Prostate Cancer

Lost Productivity (Indirect Impacts)

PRC is Population Reporting Condition

			2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
United States
PRC		Baseline	1,042,632	1,079,457	1,117,191	1,158,009	1,203,375	1,245,992	1,290,063	1,333,139	1,375,590	1,422,424	1,466,459	1,507,966	1,549,454	1,586,132	1,622,061	1,657,595	1,693,871	1,731,866	1,766,046	1,797,490	1,828,485
		Optimistic	1,042,632	1,079,457	1,114,956	1,149,640	1,186,171	1,225,889	1,265,692	1,304,287	1,342,361	1,372,952	1,400,165	1,419,655	1,437,894	1,445,823	1,445,205	1,439,391	1,435,804	1,435,530	1,429,065	1,434,557	1,435,750
Expenditures per PRC ($)		Baseline	4,099.85	4,266.10	4,417.41	4,567.57	4,721.03	4,875.33	5,032.84	5,194.44	5,361.82	5,534.07	5,711.32	5,893.93	6,082.11	6,276.29	6,476.68	6,683.46	6,896.84	7,117.04	7,344.26	7,578.75	7,820.71
		Optimistic	4,099.85	4,245.60	4,374.96	4,501.80	4,630.54	4,758.73	4,888.68	5,021.21	5,157.90	5,297.81	5,441.01	5,587.76	5,738.23	5,892.74	6,051.42	6,214.36	6,381.70	6,553.54	6,730.01	6,911.23	7,097.33
Total Expenditures (US$ Billions)		Baseline	4.27	4.60	4.93	5.28	5.67	6.06	6.47	6.90	7.34	7.84	8.33	8.84	9.38	9.90	10.45	11.02	11.63	12.27	12.91	13.57	14.24
		Optimistic	4.27	4.58	4.87	5.16	5.48	5.81	6.16	6.52	6.89	7.24	7.58	7.89	8.20	8.47	8.69	8.89	9.11	9.35	9.56	9.86	10.13
Lost Productivity (US$ Billions)		Baseline	23.99	26.34	28.94	31.64	34.27	37.19	40.24	43.38	46.67	50.15	53.67	57.24	60.96	64.64	68.41	72.27	76.28	80.52	84.75	88.99	93.38
		Optimistic	23.99	25.88	27.83	29.89	31.50	33.54	35.53	37.79	39.99	42.07	44.04	45.27	46.86	48.15	49.14	49.92	50.75	51.69	52.34	53.49	54.40
Alabama
PRC		Baseline	15,159	15,595	16,076	16,576	17,130	17,648	18,191	18,707	19,209	19,771	20,299	20,788	21,262	21,664	22,048	22,425	22,810	23,215	23,573	23,889	24,188
		Optimistic	15,159	15,595	16,044	16,456	16,885	17,363	17,847	18,303	18,745	19,083	19,381	19,570	19,731	19,748	19,644	19,473	19,335	19,243	19,075	19,066	18,993
Expenditures per PRC ($)		Baseline	3,527.19	3,666.79	3,793.73	3,919.60	4,048.14	4,177.27	4,309.00	4,444.05	4,583.81	4,727.54	4,875.33	5,027.48	5,184.15	5,345.70	5,512.28	5,684.05	5,861.18	6,043.83	6,232.17	6,426.38	6,626.64
		Optimistic	3,527.19	3,649.58	3,758.11	3,864.46	3,972.33	4,079.66	4,188.40	4,299.22	4,413.46	4,530.30	4,649.82	4,772.24	4,897.66	5,026.38	5,158.48	5,294.06	5,433.20	5,575.99	5,722.54	5,872.94	6,027.29
Total Expenditures (US$ Billions)		Baseline	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.13	0.14	0.15	0.15	0.16
		Optimistic	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11
Lost Productivity (US$ Billions)		Baseline	0.31	0.34	0.37	0.41	0.44	0.47	0.51	0.55	0.59	0.63	0.67	0.71	0.76	0.80	0.84	0.88	0.93	0.98	1.02	1.07	1.12
		Optimistic	0.31	0.33	0.36	0.38	0.40	0.43	0.45	0.48	0.50	0.53	0.55	0.56	0.58	0.59	0.60	0.61	0.62	0.63	0.63	0.64	0.65
Alaska
PRC		Baseline	2,102	2,210	2,314	2,432	2,560	2,685	2,813	2,938	3,059	3,201	3,336	3,467	3,602	3,719	3,831	3,946	4,058	4,167	4,262	4,348	4,427
		Optimistic	2,102	2,210	2,310	2,414	2,524	2,641	2,760	2,875	2,985	3,090	3,185	3,264	3,343	3,390	3,414	3,427	3,440	3,454	3,449	3,470	3,476
Expenditures per PRC ($)		Baseline	5,284.51	5,564.76	5,822.88	6,081.74	6,348.96	6,620.34	6,900.06	7,189.82	7,492.80	7,807.59	8,134.64	8,474.78	8,828.63	9,197.26	9,581.29	9,981.35	10,398.11	10,832.27	11,284.56	11,755.74	12,246.59
		Optimistic	5,284.51	5,530.21	5,750.56	5,968.61	6,191.82	6,415.99	6,645.13	6,880.73	7,125.69	7,378.47	7,639.29	7,908.76	8,187.27	8,475.59	8,774.06	9,083.04	9,402.90	9,734.02	10,076.81	10,431.66	10,799.01
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.05
		Optimistic	0.01	0.01	0.01	0.01	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	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.05	0.05	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22
		Optimistic	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.13
Arizona
PRC		Baseline	11,285	12,013	12,642	13,330	14,092	14,841	15,644	16,472	17,310	18,199	19,093	19,989	20,909	21,792	22,681	23,584	24,522	25,504	26,461	27,396	28,348
		Optimistic	11,285	12,013	12,617	13,234	13,891	14,601	15,349	16,115	16,892	17,566	18,230	18,818	19,404	19,865	20,208	20,480	20,786	21,140	21,412	21,864	22,259
Expenditures per PRC ($)		Baseline	3,381.29	3,541.52	3,688.32	3,834.84	3,985.40	4,137.62	4,293.84	4,454.97	4,622.73	4,796.28	4,975.80	5,161.72	5,354.31	5,554.09	5,761.31	5,976.28	6,199.26	6,430.56	6,670.49	6,919.37	7,177.54
		Optimistic	3,381.29	3,521.77	3,647.16	3,770.74	3,896.75	4,022.82	4,151.20	4,282.72	4,418.96	4,559.04	4,703.05	4,851.29	5,003.95	5,161.42	5,323.84	5,491.37	5,664.17	5,842.41	6,026.26	6,215.89	6,411.49
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.09	0.10	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.18	0.19	0.20
		Optimistic	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14
Lost Productivity (US$ Billions)		Baseline	0.26	0.29	0.33	0.37	0.40	0.45	0.49	0.54	0.59	0.65	0.70	0.76	0.83	0.90	0.96	1.04	1.11	1.20	1.28	1.37	1.46
		Optimistic	0.26	0.29	0.32	0.35	0.37	0.40	0.43	0.47	0.51	0.54	0.58	0.61	0.64	0.67	0.69	0.72	0.74	0.77	0.79	0.82	0.85
Arkansas
PRC		Baseline	13,676	14,156	14,625	15,124	15,677	16,189	16,732	17,258	17,768	18,320	18,837	19,321	19,788	20,192	20,585	20,971	21,363	21,767	22,132	22,458	22,776
		Optimistic	13,676	14,156	14,595	15,015	15,453	15,928	16,416	16,885	17,338	17,683	17,985	18,190	18,364	18,406	18,341	18,211	18,108	18,042	17,909	17,924	17,884
Expenditures per PRC ($)		Baseline	3,165.99	3,305.09	3,432.10	3,558.52	3,688.05	3,818.66	3,952.33	4,089.84	4,232.62	4,379.95	4,531.95	4,688.95	4,851.16	5,018.97	5,192.59	5,372.22	5,558.06	5,750.33	5,949.25	6,155.06	6,367.98
		Optimistic	3,165.99	3,287.94	3,396.48	3,503.18	3,611.72	3,720.06	3,830.13	3,942.63	4,058.92	4,178.21	4,300.58	4,426.26	4,555.40	4,688.31	4,825.09	4,965.87	5,110.75	5,259.86	5,413.32	5,571.25	5,733.80
Total Expenditures (US$ Billions)		Baseline	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15
		Optimistic	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.29	0.32	0.35	0.38	0.41	0.45	0.48	0.52	0.56	0.60	0.64	0.68	0.72	0.76	0.80	0.85	0.89	0.94	0.99	1.03	1.08
		Optimistic	0.29	0.31	0.34	0.36	0.38	0.40	0.43	0.45	0.48	0.50	0.52	0.54	0.55	0.57	0.58	0.59	0.59	0.60	0.61	0.62	0.63
California
PRC		Baseline	107,555	111,510	115,769	120,361	125,396	130,143	135,154	140,181	145,136	150,430	155,456	160,290	165,240	169,587	173,806	178,034	182,383	186,958	191,077	194,890	198,670
		Optimistic	107,555	111,510	115,538	119,491	123,604	128,043	132,601	137,147	141,630	145,198	148,428	150,903	153,342	154,586	154,855	154,598	154,596	154,968	154,617	155,540	155,998
Expenditures per PRC ($)		Baseline	3,754.87	3,882.41	3,997.75	4,111.59	4,227.30	4,343.03	4,460.56	4,580.54	4,704.17	4,830.76	4,960.37	5,093.22	5,229.43	5,369.28	5,512.88	5,660.31	5,811.69	5,967.11	6,126.70	6,290.55	6,458.78
		Optimistic	3,754.87	3,866.68	3,965.37	4,061.67	4,158.96	4,255.41	4,352.75	4,451.59	4,553.10	4,656.55	4,761.98	4,869.57	4,979.41	5,091.72	5,206.57	5,324.00	5,444.09	5,566.88	5,692.45	5,820.84	5,952.14
Total Expenditures (US$ Billions)		Baseline	0.40	0.43	0.46	0.49	0.53	0.57	0.60	0.64	0.68	0.73	0.77	0.82	0.86	0.91	0.96	1.01	1.06	1.12	1.17	1.23	1.28
		Optimistic	0.40	0.43	0.46	0.49	0.51	0.54	0.58	0.61	0.64	0.68	0.71	0.73	0.76	0.79	0.81	0.82	0.84	0.86	0.88	0.91	0.93
Lost Productivity (US$ Billions)		Baseline	2.52	2.77	3.06	3.35	3.64	3.96	4.30	4.66	5.03	5.42	5.81	6.21	6.64	7.06	7.49	7.94	8.40	8.89	9.38	9.87	10.38
		Optimistic	2.52	2.72	2.94	3.17	3.35	3.57	3.80	4.06	4.31	4.55	4.77	4.92	5.11	5.26	5.38	5.48	5.59	5.71	5.79	5.93	6.06
Colorado
PRC		Baseline	13,841	14,346	14,894	15,498	16,163	16,799	17,468	18,129	18,788	19,540	20,256	20,925	21,597	22,203	22,797	23,375	23,951	24,538	25,057	25,538	26,002
		Optimistic	13,841	14,346	14,864	15,386	15,932	16,528	17,138	17,736	18,334	18,860	19,340	19,699	20,042	20,239	20,311	20,298	20,302	20,339	20,276	20,382	20,417
Expenditures per PRC ($)		Baseline	3,932.41	4,124.50	4,300.71	4,476.82	4,658.00	4,841.39	5,029.80	5,224.35	5,427.14	5,637.16	5,854.65	6,080.14	6,313.98	6,556.81	6,808.98	7,070.84	7,342.78	7,625.18	7,918.44	8,222.98	8,539.23
		Optimistic	3,932.41	4,100.81	4,251.32	4,399.80	4,551.36	4,703.13	4,857.84	5,016.48	5,180.98	5,350.27	5,524.47	5,703.97	5,888.99	6,080.00	6,277.22	6,480.83	6,691.04	6,908.07	7,132.15	7,363.49	7,602.33
Total Expenditures (US$ Billions)		Baseline	0.05	0.06	0.06	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22
		Optimistic	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.14	0.15	0.16
Lost Productivity (US$ Billions)		Baseline	0.33	0.36	0.40	0.43	0.47	0.51	0.56	0.60	0.65	0.71	0.76	0.81	0.87	0.93	0.99	1.05	1.11	1.17	1.23	1.30	1.36
		Optimistic	0.33	0.35	0.38	0.41	0.43	0.46	0.49	0.53	0.56	0.59	0.62	0.64	0.67	0.69	0.71	0.72	0.74	0.75	0.76	0.78	0.80
Connecticut
PRC		Baseline	13,973	14,459	14,888	15,352	15,881	16,388	16,888	17,357	17,817	18,318	18,762	19,151	19,523	19,834	20,138	20,436	20,745	21,069	21,346	21,591	21,837
		Optimistic	13,973	14,459	14,858	15,241	15,654	16,123	16,569	16,982	17,387	17,681	17,914	18,030	18,118	18,079	17,942	17,746	17,584	17,464	17,273	17,231	17,147
Expenditures per PRC ($)		Baseline	4,815.44	4,979.30	5,127.50	5,273.77	5,422.45	5,571.17	5,722.21	5,876.40	6,035.29	6,197.99	6,364.58	6,535.34	6,710.44	6,890.22	7,074.82	7,264.37	7,459.00	7,658.84	7,864.03	8,074.72	8,291.06
		Optimistic	4,815.44	4,959.10	5,085.89	5,209.63	5,334.65	5,458.57	5,583.66	5,710.68	5,841.14	5,974.10	6,109.60	6,247.89	6,389.06	6,533.43	6,681.06	6,832.03	6,986.40	7,144.27	7,305.70	7,470.78	7,639.59
Total Expenditures (US$ Billions)		Baseline	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.17	0.18
		Optimistic	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	0.12	0.12	0.12	0.12	0.12	0.13	0.13	0.13
Lost Productivity (US$ Billions)		Baseline	0.36	0.40	0.43	0.47	0.51	0.55	0.59	0.63	0.68	0.73	0.77	0.82	0.86	0.91	0.96	1.00	1.05	1.10	1.15	1.21	1.26
		Optimistic	0.36	0.39	0.42	0.44	0.47	0.49	0.52	0.55	0.58	0.61	0.63	0.65	0.66	0.68	0.69	0.69	0.70	0.71	0.71	0.72	0.73
Delaware
PRC		Baseline	3,672	3,805	3,951	4,106	4,277	4,439	4,609	4,773	4,938	5,117	5,283	5,436	5,586	5,723	5,850	5,979	6,109	6,245	6,372	6,490	6,606
		Optimistic	3,672	3,805	3,943	4,076	4,216	4,367	4,522	4,670	4,818	4,939	5,044	5,118	5,184	5,217	5,212	5,192	5,178	5,177	5,156	5,180	5,187
Expenditures per PRC ($)		Baseline	4,229.54	4,441.34	4,635.86	4,830.45	5,030.85	5,233.90	5,442.70	5,658.51	5,883.67	6,117.07	6,359.01	6,610.07	6,870.68	7,141.56	7,423.11	7,715.77	8,019.97	8,336.16	8,664.81	9,006.42	9,361.50
		Optimistic	4,229.54	4,415.22	4,581.34	4,745.36	4,912.93	5,080.88	5,252.21	5,428.04	5,610.51	5,798.44	5,991.97	6,191.55	6,397.42	6,610.14	6,829.94	7,057.04	7,291.69	7,534.15	7,784.67	8,043.52	8,310.97
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.08	0.08	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.29	0.31
		Optimistic	0.08	0.08	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.17	0.17	0.18	0.18
Florida
PRC		Baseline	59,826	62,573	65,259	68,132	71,305	74,378	77,664	81,034	84,434	88,006	91,545	95,078	98,704	102,161	105,651	109,220	112,949	116,884	120,716	124,480	128,325
		Optimistic	59,826	62,573	65,129	67,640	70,286	73,178	76,197	79,281	82,395	84,945	87,407	89,510	91,598	93,124	94,132	94,843	95,741	96,884	97,682	99,346	100,762
Expenditures per PRC ($)		Baseline	3,716.06	3,874.29	4,018.58	4,162.02	4,308.85	4,456.72	4,607.91	4,763.28	4,924.44	5,090.56	5,261.76	5,438.41	5,620.74	5,809.17	6,003.92	6,205.20	6,413.23	6,628.23	6,850.44	7,080.10	7,317.46
		Optimistic	3,716.06	3,854.78	3,978.10	4,099.21	4,222.30	4,345.04	4,469.63	4,596.87	4,728.27	4,862.94	5,000.96	5,142.60	5,288.00	5,437.52	5,591.26	5,749.35	5,911.91	6,079.07	6,250.95	6,427.69	6,609.43
Total Expenditures (US$ Billions)		Baseline	0.22	0.24	0.26	0.28	0.31	0.33	0.36	0.39	0.42	0.45	0.48	0.52	0.55	0.59	0.63	0.68	0.72	0.77	0.83	0.88	0.94
		Optimistic	0.22	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.39	0.41	0.44	0.46	0.48	0.51	0.53	0.55	0.57	0.59	0.61	0.64	0.67
Lost Productivity (US$ Billions)		Baseline	1.24	1.38	1.53	1.68	1.83	2.00	2.19	2.38	2.59	2.81	3.03	3.27	3.51	3.77	4.03	4.31	4.61	4.92	5.25	5.59	5.94
		Optimistic	1.24	1.35	1.47	1.59	1.68	1.81	1.93	2.08	2.22	2.35	2.49	2.58	2.70	2.81	2.90	2.98	3.07	3.16	3.24	3.36	3.47
Georgia
PRC		Baseline	36,633	37,984	39,627	41,357	43,268	45,113	47,016	48,883	50,733	52,783	54,738	56,567	58,366	59,938	61,471	62,995	64,553	66,170	67,643	69,018	70,381
		Optimistic	36,633	37,984	39,548	41,058	42,649	44,385	46,127	47,825	49,507	50,948	52,264	53,255	54,163	54,636	54,769	54,702	54,718	54,848	54,736	55,083	55,264
Expenditures per PRC ($)		Baseline	3,198.29	3,330.62	3,451.15	3,570.85	3,693.26	3,816.42	3,942.22	4,071.38	4,205.24	4,343.08	4,485.01	4,631.32	4,782.19	4,937.98	5,098.84	5,264.94	5,436.45	5,613.54	5,796.41	5,985.24	6,180.21
		Optimistic	3,198.29	3,314.30	3,417.33	3,518.43	3,621.09	3,723.37	3,827.11	3,932.97	4,042.22	4,154.09	4,268.65	4,386.13	4,506.64	4,630.46	4,757.67	4,888.39	5,022.69	5,160.69	5,302.48	5,448.16	5,597.84
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.23	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.41	0.43
		Optimistic	0.12	0.13	0.14	0.14	0.15	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31
Lost Productivity (US$ Billions)		Baseline	0.75	0.83	0.92	1.01	1.11	1.21	1.32	1.43	1.55	1.68	1.81	1.94	2.07	2.20	2.34	2.48	2.63	2.78	2.93	3.09	3.25
		Optimistic	0.75	0.82	0.89	0.96	1.02	1.09	1.17	1.25	1.33	1.41	1.48	1.53	1.59	1.64	1.68	1.71	1.75	1.78	1.81	1.86	1.90
Hawaii
PRC		Baseline	2,698	2,807	2,906	3,018	3,141	3,257	3,387	3,516	3,640	3,764	3,886	4,004	4,121	4,218	4,312	4,400	4,488	4,578	4,653	4,719	4,782
		Optimistic	2,698	2,807	2,900	2,996	3,096	3,205	3,323	3,440	3,552	3,633	3,710	3,770	3,824	3,845	3,842	3,821	3,804	3,794	3,765	3,766	3,755
Expenditures per PRC ($)		Baseline	3,925.31	4,057.05	4,176.15	4,293.64	4,413.03	4,532.41	4,653.60	4,777.27	4,904.68	5,035.09	5,168.56	5,305.34	5,445.53	5,589.42	5,737.12	5,888.72	6,044.33	6,204.04	6,367.98	6,536.25	6,708.97
		Optimistic	3,925.31	4,040.81	4,142.70	4,242.11	4,342.52	4,442.01	4,542.41	4,644.33	4,748.97	4,855.59	4,964.21	5,075.03	5,188.13	5,303.76	5,421.96	5,542.79	5,666.32	5,792.60	5,921.70	6,053.67	6,188.58
Total Expenditures (US$ Billions)		Baseline	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	0.03	0.03	0.03	0.03	0.03	0.03
		Optimistic	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Lost Productivity (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24
		Optimistic	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.14	0.14	0.14	0.14
Idaho
PRC		Baseline	4,413	4,578	4,775	5,025	5,289	5,541	5,803	6,064	6,321	6,598	6,868	7,126	7,384	7,623	7,864	8,102	8,339	8,578	8,796	8,999	9,191
		Optimistic	4,413	4,578	4,766	4,989	5,214	5,451	5,694	5,933	6,169	6,369	6,558	6,709	6,852	6,948	7,007	7,035	7,069	7,110	7,118	7,182	7,217
Expenditures per PRC ($)		Baseline	2,990.48	3,151.06	3,299.04	3,447.54	3,600.91	3,756.75	3,917.47	4,084.04	4,258.29	4,439.43	4,627.72	4,823.64	5,027.57	5,240.12	5,461.65	5,692.55	5,933.21	6,184.04	6,445.48	6,717.97	7,001.99
		Optimistic	2,990.48	3,131.26	3,257.58	3,382.65	3,510.74	3,639.43	3,771.03	3,906.40	4,047.22	4,192.59	4,342.64	4,497.74	4,658.11	4,824.20	4,996.21	5,174.36	5,358.85	5,549.92	5,747.81	5,952.75	6,165.00
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06
		Optimistic	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.10	0.11	0.13	0.14	0.15	0.17	0.19	0.20	0.22	0.24	0.26	0.28	0.30	0.32	0.34	0.36	0.39	0.41	0.43	0.46	0.48
		Optimistic	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.26	0.27	0.27	0.28
Illinois
PRC		Baseline	44,057	45,352	46,664	48,075	49,672	51,114	52,561	53,915	55,238	56,737	58,106	59,349	60,616	61,674	62,690	63,665	64,649	65,725	66,624	67,412	68,181
		Optimistic	44,057	45,352	46,571	47,728	48,962	50,289	51,569	52,748	53,904	54,764	55,479	55,874	56,252	56,218	55,855	55,284	54,800	54,479	53,911	53,801	53,537
Expenditures per PRC ($)		Baseline	4,527.99	4,692.38	4,841.38	4,988.72	5,138.78	5,289.15	5,442.14	5,598.59	5,760.10	5,925.77	6,095.70	6,270.19	6,449.42	6,633.77	6,823.40	7,018.44	7,219.06	7,425.41	7,637.66	7,855.97	8,080.53
		Optimistic	4,527.99	4,672.11	4,799.55	4,924.14	5,050.21	5,175.38	5,301.91	5,430.60	5,562.95	5,698.05	5,835.94	5,976.87	6,120.96	6,268.52	6,419.64	6,574.41	6,732.90	6,895.22	7,061.45	7,231.68	7,406.02
Total Expenditures (US$ Billions)		Baseline	0.20	0.21	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55
		Optimistic	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.36	0.37	0.38	0.38	0.39	0.40
Lost Productivity (US$ Billions)		Baseline	1.06	1.15	1.26	1.37	1.47	1.59	1.71	1.82	1.95	2.08	2.21	2.34	2.48	2.62	2.75	2.89	3.03	3.18	3.33	3.48	3.63
		Optimistic	1.06	1.13	1.21	1.29	1.35	1.43	1.51	1.59	1.67	1.74	1.81	1.85	1.91	1.95	1.98	2.00	2.02	2.04	2.06	2.09	2.12
Indiana
PRC		Baseline	17,684	18,200	18,755	19,354	20,024	20,639	21,255	21,846	22,412	23,057	23,651	24,203	24,742	25,203	25,658	26,104	26,561	27,030	27,430	27,782	28,124
		Optimistic	17,684	18,200	18,717	19,214	19,738	20,306	20,853	21,373	21,870	22,255	22,582	22,785	22,960	22,974	22,861	22,668	22,514	22,405	22,196	22,172	22,084
Expenditures per PRC ($)		Baseline	4,523.57	4,702.95	4,866.07	5,027.83	5,193.01	5,358.99	5,528.30	5,701.89	5,881.56	6,066.33	6,256.33	6,451.95	6,653.39	6,861.12	7,075.33	7,296.23	7,524.03	7,758.94	8,001.19	8,251.00	8,508.61
		Optimistic	4,523.57	4,680.83	4,820.30	4,956.96	5,095.59	5,233.53	5,373.29	5,515.74	5,662.57	5,812.78	5,966.42	6,123.80	6,285.05	6,450.55	6,620.40	6,794.73	6,973.65	7,157.28	7,345.75	7,539.17	7,737.70
Total Expenditures (US$ Billions)		Baseline	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.16	0.17	0.17
Lost Productivity (US$ Billions)		Baseline	0.42	0.46	0.50	0.55	0.59	0.64	0.68	0.73	0.78	0.84	0.89	0.95	1.01	1.06	1.12	1.18	1.24	1.30	1.36	1.42	1.49
		Optimistic	0.42	0.45	0.48	0.52	0.54	0.57	0.60	0.64	0.67	0.70	0.73	0.75	0.77	0.79	0.80	0.81	0.82	0.83	0.84	0.86	0.87
Iowa
PRC		Baseline	9,744	10,076	10,358	10,683	11,038	11,354	11,678	11,986	12,285	12,620	12,927	13,212	13,500	13,753	14,003	14,230	14,455	14,689	14,879	15,038	15,181
		Optimistic	9,744	10,076	10,337	10,606	10,881	11,171	11,458	11,727	11,988	12,181	12,343	12,439	12,528	12,536	12,476	12,357	12,253	12,176	12,040	12,001	11,920
Expenditures per PRC ($)		Baseline	4,357.24	4,539.66	4,705.89	4,871.04	5,039.99	5,210.05	5,383.83	5,562.31	5,747.35	5,937.96	6,134.31	6,336.80	6,545.67	6,761.42	6,984.29	7,214.50	7,452.30	7,697.94	7,951.68	8,213.78	8,484.52
		Optimistic	4,357.24	4,517.17	4,659.25	4,798.72	4,940.39	5,081.59	5,224.85	5,371.09	5,522.04	5,676.68	5,835.09	5,997.58	6,164.30	6,335.67	6,511.80	6,692.82	6,878.88	7,070.11	7,266.65	7,468.66	7,676.29
Total Expenditures (US$ Billions)		Baseline	0.04	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	0.10	0.11	0.11	0.12	0.12	0.13
		Optimistic	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09
Lost Productivity (US$ Billions)		Baseline	0.23	0.26	0.28	0.30	0.33	0.35	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.59	0.62	0.65	0.68	0.71	0.75	0.78	0.81
		Optimistic	0.23	0.25	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.39	0.40	0.41	0.43	0.44	0.44	0.45	0.45	0.46	0.46	0.47	0.47
Kansas
PRC		Baseline	9,478	9,786	10,069	10,379	10,728	11,049	11,379	11,696	12,008	12,361	12,693	13,002	13,309	13,579	13,845	14,104	14,366	14,642	14,883	15,096	15,292
		Optimistic	9,478	9,786	10,049	10,304	10,574	10,870	11,164	11,443	11,718	11,931	12,119	12,241	12,351	12,378	12,335	12,247	12,178	12,136	12,043	12,048	12,007
Expenditures per PRC ($)		Baseline	4,439.72	4,624.44	4,792.73	4,959.90	5,130.87	5,302.94	5,478.72	5,659.23	5,846.33	6,039.04	6,237.50	6,442.12	6,653.16	6,871.11	7,096.19	7,328.66	7,568.73	7,816.67	8,072.74	8,337.19	8,610.30
		Optimistic	4,439.72	4,601.67	4,745.52	4,886.69	5,030.08	5,172.95	5,317.89	5,465.82	5,618.48	5,774.86	5,935.01	6,099.26	6,267.78	6,440.94	6,618.90	6,801.77	6,989.69	7,182.80	7,381.25	7,585.18	7,794.75
Total Expenditures (US$ Billions)		Baseline	0.04	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	0.10	0.11	0.11	0.12	0.13	0.13
		Optimistic	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.09
Lost Productivity (US$ Billions)		Baseline	0.23	0.25	0.27	0.30	0.32	0.35	0.37	0.40	0.43	0.46	0.49	0.52	0.55	0.58	0.61	0.65	0.68	0.72	0.75	0.79	0.82
		Optimistic	0.23	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.37	0.38	0.40	0.41	0.42	0.43	0.44	0.45	0.45	0.46	0.46	0.47	0.48
Kentucky
PRC		Baseline	15,253	15,725	16,229	16,778	17,385	17,941	18,509	19,065	19,607	20,224	20,800	21,336	21,855	22,308	22,747	23,166	23,595	24,044	24,430	24,771	25,095
		Optimistic	15,253	15,725	16,196	16,657	17,137	17,652	18,159	18,653	19,134	19,521	19,859	20,086	20,281	20,335	20,267	20,116	20,000	19,930	19,768	19,769	19,705
Expenditures per PRC ($)		Baseline	3,710.20	3,886.63	4,048.28	4,209.65	4,375.50	4,543.20	4,715.32	4,892.87	5,077.75	5,269.03	5,466.93	5,671.90	5,884.25	6,104.56	6,333.11	6,570.21	6,816.19	7,071.39	7,336.13	7,610.79	7,895.73
		Optimistic	3,710.20	3,864.88	4,002.96	4,139.06	4,277.86	4,416.73	4,558.16	4,703.07	4,853.20	5,007.57	5,166.29	5,329.70	5,497.99	5,671.59	5,850.68	6,035.42	6,225.99	6,422.58	6,625.38	6,834.59	7,050.39
Total Expenditures (US$ Billions)		Baseline	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.20
		Optimistic	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.12	0.13	0.13	0.14	0.14
Lost Productivity (US$ Billions)		Baseline	0.31	0.34	0.37	0.40	0.44	0.47	0.51	0.55	0.59	0.63	0.67	0.72	0.76	0.81	0.85	0.90	0.94	0.99	1.04	1.09	1.14
		Optimistic	0.31	0.33	0.35	0.38	0.40	0.43	0.45	0.48	0.50	0.53	0.55	0.57	0.59	0.60	0.61	0.62	0.63	0.64	0.64	0.66	0.66
Louisiana
PRC		Baseline	20,290	21,041	21,705	22,402	23,175	23,874	24,604	25,304	25,972	26,734	27,443	28,095	28,745	29,300	29,841	30,378	30,927	31,497	31,993	32,427	32,839
		Optimistic	20,290	21,041	21,661	22,240	22,843	23,489	24,139	24,756	25,345	25,805	26,202	26,450	26,675	26,708	26,587	26,379	26,215	26,108	25,888	25,880	25,786
Expenditures per PRC ($)		Baseline	3,676.12	3,803.96	3,919.66	4,033.92	4,150.15	4,266.47	4,384.68	4,505.42	4,629.92	4,757.47	4,888.15	5,022.18	5,159.68	5,300.95	5,446.09	5,595.21	5,748.40	5,905.79	6,067.49	6,233.62	6,404.30
		Optimistic	3,676.12	3,788.19	3,887.17	3,983.82	4,081.52	4,178.42	4,276.27	4,375.69	4,477.84	4,582.01	4,688.22	4,796.66	4,907.42	5,020.75	5,136.69	5,255.30	5,376.66	5,500.81	5,627.84	5,757.80	5,890.76
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.19	0.20	0.21
		Optimistic	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.14	0.15	0.15	0.15
Lost Productivity (US$ Billions)		Baseline	0.42	0.46	0.50	0.55	0.59	0.64	0.69	0.74	0.79	0.85	0.90	0.96	1.02	1.08	1.13	1.19	1.26	1.32	1.39	1.45	1.51
		Optimistic	0.42	0.45	0.48	0.52	0.54	0.58	0.61	0.64	0.68	0.71	0.74	0.76	0.78	0.80	0.82	0.83	0.84	0.85	0.86	0.87	0.88
Maine
PRC		Baseline	4,882	5,044	5,214	5,435	5,676	5,902	6,134	6,357	6,576	6,822	7,050	7,258	7,465	7,642	7,811	7,973	8,132	8,287	8,421	8,539	8,649
		Optimistic	4,882	5,044	5,203	5,395	5,595	5,807	6,018	6,220	6,417	6,584	6,731	6,833	6,927	6,966	6,959	6,923	6,893	6,869	6,814	6,815	6,792
Expenditures per PRC ($)		Baseline	4,765.58	5,003.72	5,222.41	5,441.18	5,666.44	5,894.66	6,129.34	6,371.87	6,624.87	6,887.14	7,158.96	7,441.02	7,733.78	8,038.05	8,354.29	8,682.97	9,024.58	9,379.64	9,748.66	10,132.20	10,530.83
		Optimistic	4,765.58	4,974.36	5,161.12	5,345.52	5,533.89	5,722.67	5,915.24	6,112.85	6,317.91	6,529.09	6,746.56	6,970.80	7,202.10	7,441.08	7,687.99	7,943.09	8,206.65	8,478.96	8,760.31	9,050.99	9,351.32
Total Expenditures (US$ Billions)		Baseline	0.02	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	0.07	0.07	0.07	0.08	0.08	0.09	0.09
		Optimistic	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06
Lost Productivity (US$ Billions)		Baseline	0.13	0.14	0.15	0.17	0.18	0.20	0.21	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.50
		Optimistic	0.13	0.13	0.14	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.24	0.25	0.26	0.27	0.27	0.27	0.28	0.28	0.29	0.29
Maryland
PRC		Baseline	24,334	25,131	26,061	27,034	28,127	29,159	30,197	31,205	32,192	33,299	34,321	35,253	36,152	36,939	37,695	38,437	39,187	39,987	40,693	41,344	41,994
		Optimistic	24,334	25,131	26,009	26,839	27,725	28,688	29,626	30,530	31,415	32,141	32,770	33,188	33,549	33,671	33,585	33,377	33,216	33,145	32,928	32,996	32,974
Expenditures per PRC ($)		Baseline	3,650.44	3,799.15	3,934.51	4,068.88	4,206.21	4,344.31	4,485.31	4,630.00	4,779.87	4,934.14	5,092.90	5,256.48	5,425.08	5,599.08	5,778.67	5,964.01	6,155.30	6,352.72	6,556.48	6,766.77	6,983.81
		Optimistic	3,650.44	3,780.81	3,896.53	4,010.03	4,125.23	4,239.95	4,356.27	4,474.91	4,597.29	4,722.57	4,850.80	4,982.24	5,117.02	5,255.44	5,397.60	5,543.61	5,693.57	5,847.59	6,005.77	6,168.23	6,335.09
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.10	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29
		Optimistic	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.21
Lost Productivity (US$ Billions)		Baseline	0.52	0.57	0.62	0.68	0.74	0.80	0.87	0.94	1.01	1.09	1.16	1.24	1.32	1.39	1.47	1.55	1.64	1.72	1.81	1.90	1.99
		Optimistic	0.52	0.56	0.60	0.64	0.68	0.72	0.77	0.82	0.86	0.91	0.95	0.98	1.01	1.04	1.06	1.07	1.09	1.11	1.12	1.14	1.16
Massachusetts
PRC		Baseline	25,168	25,953	26,695	27,501	28,428	29,304	30,196	31,038	31,864	32,814	33,674	34,461	35,224	35,871	36,497	37,118	37,746	38,412	38,988	39,501	40,017
		Optimistic	25,168	25,953	26,642	27,302	28,022	28,832	29,625	30,366	31,094	31,673	32,151	32,443	32,688	32,697	32,518	32,232	31,996	31,839	31,549	31,525	31,422
Expenditures per PRC ($)		Baseline	5,720.09	5,941.46	6,142.57	6,341.84	6,545.18	6,749.33	6,957.43	7,170.64	7,391.14	7,617.74	7,850.59	8,090.14	8,336.64	8,590.65	8,852.40	9,122.13	9,400.08	9,686.49	9,981.63	10,285.77	10,599.17
		Optimistic	5,720.09	5,914.17	6,086.13	6,254.53	6,425.22	6,594.97	6,766.85	6,941.92	7,122.27	7,306.64	7,495.12	7,688.05	7,885.62	8,088.26	8,296.11	8,509.30	8,727.97	8,952.26	9,182.31	9,418.27	9,660.30
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.39	0.41	0.42
		Optimistic	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.30
Lost Productivity (US$ Billions)		Baseline	0.65	0.71	0.77	0.84	0.91	0.98	1.05	1.13	1.21	1.30	1.38	1.47	1.55	1.64	1.73	1.82	1.91	2.01	2.10	2.20	2.30
		Optimistic	0.65	0.70	0.74	0.79	0.83	0.88	0.93	0.98	1.04	1.09	1.13	1.16	1.19	1.22	1.24	1.25	1.27	1.29	1.30	1.32	1.34
Michigan
PRC		Baseline	42,229	43,715	45,046	46,484	48,125	49,643	51,157	52,581	53,964	55,532	56,969	58,292	59,593	60,715	61,799	62,814	63,845	64,914	65,824	66,609	67,350
		Optimistic	42,229	43,715	44,956	46,148	47,437	48,842	50,190	51,443	52,661	53,601	54,394	54,878	55,302	55,344	55,061	54,546	54,118	53,807	53,264	53,160	52,884
Expenditures per PRC ($)		Baseline	4,170.97	4,317.50	4,450.16	4,581.22	4,714.56	4,848.05	4,983.74	5,122.38	5,265.37	5,411.91	5,562.08	5,716.14	5,874.25	6,036.73	6,203.70	6,375.29	6,551.62	6,732.84	6,919.06	7,110.44	7,307.11
		Optimistic	4,170.97	4,299.43	4,412.92	4,523.76	4,635.83	4,747.01	4,859.32	4,973.44	5,090.73	5,210.36	5,332.37	5,456.97	5,584.27	5,714.54	5,847.85	5,984.26	6,123.86	6,266.72	6,412.91	6,562.51	6,715.59
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.30	0.32	0.33	0.35	0.37	0.38	0.40	0.42	0.44	0.46	0.47	0.49
		Optimistic	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.32	0.33	0.33	0.34	0.34	0.35	0.36
Lost Productivity (US$ Billions)		Baseline	1.02	1.12	1.22	1.33	1.44	1.55	1.67	1.79	1.92	2.05	2.18	2.32	2.46	2.59	2.73	2.87	3.02	3.17	3.32	3.46	3.61
		Optimistic	1.02	1.10	1.18	1.26	1.32	1.40	1.48	1.56	1.64	1.72	1.79	1.83	1.89	1.93	1.96	1.98	2.01	2.03	2.05	2.08	2.11
Minnesota
PRC		Baseline	21,226	21,996	22,772	23,623	24,563	25,456	26,371	27,259	28,137	29,116	30,040	30,924	31,825	32,653	33,469	34,268	35,078	35,913	36,672	37,363	38,044
		Optimistic	21,226	21,996	22,726	23,452	24,212	25,046	25,873	26,669	27,457	28,103	28,682	29,113	29,534	29,764	29,820	29,757	29,734	29,768	29,674	29,819	29,872
Expenditures per PRC ($)		Baseline	5,259.36	5,504.14	5,728.20	5,951.68	6,181.18	6,413.05	6,650.85	6,895.96	7,150.99	7,414.65	7,687.22	7,969.32	8,261.34	8,564.07	8,877.89	9,203.21	9,540.45	9,890.05	10,252.45	10,628.14	11,017.60
		Optimistic	5,259.36	5,473.95	5,665.37	5,853.90	6,046.03	6,238.13	6,433.65	6,633.83	6,841.10	7,054.08	7,272.91	7,498.07	7,729.79	7,968.68	8,214.96	8,468.84	8,730.57	9,000.39	9,278.55	9,565.30	9,860.92
Total Expenditures (US$ Billions)		Baseline	0.11	0.12	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.22	0.23	0.25	0.26	0.28	0.30	0.32	0.33	0.36	0.38	0.40	0.42
		Optimistic	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29	0.29
Lost Productivity (US$ Billions)		Baseline	0.52	0.57	0.63	0.69	0.74	0.81	0.87	0.94	1.01	1.09	1.17	1.24	1.33	1.41	1.50	1.59	1.68	1.77	1.87	1.97	2.07
		Optimistic	0.52	0.56	0.60	0.65	0.68	0.73	0.77	0.82	0.87	0.91	0.96	0.98	1.02	1.05	1.08	1.09	1.12	1.14	1.15	1.18	1.21
Mississippi
PRC		Baseline	14,839	15,351	15,837	16,338	16,899	17,420	17,960	18,482	18,995	19,567	20,098	20,590	21,071	21,479	21,864	22,241	22,639	23,060	23,425	23,758	24,079
		Optimistic	14,839	15,351	15,805	16,220	16,658	17,139	17,621	18,082	18,536	18,887	19,189	19,384	19,554	19,579	19,480	19,313	19,190	19,114	18,956	18,961	18,908
Expenditures per PRC ($)		Baseline	3,170.51	3,322.98	3,462.76	3,602.36	3,745.90	3,891.09	4,040.18	4,194.04	4,354.31	4,520.21	4,691.91	4,869.82	5,054.22	5,245.59	5,444.21	5,650.35	5,864.30	6,086.35	6,316.81	6,555.99	6,804.23
		Optimistic	3,170.51	3,304.18	3,423.58	3,541.30	3,661.40	3,781.61	3,904.08	4,029.60	4,159.70	4,293.51	4,431.14	4,572.89	4,718.93	4,869.62	5,025.13	5,185.61	5,351.21	5,522.10	5,698.44	5,880.42	6,068.21
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.05	0.06	0.06	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	0.16
		Optimistic	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11
Lost Productivity (US$ Billions)		Baseline	0.31	0.34	0.38	0.41	0.44	0.48	0.52	0.56	0.60	0.64	0.68	0.72	0.77	0.81	0.85	0.90	0.94	0.99	1.04	1.09	1.14
		Optimistic	0.31	0.34	0.36	0.39	0.41	0.43	0.46	0.48	0.51	0.54	0.56	0.57	0.59	0.60	0.61	0.62	0.63	0.64	0.64	0.66	0.67
Missouri
PRC		Baseline	15,574	16,040	16,540	17,085	17,691	18,243	18,816	19,357	19,877	20,461	21,001	21,502	21,992	22,420	22,842	23,250	23,672	24,114	24,506	24,854	25,193
		Optimistic	15,574	16,040	16,507	16,961	17,438	17,949	18,460	18,938	19,397	19,749	20,052	20,243	20,408	20,436	20,352	20,189	20,066	19,988	19,830	19,835	19,782
Expenditures per PRC ($)		Baseline	4,950.67	5,161.10	5,352.98	5,543.73	5,738.96	5,935.58	6,136.59	6,343.14	6,557.39	6,778.21	7,005.78	7,240.57	7,482.89	7,733.32	7,992.13	8,259.61	8,536.03	8,821.70	9,116.94	9,422.05	9,737.38
		Optimistic	4,950.67	5,135.16	5,299.16	5,460.21	5,623.88	5,787.08	5,952.74	6,121.90	6,296.59	6,475.62	6,659.09	6,847.37	7,040.64	7,239.37	7,443.71	7,653.81	7,869.85	8,091.98	8,320.38	8,555.23	8,796.71
Total Expenditures (US$ 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	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.25
		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	0.15	0.16	0.16	0.16	0.17	0.17
Lost Productivity (US$ Billions)		Baseline	0.37	0.40	0.44	0.48	0.52	0.56	0.60	0.65	0.69	0.74	0.79	0.84	0.89	0.94	0.99	1.04	1.10	1.16	1.21	1.27	1.33
		Optimistic	0.37	0.39	0.42	0.45	0.48	0.50	0.53	0.56	0.59	0.62	0.65	0.66	0.68	0.70	0.71	0.72	0.73	0.74	0.75	0.76	0.78
Montana
PRC		Baseline	3,256	3,386	3,509	3,683	3,861	4,026	4,191	4,354	4,513	4,684	4,849	5,006	5,163	5,306	5,449	5,588	5,719	5,848	5,961	6,057	6,148
		Optimistic	3,256	3,386	3,502	3,656	3,805	3,961	4,112	4,260	4,404	4,521	4,630	4,713	4,791	4,837	4,855	4,852	4,847	4,847	4,823	4,834	4,827
Expenditures per PRC ($)		Baseline	3,874.89	4,051.42	4,212.86	4,373.76	4,538.85	4,705.51	4,876.31	5,052.22	5,235.12	5,424.07	5,619.25	5,821.10	6,029.90	6,246.19	6,470.24	6,702.33	6,942.74	7,191.77	7,449.74	7,716.96	7,993.76
		Optimistic	3,874.89	4,029.66	4,167.59	4,303.35	4,441.61	4,579.75	4,720.26	4,864.02	5,012.78	5,165.55	5,322.41	5,483.70	5,649.59	5,820.51	5,996.59	6,178.00	6,364.90	6,557.45	6,755.83	6,960.21	7,170.77
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05
		Optimistic	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Lost Productivity (US$ Billions)		Baseline	0.07	0.08	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.20	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32
		Optimistic	0.07	0.08	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.17	0.18	0.18	0.18	0.18
Lost Productivity (US$ Billions)		Baseline	0.14	0.15	0.16	0.18	0.19	0.20	0.22	0.23	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.45	0.47
		Optimistic	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.25	0.26	0.26	0.26	0.27	0.27	0.27	0.28
Nevada
PRC		Baseline	7,288	7,622	8,038	8,481	8,964	9,438	9,936	10,442	10,947	11,486	12,010	12,525	13,050	13,541	14,027	14,522	15,037	15,575	16,086	16,579	17,074
		Optimistic	7,288	7,622	8,022	8,419	8,836	9,286	9,748	10,216	10,683	11,087	11,467	11,791	12,110	12,344	12,498	12,611	12,746	12,910	13,017	13,231	13,407
Expenditures per PRC ($)		Baseline	3,664.51	3,888.98	4,097.35	4,307.76	4,526.39	4,749.87	4,981.68	5,223.33	5,477.58	5,743.41	6,021.30	6,312.12	6,616.56	6,935.67	7,270.18	7,620.82	7,988.38	8,373.66	8,777.52	9,200.86	9,644.62
		Optimistic	3,664.51	3,861.31	4,039.03	4,215.93	4,398.05	4,581.98	4,770.99	4,966.38	5,170.61	5,382.49	5,602.26	5,830.53	6,067.70	6,314.52	6,571.37	6,838.68	7,116.85	7,406.34	7,707.61	8,021.13	8,347.41
Total Expenditures (US$ Billions)		Baseline	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16
		Optimistic	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11
Lost Productivity (US$ Billions)		Baseline	0.17	0.18	0.21	0.23	0.25	0.28	0.31	0.34	0.37	0.40	0.44	0.47	0.51	0.55	0.59	0.63	0.68	0.72	0.77	0.82	0.87
		Optimistic	0.17	0.18	0.20	0.22	0.23	0.25	0.27	0.30	0.32	0.34	0.36	0.38	0.39	0.41	0.42	0.44	0.45	0.46	0.48	0.49	0.51
New Hampshire
PRC		Baseline	5,132	5,305	5,508	5,757	6,032	6,297	6,571	6,832	7,093	7,396	7,680	7,946	8,206	8,439	8,672	8,902	9,128	9,360	9,573	9,770	9,964
		Optimistic	5,132	5,305	5,497	5,716	5,946	6,195	6,447	6,684	6,921	7,138	7,333	7,481	7,615	7,693	7,727	7,730	7,737	7,758	7,747	7,797	7,824
Expenditures per PRC ($)		Baseline	4,320.32	4,515.70	4,694.32	4,872.29	5,054.84	5,239.09	5,427.86	5,622.23	5,824.27	6,032.94	6,248.44	6,471.24	6,701.65	6,940.27	7,187.39	7,443.31	7,708.33	7,982.80	8,267.04	8,561.39	8,866.23
		Optimistic	4,320.32	4,491.61	4,644.23	4,794.40	4,947.30	5,100.05	5,255.37	5,414.26	5,578.63	5,747.39	5,920.64	6,098.74	6,281.88	6,470.53	6,664.84	6,864.98	7,071.14	7,283.49	7,502.21	7,727.50	7,959.56
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	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	0.07	0.08	0.08	0.09
		Optimistic	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06
Lost Productivity (US$ Billions)		Baseline	0.13	0.15	0.16	0.18	0.19	0.21	0.23	0.25	0.27	0.29	0.32	0.34	0.36	0.39	0.41	0.44	0.46	0.49	0.52	0.55	0.57
		Optimistic	0.13	0.14	0.15	0.17	0.18	0.19	0.20	0.22	0.23	0.25	0.26	0.27	0.28	0.29	0.30	0.30	0.31	0.31	0.32	0.33	0.34
New Jersey
PRC		Baseline	41,730	43,227	44,603	46,055	47,707	49,264	50,796	52,269	53,710	55,304	56,740	58,013	59,294	60,368	61,401	62,427	63,494	64,644	65,658	66,578	67,491
		Optimistic	41,730	43,227	44,514	45,722	47,025	48,470	49,836	51,138	52,413	53,381	54,175	54,615	55,025	55,028	54,706	54,209	53,820	53,583	53,129	53,135	52,995
Expenditures per PRC ($)		Baseline	4,491.24	4,659.37	4,811.93	4,962.94	5,116.87	5,271.25	5,428.47	5,589.39	5,755.66	5,926.35	6,101.59	6,281.68	6,466.83	6,657.44	6,853.66	7,055.67	7,263.63	7,477.72	7,698.12	7,925.01	8,158.60
		Optimistic	4,491.24	4,638.64	4,769.11	4,896.76	5,026.03	5,154.48	5,284.42	5,416.68	5,552.81	5,691.86	5,833.88	5,979.15	6,127.78	6,280.11	6,436.22	6,596.22	6,760.19	6,928.23	7,100.46	7,276.96	7,457.86
Total Expenditures (US$ Billions)		Baseline	0.19	0.20	0.21	0.23	0.24	0.26	0.28	0.29	0.31	0.33	0.35	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.51	0.53	0.55
		Optimistic	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.28	0.29	0.30	0.32	0.33	0.34	0.35	0.35	0.36	0.36	0.37	0.38	0.39	0.40
Lost Productivity (US$ Billions)		Baseline	1.09	1.19	1.31	1.42	1.53	1.66	1.79	1.92	2.06	2.20	2.34	2.49	2.64	2.78	2.93	3.08	3.24	3.40	3.57	3.74	3.91
		Optimistic	1.09	1.17	1.26	1.34	1.41	1.50	1.58	1.67	1.76	1.84	1.92	1.96	2.02	2.07	2.10	2.12	2.15	2.18	2.20	2.24	2.28
New Mexico
PRC		Baseline	5,177	5,414	5,632	5,873	6,134	6,382	6,640	6,898	7,151	7,422	7,680	7,932	8,183	8,405	8,613	8,815	9,014	9,215	9,392	9,551	9,700
		Optimistic	5,177	5,414	5,621	5,831	6,047	6,279	6,515	6,749	6,978	7,164	7,333	7,468	7,594	7,662	7,674	7,654	7,641	7,638	7,600	7,623	7,617
Expenditures per PRC ($)		Baseline	2,950.02	3,073.81	3,186.63	3,298.73	3,413.42	3,528.87	3,646.86	3,768.04	3,893.69	4,023.13	4,156.48	4,294.01	4,435.88	4,582.44	4,733.84	4,890.25	5,051.82	5,218.73	5,391.16	5,569.28	5,753.29
		Optimistic	2,950.02	3,058.55	3,154.98	3,249.65	3,345.81	3,441.67	3,538.93	3,638.21	3,740.70	3,845.71	3,953.28	4,063.62	4,176.86	4,293.25	4,412.88	4,535.85	4,662.24	4,792.16	4,925.70	5,062.95	5,204.04
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	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	0.02	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
Lost Productivity (US$ Billions)		Baseline	0.12	0.13	0.15	0.16	0.18	0.19	0.21	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46	0.48	0.50
		Optimistic	0.12	0.13	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.24	0.25	0.26	0.27	0.27	0.27	0.28	0.28	0.29	0.29
New York
PRC		Baseline	71,705	73,814	75,967	78,202	80,696	82,952	85,199	87,363	89,471	91,788	93,866	95,747	97,642	99,155	100,555	101,897	103,264	104,781	106,006	107,048	108,087
		Optimistic	71,705	73,814	75,815	77,637	79,543	81,613	83,589	85,472	87,310	88,596	89,623	90,140	90,612	90,384	89,591	88,483	87,531	86,852	85,778	85,434	84,872
Expenditures per PRC ($)		Baseline	5,047.31	5,240.81	5,416.54	5,590.62	5,768.20	5,946.43	6,128.07	6,314.10	6,506.45	6,704.06	6,907.07	7,115.86	7,330.65	7,551.92	7,779.87	8,014.70	8,256.63	8,505.85	8,762.59	9,027.09	9,299.57
		Optimistic	5,047.31	5,216.95	5,367.22	5,514.35	5,663.43	5,811.66	5,961.70	6,114.50	6,271.87	6,432.71	6,597.09	6,765.32	6,937.55	7,114.16	7,295.27	7,480.99	7,671.44	7,866.74	8,067.00	8,272.37	8,482.96
Total Expenditures (US$ Billions)		Baseline	0.36	0.39	0.41	0.44	0.47	0.49	0.52	0.55	0.58	0.62	0.65	0.68	0.72	0.75	0.78	0.82	0.85	0.89	0.93	0.97	1.01
		Optimistic	0.36	0.39	0.41	0.43	0.45	0.47	0.50	0.52	0.55	0.57	0.59	0.61	0.63	0.64	0.65	0.66	0.67	0.68	0.69	0.71	0.72
Lost Productivity (US$ Billions)		Baseline	1.85	2.02	2.20	2.39	2.57	2.77	2.97	3.18	3.40	3.62	3.85	4.07	4.30	4.53	4.75	4.98	5.22	5.47	5.71	5.95	6.20
		Optimistic	1.85	1.98	2.12	2.26	2.36	2.50	2.62	2.77	2.91	3.04	3.15	3.22	3.31	3.37	3.41	3.44	3.47	3.51	3.53	3.58	3.62
North Carolina
PRC		Baseline	29,644	30,865	32,105	33,429	34,893	36,302	37,776	39,233	40,688	42,276	43,794	45,230	46,655	47,944	49,226	50,498	51,807	53,163	54,429	55,633	56,830
		Optimistic	29,644	30,865	32,041	33,187	34,395	35,716	37,062	38,384	39,705	40,806	41,814	42,581	43,296	43,703	43,859	43,850	43,914	44,067	44,044	44,400	44,624
Expenditures per PRC ($)		Baseline	3,391.77	3,568.75	3,731.63	3,894.85	4,063.23	4,234.12	4,410.14	4,592.36	4,782.77	4,980.48	5,185.75	5,399.10	5,620.91	5,851.83	6,092.24	6,342.52	6,603.09	6,874.36	7,156.78	7,450.80	7,756.90
		Optimistic	3,391.77	3,546.93	3,685.99	3,823.50	3,964.20	4,105.41	4,249.67	4,397.92	4,551.97	4,710.86	4,874.70	5,043.89	5,218.66	5,399.48	5,586.56	5,780.13	5,980.41	6,187.62	6,402.02	6,623.84	6,853.35
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.12	0.13	0.14	0.15	0.17	0.18	0.19	0.21	0.23	0.24	0.26	0.28	0.30	0.32	0.34	0.37	0.39	0.41	0.44
		Optimistic	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.25	0.26	0.27	0.28	0.29	0.31
Lost Productivity (US$ Billions)		Baseline	0.61	0.67	0.74	0.82	0.89	0.97	1.06	1.15	1.24	1.34	1.44	1.54	1.65	1.76	1.87	1.98	2.10	2.22	2.35	2.48	2.61
		Optimistic	0.61	0.66	0.72	0.77	0.82	0.88	0.93	1.00	1.06	1.12	1.18	1.22	1.27	1.31	1.34	1.37	1.40	1.43	1.45	1.49	1.53
North Dakota
PRC		Baseline	2,523	2,626	2,695	2,788	2,887	2,976	3,069	3,157	3,239	3,329	3,416	3,498	3,581	3,654	3,733	3,805	3,875	3,946	4,007	4,054	4,096
		Optimistic	2,523	2,626	2,689	2,767	2,846	2,928	3,011	3,089	3,161	3,213	3,262	3,293	3,323	3,331	3,326	3,304	3,285	3,271	3,242	3,235	3,217
Expenditures per PRC ($)		Baseline	5,324.59	5,524.35	5,705.62	5,885.06	6,067.98	6,251.45	6,438.31	6,629.57	6,827.20	7,030.11	7,238.43	7,452.54	7,672.67	7,899.30	8,132.62	8,372.84	8,620.15	8,874.77	9,136.91	9,406.79	9,684.64
		Optimistic	5,324.59	5,499.72	5,654.74	5,806.42	5,960.04	6,112.68	6,267.11	6,424.30	6,586.09	6,751.37	6,920.20	7,092.88	7,269.58	7,450.67	7,636.28	7,826.52	8,021.49	8,221.32	8,426.12	8,636.03	8,851.17
Total Expenditures (US$ Billions)		Baseline	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04
		Optimistic	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Lost Productivity (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22
		Optimistic	0.06	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.12	0.12	0.12	0.12	0.13	0.13
Ohio
PRC		Baseline	37,347	38,454	39,510	40,654	41,953	43,111	44,248	45,315	46,382	47,662	48,815	49,864	50,882	51,732	52,564	53,349	54,138	54,983	55,681	56,290	56,869
		Optimistic	37,347	38,454	39,431	40,360	41,353	42,415	43,412	44,334	45,262	46,004	46,609	46,944	47,218	47,156	46,833	46,326	45,890	45,575	45,057	44,925	44,654
Expenditures per PRC ($)		Baseline	4,798.92	4,981.14	5,146.56	5,310.37	5,477.43	5,645.05	5,815.82	5,990.68	6,171.43	6,357.07	6,547.72	6,743.74	6,945.35	7,152.98	7,366.81	7,587.04	7,813.86	8,047.45	8,288.03	8,535.80	8,790.97
		Optimistic	4,798.92	4,958.67	5,100.13	5,238.59	5,378.86	5,518.29	5,659.39	5,803.05	5,950.96	6,102.11	6,256.55	6,414.56	6,576.29	6,742.10	6,912.09	7,086.37	7,265.04	7,448.21	7,636.00	7,828.53	8,025.91
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.39	0.40	0.42	0.44	0.46	0.48	0.50
		Optimistic	0.18	0.19	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.32	0.33	0.33	0.34	0.34	0.35	0.36
Lost Productivity (US$ Billions)		Baseline	0.89	0.97	1.06	1.15	1.24	1.34	1.44	1.53	1.64	1.75	1.86	1.97	2.08	2.20	2.31	2.42	2.54	2.67	2.79	2.91	3.03
		Optimistic	0.89	0.96	1.02	1.09	1.14	1.21	1.27	1.34	1.40	1.47	1.53	1.56	1.60	1.64	1.66	1.67	1.69	1.71	1.72	1.75	1.77
Oklahoma
PRC		Baseline	12,788	13,126	13,528	13,964	14,443	14,880	15,347	15,790	16,210	16,673	17,095	17,491	17,878	18,216	18,547	18,876	19,219	19,577	19,887	20,166	20,433
		Optimistic	12,788	13,126	13,501	13,863	14,237	14,640	15,057	15,448	15,818	16,093	16,323	16,466	16,591	16,605	16,525	16,391	16,291	16,227	16,093	16,094	16,044
Expenditures per PRC ($)		Baseline	3,170.34	3,304.94	3,427.66	3,549.65	3,674.51	3,800.24	3,928.78	4,060.86	4,197.85	4,339.04	4,484.54	4,634.66	4,789.58	4,949.67	5,115.12	5,286.10	5,462.79	5,645.39	5,834.09	6,029.10	6,230.63
		Optimistic	3,170.34	3,288.35	3,393.24	3,496.24	3,600.91	3,705.28	3,811.21	3,919.39	4,031.09	4,145.57	4,262.88	4,383.26	4,506.83	4,633.88	4,764.52	4,898.84	5,036.94	5,178.94	5,324.94	5,475.06	5,629.41
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13
		Optimistic	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09
Lost Productivity (US$ Billions)		Baseline	0.26	0.28	0.31	0.34	0.36	0.39	0.42	0.46	0.49	0.52	0.56	0.59	0.63	0.66	0.70	0.73	0.77	0.81	0.85	0.89	0.93
		Optimistic	0.26	0.28	0.30	0.32	0.33	0.35	0.37	0.40	0.42	0.44	0.46	0.47	0.48	0.49	0.50	0.51	0.51	0.52	0.52	0.53	0.54
Oregon
PRC		Baseline	10,355	10,566	10,938	11,375	11,859	12,325	12,821	13,313	13,807	14,359	14,888	15,397	15,913	16,384	16,847	17,308	17,763	18,215	18,616	18,981	19,329
		Optimistic	10,355	10,566	10,917	11,293	11,690	12,126	12,579	13,025	13,473	13,860	14,215	14,495	14,768	14,935	15,011	15,029	15,056	15,098	15,064	15,149	15,177
Expenditures per PRC ($)		Baseline	3,784.61	3,960.88	4,122.24	4,283.19	4,448.47	4,615.46	4,786.73	4,963.26	5,146.95	5,336.86	5,533.19	5,736.39	5,946.74	6,164.81	6,390.88	6,625.23	6,868.18	7,120.04	7,381.14	7,651.81	7,932.40
		Optimistic	3,784.61	3,939.15	4,077.00	4,212.77	4,351.13	4,489.48	4,630.30	4,774.47	4,923.75	5,077.15	5,234.77	5,396.95	5,563.86	5,735.94	5,913.34	6,096.22	6,284.76	6,479.13	6,679.52	6,886.10	7,099.07
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.15
		Optimistic	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.11
Lost Productivity (US$ Billions)		Baseline	0.24	0.26	0.29	0.31	0.34	0.37	0.40	0.44	0.47	0.51	0.55	0.59	0.63	0.68	0.72	0.76	0.81	0.86	0.91	0.95	1.00
		Optimistic	0.24	0.25	0.27	0.30	0.31	0.33	0.36	0.38	0.41	0.43	0.45	0.47	0.49	0.50	0.52	0.53	0.54	0.55	0.56	0.57	0.58
Pennsylvania
PRC		Baseline	48,619	50,024	51,347	52,778	54,399	55,893	57,385	58,786	60,169	61,789	63,256	64,573	65,871	66,992	68,109	69,188	70,270	71,395	72,361	73,200	74,001
		Optimistic	48,619	50,024	51,245	52,397	53,621	54,991	56,301	57,513	58,716	59,640	60,397	60,791	61,128	61,066	60,683	60,080	59,564	59,179	58,554	58,420	58,107
Expenditures per PRC ($)		Baseline	4,868.69	5,035.96	5,187.30	5,336.70	5,488.61	5,640.60	5,795.01	5,952.66	6,115.18	6,281.63	6,452.09	6,626.88	6,806.14	6,990.25	7,179.35	7,373.55	7,573.01	7,777.87	7,988.27	8,204.36	8,426.29
		Optimistic	4,868.69	5,015.34	5,144.81	5,271.19	5,398.91	5,525.54	5,653.39	5,783.24	5,916.63	6,052.61	6,191.22	6,332.71	6,477.19	6,624.96	6,776.11	6,930.70	7,088.82	7,250.55	7,415.97	7,585.16	7,758.21
Total Expenditures (US$ Billions)		Baseline	0.24	0.25	0.27	0.28	0.30	0.32	0.33	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.56	0.58	0.60	0.62
		Optimistic	0.24	0.25	0.26	0.28	0.29	0.30	0.32	0.33	0.35	0.36	0.37	0.38	0.40	0.40	0.41	0.42	0.42	0.43	0.43	0.44	0.45
Lost Productivity (US$ Billions)		Baseline	1.25	1.37	1.49	1.62	1.74	1.87	2.01	2.15	2.30	2.45	2.61	2.76	2.92	3.08	3.24	3.40	3.57	3.75	3.92	4.10	4.28
		Optimistic	1.25	1.34	1.43	1.53	1.60	1.69	1.78	1.87	1.97	2.05	2.14	2.18	2.24	2.29	2.33	2.35	2.38	2.41	2.42	2.46	2.50
Rhode Island
PRC		Baseline	4,348	4,476	4,604	4,741	4,900	5,051	5,204	5,353	5,501	5,666	5,813	5,952	6,089	6,202	6,313	6,420	6,532	6,652	6,754	6,840	6,927
		Optimistic	4,348	4,476	4,594	4,707	4,830	4,970	5,105	5,237	5,368	5,469	5,550	5,604	5,651	5,654	5,625	5,575	5,537	5,514	5,465	5,459	5,439
Expenditures per PRC ($)		Baseline	4,727.47	4,924.94	5,104.87	5,283.62	5,466.47	5,650.51	5,838.56	6,031.68	6,231.88	6,438.11	6,650.52	6,869.55	7,095.47	7,328.83	7,569.86	7,818.81	8,075.95	8,341.55	8,615.89	8,899.24	9,191.92
		Optimistic	4,727.47	4,900.59	5,054.39	5,205.34	5,358.68	5,511.49	5,666.52	5,824.76	5,988.10	6,155.42	6,326.80	6,502.58	6,682.95	6,868.31	7,058.82	7,254.61	7,455.84	7,662.64	7,875.18	8,093.62	8,318.11
Total Expenditures (US$ 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	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05
Lost Productivity (US$ Billions)		Baseline	0.11	0.12	0.13	0.14	0.16	0.17	0.18	0.19	0.21	0.22	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.35	0.36	0.38	0.40
		Optimistic	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.21	0.21	0.22	0.22	0.22	0.22	0.23	0.23
South Carolina
PRC		Baseline	17,944	18,686	19,432	20,225	21,093	21,914	22,777	23,633	24,468	25,368	26,223	27,028	27,819	28,515	29,187	29,840	30,499	31,175	31,772	32,320	32,850
		Optimistic	17,944	18,686	19,393	20,079	20,791	21,560	22,347	23,122	23,876	24,486	25,037	25,446	25,816	25,993	26,004	25,912	25,852	25,841	25,710	25,794	25,795
Expenditures per PRC ($)		Baseline	3,371.82	3,537.09	3,688.72	3,840.28	3,996.23	4,154.10	4,316.32	4,483.84	4,658.48	4,839.36	5,026.71	5,220.97	5,422.45	5,631.71	5,849.04	6,074.75	6,309.18	6,552.65	6,805.52	7,068.15	7,340.91
		Optimistic	3,371.82	3,516.71	3,646.22	3,774.00	3,904.44	4,035.09	4,168.28	4,304.86	4,446.51	4,592.29	4,742.33	4,896.94	5,056.32	5,220.88	5,390.81	5,566.26	5,747.42	5,934.48	6,127.63	6,327.07	6,532.99
Total Expenditures (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.22	0.23	0.24
		Optimistic	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.14	0.15	0.15	0.16	0.16	0.17
Lost Productivity (US$ Billions)		Baseline	0.37	0.41	0.45	0.50	0.54	0.59	0.64	0.69	0.75	0.81	0.87	0.93	0.99	1.05	1.11	1.18	1.24	1.31	1.38	1.45	1.52
		Optimistic	0.37	0.40	0.43	0.47	0.50	0.53	0.57	0.60	0.64	0.68	0.71	0.73	0.76	0.78	0.80	0.81	0.83	0.84	0.85	0.87	0.89
South Dakota
PRC		Baseline	3,186	3,297	3,396	3,521	3,654	3,774	3,896	4,014	4,127	4,249	4,367	4,482	4,596	4,698	4,799	4,897	4,995	5,091	5,177	5,249	5,316
		Optimistic	3,186	3,297	3,390	3,496	3,602	3,713	3,822	3,927	4,027	4,101	4,170	4,219	4,265	4,282	4,276	4,253	4,234	4,220	4,189	4,189	4,175
Expenditures per PRC ($)		Baseline	5,090.42	5,335.70	5,560.57	5,785.18	6,016.13	6,249.77	6,489.69	6,737.31	6,995.26	7,262.29	7,538.69	7,825.09	8,121.96	8,430.08	8,749.89	9,081.84	9,426.38	9,783.99	10,155.17	10,540.43	10,940.30
		Optimistic	5,090.42	5,305.46	5,497.53	5,686.93	5,880.17	6,073.60	6,270.67	6,472.68	6,682.05	6,897.42	7,118.95	7,347.11	7,582.19	7,824.79	8,075.15	8,333.52	8,600.16	8,875.33	9,159.31	9,452.37	9,754.81
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06
		Optimistic	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04
Lost Productivity (US$ Billions)		Baseline	0.07	0.08	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.25	0.26	0.28
		Optimistic	0.07	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	0.15	0.15	0.15	0.16	0.16	0.16
Tennessee
PRC		Baseline	23,233	24,062	24,934	25,869	26,911	27,883	28,900	29,893	30,864	31,952	32,970	33,911	34,832	35,631	36,402	37,158	37,944	38,747	39,458	40,103	40,731
		Optimistic	23,233	24,062	24,884	25,682	26,526	27,433	28,354	29,246	30,118	30,841	31,479	31,925	32,324	32,479	32,433	32,267	32,163	32,117	31,929	32,006	31,982
Expenditures per PRC ($)		Baseline	3,899.89	4,065.89	4,217.27	4,367.75	4,521.78	4,676.91	4,835.52	4,998.50	5,167.56	5,341.82	5,521.41	5,706.72	5,897.97	6,095.63	6,299.91	6,511.05	6,729.25	6,954.77	7,187.85	7,428.73	7,677.70
		Optimistic	3,899.89	4,045.43	4,174.80	4,301.86	4,430.99	4,559.75	4,690.45	4,823.93	4,961.77	5,103.05	5,247.83	5,396.41	5,548.94	5,705.78	5,867.05	6,032.88	6,203.40	6,378.74	6,559.03	6,744.42	6,935.05
Total Expenditures (US$ Billions)		Baseline	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.26	0.27	0.28	0.30	0.31
		Optimistic	0.09	0.10	0.10	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.19	0.20	0.20	0.21	0.22	0.22
Lost Productivity (US$ Billions)		Baseline	0.48	0.53	0.58	0.64	0.69	0.75	0.82	0.88	0.95	1.02	1.10	1.17	1.25	1.32	1.40	1.48	1.56	1.64	1.73	1.81	1.90
		Optimistic	0.48	0.52	0.56	0.60	0.64	0.68	0.72	0.77	0.82	0.86	0.90	0.93	0.96	0.99	1.00	1.02	1.04	1.05	1.07	1.09	1.11
Texas
PRC		Baseline	73,203	76,278	79,495	82,962	86,766	90,382	94,236	98,055	101,846	105,952	109,886	113,694	117,540	121,083	124,605	128,176	131,831	135,674	139,272	142,695	146,106
		Optimistic	73,203	76,278	79,336	82,362	85,525	88,924	92,456	95,933	99,386	102,267	104,918	107,036	109,077	110,372	111,019	111,303	111,746	112,459	112,698	113,883	114,724
Expenditures per PRC ($)		Baseline	3,384.38	3,537.60	3,677.69	3,817.26	3,960.45	4,104.96	4,253.03	4,405.50	4,563.98	4,727.68	4,896.74	5,071.53	5,252.31	5,439.53	5,633.42	5,834.23	6,042.19	6,257.57	6,480.62	6,711.62	6,950.86
		Optimistic	3,384.38	3,518.71	3,638.40	3,756.18	3,876.10	3,995.90	4,117.73	4,242.36	4,371.30	4,503.68	4,639.59	4,779.30	4,922.98	5,070.98	5,223.43	5,380.47	5,542.22	5,708.83	5,880.46	6,057.24	6,239.34
Total Expenditures (US$ Billions)		Baseline	0.25	0.27	0.29	0.32	0.34	0.37	0.40	0.43	0.46	0.50	0.54	0.58	0.62	0.66	0.70	0.75	0.80	0.85	0.90	0.96	1.02
		Optimistic	0.25	0.27	0.29	0.31	0.33	0.36	0.38	0.41	0.43	0.46	0.49	0.51	0.54	0.56	0.58	0.60	0.62	0.64	0.66	0.69	0.72
Lost Productivity (US$ Billions)		Baseline	1.51	1.68	1.85	2.04	2.22	2.43	2.65	2.87	3.11