.79	6.12	6.47	6.83	7.19	7.58	7.98
		Optimistic	2.13	2.30	2.48	2.65	2.78	2.94	3.10	3.26	3.42	3.56	3.70	3.78	3.90	4.01	4.11	4.21	4.32	4.44	4.56	4.71	4.86
Connecticut
PRC		Baseline	95,902	98,794	101,498	104,095	107,197	109,977	112,573	114,964	117,338	119,859	122,078	124,065	125,910	127,640	129,435	131,290	133,115	134,987	136,742	138,591	140,427
		Optimistic	95,902	98,794	101,427	103,528	106,075	108,440	110,599	112,248	113,635	114,419	114,842	114,750	114,803	114,421	113,939	113,560	113,326	113,382	113,571	114,468	115,145
Expenditures per PRC ($)		Baseline	3,716.90	3,844.91	3,961.11	4,075.68	4,192.76	4,309.73	4,428.01	4,548.87	4,673.36	4,800.98	4,931.79	5,066.00	5,203.71	5,345.17	5,490.47	5,639.73	5,793.04	5,950.51	6,112.27	6,278.43	6,449.10
		Optimistic	3,716.90	3,829.31	3,928.97	4,026.13	4,124.89	4,222.66	4,320.84	4,420.65	4,523.08	4,627.61	4,734.29	4,843.25	4,954.59	5,068.49	5,185.00	5,304.20	5,426.13	5,550.87	5,678.47	5,809.01	5,942.55
Total Expenditures (US$ Billions)		Baseline	0.36	0.38	0.40	0.42	0.45	0.47	0.50	0.52	0.55	0.58	0.60	0.63	0.66	0.68	0.71	0.74	0.77	0.80	0.84	0.87	0.91
		Optimistic	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.51	0.53	0.54	0.56	0.57	0.58	0.59	0.60	0.61	0.63	0.64	0.66	0.68
Lost Productivity (US$ Billions)		Baseline	1.91	2.09	2.28	2.47	2.65	2.85	3.05	3.25	3.46	3.68	3.89	4.10	4.32	4.54	4.77	5.00	5.24	5.50	5.75	6.02	6.30
		Optimistic	1.91	2.05	2.20	2.33	2.44	2.57	2.70	2.82	2.94	3.05	3.14	3.18	3.26	3.32	3.38	3.44	3.50	3.57	3.64	3.74	3.84
Delaware
PRC		Baseline	24,505	25,472	26,385	27,405	28,521	29,525	30,509	31,445	32,379	33,360	34,274	35,132	35,947	36,752	37,560	38,387	39,195	40,028	40,835	41,672	42,499
		Optimistic	24,505	25,472	26,367	27,256	28,223	29,113	29,974	30,702	31,357	31,846	32,242	32,495	32,776	32,946	33,064	33,203	33,368	33,621	33,915	34,419	34,848
Expenditures per PRC ($)		Baseline	4,231.39	4,445.83	4,643.54	4,841.19	5,045.83	5,252.98	5,465.13	5,684.65	5,913.58	6,151.20	6,397.84	6,654.04	6,920.22	7,197.04	7,484.94	7,784.35	8,095.75	8,419.60	8,756.40	9,106.68	9,470.96
		Optimistic	4,231.39	4,419.70	4,588.97	4,755.96	4,927.63	5,099.51	5,273.97	5,453.24	5,639.19	5,830.97	6,028.77	6,232.96	6,443.81	6,661.79	6,887.15	7,120.13	7,360.99	7,609.99	7,867.42	8,133.56	8,408.71
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.12	0.13	0.14	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.25	0.26	0.28	0.30	0.32	0.34	0.36	0.38	0.40
		Optimistic	0.10	0.11	0.12	0.13	0.14	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	0.29
Lost Productivity (US$ Billions)		Baseline	0.51	0.57	0.62	0.69	0.74	0.81	0.87	0.94	1.01	1.08	1.16	1.23	1.30	1.38	1.46	1.55	1.63	1.72	1.82	1.91	2.01
		Optimistic	0.51	0.56	0.60	0.65	0.69	0.73	0.77	0.82	0.86	0.90	0.93	0.96	0.99	1.01	1.04	1.07	1.09	1.12	1.15	1.19	1.23
Florida
PRC		Baseline	484,479	504,858	525,420	544,718	567,129	588,324	609,903	631,661	653,904	677,111	699,984	722,958	746,107	769,642	794,196	819,899	846,411	874,196	902,272	932,091	962,694
		Optimistic	484,479	504,858	525,054	541,751	561,194	580,105	599,207	616,741	633,265	646,378	658,496	668,677	680,295	689,936	699,111	709,176	720,586	734,276	749,382	769,854	789,374
Expenditures per PRC ($)		Baseline	3,704.61	3,864.26	4,010.39	4,155.54	4,304.91	4,455.19	4,608.19	4,765.58	4,928.78	5,097.19	5,270.98	5,450.46	5,635.86	5,827.57	6,025.80	6,230.77	6,442.71	6,661.86	6,888.47	7,122.78	7,365.07
		Optimistic	3,704.61	3,844.81	3,970.02	4,092.87	4,218.49	4,343.61	4,469.97	4,599.18	4,732.53	4,869.39	5,009.84	5,154.13	5,302.39	5,454.92	5,611.83	5,773.25	5,939.32	6,110.17	6,285.93	6,466.75	6,652.76
Total Expenditures (US$ Billions)		Baseline	1.79	1.95	2.11	2.26	2.44	2.62	2.81	3.01	3.22	3.45	3.69	3.94	4.20	4.49	4.79	5.11	5.45	5.82	6.22	6.64	7.09
		Optimistic	1.79	1.94	2.08	2.22	2.37	2.52	2.68	2.84	3.00	3.15	3.30	3.45	3.61	3.76	3.92	4.09	4.28	4.49	4.71	4.98	5.25
Lost Productivity (US$ Billions)		Baseline	10.01	11.08	12.26	13.41	14.56	15.85	17.18	18.58	20.07	21.61	23.21	24.88	26.64	28.48	30.44	32.51	34.68	37.01	39.46	42.08	44.87
		Optimistic	10.01	10.89	11.80	12.69	13.44	14.32	15.19	16.15	17.07	17.94	18.77	19.34	20.13	20.87	21.61	22.37	23.18	24.08	25.01	26.18	27.34
Georgia
PRC		Baseline	249,131	259,326	269,597	280,441	292,474	303,597	314,499	325,070	335,648	346,911	357,622	367,878	377,810	387,393	397,112	407,008	416,920	427,070	436,911	447,192	457,419
		Optimistic	249,131	259,326	269,409	278,914	289,413	299,356	308,984	317,392	325,054	331,165	336,426	340,257	344,484	347,274	349,568	352,043	354,942	358,715	362,877	369,355	375,067
Expenditures per PRC ($)		Baseline	3,208.22	3,342.56	3,465.38	3,587.26	3,712.55	3,838.49	3,966.58	4,098.22	4,234.59	4,375.19	4,520.14	4,669.70	4,824.05	4,983.50	5,148.21	5,318.38	5,494.16	5,675.76	5,863.36	6,057.16	6,257.37
		Optimistic	3,208.22	3,326.19	3,431.45	3,534.62	3,640.04	3,744.95	3,850.81	3,958.97	4,070.51	4,184.89	4,302.19	4,422.59	4,546.21	4,673.28	4,803.90	4,938.18	5,076.21	5,218.09	5,363.94	5,513.87	5,667.99
Total Expenditures (US$ Billions)		Baseline	0.80	0.87	0.93	1.01	1.09	1.17	1.25	1.33	1.42	1.52	1.62	1.72	1.82	1.93	2.04	2.16	2.29	2.42	2.56	2.71	2.86
		Optimistic	0.80	0.86	0.92	0.99	1.05	1.12	1.19	1.26	1.32	1.39	1.45	1.50	1.57	1.62	1.68	1.74	1.80	1.87	1.95	2.04	2.13
Lost Productivity (US$ Billions)		Baseline	5.15	5.69	6.29	6.91	7.52	8.19	8.88	9.59	10.33	11.10	11.89	12.70	13.53	14.38	15.27	16.19	17.14	18.14	19.17	20.26	21.39
		Optimistic	5.15	5.59	6.06	6.54	6.94	7.41	7.85	8.33	8.79	9.22	9.62	9.87	10.22	10.54	10.84	11.14	11.46	11.80	12.15	12.60	13.03
Hawaii
PRC		Baseline	27,800	28,678	29,643	30,568	31,618	32,562	33,520	34,450	35,345	36,227	37,062	37,854	38,610	39,302	39,993	40,695	41,380	42,069	42,717	43,395	44,051
		Optimistic	27,800	28,678	29,623	30,401	31,287	32,107	32,932	33,636	34,230	34,582	34,865	35,012	35,204	35,232	35,205	35,199	35,228	35,336	35,479	35,841	36,120
Expenditures per PRC ($)		Baseline	3,307.31	3,419.64	3,521.57	3,622.04	3,724.66	3,827.14	3,930.74	4,036.56	4,145.51	4,257.16	4,371.57	4,488.90	4,609.25	4,732.83	4,859.73	4,990.02	5,123.81	5,261.19	5,402.25	5,547.09	5,695.81
		Optimistic	3,307.31	3,405.96	3,493.38	3,578.59	3,665.17	3,750.85	3,836.86	3,924.27	4,013.96	4,105.45	4,198.79	4,294.11	4,391.47	4,491.04	4,592.86	4,697.00	4,803.49	4,912.40	5,023.78	5,137.69	5,254.17
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.11	0.12	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
		Optimistic	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.17	0.18	0.18	0.19
Lost Productivity (US$ Billions)		Baseline	0.54	0.59	0.65	0.70	0.76	0.82	0.88	0.95	1.01	1.08	1.15	1.22	1.29	1.36	1.43	1.51	1.58	1.66	1.74	1.83	1.91
		Optimistic	0.54	0.58	0.62	0.66	0.70	0.74	0.78	0.82	0.86	0.90	0.93	0.95	0.97	1.00	1.02	1.04	1.06	1.08	1.10	1.14	1.17
Idaho
PRC		Baseline	33,812	35,071	36,390	37,522	38,875	40,148	41,443	42,719	44,006	45,379	46,722	48,029	49,326	50,620	51,972	53,359	54,747	56,157	57,519	58,935	60,331
		Optimistic	33,812	35,071	36,364	37,317	38,468	39,587	40,716	41,710	42,617	43,319	43,953	44,423	44,975	45,377	45,749	46,154	46,608	47,169	47,773	48,677	49,469
Expenditures per PRC ($)		Baseline	2,513.40	2,649.99	2,776.36	2,903.08	3,034.67	3,168.27	3,305.47	3,447.84	3,596.73	3,751.72	3,913.02	4,081.05	4,256.11	4,438.67	4,629.07	4,827.64	5,034.72	5,250.69	5,475.91	5,710.81	5,955.77
		Optimistic	2,513.40	2,633.35	2,741.49	2,848.47	2,958.72	3,069.39	3,181.99	3,297.98	3,418.56	3,543.23	3,672.12	3,805.48	3,943.53	4,086.58	4,234.81	4,388.43	4,547.62	4,712.58	4,883.53	5,060.67	5,244.25
Total Expenditures (US$ Billions)		Baseline	0.08	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.20	0.21	0.22	0.24	0.26	0.28	0.29	0.31	0.34	0.36
		Optimistic	0.08	0.09	0.10	0.11	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	0.25	0.26
Lost Productivity (US$ Billions)		Baseline	0.67	0.74	0.81	0.89	0.96	1.04	1.12	1.20	1.29	1.39	1.48	1.58	1.69	1.79	1.91	2.02	2.15	2.27	2.41	2.54	2.69
		Optimistic	0.67	0.73	0.78	0.84	0.88	0.94	0.99	1.05	1.10	1.15	1.20	1.23	1.27	1.31	1.35	1.39	1.43	1.48	1.52	1.58	1.64
Illinois
PRC		Baseline	324,968	334,170	342,946	350,921	360,566	368,908	376,770	384,010	391,183	398,991	406,019	412,508	418,765	424,694	430,723	436,874	442,926	449,300	455,170	461,396	467,537
		Optimistic	324,968	334,170	342,707	349,010	356,792	363,755	370,163	374,939	378,837	380,881	381,955	381,536	381,827	380,712	379,155	377,877	377,082	377,387	378,042	381,087	383,363
Expenditures per PRC ($)		Baseline	4,085.18	4,235.28	4,371.84	4,506.76	4,644.88	4,783.13	4,923.19	5,066.56	5,214.49	5,366.41	5,522.42	5,682.75	5,847.56	6,017.16	6,191.67	6,371.25	6,556.03	6,746.18	6,941.83	7,143.17	7,350.34
		Optimistic	4,085.18	4,216.99	4,334.09	4,448.44	4,564.85	4,680.29	4,796.39	4,914.59	5,036.09	5,160.27	5,287.18	5,417.02	5,549.87	5,685.99	5,825.45	5,968.33	6,114.71	6,264.68	6,418.33	6,575.74	6,737.02
Total Expenditures (US$ Billions)		Baseline	1.33	1.42	1.50	1.58	1.67	1.76	1.85	1.95	2.04	2.14	2.24	2.34	2.45	2.56	2.67	2.78	2.90	3.03	3.16	3.30	3.44
		Optimistic	1.33	1.41	1.49	1.55	1.63	1.70	1.78	1.84	1.91	1.97	2.02	2.07	2.12	2.16	2.21	2.26	2.31	2.36	2.43	2.51	2.58
Lost Productivity (US$ Billions)		Baseline	7.03	7.68	8.36	9.02	9.66	10.36	11.06	11.76	12.50	13.25	14.01	14.77	15.55	16.34	17.17	18.01	18.87	19.78	20.70	21.66	22.66
		Optimistic	7.03	7.54	8.05	8.54	8.92	9.36	9.78	10.22	10.62	10.99	11.32	11.47	11.74	11.97	12.18	12.39	12.61	12.87	13.12	13.48	13.81
Indiana
PRC		Baseline	154,007	158,543	162,966	168,275	173,897	178,680	183,105	187,180	191,121	195,389	199,242	202,838	206,213	209,426	212,768	216,176	219,555	222,991	226,207	229,603	232,934
		Optimistic	154,007	158,543	162,852	167,359	172,077	176,184	179,894	182,759	185,089	186,521	187,433	187,609	188,023	187,738	187,295	186,983	186,917	187,300	187,877	189,639	190,998
Expenditures per PRC ($)		Baseline	4,085.41	4,249.37	4,399.02	4,547.31	4,699.52	4,852.31	5,007.50	5,166.78	5,331.56	5,501.22	5,675.90	5,855.89	6,041.40	6,232.78	6,430.22	6,633.92	6,844.08	7,060.89	7,284.57	7,515.33	7,753.40
		Optimistic	4,085.41	4,229.39	4,357.67	4,483.25	4,611.40	4,738.77	4,867.16	4,998.18	5,133.14	5,271.39	5,413.00	5,558.19	5,707.08	5,859.97	6,016.95	6,178.14	6,343.65	6,513.59	6,688.08	6,867.25	7,051.22
Total Expenditures (US$ Billions)		Baseline	0.63	0.67	0.72	0.77	0.82	0.87	0.92	0.97	1.02	1.07	1.13	1.19	1.25	1.31	1.37	1.43	1.50	1.57	1.65	1.73	1.81
		Optimistic	0.63	0.67	0.71	0.75	0.79	0.83	0.88	0.91	0.95	0.98	1.01	1.04	1.07	1.10	1.13	1.16	1.19	1.22	1.26	1.30	1.35
Lost Productivity (US$ Billions)		Baseline	3.30	3.60	3.93	4.29	4.62	4.98	5.34	5.69	6.06	6.45	6.83	7.21	7.61	8.01	8.43	8.86	9.30	9.76	10.22	10.71	11.22
		Optimistic	3.30	3.54	3.79	4.06	4.26	4.50	4.72	4.95	5.16	5.35	5.52	5.61	5.75	5.87	5.98	6.10	6.21	6.35	6.48	6.67	6.84
Iowa
PRC		Baseline	73,449	76,032	77,920	80,314	82,721	84,662	86,451	88,060	89,606	91,256	92,725	94,065	95,329	96,559	97,838	99,093	100,304	101,528	102,634	103,779	104,857
		Optimistic	73,449	76,032	77,865	79,876	81,856	83,479	84,935	85,980	86,778	87,114	87,229	87,002	86,920	86,559	86,125	85,711	85,393	85,278	85,242	85,716	85,979
Expenditures per PRC ($)		Baseline	3,946.51	4,113.72	4,266.67	4,418.50	4,574.65	4,731.67	4,891.43	5,055.69	5,225.91	5,401.48	5,582.55	5,769.45	5,962.40	6,161.81	6,367.88	6,580.85	6,800.94	7,028.39	7,263.45	7,506.37	7,757.41
		Optimistic	3,946.51	4,093.35	4,224.41	4,352.93	4,484.30	4,615.06	4,747.07	4,881.98	5,021.15	5,163.92	5,310.36	5,460.74	5,615.18	5,773.99	5,937.29	6,105.20	6,277.87	6,455.42	6,637.99	6,825.73	7,018.78
Total Expenditures (US$ Billions)		Baseline	0.29	0.31	0.33	0.35	0.38	0.40	0.42	0.45	0.47	0.49	0.52	0.54	0.57	0.59	0.62	0.65	0.68	0.71	0.75	0.78	0.81
		Optimistic	0.29	0.31	0.33	0.35	0.37	0.39	0.40	0.42	0.44	0.45	0.46	0.48	0.49	0.50	0.51	0.52	0.54	0.55	0.57	0.59	0.60
Lost Productivity (US$ Billions)		Baseline	1.60	1.76	1.91	2.08	2.23	2.40	2.56	2.72	2.88	3.05	3.22	3.39	3.57	3.74	3.93	4.12	4.31	4.50	4.70	4.91	5.12
		Optimistic	1.60	1.73	1.84	1.97	2.06	2.16	2.26	2.36	2.45	2.53	2.60	2.64	2.69	2.74	2.79	2.83	2.88	2.93	2.98	3.05	3.12
Kansas
PRC		Baseline	62,477	64,601	66,294	67,993	69,940	71,615	73,222	74,708	76,167	77,756	79,205	80,557	81,847	83,109	84,428	85,777	87,116	88,487	89,775	91,122	92,420
		Optimistic	62,477	64,601	66,248	67,623	69,209	70,615	71,938	72,943	73,763	74,227	74,511	74,509	74,627	74,502	74,320	74,193	74,166	74,324	74,563	75,261	75,781
Expenditures per PRC ($)		Baseline	3,979.64	4,147.22	4,300.47	4,452.56	4,608.95	4,766.17	4,926.10	5,090.51	5,260.85	5,436.50	5,617.62	5,804.54	5,997.47	6,196.81	6,402.78	6,615.60	6,835.49	7,062.69	7,297.44	7,539.99	7,790.60
		Optimistic	3,979.64	4,126.80	4,258.12	4,386.88	4,518.45	4,649.40	4,781.57	4,916.62	5,055.92	5,198.79	5,345.32	5,495.75	5,650.22	5,809.04	5,972.32	6,140.19	6,312.78	6,490.21	6,672.64	6,860.19	7,053.02
Total Expenditures (US$ Billions)		Baseline	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.47	0.49	0.52	0.54	0.57	0.60	0.62	0.66	0.69	0.72
		Optimistic	0.25	0.27	0.28	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.40	0.41	0.42	0.43	0.44	0.46	0.47	0.48	0.50	0.52	0.53
Lost Productivity (US$ Billions)		Baseline	1.36	1.49	1.62	1.75	1.88	2.02	2.16	2.30	2.44	2.59	2.74	2.89	3.05	3.21	3.38	3.55	3.72	3.91	4.10	4.29	4.50
		Optimistic	1.36	1.46	1.56	1.66	1.73	1.82	1.91	1.99	2.07	2.15	2.21	2.25	2.30	2.35	2.39	2.44	2.49	2.54	2.60	2.67	2.74
Kentucky
PRC		Baseline	128,015	132,284	136,131	142,368	147,946	152,502	156,664	160,496	164,214	168,200	171,825	175,213	178,395	181,438	184,546	187,679	190,793	193,986	196,968	200,104	203,172
		Optimistic	128,015	132,284	136,036	141,593	146,398	150,371	153,917	156,705	159,031	160,566	161,641	162,057	162,659	162,648	162,452	162,334	162,430	162,938	163,592	165,274	166,594
Expenditures per PRC ($)		Baseline	3,722.83	3,901.99	4,066.78	4,231.16	4,401.00	4,572.58	4,747.94	4,929.04	5,117.54	5,312.83	5,515.12	5,724.84	5,942.31	6,168.04	6,402.35	6,645.56	6,898.00	7,160.04	7,432.03	7,714.35	8,007.39
		Optimistic	3,722.83	3,880.16	4,021.28	4,160.24	4,302.85	4,445.37	4,589.79	4,737.95	4,891.36	5,049.33	5,211.98	5,379.62	5,552.44	5,730.80	5,914.90	6,104.91	6,301.02	6,503.43	6,712.35	6,927.98	7,150.53
Total Expenditures (US$ Billions)		Baseline	0.48	0.52	0.55	0.60	0.65	0.70	0.74	0.79	0.84	0.89	0.95	1.00	1.06	1.12	1.18	1.25	1.32	1.39	1.46	1.54	1.63
		Optimistic	0.48	0.51	0.55	0.59	0.63	0.67	0.71	0.74	0.78	0.81	0.84	0.87	0.90	0.93	0.96	0.99	1.02	1.06	1.10	1.15	1.19
Lost Productivity (US$ Billions)		Baseline	2.58	2.83	3.10	3.44	3.73	4.04	4.34	4.65	4.97	5.29	5.62	5.95	6.28	6.63	6.98	7.35	7.72	8.11	8.51	8.92	9.35
		Optimistic	2.58	2.79	2.99	3.25	3.44	3.65	3.84	4.05	4.23	4.40	4.55	4.63	4.75	4.86	4.96	5.06	5.16	5.28	5.39	5.55	5.70
Louisiana
PRC		Baseline	132,131	136,953	140,769	146,338	151,743	156,228	160,410	164,271	167,963	171,858	175,406	178,701	181,846	184,859	187,910	191,010	194,096	197,277	200,242	203,335	206,353
		Optimistic	132,131	136,953	140,671	145,541	150,155	154,046	157,597	160,391	162,662	164,057	165,010	165,283	165,806	165,715	165,413	165,215	165,242	165,702	166,311	167,943	169,202
Expenditures per PRC ($)		Baseline	3,711.66	3,842.29	3,960.96	4,078.05	4,197.76	4,317.44	4,438.54	4,562.35	4,689.95	4,820.83	4,955.07	5,092.86	5,234.35	5,379.76	5,529.21	5,682.82	5,840.69	6,002.95	6,169.72	6,341.11	6,517.27
		Optimistic	3,711.66	3,826.38	3,928.15	4,027.42	4,128.38	4,228.38	4,328.84	4,431.04	4,535.96	4,643.09	4,752.48	4,864.26	4,978.54	5,095.50	5,215.20	5,337.72	5,463.12	5,591.47	5,722.83	5,857.27	5,994.87
Total Expenditures (US$ Billions)		Baseline	0.49	0.53	0.56	0.60	0.64	0.67	0.71	0.75	0.79	0.83	0.87	0.91	0.95	0.99	1.04	1.09	1.13	1.18	1.24	1.29	1.34
		Optimistic	0.49	0.52	0.55	0.59	0.62	0.65	0.68	0.71	0.74	0.76	0.78	0.80	0.83	0.84	0.86	0.88	0.90	0.93	0.95	0.98	1.01
Lost Productivity (US$ Billions)		Baseline	2.73	3.01	3.29	3.61	3.91	4.23	4.54	4.86	5.19	5.52	5.85	6.19	6.54	6.89	7.25	7.63	8.01	8.41	8.82	9.25	9.69
		Optimistic	2.73	2.96	3.16	3.42	3.61	3.82	4.02	4.23	4.41	4.58	4.74	4.82	4.94	5.05	5.15	5.25	5.36	5.47	5.59	5.75	5.90
Maine
PRC		Baseline	37,873	39,087	40,220	42,475	44,196	45,585	46,864	48,035	49,173	50,411	51,552	52,607	53,611	54,570	55,541	56,517	57,467	58,398	59,267	60,164	61,025
		Optimistic	37,873	39,087	40,192	42,243	43,734	44,948	46,042	46,900	47,621	48,123	48,496	48,658	48,882	48,919	48,891	48,884	48,924	49,051	49,224	49,692	50,039
Expenditures per PRC ($)		Baseline	3,715.57	3,903.47	4,076.71	4,249.87	4,429.14	4,610.59	4,796.41	4,988.66	5,189.14	5,397.23	5,613.18	5,837.49	6,070.51	6,312.84	6,564.84	6,826.91	7,099.43	7,382.83	7,677.54	7,984.02	8,302.74
		Optimistic	3,715.57	3,880.58	4,028.89	4,175.20	4,325.59	4,476.15	4,628.97	4,785.99	4,948.84	5,116.79	5,290.00	5,468.80	5,653.41	5,844.26	6,041.55	6,245.49	6,456.33	6,674.28	6,899.58	7,132.50	7,373.27
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.18	0.20	0.21	0.22	0.24	0.26	0.27	0.29	0.31	0.33	0.34	0.36	0.39	0.41	0.43	0.46	0.48	0.51
		Optimistic	0.14	0.15	0.16	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.37
Lost Productivity (US$ Billions)		Baseline	0.75	0.83	0.91	1.01	1.10	1.19	1.28	1.37	1.46	1.56	1.66	1.76	1.86	1.96	2.06	2.17	2.28	2.40	2.51	2.63	2.76
		Optimistic	0.75	0.81	0.87	0.96	1.02	1.08	1.13	1.19	1.24	1.29	1.34	1.36	1.40	1.43	1.46	1.49	1.52	1.56	1.59	1.64	1.68
Maryland
PRC		Baseline	167,604	173,442	179,602	186,405	193,883	200,603	207,059	213,243	219,336	225,864	231,929	237,641	243,086	248,363	253,714	259,176	264,570	270,123	275,425	280,999	286,560
		Optimistic	167,604	173,442	179,477	185,389	191,854	197,801	203,428	208,206	212,413	215,612	218,183	219,799	221,644	222,642	223,338	224,176	225,240	226,888	228,755	232,089	234,969
Expenditures per PRC ($)		Baseline	3,658.13	3,808.95	3,946.76	4,083.42	4,223.85	4,364.92	4,508.33	4,655.65	4,808.18	4,965.36	5,127.33	5,294.37	5,466.66	5,644.57	5,828.26	6,017.93	6,213.78	6,415.99	6,624.79	6,840.38	7,062.99
		Optimistic	3,658.13	3,790.58	3,908.68	4,024.39	4,142.57	4,260.12	4,378.69	4,499.78	4,624.60	4,752.55	4,883.71	5,018.27	5,156.38	5,298.29	5,444.10	5,593.92	5,747.87	5,906.05	6,068.59	6,235.60	6,407.20
Total Expenditures (US$ Billions)		Baseline	0.61	0.66	0.71	0.76	0.82	0.88	0.93	0.99	1.05	1.12	1.19	1.26	1.33	1.40	1.48	1.56	1.64	1.73	1.82	1.92	2.02
		Optimistic	0.61	0.66	0.70	0.75	0.79	0.84	0.89	0.94	0.98	1.02	1.07	1.10	1.14	1.18	1.22	1.25	1.29	1.34	1.39	1.45	1.51
Lost Productivity (US$ Billions)		Baseline	3.56	3.91	4.31	4.72	5.12	5.56	6.00	6.45	6.92	7.41	7.90	8.41	8.92	9.45	9.99	10.56	11.14	11.76	12.38	13.04	13.73
		Optimistic	3.56	3.85	4.15	4.46	4.72	5.02	5.30	5.60	5.88	6.15	6.39	6.53	6.74	6.92	7.09	7.27	7.45	7.65	7.85	8.11	8.37
Massachusetts
PRC		Baseline	182,371	188,861	193,748	198,811	204,693	209,859	214,734	219,256	223,732	228,617	233,005	237,054	240,859	244,515	248,267	252,139	255,967	259,943	263,706	267,694	271,647
		Optimistic	182,371	188,861	193,613	197,728	202,551	206,927	210,968	214,077	216,670	218,241	219,195	219,256	219,613	219,193	218,543	218,089	217,915	218,338	219,021	221,100	222,740
Expenditures per PRC ($)		Baseline	4,483.22	4,658.81	4,818.93	4,977.45	5,140.06	5,303.14	5,468.66	5,638.42	5,813.91	5,994.46	6,180.22	6,371.48	6,568.46	6,771.52	6,980.87	7,196.69	7,419.17	7,648.54	7,885.00	8,128.77	8,380.07
		Optimistic	4,483.22	4,637.42	4,774.68	4,908.96	5,045.90	5,181.92	5,318.93	5,458.66	5,602.51	5,749.76	5,900.50	6,054.95	6,213.25	6,375.68	6,542.37	6,713.41	6,888.92	7,069.03	7,253.84	7,443.48	7,638.08
Total Expenditures (US$ Billions)		Baseline	0.82	0.88	0.93	0.99	1.05	1.11	1.17	1.24	1.30	1.37	1.44	1.51	1.58	1.66	1.73	1.81	1.90	1.99	2.08	2.18	2.28
		Optimistic	0.82	0.88	0.92	0.97	1.02	1.07	1.12	1.17	1.21	1.25	1.29	1.33	1.36	1.40	1.43	1.46	1.50	1.54	1.59	1.65	1.70
Lost Productivity (US$ Billions)		Baseline	3.67	4.04	4.40	4.77	5.12	5.51	5.89	6.28	6.69	7.11	7.52	7.94	8.37	8.81	9.27	9.74	10.22	10.72	11.23	11.78	12.34
		Optimistic	3.67	3.97	4.24	4.51	4.73	4.98	5.21	5.46	5.68	5.89	6.08	6.17	6.32	6.45	6.57	6.70	6.82	6.97	7.12	7.33	7.52
Michigan
PRC		Baseline	258,010	266,598	273,896	283,515	293,543	302,088	309,929	317,060	323,989	331,406	338,110	344,297	350,094	355,641	361,265	366,863	372,331	377,888	383,021	388,392	393,516
		Optimistic	258,010	266,598	273,705	281,971	290,471	297,868	304,494	309,571	313,763	316,364	318,071	318,446	319,213	318,810	318,013	317,320	316,981	317,405	318,118	320,789	322,668
Expenditures per PRC ($)		Baseline	3,773.92	3,908.10	4,030.03	4,150.38	4,273.46	4,396.54	4,521.11	4,648.51	4,779.85	4,914.60	5,052.85	5,194.80	5,340.59	5,490.46	5,644.55	5,802.96	5,965.81	6,133.24	6,305.37	6,482.32	6,664.24
		Optimistic	3,773.92	3,891.75	3,996.32	4,098.35	4,202.13	4,304.96	4,408.28	4,513.41	4,621.38	4,731.64	4,844.25	4,959.36	5,077.06	5,197.55	5,320.90	5,447.18	5,576.45	5,708.80	5,844.28	5,982.98	6,124.97
Total Expenditures (US$ Billions)		Baseline	0.97	1.04	1.10	1.18	1.25	1.33	1.40	1.47	1.55	1.63	1.71	1.79	1.87	1.95	2.04	2.13	2.22	2.32	2.42	2.52	2.62
		Optimistic	0.97	1.04	1.09	1.16	1.22	1.28	1.34	1.40	1.45	1.50	1.54	1.58	1.62	1.66	1.69	1.73	1.77	1.81	1.86	1.92	1.98
Lost Productivity (US$ Billions)		Baseline	5.63	6.17	6.73	7.35	7.94	8.56	9.18	9.80	10.45	11.11	11.78	12.45	13.13	13.82	14.54	15.27	16.02	16.80	17.59	18.42	19.26
		Optimistic	5.63	6.07	6.48	6.96	7.32	7.74	8.12	8.52	8.88	9.21	9.52	9.67	9.91	10.12	10.32	10.51	10.71	10.93	11.16	11.46	11.74
Minnesota
PRC		Baseline	124,620	129,234	133,300	138,513	143,873	148,552	152,981	157,156	161,286	165,697	169,820	173,767	177,629	181,467	185,434	189,422	193,383	197,415	201,296	205,342	209,368
		Optimistic	124,620	129,234	133,207	137,759	142,367	146,476	150,299	153,444	156,195	158,176	159,755	160,721	161,961	162,674	163,233	163,842	164,635	165,818	167,186	169,601	171,674
Expenditures per PRC ($)		Baseline	4,708.35	4,930.13	5,133.92	5,337.02	5,546.70	5,758.35	5,974.50	6,197.55	6,429.52	6,669.66	6,918.21	7,175.70	7,442.50	7,719.21	8,006.21	8,303.88	8,612.62	8,932.84	9,264.96	9,609.44	9,966.72
		Optimistic	4,708.35	4,903.11	5,077.64	5,249.38	5,425.50	5,601.38	5,779.50	5,962.10	6,151.04	6,345.48	6,545.54	6,751.60	6,963.88	7,182.83	7,408.67	7,641.61	7,881.87	8,129.69	8,385.30	8,648.95	8,920.88
Total Expenditures (US$ Billions)		Baseline	0.59	0.64	0.68	0.74	0.80	0.86	0.91	0.97	1.04	1.11	1.17	1.25	1.32	1.40	1.48	1.57	1.67	1.76	1.86	1.97	2.09
		Optimistic	0.59	0.63	0.68	0.72	0.77	0.82	0.87	0.91	0.96	1.00	1.05	1.09	1.13	1.17	1.21	1.25	1.30	1.35	1.40	1.47	1.53
Lost Productivity (US$ Billions)		Baseline	2.73	3.01	3.29	3.61	3.90	4.23	4.55	4.87	5.22	5.57	5.93	6.30	6.68	7.07	7.48	7.91	8.35	8.80	9.27	9.77	10.28
		Optimistic	2.73	2.95	3.17	3.41	3.60	3.82	4.02	4.24	4.43	4.62	4.79	4.89	5.04	5.18	5.31	5.44	5.58	5.73	5.88	6.08	6.27
Mississippi
PRC		Baseline	92,013	95,202	97,855	102,492	106,527	109,817	112,854	115,641	118,345	121,180	123,759	126,147	128,425	130,588	132,766	134,978	137,199	139,498	141,657	143,920	146,133
		Optimistic	92,013	95,202	97,786	101,934	105,413	108,283	110,874	112,909	114,610	115,680	116,424	116,676	117,097	117,064	116,871	116,750	116,803	117,170	117,653	118,870	119,824
Expenditures per PRC ($)		Baseline	3,214.43	3,370.88	3,514.86	3,658.54	3,807.07	3,957.18	4,110.66	4,269.24	4,434.36	4,605.49	4,782.84	4,966.79	5,157.60	5,355.75	5,561.51	5,775.18	5,997.05	6,227.45	6,466.70	6,715.15	6,973.13
		Optimistic	3,214.43	3,351.82	3,475.11	3,596.56	3,721.24	3,845.90	3,972.26	4,101.95	4,236.27	4,374.64	4,517.16	4,664.10	4,815.63	4,972.09	5,133.63	5,300.41	5,472.61	5,650.41	5,833.99	6,023.53	6,219.23
Total Expenditures (US$ Billions)		Baseline	0.30	0.32	0.34	0.37	0.41	0.43	0.46	0.49	0.52	0.56	0.59	0.63	0.66	0.70	0.74	0.78	0.82	0.87	0.92	0.97	1.02
		Optimistic	0.30	0.32	0.34	0.37	0.39	0.42	0.44	0.46	0.49	0.51	0.53	0.54	0.56	0.58	0.60	0.62	0.64	0.66	0.69	0.72	0.75
Lost Productivity (US$ Billions)		Baseline	1.97	2.17	2.37	2.62	2.85	3.08	3.31	3.54	3.78	4.03	4.27	4.52	4.77	5.03	5.30	5.57	5.86	6.15	6.45	6.77	7.09
		Optimistic	1.97	2.13	2.28	2.48	2.63	2.78	2.93	3.08	3.22	3.34	3.46	3.51	3.61	3.69	3.76	3.84	3.91	4.00	4.09	4.21	4.32
Missouri
PRC		Baseline	137,556	141,832	145,861	151,780	157,490	162,261	166,708	170,776	174,712	178,872	182,655	186,200	189,557	192,820	196,168	199,544	202,927	206,392	209,690	213,167	216,569
		Optimistic	137,556	141,832	145,759	150,953	155,841	159,995	163,785	166,743	169,198	170,753	171,829	172,219	172,837	172,851	172,682	172,596	172,761	173,358	174,158	176,064	177,578
Expenditures per PRC ($)		Baseline	4,510.48	4,704.52	4,882.12	5,058.52	5,240.03	5,422.64	5,608.54	5,799.78	5,998.04	6,202.64	6,413.75	6,631.77	6,856.96	7,089.81	7,330.55	7,579.47	7,836.85	8,102.96	8,378.11	8,662.61	8,956.76
		Optimistic	4,510.48	4,680.88	4,833.06	4,982.35	5,135.02	5,287.05	5,440.60	5,597.59	5,759.60	5,925.88	6,096.52	6,271.80	6,451.90	6,637.17	6,827.76	7,023.82	7,225.52	7,433.00	7,646.44	7,866.02	8,091.89
Total Expenditures (US$ Billions)		Baseline	0.62	0.67	0.71	0.77	0.83	0.88	0.93	0.99	1.05	1.11	1.17	1.23	1.30	1.37	1.44	1.51	1.59	1.67	1.76	1.85	1.94
		Optimistic	0.62	0.66	0.70	0.75	0.80	0.85	0.89	0.93	0.97	1.01	1.05	1.08	1.12	1.15	1.18	1.21	1.25	1.29	1.33	1.38	1.44
Lost Productivity (US$ Billions)		Baseline	2.96	3.24	3.53	3.89	4.21	4.55	4.88	5.22	5.57	5.94	6.30	6.66	7.03	7.42	7.81	8.22	8.64	9.08	9.53	10.00	10.49
		Optimistic	2.96	3.18	3.40	3.68	3.88	4.11	4.32	4.54	4.74	4.92	5.09	5.18	5.31	5.44	5.55	5.66	5.78	5.91	6.05	6.23	6.40
Montana
PRC		Baseline	23,004	23,877	24,643	25,550	26,460	27,250	27,999	28,720	29,434	30,190	30,900	31,596	32,273	32,936	33,624	34,324	34,999	35,670	36,293	36,924	37,527
		Optimistic	23,004	23,877	24,626	25,411	26,183	26,869	27,508	28,041	28,505	28,819	29,069	29,223	29,426	29,525	29,599	29,689	29,796	29,961	30,143	30,497	30,771
Expenditures per PRC ($)		Baseline	3,275.46	3,426.49	3,565.13	3,703.19	3,845.61	3,989.25	4,135.83	4,286.97	4,444.04	4,606.51	4,774.56	4,948.51	5,128.61	5,315.26	5,508.71	5,709.20	5,916.98	6,132.33	6,355.52	6,586.82	6,826.55
		Optimistic	3,275.46	3,408.09	3,526.84	3,643.61	3,763.27	3,882.69	4,003.54	4,127.36	4,255.40	4,387.07	4,522.47	4,661.83	4,805.31	4,953.20	5,105.65	5,262.79	5,424.76	5,591.72	5,763.82	5,941.21	6,124.07
Total Expenditures (US$ Billions)		Baseline	0.08	0.08	0.09	0.09	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26
		Optimistic	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.19
Lost Productivity (US$ Billions)		Baseline	0.45	0.49	0.54	0.59	0.64	0.69	0.75	0.80	0.85	0.91	0.97	1.03	1.09	1.15	1.22	1.29	1.35	1.43	1.50	1.57	1.65
		Optimistic	0.45	0.48	0.52	0.56	0.59	0.63	0.66	0.69	0.73	0.76	0.78	0.80	0.82	0.84	0.87	0.89	0.91	0.93	0.95	0.98	1.01
Nebraska
PRC		Baseline	42,249	43,509	44,596	45,725	47,008	48,088	49,123	50,067	50,982	51,973	52,888	53,755	54,575	55,377	56,211	57,049	57,874	58,703	59,482	60,288	61,081
		Optimistic	42,249	43,509	44,565	45,476	46,516	47,416	48,261	48,884	49,373	49,614	49,754	49,719	49,761	49,642	49,481	49,345	49,270	49,307	49,403	49,794	50,084
Expenditures per PRC ($)		Baseline	4,381.81	4,591.30	4,783.93	4,976.03	5,174.46	5,374.86	5,579.64	5,791.07	6,011.08	6,238.96	6,474.95	6,719.55	6,973.14	7,236.29	7,509.37	7,792.75	8,086.83	8,392.01	8,708.71	9,037.35	9,378.40
		Optimistic	4,381.81	4,565.78	4,730.74	4,893.15	5,059.77	5,226.26	5,394.94	5,567.95	5,747.05	5,931.44	6,121.25	6,316.84	6,518.43	6,726.45	6,941.11	7,162.63	7,391.21	7,627.08	7,870.48	8,121.66	8,380.84
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.23	0.24	0.26	0.27	0.29	0.31	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.47	0.49	0.52	0.54	0.57
		Optimistic	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.38	0.39	0.40	0.42
Lost Productivity (US$ Billions)		Baseline	0.93	1.01	1.10	1.19	1.28	1.37	1.46	1.55	1.65	1.75	1.85	1.95	2.05	2.16	2.27	2.38	2.50	2.62	2.74	2.86	3.00
		Optimistic	0.93	0.99	1.06	1.13	1.18	1.24	1.29	1.35	1.40	1.45	1.49	1.51	1.55	1.58	1.61	1.64	1.67	1.70	1.74	1.78	1.83
Nevada
PRC		Baseline	58,741	61,531	64,778	67,857	71,359	74,758	78,210	81,684	85,222	88,955	92,615	96,256	99,913	103,574	107,336	111,243	115,239	119,364	123,450	127,717	132,030
		Optimistic	58,741	61,531	64,733	67,487	70,612	73,713	76,839	79,755	82,532	84,917	87,126	89,029	91,100	92,848	94,485	96,220	98,108	100,259	102,532	105,487	108,260
Expenditures per PRC ($)		Baseline	3,036.31	3,224.55	3,399.98	3,577.01	3,761.98	3,950.92	4,146.12	4,349.84	4,564.14	4,788.50	5,023.38	5,269.47	5,527.33	5,797.82	6,081.54	6,379.15	6,691.32	7,018.77	7,362.24	7,722.52	8,100.43
		Optimistic	3,036.31	3,201.61	3,351.61	3,500.82	3,655.40	3,811.38	3,970.89	4,136.02	4,308.54	4,487.80	4,674.03	4,867.69	5,069.13	5,278.91	5,497.36	5,724.86	5,961.77	6,208.49	6,465.41	6,732.97	7,011.60
Total Expenditures (US$ Billions)		Baseline	0.18	0.20	0.22	0.24	0.27	0.30	0.32	0.36	0.39	0.43	0.47	0.51	0.55	0.60	0.65	0.71	0.77	0.84	0.91	0.99	1.07
		Optimistic	0.18	0.20	0.22	0.24	0.26	0.28	0.31	0.33	0.36	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.58	0.62	0.66	0.71	0.76
Lost Productivity (US$ Billions)		Baseline	1.11	1.24	1.38	1.53	1.68	1.85	2.02	2.21	2.40	2.61	2.82	3.04	3.27	3.52	3.78	4.05	4.34	4.64	4.96	5.29	5.65
		Optimistic	1.11	1.21	1.33	1.45	1.55	1.67	1.79	1.92	2.04	2.17	2.28	2.37	2.48	2.58	2.68	2.79	2.90	3.02	3.14	3.29	3.44
New Hampshire
PRC		Baseline	35,625	36,934	38,204	39,927	41,596	43,053	44,440	45,742	47,054	48,514	49,889	51,185	52,426	53,643	54,906	56,198	57,468	58,759	60,005	61,309	62,604
		Optimistic	35,625	36,934	38,177	39,710	41,161	42,452	43,661	44,662	45,569	46,312	46,932	47,342	47,802	48,087	48,333	48,609	48,925	49,354	49,837	50,638	51,333
Expenditures per PRC ($)		Baseline	3,363.34	3,517.27	3,658.54	3,799.18	3,944.22	4,090.46	4,239.65	4,393.45	4,553.24	4,718.48	4,889.35	5,066.17	5,249.20	5,438.84	5,635.33	5,838.92	6,049.87	6,268.43	6,494.90	6,729.54	6,972.66
		Optimistic	3,363.34	3,498.52	3,619.53	3,738.48	3,860.35	3,981.96	4,104.99	4,231.02	4,361.31	4,495.26	4,632.98	4,774.70	4,920.57	5,070.90	5,225.82	5,385.48	5,550.01	5,719.57	5,894.31	6,074.39	6,259.97
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.21	0.23	0.24	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44
		Optimistic	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32
Lost Productivity (US$ Billions)		Baseline	0.72	0.79	0.87	0.96	1.04	1.13	1.22	1.31	1.41	1.51	1.61	1.71	1.82	1.93	2.05	2.17	2.29	2.42	2.55	2.69	2.84
		Optimistic	0.72	0.78	0.83	0.91	0.96	1.02	1.08	1.14	1.19	1.25	1.30	1.33	1.37	1.41	1.45	1.49	1.53	1.57	1.62	1.67	1.73
New Jersey
PRC		Baseline	247,180	255,739	263,247	270,081	278,285	285,620	292,517	299,046	305,583	312,527	318,745	324,449	329,920	335,111	340,398	345,844	351,262	356,938	362,341	368,094	373,822
		Optimistic	247,180	255,739	263,064	268,610	275,373	281,629	287,388	291,983	295,938	298,342	299,853	300,089	300,819	300,406	299,644	299,140	299,044	299,808	300,942	304,025	306,520
Expenditures per PRC ($)		Baseline	3,473.85	3,605.47	3,725.34	3,843.88	3,965.35	4,087.06	4,210.46	4,336.89	4,467.46	4,601.67	4,739.61	4,881.49	5,027.48	5,177.83	5,332.67	5,492.15	5,656.40	5,825.56	5,999.77	6,179.20	6,363.99
		Optimistic	3,473.85	3,589.43	3,692.20	3,792.65	3,894.99	3,996.56	4,098.78	4,202.94	4,310.08	4,419.66	4,531.74	4,646.49	4,764.00	4,884.48	5,008.01	5,134.66	5,264.51	5,397.65	5,534.16	5,674.12	5,817.61
Total Expenditures (US$ Billions)		Baseline	0.86	0.92	0.98	1.04	1.10	1.17	1.23	1.30	1.37	1.44	1.51	1.58	1.66	1.74	1.82	1.90	1.99	2.08	2.17	2.27	2.38
		Optimistic	0.86	0.92	0.97	1.02	1.07	1.13	1.18	1.23	1.28	1.32	1.36	1.39	1.43	1.47	1.50	1.54	1.57	1.62	1.67	1.73	1.78
Lost Productivity (US$ Billions)		Baseline	4.96	5.46	5.96	6.45	6.93	7.46	7.99	8.52	9.08	9.66	10.23	10.81	11.40	12.00	12.63	13.28	13.94	14.64	15.35	16.11	16.89
		Optimistic	4.96	5.36	5.74	6.11	6.40	6.74	7.06	7.40	7.72	8.00	8.26	8.39	8.60	8.78	8.95	9.13	9.31	9.51	9.73	10.01	10.29
New Mexico
PRC		Baseline	41,466	43,074	44,567	45,786	47,239	48,547	49,853	51,122	52,384	53,726	54,983	56,203	57,382	58,521	59,668	60,818	61,936	63,058	64,104	65,184	66,213
		Optimistic	41,466	43,074	44,535	45,537	46,744	47,869	48,979	49,915	50,731	51,287	51,724	51,983	52,320	52,460	52,524	52,605	52,729	52,965	53,241	53,838	54,292
Expenditures per PRC ($)		Baseline	2,486.95	2,592.58	2,689.20	2,785.13	2,883.79	2,983.00	3,083.96	3,187.77	3,295.35	3,406.33	3,520.79	3,638.94	3,760.93	3,887.01	4,017.31	4,151.99	4,291.18	4,435.03	4,583.71	4,737.37	4,896.18
		Optimistic	2,486.95	2,579.71	2,662.50	2,743.70	2,826.70	2,909.32	2,992.73	3,077.99	3,165.94	3,256.17	3,348.74	3,443.79	3,541.42	3,641.82	3,745.06	3,851.23	3,960.41	4,072.68	4,188.14	4,306.87	4,428.97
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.32
		Optimistic	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.20	0.21	0.22	0.22	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.82	0.90	0.99	1.08	1.16	1.25	1.34	1.43	1.53	1.63	1.74	1.84	1.95	2.06	2.17	2.29	2.41	2.53	2.66	2.79	2.93
		Optimistic	0.82	0.89	0.96	1.02	1.07	1.13	1.18	1.25	1.30	1.36	1.40	1.43	1.47	1.51	1.54	1.58	1.61	1.65	1.69	1.74	1.78
New York
PRC		Baseline	505,965	520,074	533,349	545,113	559,326	571,603	583,089	593,894	604,523	615,743	625,667	634,761	643,396	651,288	659,165	667,193	675,021	683,349	690,873	698,911	706,849
		Optimistic	505,965	520,074	532,977	542,145	553,473	563,617	572,863	579,866	585,443	587,796	588,584	587,102	586,643	583,839	580,247	577,092	574,674	573,975	573,805	577,261	579,590
Expenditures per PRC ($)		Baseline	3,943.51	4,096.52	4,236.00	4,374.04	4,515.60	4,657.53	4,801.54	4,949.20	5,101.79	5,258.75	5,420.19	5,586.36	5,757.45	5,933.78	6,115.51	6,302.81	6,495.84	6,694.79	6,899.82	7,111.14	7,328.93
		Optimistic	3,943.51	4,077.87	4,197.44	4,314.39	4,433.62	4,552.02	4,671.25	4,792.82	4,917.94	5,045.99	5,177.04	5,311.29	5,448.85	5,589.97	5,734.75	5,883.27	6,035.64	6,191.96	6,352.33	6,516.85	6,685.63
Total Expenditures (US$ Billions)		Baseline	2.00	2.13	2.26	2.38	2.53	2.66	2.80	2.94	3.08	3.24	3.39	3.55	3.70	3.86	4.03	4.21	4.38	4.57	4.77	4.97	5.18
		Optimistic	2.00	2.12	2.24	2.34	2.45	2.57	2.68	2.78	2.88	2.97	3.05	3.12	3.20	3.26	3.33	3.40	3.47	3.55	3.64	3.76	3.87
Lost Productivity (US$ Billions)		Baseline	10.16	11.10	12.09	13.03	13.95	14.95	15.94	16.95	18.00	19.06	20.12	21.18	22.27	23.37	24.50	25.66	26.83	28.07	29.31	30.62	31.98
		Optimistic	10.16	10.91	11.64	12.34	12.87	13.51	14.09	14.73	15.30	15.80	16.26	16.45	16.81	17.11	17.38	17.65	17.92	18.25	18.58	19.05	19.49
North Carolina
PRC		Baseline	214,551	223,951	232,459	241,636	251,761	261,031	270,147	279,006	287,900	297,313	306,278	314,903	323,323	331,629	340,224	349,032	357,926	367,067	376,060	385,517	395,031
		Optimistic	214,551	223,951	232,297	240,320	249,126	257,384	265,410	272,416	278,814	283,818	288,125	291,260	294,803	297,285	299,491	301,897	304,718	308,316	312,337	318,415	323,911
Expenditures per PRC ($)		Baseline	3,415.30	3,595.66	3,762.29	3,929.16	4,102.23	4,277.72	4,457.74	4,644.33	4,839.22	5,041.86	5,252.51	5,471.69	5,699.77	5,937.36	6,184.85	6,442.66	6,711.22	6,990.97	7,282.38	7,585.94	7,902.15
		Optimistic	3,415.30	3,573.68	3,716.30	3,857.23	4,002.31	4,147.78	4,295.65	4,447.80	4,605.84	4,769.07	4,937.64	5,111.91	5,292.11	5,478.65	5,671.78	5,871.71	6,078.69	6,292.96	6,514.79	6,744.44	6,982.18
Total Expenditures (US$ Billions)		Baseline	0.73	0.81	0.87	0.95	1.03	1.12	1.20	1.30	1.39	1.50	1.61	1.72	1.84	1.97	2.10	2.25	2.40	2.57	2.74	2.92	3.12
		Optimistic	0.73	0.80	0.86	0.93	1.00	1.07	1.14	1.21	1.28	1.35	1.42	1.49	1.56	1.63	1.70	1.77	1.85	1.94	2.03	2.15	2.26
Lost Productivity (US$ Billions)		Baseline	4.43	4.92	5.43	5.96	6.48	7.05	7.64	8.24	8.87	9.53	10.20	10.89	11.60	12.33	13.10	13.91	14.74	15.62	16.53	17.50	18.51
		Optimistic	4.43	4.83	5.23	5.64	5.98	6.38	6.76	7.16	7.55	7.91	8.25	8.47	8.77	9.04	9.31	9.58	9.86	10.17	10.48	10.89	11.28
North Dakota
PRC		Baseline	14,548	14,989	15,315	15,904	16,387	16,757	17,097	17,402	17,692	17,989	18,262	18,517	18,763	19,005	19,268	19,531	19,784	20,039	20,272	20,503	20,720
		Optimistic	14,548	14,989	15,304	15,817	16,216	16,523	16,797	16,991	17,134	17,173	17,180	17,127	17,108	17,037	16,961	16,893	16,843	16,832	16,837	16,934	16,989
Expenditures per PRC ($)		Baseline	4,875.60	5,060.72	5,229.33	5,396.09	5,566.98	5,738.21	5,911.83	6,089.74	6,273.47	6,462.34	6,656.47	6,856.17	7,061.65	7,273.28	7,491.26	7,715.77	7,947.01	8,185.18	8,430.49	8,683.15	8,943.38
		Optimistic	4,875.60	5,038.17	5,182.72	5,324.02	5,468.00	5,610.89	5,754.71	5,901.26	6,052.01	6,206.22	6,363.94	6,525.43	6,690.81	6,860.38	7,034.25	7,212.53	7,395.33	7,582.75	7,774.93	7,971.98	8,174.02
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.19
		Optimistic	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13	0.14
Lost Productivity (US$ Billions)		Baseline	0.32	0.35	0.38	0.42	0.45	0.48	0.51	0.54	0.57	0.61	0.64	0.67	0.71	0.74	0.78	0.82	0.86	0.90	0.94	0.98	1.02
		Optimistic	0.32	0.34	0.36	0.39	0.41	0.43	0.45	0.47	0.49	0.50	0.52	0.52	0.53	0.54	0.55	0.56	0.57	0.58	0.59	0.61	0.62
Ohio
PRC		Baseline	274,719	282,592	289,518	300,984	311,563	320,032	327,483	334,115	340,570	347,724	354,064	359,812	365,136	370,136	375,249	380,377	385,375	390,541	395,255	400,264	405,115
		Optimistic	274,719	282,592	289,316	299,345	308,302	315,561	321,740	326,223	329,821	331,941	333,079	332,796	332,928	331,804	330,323	329,009	328,086	328,032	328,279	330,595	332,180
Expenditures per PRC ($)		Baseline	4,333.89	4,500.43	4,652.19	4,802.34	4,956.26	5,110.55	5,267.05	5,427.47	5,593.21	5,763.63	5,938.87	6,119.19	6,304.80	6,496.04	6,693.08	6,896.10	7,105.28	7,320.80	7,542.85	7,771.65	8,007.38
		Optimistic	4,333.89	4,480.14	4,610.24	4,737.45	4,867.12	4,995.84	5,125.44	5,257.55	5,393.49	5,532.57	5,674.88	5,820.62	5,969.93	6,123.06	6,280.12	6,441.21	6,606.43	6,775.89	6,949.70	7,127.96	7,310.80
Total Expenditures (US$ Billions)		Baseline	1.19	1.27	1.35	1.45	1.54	1.64	1.72	1.81	1.90	2.00	2.10	2.20	2.30	2.40	2.51	2.62	2.74	2.86	2.98	3.11	3.24
		Optimistic	1.19	1.27	1.33	1.42	1.50	1.58	1.65	1.72	1.78	1.84	1.89	1.94	1.99	2.03	2.07	2.12	2.17	2.22	2.28	2.36	2.43
Lost Productivity (US$ Billions)		Baseline	5.92	6.47	7.04	7.73	8.35	8.99	9.62	10.24	10.89	11.56	12.23	12.90	13.58	14.27	14.98	15.71	16.45	17.23	18.01	18.83	19.67
		Optimistic	5.92	6.36	6.77	7.31	7.70	8.12	8.50	8.90	9.26	9.59	9.89	10.02	10.25	10.45	10.63	10.81	11.00	11.21	11.42	11.72	12.00
Oklahoma
PRC		Baseline	98,101	100,889	103,653	106,621	109,912	112,725	115,469	118,016	120,478	123,104	125,471	127,689	129,800	131,860	133,988	136,198	138,420	140,702	142,869	145,167	147,443
		Optimistic	98,101	100,889	103,580	106,041	108,761	111,150	113,444	115,228	116,675	117,516	118,034	118,102	118,351	118,205	117,946	117,805	117,843	118,182	118,660	119,900	120,898
Expenditures per PRC ($)		Baseline	3,190.26	3,327.33	3,452.79	3,577.39	3,705.60	3,834.58	3,965.88	4,100.93	4,240.95	4,385.44	4,534.52	4,688.47	4,847.48	5,011.88	5,181.86	5,357.61	5,539.31	5,727.18	5,921.42	6,122.25	6,329.88
		Optimistic	3,190.26	3,310.63	3,418.13	3,523.59	3,631.42	3,738.81	3,847.26	3,958.13	4,072.56	4,189.99	4,310.49	4,434.27	4,561.45	4,692.27	4,826.85	4,965.29	5,107.69	5,254.19	5,404.88	5,559.89	5,719.36
Total Expenditures (US$ Billions)		Baseline	0.31	0.34	0.36	0.38	0.41	0.43	0.46	0.48	0.51	0.54	0.57	0.60	0.63	0.66	0.69	0.73	0.77	0.81	0.85	0.89	0.93
		Optimistic	0.31	0.33	0.35	0.37	0.39	0.42	0.44	0.46	0.48	0.49	0.51	0.52	0.54	0.55	0.57	0.58	0.60	0.62	0.64	0.67	0.69
Lost Productivity (US$ Billions)		Baseline	2.00	2.18	2.39	2.59	2.79	3.00	3.22	3.44	3.66	3.89	4.12	4.36	4.59	4.84	5.09	5.35	5.62	5.91	6.20	6.50	6.81
		Optimistic	2.00	2.15	2.30	2.45	2.58	2.72	2.85	2.99	3.12	3.23	3.34	3.39	3.47	3.55	3.62	3.69	3.76	3.84	3.93	4.04	4.15
Oregon
PRC		Baseline	89,978	91,948	94,886	97,644	100,894	103,873	106,872	109,805	112,800	116,099	119,241	122,310	125,384	128,433	131,589	134,856	138,097	141,358	144,498	147,772	151,010
		Optimistic	89,978	91,948	94,820	97,112	99,838	102,422	104,998	107,211	109,239	110,829	112,173	113,127	114,324	115,132	115,834	116,645	117,568	118,733	120,013	122,051	123,823
Expenditures per PRC ($)		Baseline	3,156.83	3,305.63	3,442.37	3,578.65	3,719.35	3,861.38	4,006.43	4,156.11	4,311.78	4,472.94	4,639.75	4,812.57	4,991.63	5,177.35	5,369.98	5,569.79	5,777.02	5,991.97	6,214.91	6,446.15	6,685.99
		Optimistic	3,156.83	3,287.50	3,404.61	3,519.85	3,638.02	3,756.05	3,875.57	3,998.10	4,124.90	4,255.38	4,389.65	4,527.94	4,670.40	4,817.35	4,968.93	5,125.27	5,286.54	5,452.87	5,624.44	5,801.41	5,983.95
Total Expenditures (US$ Billions)		Baseline	0.28	0.30	0.33	0.35	0.38	0.40	0.43	0.46	0.49	0.52	0.55	0.59	0.63	0.66	0.71	0.75	0.80	0.85	0.90	0.95	1.01
		Optimistic	0.28	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.58	0.60	0.62	0.65	0.68	0.71	0.74
Lost Productivity (US$ Billions)		Baseline	1.73	1.88	2.07	2.25	2.42	2.62	2.82	3.02	3.24	3.47	3.70	3.94	4.19	4.45	4.72	5.00	5.30	5.60	5.91	6.25	6.59
		Optimistic	1.73	1.85	1.99	2.13	2.24	2.37	2.49	2.63	2.76	2.88	2.99	3.06	3.17	3.26	3.35	3.44	3.54	3.64	3.75	3.88	4.01
Pennsylvania
PRC		Baseline	346,063	356,246	365,078	376,270	387,971	397,771	406,687	414,703	422,551	431,135	438,778	445,692	452,174	458,428	464,955	471,604	478,105	484,724	490,889	497,432	503,790
		Optimistic	346,063	356,246	364,823	374,221	383,911	392,214	399,555	404,907	409,215	411,566	412,772	412,229	412,289	410,953	409,289	407,917	407,031	407,141	407,708	410,851	413,090
Expenditures per PRC ($)		Baseline	3,797.13	3,929.16	4,049.06	4,167.31	4,288.17	4,408.96	4,531.13	4,656.01	4,784.66	4,916.58	5,051.84	5,190.64	5,333.11	5,479.49	5,629.88	5,784.41	5,943.17	6,106.29	6,273.89	6,446.09	6,623.01
		Optimistic	3,797.13	3,913.08	4,015.90	4,116.17	4,218.12	4,319.06	4,420.45	4,523.55	4,629.38	4,737.40	4,847.66	4,960.32	5,075.45	5,193.25	5,313.79	5,437.13	5,563.33	5,692.45	5,824.58	5,959.77	6,098.10
Total Expenditures (US$ Billions)		Baseline	1.31	1.40	1.48	1.57	1.66	1.75	1.84	1.93	2.02	2.12	2.22	2.31	2.41	2.51	2.62	2.73	2.84	2.96	3.08	3.21	3.34
		Optimistic	1.31	1.39	1.47	1.54	1.62	1.69	1.77	1.83	1.89	1.95	2.00	2.04	2.09	2.13	2.17	2.22	2.26	2.32	2.37	2.45	2.52
Lost Productivity (US$ Billions)		Baseline	6.94	7.59	8.27	9.00	9.69	10.42	11.14	11.87	12.62	13.39	14.16	14.93	15.71	16.51	17.35	18.21	19.08	19.99	20.91	21.88	22.88
		Optimistic	6.94	7.46	7.96	8.52	8.94	9.42	9.85	10.31	10.72	11.10	11.44	11.59	11.85	12.08	12.30	12.52	12.74	13.00	13.25	13.61	13.94
Rhode Island
PRC		Baseline	31,171	32,135	32,999	33,811	34,775	35,629	36,432	37,188	37,938	38,746	39,461	40,125	40,753	41,346	41,966	42,596	43,227	43,882	44,481	45,102	45,709
		Optimistic	31,171	32,135	32,976	33,627	34,411	35,131	35,793	36,310	36,740	36,987	37,122	37,112	37,158	37,064	36,942	36,844	36,801	36,858	36,944	37,251	37,480
Expenditures per PRC ($)		Baseline	3,709.03	3,865.83	4,009.24	4,151.60	4,297.98	4,445.17	4,594.93	4,748.89	4,908.42	5,072.95	5,242.63	5,417.75	5,598.54	5,785.35	5,978.41	6,177.90	6,384.05	6,597.08	6,817.22	7,044.70	7,279.78
		Optimistic	3,709.03	3,846.73	3,969.62	4,090.12	4,213.27	4,335.86	4,459.60	4,586.06	4,716.50	4,850.31	4,987.55	5,128.47	5,273.19	5,421.99	5,574.99	5,732.31	5,894.07	6,060.39	6,231.41	6,407.25	6,588.05
Total Expenditures (US$ Billions)		Baseline	0.12	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	0.26	0.28	0.29	0.30	0.32	0.33
		Optimistic	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.22	0.22	0.23	0.24	0.25
Lost Productivity (US$ Billions)		Baseline	0.62	0.68	0.75	0.81	0.87	0.93	1.00	1.06	1.13	1.20	1.27	1.34	1.41	1.48	1.56	1.64	1.72	1.80	1.89	1.97	2.07
		Optimistic	0.62	0.67	0.72	0.76	0.80	0.84	0.88	0.92	0.96	0.99	1.02	1.04	1.06	1.09	1.11	1.13	1.15	1.17	1.20	1.23	1.26
South Carolina
PRC		Baseline	118,600	123,504	128,007	133,768	139,589	144,714	149,651	154,391	159,059	163,933	168,492	172,824	177,009	181,046	185,145	189,304	193,408	197,579	201,552	205,693	209,751
		Optimistic	118,600	123,504	127,917	133,039	138,128	142,693	147,027	150,744	154,039	156,492	158,506	159,848	161,395	162,297	162,979	163,739	164,656	165,955	167,399	169,891	171,988
Expenditures per PRC ($)		Baseline	3,404.85	3,573.75	3,729.32	3,884.69	4,045.42	4,207.98	4,374.33	4,546.31	4,725.52	4,911.39	5,104.14	5,304.20	5,511.89	5,727.71	5,951.98	6,185.03	6,427.21	6,678.87	6,940.38	7,212.13	7,494.52
		Optimistic	3,404.85	3,553.17	3,686.37	3,817.68	3,952.56	4,087.51	4,224.38	4,364.94	4,510.62	4,660.78	4,815.53	4,975.18	5,139.91	5,310.10	5,485.93	5,667.58	5,855.24	6,049.12	6,249.42	6,456.34	6,670.12
Total Expenditures (US$ Billions)		Baseline	0.40	0.44	0.48	0.52	0.56	0.61	0.65	0.70	0.75	0.81	0.86	0.92	0.98	1.04	1.10	1.17	1.24	1.32	1.40	1.48	1.57
		Optimistic	0.40	0.44	0.47	0.51	0.55	0.58	0.62	0.66	0.69	0.73	0.76	0.80	0.83	0.86	0.89	0.93	0.96	1.00	1.05	1.10	1.15
Lost Productivity (US$ Billions)		Baseline	2.47	2.73	3.01	3.32	3.62	3.94	4.27	4.60	4.94	5.30	5.66	6.02	6.40	6.79	7.19	7.60	8.03	8.47	8.93	9.41	9.90
		Optimistic	2.47	2.69	2.90	3.15	3.34	3.56	3.77	4.00	4.20	4.40	4.58	4.68	4.84	4.98	5.11	5.24	5.37	5.52	5.66	5.85	6.04
South Dakota
PRC		Baseline	20,747	21,404	21,961	22,780	23,521	24,114	24,663	25,159	25,638	26,134	26,597	27,043	27,469	27,889	28,328	28,769	29,205	29,638	30,047	30,461	30,856
		Optimistic	20,747	21,404	21,946	22,656	23,274	23,777	24,231	24,565	24,829	24,948	25,021	25,012	25,046	25,001	24,936	24,884	24,864	24,894	24,956	25,159	25,301
Expenditures per PRC ($)		Baseline	4,646.56	4,873.15	5,081.70	5,289.83	5,504.99	5,722.47	5,944.85	6,174.62	6,413.90	6,661.90	6,918.94	7,185.54	7,462.13	7,749.37	8,047.66	8,357.44	8,679.14	9,013.22	9,360.16	9,720.45	10,094.62
		Optimistic	4,646.56	4,845.55	5,024.12	5,200.05	5,380.66	5,561.26	5,744.33	5,932.23	6,126.87	6,327.37	6,533.91	6,746.86	6,966.48	7,193.24	7,427.39	7,669.16	7,918.81	8,176.57	8,442.73	8,717.55	9,001.32
Total Expenditures (US$ Billions)		Baseline	0.10	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.25	0.27	0.28	0.30	0.31
		Optimistic	0.10	0.10	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.20	0.21	0.22	0.23
Lost Productivity (US$ Billions)		Baseline	0.44	0.48	0.53	0.58	0.62	0.67	0.72	0.76	0.81	0.86	0.91	0.96	1.01	1.06	1.12	1.17	1.23	1.29	1.35	1.42	1.48
		Optimistic	0.44	0.48	0.51	0.55	0.57	0.61	0.63	0.66	0.69	0.71	0.73	0.74	0.76	0.78	0.79	0.81	0.82	0.84	0.86	0.88	0.90
Tennessee
PRC		Baseline	193,303	201,176	208,023	217,058	226,070	233,879	241,346	248,411	255,348	262,705	269,580	276,120	282,362	288,386	294,567	300,856	307,209	313,693	319,916	326,416	332,846
		Optimistic	193,303	201,176	207,878	215,876	223,704	230,611	237,114	242,544	247,289	250,781	253,602	255,388	257,455	258,521	259,300	260,227	261,540	263,485	265,706	269,601	272,922
Expenditures per PRC ($)		Baseline	3,895.24	4,063.04	4,216.64	4,369.20	4,526.19	4,684.15	4,844.95	5,010.38	5,181.89	5,358.90	5,541.54	5,730.17	5,925.02	6,126.50	6,334.82	6,550.23	6,772.96	7,003.27	7,241.40	7,487.64	7,742.25
		Optimistic	3,895.24	4,042.59	4,174.20	4,303.32	4,435.36	4,566.87	4,699.68	4,835.48	4,975.63	5,119.47	5,267.09	5,418.74	5,574.55	5,734.85	5,899.76	6,069.41	6,243.94	6,423.48	6,608.19	6,798.21	6,993.70
Total Expenditures (US$ Billions)		Baseline	0.75	0.82	0.88	0.95	1.02	1.10	1.17	1.24	1.32	1.41	1.49	1.58	1.67	1.77	1.87	1.97	2.08	2.20	2.32	2.44	2.58
		Optimistic	0.75	0.81	0.87	0.93	0.99	1.05	1.11	1.17	1.23	1.28	1.34	1.38	1.44	1.48	1.53	1.58	1.63	1.69	1.76	1.83	1.91
Lost Productivity (US$ Billions)		Baseline	4.00	4.43	4.87	5.37	5.84	6.34	6.84	7.36	7.89	8.45	9.01	9.58	10.16	10.76	11.38	12.03	12.69	13.39	14.11	14.86	15.65
		Optimistic	4.00	4.35	4.68	5.08	5.39	5.73	6.05	6.40	6.71	7.01	7.28	7.44	7.67	7.88	8.08	8.28	8.48	8.71	8.94	9.25	9.53
Texas
PRC		Baseline	586,713	612,000	636,066	657,574