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	10,580,803	10,923,937	11,249,952	11,605,472	11,992,897	12,341,901	12,683,610	13,013,522	13,342,175	13,698,523	14,033,410	14,353,603	14,666,619	14,967,606	15,273,919	15,586,874	15,901,828	16,228,188	16,540,339	16,862,030	17,182,318
		Optimistic	10,580,803	10,923,071	11,239,661	11,542,130	11,865,136	12,170,358	12,464,149	12,718,057	12,945,419	13,113,367	13,254,803	13,347,764	13,454,776	13,507,995	13,538,502	13,570,722	13,619,687	13,703,117	13,794,603	13,973,628	14,122,745
Expenditures per PRC ($)		Baseline	4,541.30	4,706.66	4,852.84	5,000.68	5,150.72	5,305.02	5,462.80	5,626.89	5,798.35	5,982.17	6,173.21	6,370.88	6,575.96	6,789.47	7,010.45	7,239.17	7,476.04	7,721.29	7,975.31	8,238.68	8,512.42
		Optimistic	4,541.30	4,683.29	4,804.78	4,925.98	5,048.41	5,172.51	5,298.16	5,428.16	5,560.81	5,704.73	5,856.90	6,016.84	6,180.17	6,349.94	6,527.91	6,710.82	6,897.64	7,090.25	7,293.67	7,497.89	7,709.32
Total Expenditures (US$ Billions)		Baseline	48.05	51.42	54.59	58.04	61.77	65.47	69.29	73.23	77.36	81.95	86.63	91.45	96.45	101.62	107.08	112.84	118.88	125.30	131.91	138.92	146.26
		Optimistic	48.05	51.16	54.00	56.86	59.90	62.95	66.04	69.04	71.99	74.81	77.63	80.31	83.15	85.77	88.38	91.07	93.94	97.16	100.61	104.77	108.88
Lost Productivity (US$ Billions)		Baseline	271.17	295.90	322.28	349.52	375.29	403.77	432.59	462.23	493.29	526.10	559.43	593.43	628.57	664.67	702.25	741.15	781.24	823.54	866.83	912.25	959.59
		Optimistic	271.17	290.72	310.15	330.67	346.03	364.61	382.21	401.58	419.22	436.32	452.65	462.32	476.36	488.96	500.85	512.60	524.66	538.16	551.91	569.60	586.53
Alabama
PRC		Baseline	166,510	171,372	175,762	182,151	188,225	193,404	198,294	202,832	207,234	211,958	216,362	220,485	224,370	227,999	231,677	235,405	239,174	243,052	246,711	250,496	254,175
		Optimistic	166,510	171,358	175,602	181,157	186,223	190,715	194,858	198,211	201,037	202,854	204,294	204,958	205,751	205,682	205,279	204,899	204,810	205,215	205,769	207,619	208,969
Expenditures per PRC ($)		Baseline	4,352.69	4,557.99	4,693.47	4,821.15	4,954.72	5,093.95	5,237.06	5,386.41	5,542.60	5,710.58	5,885.11	6,065.45	6,252.24	6,446.43	6,646.97	6,854.07	7,068.06	7,288.95	7,517.16	7,753.29	7,998.07
		Optimistic	4,352.69	4,536.02	4,648.46	4,751.42	4,859.59	4,970.85	5,084.28	5,202.10	5,322.08	5,453.14	5,592.20	5,738.65	5,887.97	6,043.11	6,205.98	6,373.19	6,543.50	6,718.71	6,904.12	7,089.17	7,280.38
Total Expenditures (US$ Billions)		Baseline	0.73	0.78	0.82	0.88	0.93	0.99	1.04	1.09	1.15	1.21	1.27	1.34	1.40	1.47	1.54	1.61	1.69	1.77	1.85	1.94	2.03
		Optimistic	0.73	0.78	0.82	0.86	0.90	0.95	0.99	1.03	1.07	1.11	1.14	1.18	1.21	1.24	1.27	1.31	1.34	1.38	1.42	1.47	1.52
Lost Productivity (US$ Billions)		Baseline	4.27	4.64	5.04	5.49	5.89	6.33	6.76	7.20	7.66	8.14	8.63	9.12	9.62	10.12	10.65	11.19	11.75	12.33	12.93	13.55	14.20
		Optimistic	4.27	4.56	4.85	5.19	5.43	5.71	5.98	6.26	6.51	6.75	6.98	7.10	7.28	7.45	7.59	7.74	7.89	8.06	8.23	8.46	8.68
Alaska
PRC		Baseline	20,404	21,350	22,212	23,197	24,270	25,281	26,291	27,282	28,256	29,355	30,394	31,435	32,478	33,468	34,492	35,539	36,565	37,605	38,571	39,550	40,484
		Optimistic	20,404	21,347	22,190	23,066	24,007	24,924	25,829	26,654	27,405	28,089	28,698	29,226	29,792	30,207	30,581	30,956	31,336	31,776	32,195	32,805	33,307
Expenditures per PRC ($)		Baseline	5,860.33	6,263.28	6,520.88	6,780.53	7,047.15	7,324.05	7,610.02	7,910.28	8,226.31	8,567.81	8,925.27	9,298.32	9,688.34	10,097.02	10,523.57	10,968.40	11,432.21	11,916.02	12,420.22	12,946.95	13,497.75
		Optimistic	5,860.33	6,223.25	6,437.71	6,650.07	6,867.14	7,089.16	7,316.03	7,552.80	7,795.79	8,061.26	8,343.44	8,642.26	8,949.53	9,270.76	9,610.10	9,961.16	10,321.74	10,695.80	11,092.45	11,493.25	11,910.08
Total Expenditures (US$ Billions)		Baseline	0.12	0.13	0.14	0.16	0.17	0.19	0.20	0.22	0.23	0.25	0.27	0.29	0.31	0.34	0.36	0.39	0.42	0.45	0.48	0.51	0.55
		Optimistic	0.12	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.32	0.34	0.36	0.38	0.40
Lost Productivity (US$ Billions)		Baseline	0.52	0.58	0.64	0.70	0.76	0.83	0.90	0.97	1.04	1.13	1.21	1.30	1.39	1.49	1.59	1.69	1.80	1.91	2.02	2.14	2.26
		Optimistic	0.52	0.57	0.61	0.66	0.70	0.75	0.79	0.84	0.89	0.93	0.98	1.01	1.05	1.09	1.13	1.17	1.21	1.25	1.29	1.34	1.38
Arizona
PRC		Baseline	161,358	169,943	177,603	184,977	193,435	201,618	210,088	218,741	227,606	237,041	246,533	256,140	265,908	275,782	286,002	296,608	307,560	318,937	330,398	342,350	354,587
		Optimistic	161,358	169,927	177,441	183,958	191,371	198,792	206,411	213,694	220,689	226,711	232,606	237,915	243,650	248,599	253,258	258,060	263,301	269,261	275,624	283,850	291,668
Expenditures per PRC ($)		Baseline	3,715.99	3,914.42	4,056.04	4,204.08	4,353.19	4,506.55	4,663.73	4,827.75	4,999.49	5,184.61	5,377.79	5,578.31	5,787.10	6,005.10	6,231.28	6,466.11	6,710.13	6,963.47	7,226.67	7,500.30	7,785.65
		Optimistic	3,715.99	3,891.98	4,009.71	4,131.70	4,253.62	4,377.04	4,502.10	4,631.86	4,764.14	4,908.45	5,061.94	5,224.06	5,389.82	5,562.53	5,744.20	5,931.23	6,122.60	6,320.31	6,530.13	6,740.67	6,959.23
Total Expenditures (US$ Billions)		Baseline	0.60	0.67	0.72	0.78	0.84	0.91	0.98	1.06	1.14	1.23	1.33	1.43	1.54	1.66	1.78	1.92	2.06	2.22	2.39	2.57	2.76
		Optimistic	0.60	0.66	0.71	0.76	0.81	0.87	0.93	0.99	1.05	1.11	1.18	1.24	1.31	1.38	1.45	1.53	1.61	1.70	1.80	1.91	2.03
Lost Productivity (US$ Billions)		Baseline	4.14	4.60	5.09	5.57	6.05	6.60	7.17	7.77	8.42	9.10	9.83	10.59	11.40	12.25	13.15	14.10	15.11	16.19	17.32	18.52	19.80
		Optimistic	4.14	4.52	4.90	5.27	5.58	5.96	6.33	6.75	7.15	7.54	7.94	8.24	8.63	9.00	9.37	9.75	10.14	10.57	11.03	11.57	12.11
Arkansas
PRC		Baseline	125,170	129,371	133,102	137,388	141,952	145,945	149,896	153,646	157,291	161,170	164,758	168,172	171,400	174,466	177,573	180,740	183,945	187,206	190,334	193,516	196,599
		Optimistic	125,170	129,361	132,978	136,629	140,425	143,901	147,286	150,137	152,593	154,257	155,572	156,319	157,150	157,344	157,263	157,200	157,364	157,874	158,509	160,121	161,328
Expenditures per PRC ($)		Baseline	3,946.91	3,975.26	4,111.49	4,247.38	4,386.19	4,528.92	4,675.20	4,827.49	4,986.68	5,156.46	5,332.97	5,515.87	5,705.65	5,903.30	6,108.06	6,320.28	6,540.20	6,767.95	7,004.04	7,249.12	7,503.69
		Optimistic	3,946.91	3,954.09	4,067.82	4,179.34	4,292.95	4,408.02	4,524.91	4,645.86	4,769.53	4,902.78	5,043.18	5,190.57	5,341.54	5,498.56	5,663.21	5,832.93	6,006.62	6,185.74	6,374.59	6,564.84	6,761.66
Total Expenditures (US$ Billions)		Baseline	0.48	0.51	0.55	0.58	0.62	0.66	0.70	0.74	0.78	0.83	0.88	0.93	0.98	1.03	1.08	1.14	1.20	1.27	1.33	1.40	1.48
		Optimistic	0.48	0.51	0.54	0.57	0.60	0.63	0.67	0.70	0.73	0.76	0.78	0.81	0.84	0.87	0.89	0.92	0.95	0.98	1.01	1.05	1.09
Lost Productivity (US$ Billions)		Baseline	3.21	3.50	3.81	4.14	4.44	4.77	5.11	5.46	5.82	6.19	6.57	6.95	7.35	7.75	8.16	8.59	9.04	9.50	9.97	10.47	10.98
		Optimistic	3.21	3.44	3.67	3.91	4.10	4.31	4.52	4.74	4.94	5.13	5.31	5.41	5.56	5.70	5.82	5.94	6.06	6.20	6.34	6.53	6.70
California
PRC		Baseline	1,155,105	1,193,246	1,232,814	1,268,566	1,309,822	1,347,991	1,386,619	1,425,319	1,464,080	1,505,332	1,544,585	1,582,973	1,621,351	1,657,890	1,694,716	1,732,686	1,771,042	1,810,935	1,848,938	1,887,917	1,926,753
		Optimistic	1,155,105	1,193,136	1,231,654	1,261,551	1,295,762	1,329,091	1,362,408	1,392,658	1,420,102	1,440,485	1,458,287	1,471,450	1,486,803	1,495,665	1,501,710	1,508,228	1,516,629	1,529,012	1,542,031	1,564,612	1,583,819
Expenditures per PRC ($)		Baseline	4,120.56	4,232.09	4,336.69	4,446.90	4,555.84	4,667.59	4,781.10	4,898.92	5,021.33	5,153.46	5,290.20	5,430.82	5,575.96	5,726.09	5,880.18	6,038.58	6,201.51	6,369.04	6,541.26	6,718.48	6,901.57
		Optimistic	4,120.56	4,214.31	4,300.41	4,390.76	4,479.44	4,569.01	4,659.05	4,752.27	4,846.14	4,949.60	5,059.73	5,175.90	5,293.42	5,415.02	5,542.35	5,672.22	5,803.57	5,938.17	6,080.62	6,221.18	6,365.96
Total Expenditures (US$ Billions)		Baseline	4.74	5.05	5.35	5.64	5.97	6.29	6.63	6.98	7.35	7.76	8.17	8.60	9.04	9.49	9.97	10.46	10.98	11.53	12.09	12.68	13.30
		Optimistic	4.74	5.03	5.30	5.54	5.80	6.07	6.35	6.62	6.88	7.13	7.38	7.62	7.87	8.10	8.32	8.56	8.80	9.08	9.38	9.73	10.08
Lost Productivity (US$ Billions)		Baseline	29.60	32.32	35.32	38.21	40.99	44.10	47.29	50.63	54.13	57.81	61.57	65.45	69.49	73.62	77.92	82.39	87.01	91.90	96.90	102.14	107.60
		Optimistic	29.60	31.76	33.99	36.14	37.79	39.82	41.78	43.97	45.99	47.93	49.80	50.97	52.64	54.14	55.56	56.97	58.42	60.05	61.69	63.78	65.78
Colorado
PRC		Baseline	147,965	152,766	157,643	162,216	167,538	172,447	177,386	182,210	187,086	192,624	197,838	202,824	207,751	212,505	217,369	222,312	227,168	232,095	236,764	241,541	246,219
		Optimistic	147,965	152,752	157,495	161,320	165,741	170,032	174,292	178,039	181,473	184,337	186,798	188,550	190,527	191,729	192,630	193,528	194,546	195,968	197,460	200,168	202,381
Expenditures per PRC ($)		Baseline	4,319.08	4,471.37	4,640.98	4,817.01	4,995.11	5,178.20	5,366.12	5,562.10	5,767.48	5,988.22	6,218.36	6,457.43	6,706.47	6,966.44	7,236.52	7,517.23	7,808.91	8,111.97	8,427.04	8,754.72	9,096.43
		Optimistic	4,319.08	4,445.04	4,586.50	4,731.92	4,877.87	5,025.68	5,175.73	5,331.37	5,490.71	5,663.66	5,846.74	6,039.60	6,237.17	6,442.87	6,658.88	6,881.55	7,109.60	7,345.27	7,594.45	7,845.57	8,106.12
Total Expenditures (US$ Billions)		Baseline	0.63	0.68	0.73	0.78	0.84	0.89	0.95	1.01	1.08	1.15	1.23	1.31	1.39	1.48	1.57	1.67	1.77	1.88	2.00	2.11	2.24
		Optimistic	0.63	0.68	0.72	0.76	0.81	0.85	0.90	0.95	1.00	1.04	1.09	1.14	1.19	1.24	1.28	1.33	1.38	1.44	1.50	1.57	1.64
Lost Productivity (US$ Billions)		Baseline	3.79	4.14	4.52	4.89	5.24	5.64	6.05	6.47	6.92	7.40	7.89	8.39	8.90	9.44	9.99	10.57	11.16	11.78	12.41	13.07	13.75
		Optimistic	3.79	4.07	4.35	4.62	4.83	5.09	5.34	5.62	5.88	6.13	6.38	6.53	6.75	6.94	7.13	7.31	7.49	7.70	7.90	8.16	8.41
Connecticut
PRC		Baseline	136,363	140,150	143,639	147,117	151,261	155,067	158,630	161,922	165,209	168,763	171,874	174,620	177,168	179,490	181,882	184,350	186,801	189,344	191,721	194,148	196,589
		Optimistic	136,363	140,140	143,511	146,330	149,669	152,943	155,927	158,310	160,394	161,687	162,507	162,584	162,752	162,226	161,462	160,750	160,236	160,120	160,116	161,107	161,792
Expenditures per PRC ($)		Baseline	4,744.50	4,924.69	5,051.41	5,180.00	5,308.76	5,440.91	5,575.39	5,714.31	5,858.60	6,012.68	6,171.53	6,334.49	6,502.41	6,675.65	6,853.52	7,036.33	7,224.41	7,417.85	7,616.83	7,821.08	8,032.07
		Optimistic	4,744.50	4,904.26	5,009.74	5,115.96	5,221.41	5,328.51	5,436.45	5,547.87	5,661.15	5,783.67	5,912.62	6,047.32	6,183.45	6,323.59	6,469.16	6,617.40	6,767.74	6,921.72	7,083.28	7,244.06	7,409.57
Total Expenditures (US$ Billions)		Baseline	0.65	0.69	0.73	0.76	0.80	0.84	0.88	0.93	0.97	1.01	1.06	1.11	1.15	1.20	1.25	1.30	1.35	1.40	1.46	1.52	1.58
		Optimistic	0.65	0.69	0.72	0.75	0.78	0.81	0.85	0.88	0.91	0.94	0.96	0.98	1.01	1.03	1.04	1.06	1.08	1.11	1.13	1.17	1.20
Lost Productivity (US$ Billions)		Baseline	3.49	3.80	4.11	4.43	4.73	5.07	5.41	5.75	6.11	6.48	6.85	7.22	7.59	7.97	8.36	8.77	9.18	9.61	10.05	10.50	10.98
		Optimistic	3.49	3.73	3.96	4.19	4.36	4.58	4.78	5.00	5.19	5.38	5.55	5.63	5.76	5.87	5.97	6.07	6.17	6.29	6.41	6.57	6.72
Delaware
PRC		Baseline	33,642	34,865	36,045	37,364	38,805	40,119	41,425	42,674	43,928	45,266	46,518	47,691	48,805	49,902	50,992	52,104	53,194	54,328	55,426	56,545	57,653
		Optimistic	33,642	34,863	36,012	37,159	38,390	39,559	40,706	41,704	42,622	43,334	43,939	44,350	44,772	45,033	45,194	45,357	45,549	45,861	46,207	46,838	47,364
Expenditures per PRC ($)		Baseline	5,226.80	5,401.97	5,615.80	5,830.59	6,050.43	6,276.90	6,509.88	6,753.12	7,008.37	7,281.30	7,566.29	7,862.65	8,171.43	8,494.47	8,830.73	9,180.64	9,544.74	9,923.64	10,318.21	10,729.48	11,158.77
		Optimistic	5,226.80	5,369.55	5,548.66	5,725.65	5,905.86	6,088.62	6,274.77	6,467.75	6,665.95	6,879.50	7,105.12	7,342.36	7,586.16	7,840.56	8,108.01	8,384.58	8,668.68	8,962.89	9,273.98	9,588.97	9,916.22
Total Expenditures (US$ Billions)		Baseline	0.17	0.19	0.20	0.22	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.40	0.42	0.45	0.48	0.51	0.54	0.57	0.61	0.64
		Optimistic	0.17	0.19	0.20	0.21	0.23	0.24	0.26	0.27	0.28	0.30	0.31	0.33	0.34	0.35	0.37	0.38	0.39	0.41	0.43	0.45	0.47
Lost Productivity (US$ Billions)		Baseline	0.86	0.94	1.03	1.13	1.21	1.31	1.41	1.52	1.62	1.74	1.85	1.97	2.09	2.22	2.34	2.48	2.61	2.76	2.90	3.06	3.22
		Optimistic	0.86	0.93	0.99	1.06	1.12	1.19	1.25	1.32	1.38	1.44	1.50	1.54	1.59	1.63	1.67	1.71	1.75	1.80	1.85	1.91	1.97
Florida
PRC		Baseline	657,395	683,458	709,301	734,429	763,165	790,553	818,676	847,270	876,480	907,056	937,362	967,879	998,738	1,029,929	1,062,279	1,096,060	1,131,065	1,167,853	1,204,976	1,243,980	1,284,039
		Optimistic	657,395	683,403	708,657	730,417	755,038	779,550	804,479	827,961	850,274	868,101	885,074	899,706	915,822	929,060	941,149	953,878	968,363	985,802	1,004,704	1,030,697	1,055,261
Expenditures per PRC ($)		Baseline	4,576.11	4,768.21	4,924.10	5,084.22	5,245.40	5,410.53	5,579.16	5,754.38	5,937.29	6,133.19	6,336.78	6,547.41	6,765.86	6,993.32	7,228.59	7,472.08	7,724.14	7,984.96	8,255.04	8,535.05	8,825.92
		Optimistic	4,576.11	4,743.62	4,873.55	5,005.57	5,137.66	5,270.77	5,405.30	5,544.19	5,685.51	5,838.72	6,000.79	6,171.27	6,345.39	6,526.44	6,716.45	6,911.92	7,111.46	7,317.14	7,534.82	7,752.93	7,978.68
Total Expenditures (US$ Billions)		Baseline	3.02	3.26	3.49	3.73	4.00	4.28	4.57	4.88	5.20	5.56	5.94	6.34	6.76	7.20	7.68	8.19	8.74	9.33	9.95	10.62	11.33
		Optimistic	3.02	3.24	3.45	3.66	3.88	4.11	4.35	4.59	4.83	5.07	5.31	5.55	5.81	6.06	6.32	6.59	6.89	7.21	7.57	7.99	8.42
Lost Productivity (US$ Billions)		Baseline	16.85	18.51	20.32	22.12	23.88	25.86	27.92	30.09	32.41	34.84	37.37	40.02	42.80	45.74	48.84	52.12	55.57	59.27	63.15	67.30	71.71
		Optimistic	16.85	18.19	19.56	20.93	22.02	23.35	24.67	26.14	27.53	28.88	30.22	31.16	32.42	33.63	34.82	36.03	37.30	38.72	40.20	42.01	43.83
Georgia
PRC		Baseline	345,397	358,272	371,583	385,761	401,433	416,136	430,684	444,896	459,149	474,610	489,393	503,524	517,238	530,271	543,348	556,572	569,872	583,519	596,667	610,155	623,554
		Optimistic	345,397	358,243	371,237	383,643	397,135	410,330	423,208	434,773	445,480	454,322	462,232	468,236	474,495	478,550	481,587	484,526	488,005	492,614	497,471	505,463	512,316
Expenditures per PRC ($)		Baseline	3,962.93	4,124.10	4,253.79	4,384.44	4,516.62	4,652.62	4,791.71	4,936.48	5,087.75	5,250.12	5,418.84	5,593.32	5,774.17	5,962.38	6,156.92	6,358.06	6,566.05	6,781.05	7,003.51	7,234.02	7,473.25
		Optimistic	3,962.93	4,103.35	4,211.20	4,318.20	4,426.08	4,535.25	4,645.84	4,760.24	4,876.68	5,003.45	5,137.67	5,278.95	5,423.22	5,573.25	5,730.79	5,892.78	6,057.96	6,228.08	6,408.17	6,588.32	6,774.64
Total Expenditures (US$ Billions)		Baseline	1.37	1.48	1.58	1.69	1.81	1.94	2.06	2.20	2.34	2.49	2.65	2.82	2.99	3.16	3.35	3.54	3.74	3.96	4.18	4.41	4.66
		Optimistic	1.37	1.47	1.56	1.66	1.76	1.86	1.97	2.07	2.17	2.27	2.37	2.47	2.57	2.67	2.76	2.86	2.96	3.07	3.19	3.33	3.47
Lost Productivity (US$ Billions)		Baseline	8.85	9.70	10.64	11.62	12.56	13.61	14.69	15.80	16.98	18.23	19.51	20.82	22.17	23.55	24.98	26.46	28.00	29.61	31.27	33.01	34.82
		Optimistic	8.85	9.53	10.24	10.99	11.58	12.29	12.98	13.73	14.43	15.12	15.79	16.22	16.80	17.32	17.82	18.30	18.80	19.35	19.90	20.60	21.28
Hawaii
PRC		Baseline	37,676	38,636	39,841	41,037	42,376	43,603	44,883	46,145	47,354	48,542	49,688	50,783	51,839	52,801	53,747	54,704	55,639	56,575	57,450	58,340	59,194
		Optimistic	37,676	38,631	39,802	40,808	41,920	42,988	44,094	45,079	45,916	46,433	46,892	47,186	47,521	47,622	47,623	47,627	47,668	47,801	47,963	48,409	48,727
Expenditures per PRC ($)		Baseline	4,358.47	4,526.43	4,635.61	4,748.23	4,859.78	4,975.09	5,092.73	5,215.39	5,342.90	5,480.91	5,624.22	5,771.71	5,924.10	6,081.88	6,243.97	6,410.70	6,582.10	6,758.16	6,939.27	7,125.89	7,318.62
		Optimistic	4,358.47	4,507.35	4,596.55	4,687.56	4,777.39	4,868.89	4,961.40	5,057.69	5,154.40	5,261.76	5,376.79	5,498.59	5,621.92	5,749.96	5,884.61	6,022.10	6,160.92	6,303.02	6,453.75	6,602.16	6,754.97
Total Expenditures (US$ Billions)		Baseline	0.17	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.38	0.40	0.42	0.43
		Optimistic	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.31	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	0.97	1.05	1.14	1.24	1.33	1.43	1.53	1.64	1.75	1.86	1.98	2.10	2.22	2.34	2.47	2.60	2.73	2.87	3.01	3.16	3.31
		Optimistic	0.97	1.03	1.10	1.17	1.22	1.29	1.35	1.42	1.49	1.54	1.60	1.63	1.68	1.72	1.76	1.80	1.84	1.88	1.92	1.97	2.02
Idaho
PRC		Baseline	45,925	47,449	49,141	50,725	52,558	54,300	56,084	57,847	59,615	61,518	63,400	65,229	67,053	68,857	70,733	72,650	74,569	76,515	78,380	80,279	82,142
		Optimistic	45,925	47,445	49,095	50,445	51,994	53,539	55,106	56,523	57,828	58,873	59,862	60,635	61,489	62,116	62,670	63,225	63,838	64,580	65,337	66,493	67,480
Expenditures per PRC ($)		Baseline	3,312.24	3,410.70	3,555.08	3,705.57	3,858.36	4,015.61	4,177.41	4,346.49	4,524.03	4,714.53	4,914.01	5,121.92	5,339.26	5,566.99	5,804.56	6,052.44	6,311.14	6,581.00	6,862.55	7,156.64	7,464.42
		Optimistic	3,312.24	3,388.74	3,509.40	3,633.88	3,759.21	3,886.20	4,015.39	4,149.49	4,287.12	4,435.88	4,593.62	4,759.95	4,931.08	5,109.82	5,298.03	5,492.82	5,693.26	5,901.15	6,121.24	6,344.34	6,576.54
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.17	0.19	0.20	0.22	0.23	0.25	0.27	0.29	0.31	0.33	0.36	0.38	0.41	0.44	0.47	0.50	0.54	0.57	0.61
		Optimistic	0.15	0.16	0.17	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32	0.33	0.35	0.36	0.38	0.40	0.42	0.44
Lost Productivity (US$ Billions)		Baseline	1.18	1.29	1.41	1.53	1.64	1.78	1.91	2.05	2.20	2.36	2.53	2.70	2.87	3.06	3.25	3.45	3.66	3.88	4.11	4.34	4.59
		Optimistic	1.18	1.26	1.35	1.45	1.52	1.60	1.69	1.78	1.87	1.96	2.04	2.10	2.18	2.25	2.32	2.39	2.46	2.54	2.61	2.71	2.80
Illinois
PRC		Baseline	444,562	455,897	466,781	477,161	489,537	500,343	510,558	519,977	529,326	539,769	549,212	557,903	566,386	574,260	582,136	590,105	598,003	606,438	614,094	621,981	629,782
		Optimistic	444,562	455,863	466,359	474,566	484,333	493,407	501,750	508,206	513,639	516,779	518,809	518,868	519,642	518,306	516,021	513,782	512,170	512,051	512,098	515,369	517,558
Expenditures per PRC ($)		Baseline	4,831.10	4,993.61	5,135.18	5,278.93	5,423.40	5,570.57	5,720.19	5,874.76	6,035.26	6,205.76	6,381.95	6,563.26	6,750.39	6,943.96	7,143.18	7,348.32	7,559.62	7,777.22	8,001.29	8,232.32	8,471.01
		Optimistic	4,831.10	4,971.51	5,089.84	5,208.66	5,327.46	5,446.83	5,567.08	5,690.70	5,816.36	5,951.25	6,092.80	6,240.57	6,390.96	6,546.34	6,708.17	6,873.77	7,042.25	7,215.16	7,396.42	7,577.95	7,764.88
Total Expenditures (US$ Billions)		Baseline	2.15	2.28	2.40	2.52	2.65	2.79	2.92	3.05	3.19	3.35	3.51	3.66	3.82	3.99	4.16	4.34	4.52	4.72	4.91	5.12	5.33
		Optimistic	2.15	2.27	2.37	2.47	2.58	2.69	2.79	2.89	2.99	3.08	3.16	3.24	3.32	3.39	3.46	3.53	3.61	3.69	3.79	3.91	4.02
Lost Productivity (US$ Billions)		Baseline	11.39	12.35	13.37	14.37	15.32	16.37	17.41	18.47	19.57	20.73	21.89	23.07	24.27	25.50	26.76	28.06	29.38	30.78	32.18	33.65	35.17
		Optimistic	11.39	12.13	12.87	13.60	14.13	14.78	15.39	16.05	16.63	17.19	17.72	17.97	18.40	18.76	19.09	19.41	19.73	20.11	20.49	21.01	21.49
Indiana
PRC		Baseline	208,463	213,771	219,143	225,563	232,410	238,316	243,821	248,924	253,864	259,392	264,399	269,073	273,467	277,582	281,848	286,168	290,484	294,882	298,964	303,180	307,316
		Optimistic	208,463	213,755	218,948	224,343	229,953	235,018	239,614	243,271	246,291	248,271	249,669	250,140	250,787	250,423	249,745	249,097	248,764	248,994	249,375	251,312	252,690
Expenditures per PRC ($)		Baseline	4,831.37	5,064.42	5,220.98	5,375.76	5,533.62	5,695.76	5,861.61	6,033.74	6,213.14	6,404.38	6,602.54	6,807.08	7,018.70	7,238.21	7,464.82	7,698.77	7,940.38	8,189.79	8,447.32	8,713.52	8,989.25
		Optimistic	4,831.37	5,040.06	5,170.89	5,297.99	5,427.26	5,558.31	5,691.17	5,828.36	5,968.32	6,118.99	6,277.48	6,443.33	6,612.50	6,787.67	6,970.58	7,158.17	7,349.49	7,546.25	7,753.00	7,960.59	8,174.82
Total Expenditures (US$ Billions)		Baseline	1.02	1.08	1.14	1.21	1.29	1.36	1.43	1.50	1.58	1.66	1.75	1.83	1.92	2.01	2.10	2.20	2.31	2.42	2.53	2.64	2.76
		Optimistic	1.02	1.08	1.13	1.19	1.25	1.31	1.36	1.42	1.47	1.52	1.57	1.61	1.66	1.70	1.74	1.78	1.83	1.88	1.93	2.00	2.07
Lost Productivity (US$ Billions)		Baseline	5.34	5.79	6.28	6.79	7.27	7.80	8.32	8.84	9.39	9.96	10.54	11.12	11.72	12.33	12.96	13.61	14.27	14.96	15.67	16.40	17.16
		Optimistic	5.34	5.69	6.04	6.43	6.71	7.04	7.35	7.68	7.98	8.26	8.53	8.66	8.88	9.06	9.24	9.41	9.58	9.78	9.98	10.24	10.49
Iowa
PRC		Baseline	100,542	103,765	106,080	108,991	111,942	114,350	116,619	118,682	120,671	122,850	124,813	126,608	128,323	129,985	131,704	133,366	134,982	136,625	138,099	139,566	140,942
		Optimistic	100,542	103,757	105,984	108,399	110,753	112,766	114,608	115,997	117,097	117,620	117,907	117,752	117,735	117,324	116,752	116,124	115,617	115,372	115,173	115,656	115,839
Expenditures per PRC ($)		Baseline	4,667.11	4,822.44	4,983.14	5,141.76	5,304.32	5,471.16	5,641.98	5,819.31	6,004.20	6,200.40	6,403.90	6,614.26	6,832.17	7,058.46	7,292.48	7,534.48	7,784.77	8,043.59	8,311.29	8,588.48	8,875.90
		Optimistic	4,667.11	4,797.99	4,932.67	5,063.25	5,196.72	5,332.00	5,469.33	5,611.14	5,756.24	5,911.33	6,074.05	6,244.04	6,417.89	6,598.08	6,786.11	6,979.30	7,176.82	7,380.19	7,593.39	7,808.54	8,030.71
Total Expenditures (US$ Billions)		Baseline	0.47	0.50	0.53	0.56	0.59	0.63	0.66	0.69	0.72	0.76	0.80	0.84	0.88	0.92	0.96	1.00	1.05	1.10	1.15	1.20	1.25
		Optimistic	0.47	0.50	0.52	0.55	0.58	0.60	0.63	0.65	0.67	0.70	0.72	0.74	0.76	0.77	0.79	0.81	0.83	0.85	0.87	0.90	0.93
Lost Productivity (US$ Billions)		Baseline	2.58	2.81	3.04	3.28	3.50	3.74	3.98	4.22	4.46	4.72	4.98	5.23	5.50	5.77	6.06	6.34	6.63	6.93	7.24	7.55	7.87
		Optimistic	2.58	2.76	2.92	3.11	3.23	3.38	3.51	3.66	3.79	3.91	4.03	4.08	4.17	4.25	4.32	4.39	4.45	4.53	4.61	4.71	4.81
Kansas
PRC		Baseline	87,407	90,157	92,294	94,510	97,020	99,204	101,339	103,323	105,272	107,449	109,451	111,317	113,112	114,854	116,665	118,504	120,349	122,243	124,008	125,795	127,510
		Optimistic	87,407	90,151	92,211	94,001	95,993	97,837	99,604	101,007	102,191	102,925	103,457	103,603	103,857	103,747	103,497	103,252	103,143	103,275	103,451	104,264	104,808
Expenditures per PRC ($)		Baseline	4,706.29	4,873.93	5,035.86	5,198.88	5,364.18	5,532.98	5,705.56	5,884.27	6,070.33	6,267.39	6,471.59	6,682.55	6,900.97	7,127.68	7,362.02	7,604.26	7,854.78	8,113.71	8,381.42	8,658.34	8,945.35
		Optimistic	4,706.29	4,849.48	4,985.47	5,120.64	5,256.86	5,394.21	5,533.38	5,676.75	5,823.39	5,979.66	6,143.35	6,314.12	6,488.64	6,669.32	6,857.53	7,050.79	7,248.40	7,451.75	7,664.63	7,879.54	8,101.34
Total Expenditures (US$ Billions)		Baseline	0.41	0.44	0.46	0.49	0.52	0.55	0.58	0.61	0.64	0.67	0.71	0.74	0.78	0.82	0.86	0.90	0.95	0.99	1.04	1.09	1.14
		Optimistic	0.41	0.44	0.46	0.48	0.50	0.53	0.55	0.57	0.60	0.62	0.64	0.65	0.67	0.69	0.71	0.73	0.75	0.77	0.79	0.82	0.85
Lost Productivity (US$ Billions)		Baseline	2.24	2.44	2.64	2.85	3.04	3.25	3.46	3.67	3.89	4.13	4.36	4.60	4.85	5.10	5.36	5.63	5.91	6.20	6.50	6.81	7.12
		Optimistic	2.24	2.40	2.54	2.69	2.80	2.93	3.05	3.19	3.31	3.42	3.53	3.59	3.68	3.76	3.83	3.90	3.97	4.06	4.14	4.25	4.35
Kentucky
PRC		Baseline	173,313	178,433	183,120	190,347	196,993	202,523	207,656	212,448	217,135	222,338	227,104	231,568	235,782	239,767	243,809	247,850	251,900	256,074	259,935	263,911	267,804
		Optimistic	173,313	178,418	182,952	189,298	194,886	199,686	204,027	207,558	210,563	212,680	214,303	215,110	216,049	216,118	215,847	215,550	215,527	216,031	216,636	218,578	220,019
Expenditures per PRC ($)		Baseline	4,598.61	4,933.44	5,112.30	5,281.01	5,459.49	5,646.05	5,838.80	6,040.80	6,253.16	6,482.29	6,721.46	6,969.94	7,228.78	7,499.37	7,780.46	8,072.53	8,376.03	8,691.28	9,018.91	9,359.95	9,715.64
		Optimistic	4,598.61	4,905.16	5,053.97	5,190.12	5,334.77	5,483.83	5,636.43	5,795.33	5,958.08	6,135.86	6,324.74	6,524.19	6,728.73	6,942.16	7,167.07	7,399.26	7,637.08	7,883.08	8,144.34	8,407.00	8,679.82
Total Expenditures (US$ Billions)		Baseline	0.82	0.88	0.94	1.01	1.08	1.14	1.21	1.28	1.36	1.44	1.53	1.61	1.70	1.80	1.90	2.00	2.11	2.23	2.34	2.47	2.60
		Optimistic	0.82	0.88	0.92	0.98	1.04	1.10	1.15	1.20	1.25	1.30	1.36	1.40	1.45	1.50	1.55	1.59	1.65	1.70	1.76	1.84	1.91
Lost Productivity (US$ Billions)		Baseline	4.44	4.83	5.25	5.73	6.16	6.63	7.08	7.55	8.03	8.54	9.05	9.57	10.10	10.65	11.21	11.79	12.38	13.00	13.62	14.28	14.96
		Optimistic	4.44	4.75	5.05	5.42	5.68	5.98	6.26	6.55	6.82	7.08	7.32	7.45	7.65	7.82	7.99	8.14	8.30	8.48	8.67	8.91	9.14
Louisiana
PRC		Baseline	183,122	189,426	194,328	201,103	207,817	213,481	218,872	223,924	228,754	233,991	238,808	243,289	247,619	251,720	255,823	259,963	264,129	268,454	272,436	276,464	280,380
		Optimistic	183,122	189,409	194,142	199,985	205,574	210,482	215,047	218,798	221,905	223,938	225,492	226,164	227,071	227,072	226,642	226,201	226,067	226,510	227,013	228,889	230,216
Expenditures per PRC ($)		Baseline	4,584.81	4,738.01	4,859.66	4,975.14	5,094.21	5,218.09	5,344.85	5,477.05	5,615.02	5,763.77	5,918.01	6,076.90	6,241.05	6,411.40	6,586.74	6,767.24	6,953.06	7,144.29	7,341.21	7,544.49	7,754.61
		Optimistic	4,584.81	4,717.64	4,818.06	4,910.66	5,006.68	5,105.08	5,205.00	5,308.73	5,413.74	5,529.41	5,652.40	5,782.10	5,914.03	6,051.17	6,195.36	6,343.13	6,492.97	6,646.78	6,809.76	6,971.28	7,137.84
Total Expenditures (US$ Billions)		Baseline	0.84	0.90	0.94	1.00	1.06	1.11	1.17	1.23	1.28	1.35	1.41	1.48	1.55	1.61	1.69	1.76	1.84	1.92	2.00	2.09	2.17
		Optimistic	0.84	0.89	0.94	0.98	1.03	1.07	1.12	1.16	1.20	1.24	1.27	1.31	1.34	1.37	1.40	1.43	1.47	1.51	1.55	1.60	1.64
Lost Productivity (US$ Billions)		Baseline	4.69	5.13	5.57	6.06	6.50	6.98	7.46	7.95	8.46	8.99	9.52	10.06	10.61	11.18	11.76	12.36	12.98	13.62	14.28	14.96	15.66
		Optimistic	4.69	5.04	5.36	5.73	6.00	6.31	6.59	6.91	7.19	7.45	7.70	7.83	8.04	8.22	8.38	8.54	8.71	8.90	9.08	9.33	9.56
Maine
PRC		Baseline	52,657	54,249	55,701	58,358	60,531	62,351	64,071	65,662	67,217	68,955	70,579	72,084	73,526	74,894	76,267	77,640	78,989	80,303	81,534	82,767	83,956
		Optimistic	52,657	54,245	55,652	58,044	59,892	61,491	62,970	64,181	65,231	66,027	66,686	67,063	67,487	67,634	67,652	67,654	67,716	67,877	68,072	68,667	69,089
Expenditures per PRC ($)		Baseline	4,742.80	4,992.34	5,189.40	5,368.03	5,565.15	5,771.83	5,986.15	6,210.22	6,445.42	6,697.17	6,960.01	7,233.24	7,517.98	7,815.36	8,124.51	8,446.04	8,780.75	9,128.78	9,490.96	9,867.61	10,260.66
		Optimistic	4,742.80	4,962.53	5,127.63	5,272.11	5,432.92	5,599.98	5,771.69	5,950.46	6,134.60	6,332.87	6,542.34	6,762.32	6,987.90	7,222.57	7,468.09	7,721.12	7,981.13	8,249.90	8,532.99	8,819.88	9,117.64
Total Expenditures (US$ Billions)		Baseline	0.25	0.27	0.29	0.31	0.34	0.36	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.59	0.62	0.66	0.69	0.73	0.77	0.82	0.86
		Optimistic	0.25	0.27	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.44	0.45	0.47	0.49	0.51	0.52	0.54	0.56	0.58	0.61	0.63
Lost Productivity (US$ Billions)		Baseline	1.35	1.47	1.60	1.76	1.89	2.04	2.19	2.33	2.49	2.65	2.81	2.98	3.15	3.33	3.51	3.69	3.88	4.08	4.27	4.48	4.69
		Optimistic	1.35	1.44	1.54	1.66	1.75	1.84	1.93	2.03	2.11	2.20	2.28	2.32	2.39	2.45	2.50	2.56	2.61	2.67	2.72	2.80	2.87
Maryland
PRC		Baseline	227,320	234,605	242,430	251,066	260,588	269,250	277,638	285,730	293,687	302,381	310,463	318,031	325,236	332,114	339,014	346,024	352,958	360,139	366,935	373,958	380,983
		Optimistic	227,320	234,588	242,207	249,688	257,799	265,497	272,825	279,233	284,951	289,459	293,220	295,701	298,299	299,641	300,378	301,119	302,133	303,910	305,801	309,664	312,894
Expenditures per PRC ($)		Baseline	4,518.69	4,571.69	4,715.84	4,859.86	5,006.17	5,156.40	5,310.02	5,469.64	5,636.12	5,813.82	5,998.19	6,188.68	6,385.90	6,590.82	6,802.53	7,021.36	7,247.49	7,481.11	7,722.66	7,972.76	8,232.09
		Optimistic	4,518.69	4,549.07	4,669.37	4,787.71	4,907.50	5,028.68	5,151.49	5,278.40	5,407.75	5,547.46	5,694.70	5,849.12	6,006.79	6,170.43	6,341.73	6,517.83	6,697.45	6,882.30	7,077.11	7,272.57	7,474.53
Total Expenditures (US$ Billions)		Baseline	1.00	1.07	1.14	1.22	1.30	1.39	1.47	1.56	1.66	1.76	1.86	1.97	2.08	2.19	2.31	2.43	2.56	2.69	2.83	2.98	3.14
		Optimistic	1.00	1.07	1.13	1.20	1.27	1.34	1.41	1.47	1.54	1.61	1.67	1.73	1.79	1.85	1.90	1.96	2.02	2.09	2.16	2.25	2.34
Lost Productivity (US$ Billions)		Baseline	5.83	6.35	6.94	7.56	8.15	8.81	9.47	10.15	10.86	11.61	12.38	13.15	13.94	14.75	15.59	16.45	17.34	18.28	19.23	20.23	21.28
		Optimistic	5.83	6.24	6.68	7.15	7.52	7.95	8.37	8.82	9.23	9.63	10.01	10.24	10.56	10.85	11.11	11.37	11.64	11.94	12.23	12.62	12.99
Massachusetts
PRC		Baseline	256,732	264,790	270,882	277,375	284,933	291,718	298,186	304,237	310,264	317,026	323,117	328,710	333,975	338,956	343,994	349,164	354,310	359,707	364,787	370,027	375,229
		Optimistic	256,732	264,770	270,643	275,892	281,936	287,717	293,096	297,428	301,179	303,670	305,422	305,951	306,687	306,237	305,259	304,357	303,825	304,102	304,583	306,997	308,765
Expenditures per PRC ($)		Baseline	5,722.68	5,897.97	6,072.85	6,248.99	6,426.64	6,609.18	6,795.78	6,989.33	7,190.98	7,406.65	7,630.01	7,860.23	8,098.29	8,345.03	8,599.24	8,861.38	9,131.97	9,411.22	9,699.30	9,996.45	10,304.12
		Optimistic	5,722.68	5,870.25	6,015.98	6,160.98	6,306.26	6,453.80	6,603.18	6,757.70	6,915.20	7,085.55	7,265.21	7,453.34	7,644.53	7,842.25	8,048.23	8,258.80	8,473.18	8,693.49	8,924.98	9,156.64	9,395.56
Total Expenditures (US$ Billions)		Baseline	1.47	1.56	1.65	1.73	1.83	1.93	2.03	2.13	2.23	2.35	2.47	2.58	2.70	2.83	2.96	3.09	3.24	3.39	3.54	3.70	3.87
		Optimistic	1.47	1.55	1.63	1.70	1.78	1.86	1.94	2.01	2.08	2.15	2.22	2.28	2.34	2.40	2.46	2.51	2.57	2.64	2.72	2.81	2.90
Lost Productivity (US$ Billions)		Baseline	6.58	7.17	7.76	8.35	8.92	9.54	10.17	10.81	11.47	12.18	12.88	13.59	14.31	15.05	15.82	16.60	17.41	18.25	19.12	20.02	20.96
		Optimistic	6.58	7.05	7.47	7.90	8.22	8.62	8.99	9.39	9.75	10.10	10.43	10.60	10.86	11.09	11.29	11.50	11.70	11.94	12.19	12.51	12.82
Michigan
PRC		Baseline	358,731	369,397	378,737	390,710	403,443	414,507	424,759	434,126	443,271	453,343	462,516	470,982	478,971	486,514	494,086	501,540	508,892	516,423	523,320	530,329	536,987
		Optimistic	358,731	369,373	378,391	388,580	399,137	408,757	417,434	424,326	430,203	434,125	437,022	438,139	439,540	439,189	438,001	436,629	435,741	435,869	436,121	439,090	440,899
Expenditures per PRC ($)		Baseline	4,463.01	4,572.30	4,697.88	4,820.26	4,945.18	5,073.27	5,203.94	5,339.16	5,479.68	5,628.90	5,783.05	5,941.62	6,105.14	6,274.20	6,448.11	6,627.04	6,811.19	7,000.65	7,195.60	7,396.43	7,603.70
		Optimistic	4,463.01	4,552.72	4,657.74	4,758.14	4,860.50	4,964.19	5,069.12	5,177.24	5,287.31	5,405.45	5,529.38	5,658.65	5,790.19	5,926.03	6,067.41	6,212.00	6,359.05	6,509.84	6,667.74	6,825.89	6,988.57
Total Expenditures (US$ Billions)		Baseline	1.59	1.69	1.78	1.88	2.00	2.10	2.21	2.32	2.43	2.55	2.67	2.80	2.92	3.05	3.19	3.32	3.47	3.62	3.77	3.92	4.08
		Optimistic	1.59	1.68	1.76	1.85	1.94	2.03	2.12	2.20	2.27	2.35	2.42	2.48	2.55	2.60	2.66	2.71	2.77	2.84	2.91	3.00	3.08
Lost Productivity (US$ Billions)		Baseline	9.19	10.01	10.85	11.77	12.62	13.56	14.49	15.42	16.39	17.41	18.44	19.47	20.53	21.60	22.72	23.85	25.00	26.21	27.43	28.69	29.99
		Optimistic	9.19	9.83	10.44	11.13	11.64	12.25	12.80	13.40	13.93	14.44	14.92	15.18	15.56	15.90	16.20	16.49	16.79	17.12	17.45	17.90	18.31
Minnesota
PRC		Baseline	175,193	181,084	186,417	193,076	200,013	206,187	212,114	217,749	223,340	229,426	235,147	240,629	246,040	251,375	256,865	262,317	267,760	273,315	278,634	284,052	289,460
		Optimistic	175,193	181,072	186,247	192,029	197,883	203,337	208,473	212,863	216,810	219,775	222,280	223,959	225,905	227,054	227,839	228,491	229,387	230,787	232,285	235,249	237,715
Expenditures per PRC ($)		Baseline	5,568.06	5,742.26	5,959.64	6,174.23	6,395.14	6,621.91	6,854.86	7,096.95	7,349.92	7,617.56	7,895.77	8,184.28	8,483.98	8,795.98	9,119.70	9,455.42	9,803.84	10,165.34	10,540.51	10,930.03	11,335.13
		Optimistic	5,568.06	5,710.28	5,893.39	6,071.12	6,253.16	6,437.82	6,625.84	6,820.17	7,020.11	7,232.38	7,454.62	7,686.60	7,924.64	8,171.59	8,429.04	8,694.15	8,966.34	9,247.30	9,541.42	9,840.35	10,149.72
Total Expenditures (US$ Billions)		Baseline	0.97	1.04	1.11	1.19	1.28	1.37	1.45	1.55	1.64	1.75	1.86	1.97	2.09	2.21	2.34	2.48	2.63	2.78	2.94	3.10	3.28
		Optimistic	0.97	1.03	1.10	1.17	1.24	1.31	1.38	1.45	1.52	1.59	1.66	1.72	1.79	1.86	1.92	1.99	2.06	2.13	2.22	2.31	2.41
Lost Productivity (US$ Billions)		Baseline	4.49	4.91	5.34	5.81	6.26	6.75	7.23	7.73	8.26	8.81	9.37	9.95	10.54	11.16	11.81	12.47	13.15	13.87	14.60	15.37	16.17
		Optimistic	4.49	4.82	5.14	5.50	5.77	6.09	6.39	6.72	7.02	7.31	7.59	7.76	8.00	8.22	8.43	8.63	8.84	9.06	9.29	9.59	9.87
Mississippi
PRC		Baseline	126,873	130,874	134,267	139,699	144,609	148,701	152,577	156,188	159,719	163,505	166,982	170,206	173,320	176,232	179,131	182,058	185,041	188,153	191,051	194,006	196,889
		Optimistic	126,873	130,864	134,142	138,931	143,057	146,627	149,932	152,642	154,985	156,541	157,737	158,287	158,997	159,033	158,741	158,443	158,394	158,763	159,183	160,599	161,633
Expenditures per PRC ($)		Baseline	3,970.61	4,008.24	4,160.83	4,306.05	4,459.03	4,617.73	4,781.31	4,952.26	5,131.59	5,322.91	5,522.47	5,729.84	5,945.75	6,171.26	6,405.68	6,649.41	6,902.72	7,165.94	7,439.65	7,724.70	8,021.71
		Optimistic	3,970.61	3,984.99	4,112.69	4,230.93	4,355.81	4,483.59	4,614.20	4,749.79	4,889.12	5,039.01	5,197.07	5,363.10	5,533.86	5,711.85	5,898.79	6,092.08	6,290.53	6,495.79	6,712.34	6,931.59	7,159.02
Total Expenditures (US$ Billions)		Baseline	0.49	0.52	0.56	0.60	0.64	0.69	0.73	0.77	0.82	0.87	0.92	0.98	1.03	1.09	1.15	1.21	1.28	1.35	1.42	1.50	1.58
		Optimistic	0.49	0.52	0.55	0.59	0.62	0.66	0.69	0.73	0.76	0.79	0.82	0.85	0.88	0.91	0.94	0.97	1.00	1.03	1.07	1.11	1.16
Lost Productivity (US$ Billions)		Baseline	3.25	3.55	3.85	4.21	4.53	4.86	5.20	5.55	5.91	6.28	6.66	7.04	7.43	7.83	8.24	8.66	9.09	9.55	10.01	10.50	11.00
		Optimistic	3.25	3.48	3.70	3.98	4.17	4.39	4.60	4.82	5.02	5.21	5.39	5.48	5.63	5.76	5.87	5.98	6.10	6.24	6.37	6.55	6.71
Missouri
PRC		Baseline	186,483	191,691	196,612	203,580	210,445	216,273	221,788	226,866	231,792	237,123	241,989	246,553	250,897	255,089	259,358	263,624	267,951	272,402	276,623	280,990	285,249
		Optimistic	186,483	191,677	196,440	202,485	208,229	213,290	217,975	221,731	224,898	226,981	228,534	229,234	230,121	230,168	229,858	229,521	229,522	230,075	230,809	232,997	234,631
Expenditures per PRC ($)		Baseline	5,334.06	5,584.56	5,771.11	5,951.41	6,138.19	6,330.97	6,528.89	6,734.84	6,949.99	7,179.47	7,417.75	7,664.24	7,919.82	8,185.51	8,460.41	8,744.88	9,039.30	9,343.92	9,659.12	9,985.73	10,324.73
		Optimistic	5,334.06	5,555.85	5,711.89	5,859.24	6,011.92	6,167.52	6,325.88	6,489.73	6,657.32	6,837.63	7,027.40	7,226.14	7,429.45	7,640.36	7,860.92	8,087.66	8,319.47	8,558.36	8,809.62	9,062.72	9,324.38
Total Expenditures (US$ Billions)		Baseline	1.00	1.07	1.13	1.21	1.29	1.37	1.45	1.53	1.61	1.70	1.80	1.89	1.99	2.09	2.19	2.31	2.42	2.55	2.67	2.81	2.95
		Optimistic	1.00	1.06	1.12	1.19	1.25	1.32	1.38	1.44	1.50	1.55	1.61	1.66	1.71	1.76	1.81	1.86	1.91	1.97	2.03	2.11	2.19
Lost Productivity (US$ Billions)		Baseline	4.78	5.19	5.63	6.13	6.59	7.08	7.56	8.06	8.57	9.11	9.65	10.19	10.75	11.33	11.92	12.54	13.16	13.82	14.50	15.20	15.93
		Optimistic	4.78	5.10	5.42	5.80	6.07	6.39	6.68	7.00	7.28	7.55	7.80	7.94	8.15	8.33	8.50	8.67	8.84	9.04	9.23	9.50	9.74
Montana
PRC		Baseline	31,347	32,463	33,435	34,623	35,824	36,889	37,912	38,909	39,901	40,966	41,979	42,981	43,967	44,925	45,916	46,918	47,887	48,851	49,740	50,614	51,447
		Optimistic	31,347	32,460	33,403	34,428	35,435	36,366	37,244	38,009	38,691	39,187	39,616	39,932	40,293	40,501	40,654	40,801	40,964	41,197	41,429	41,887	42,226
Expenditures per PRC ($)		Baseline	4,316.51	4,493.96	4,649.06	4,802.79	4,961.72	5,126.78	5,296.41	5,473.79	5,659.73	5,860.27	6,069.34	6,286.36	6,512.12	6,747.70	6,992.08	7,245.61	7,508.68	7,781.48	8,064.46	8,358.48	8,664.60
		Optimistic	4,316.51	4,469.03	4,597.62	4,722.54	4,851.66	4,983.85	5,118.33	5,258.25	5,400.97	5,557.08	5,723.06	5,898.51	6,077.93	6,264.95	6,461.93	6,664.77	6,872.06	7,086.06	7,312.92	7,540.30	7,776.03
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23	0.24	0.25	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42	0.45
		Optimistic	0.14	0.15	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	0.80	0.88	0.96	1.04	1.12	1.21	1.29	1.38	1.48	1.57	1.67	1.78	1.88	2.00	2.11	2.23	2.35	2.48	2.61	2.74	2.87
		Optimistic	0.80	0.86	0.92	0.99	1.03	1.09	1.14	1.20	1.25	1.30	1.35	1.38	1.43	1.47	1.50	1.54	1.58	1.62	1.66	1.71	1.75
Nebraska
PRC		Baseline	58,207	59,780	61,121	62,554	64,174	65,549	66,893	68,128	69,324	70,650	71,895	73,084	74,216	75,316	76,452	77,578	78,692	79,810	80,853	81,891	82,915
		Optimistic	58,207	59,776	61,066	62,217	63,496	64,646	65,747	66,597	67,286	67,663	67,943	68,003	68,129	68,020	67,815	67,592	67,448	67,441	67,475	67,907	68,193
Expenditures per PRC ($)		Baseline	5,181.90	5,347.75	5,551.87	5,757.65	5,967.71	6,182.84	6,403.48	6,632.88	6,872.65	7,127.04	7,391.76	7,666.47	7,952.00	8,249.49	8,558.38	8,879.10	9,212.14	9,557.86	9,916.87	10,290.12	10,678.59
		Optimistic	5,181.90	5,317.39	5,488.87	5,659.18	5,832.12	6,006.86	6,184.39	6,367.78	6,556.09	6,756.83	6,967.45	7,187.71	7,413.89	7,648.87	7,894.49	8,147.83	8,407.93	8,676.63	8,958.61	9,244.90	9,541.43
Total Expenditures (US$ Billions)		Baseline	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.45	0.48	0.50	0.53	0.56	0.59	0.62	0.65	0.69	0.72	0.76	0.80	0.84	0.89
		Optimistic	0.30	0.32	0.34	0.35	0.37	0.39	0.41	0.42	0.44	0.46	0.47	0.49	0.51	0.52	0.54	0.55	0.57	0.59	0.60	0.63	0.65
Lost Productivity (US$ Billions)		Baseline	1.49	1.62	1.75	1.88	2.01	2.14	2.28	2.42	2.56	2.71	2.87	3.02	3.18	3.34	3.52	3.69	3.87	4.05	4.24	4.43	4.63
		Optimistic	1.49	1.59	1.69	1.78	1.85	1.94	2.02	2.10	2.18	2.25	2.32	2.36	2.41	2.46	2.51	2.55	2.60	2.65	2.70	2.77	2.83
Nevada
PRC		Baseline	79,919	83,392	87,594	91,715	96,331	100,855	105,469	110,133	114,875	119,931	124,899	129,833	134,796	139,725	144,750	149,954	155,293	160,802	166,233	171,839	177,502
		Optimistic	79,919	83,384	87,510	91,202	95,290	99,428	103,608	107,577	111,369	114,687	117,825	120,576	123,486	125,917	128,128	130,393	132,851	135,638	138,531	142,309	145,815
Expenditures per PRC ($)		Baseline	4,001.34	4,349.96	4,559.03	4,776.98	4,999.96	5,230.94	5,470.08	5,721.53	5,987.32	6,274.77	6,577.22	6,894.15	7,227.27	7,578.32	7,946.32	8,332.42	8,737.74	9,162.97	9,609.20	10,077.78	10,571.19
		Optimistic	4,001.34	4,318.39	4,493.14	4,673.13	4,855.59	5,041.41	5,231.40	5,429.60	5,634.03	5,856.51	6,093.57	6,344.86	6,604.39	6,876.64	7,164.56	7,463.85	7,773.35	8,095.97	8,439.87	8,789.73	9,155.85
Total Expenditures (US$ Billions)		Baseline	0.33	0.36	0.40	0.44	0.48	0.53	0.58	0.63	0.69	0.75	0.82	0.90	0.97	1.06	1.15	1.25	1.36	1.47	1.60	1.73	1.88
		Optimistic	0.33	0.36	0.39	0.43	0.46	0.50	0.54	0.58	0.63	0.67	0.72	0.77	0.82	0.87	0.92	0.97	1.03	1.10	1.17	1.25	1.34
Lost Productivity (US$ Billions)		Baseline	2.05	2.26	2.51	2.76	3.01	3.30	3.60	3.91	4.25	4.61	4.98	5.37	5.78	6.20	6.66	7.13	7.63	8.16	8.71	9.30	9.91
		Optimistic	2.05	2.22	2.41	2.61	2.78	2.98	3.18	3.40	3.61	3.82	4.02	4.18	4.37	4.56	4.74	4.93	5.12	5.33	5.54	5.80	6.06
New Hampshire
PRC		Baseline	50,420	52,130	53,807	56,016	58,238	60,240	62,176	64,010	65,870	68,001	70,021	71,915	73,725	75,478	77,293	79,137	80,951	82,795	84,566	86,388	88,198
		Optimistic	50,420	52,126	53,760	55,718	57,627	59,417	61,118	62,585	63,955	65,156	66,212	66,968	67,738	68,234	68,633	69,025	69,460	70,039	70,646	71,708	72,609
Expenditures per PRC ($)		Baseline	4,293.19	4,458.24	4,616.91	4,770.05	4,930.47	5,097.01	5,268.62	5,447.33	5,634.27	5,833.93	6,041.49	6,256.22	6,478.98	6,710.65	6,950.66	7,199.28	7,457.04	7,724.15	8,000.95	8,287.82	8,586.05
		Optimistic	4,293.19	4,434.04	4,566.98	4,692.69	4,824.10	4,959.21	5,097.20	5,240.44	5,387.63	5,545.90	5,712.52	5,886.74	6,064.55	6,248.78	6,440.88	6,638.09	6,839.95	7,047.99	7,266.22	7,486.78	7,714.94
Total Expenditures (US$ Billions)		Baseline	0.22	0.23	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.40	0.42	0.45	0.48	0.51	0.54	0.57	0.60	0.64	0.68	0.72	0.76
		Optimistic	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.33	0.34	0.36	0.38	0.39	0.41	0.43	0.44	0.46	0.48	0.49	0.51	0.54	0.56
Lost Productivity (US$ Billions)		Baseline	1.29	1.41	1.54	1.69	1.82	1.97	2.12	2.27	2.44	2.61	2.79	2.97	3.16	3.35	3.55	3.76	3.98	4.20	4.43	4.67	4.93
		Optimistic	1.29	1.39	1.48	1.60	1.68	1.78	1.87	1.98	2.07	2.17	2.26	2.32	2.40	2.47	2.54	2.61	2.68	2.75	2.83	2.92	3.02
New Jersey
PRC		Baseline	352,953	364,354	374,183	383,579	394,710	404,822	414,334	423,407	432,533	442,373	451,150	459,121	466,819	473,934	481,060	488,360	495,692	503,487	510,856	518,500	526,146
		Optimistic	352,953	364,327	373,838	381,499	390,509	399,229	407,223	413,912	419,889	423,776	426,499	427,390	428,717	428,200	426,846	425,558	424,843	425,350	426,118	429,669	432,357
Expenditures per PRC ($)		Baseline	4,434.26	4,578.19	4,710.39	4,845.49	4,980.98	5,119.54	5,260.63	5,406.58	5,558.37	5,719.83	5,886.63	6,058.27	6,235.56	6,418.88	6,607.41	6,801.58	7,001.84	7,208.41	7,421.31	7,640.56	7,867.36
		Optimistic	4,434.26	4,557.40	4,667.78	4,779.76	4,891.07	5,003.62	5,117.12	5,234.33	5,353.88	5,482.28	5,617.20	5,758.12	5,901.11	6,048.57	6,201.63	6,357.84	6,516.79	6,680.01	6,851.00	7,022.23	7,198.64
Total Expenditures (US$ Billions)		Baseline	1.57	1.67	1.76	1.86	1.97	2.07	2.18	2.29	2.40	2.53	2.66	2.78	2.91	3.04	3.18	3.32	3.47	3.63	3.79	3.96	4.14
		Optimistic	1.57	1.66	1.74	1.82	1.91	2.00	2.08	2.17	2.25	2.32	2.40	2.46	2.53	2.59	2.65	2.71	2.77	2.84	2.92	3.02	3.11
Lost Productivity (US$ Billions)		Baseline	9.05	9.87	10.72	11.55	12.35	13.24	14.13	15.04	15.99	16.99	17.98	18.98	20.01	21.05	22.12	23.22	24.35	25.55	26.77	28.05	29.38
		Optimistic	9.05	9.70	10.32	10.93	11.39	11.96	12.49	13.07	13.60	14.10	14.56	14.80	15.18	15.50	15.79	16.07	16.37	16.70	17.05	17.51	17.96
New Mexico
PRC		Baseline	55,891	58,042	59,997	61,732	63,734	65,565	67,418	69,241	71,054	73,005	74,856	76,667	78,433	80,129	81,821	83,504	85,147	86,796	88,331	89,874	91,340
		Optimistic	55,891	58,037	59,941	61,390	63,050	64,646	66,242	67,656	68,924	69,869	70,687	71,282	71,945	72,314	72,533	72,720	72,952	73,323	73,708	74,524	75,126
Expenditures per PRC ($)		Baseline	3,277.39	3,351.84	3,459.05	3,571.63	3,684.24	3,799.66	3,917.39	4,039.82	4,167.53	4,304.94	4,447.74	4,595.41	4,748.54	4,907.81	5,072.47	5,242.74	5,418.86	5,600.98	5,789.39	5,984.64	6,187.38
		Optimistic	3,277.39	3,334.61	3,423.56	3,516.24	3,608.37	3,701.30	3,795.09	3,892.10	3,990.53	4,098.03	4,212.06	4,332.22	4,454.70	4,582.03	4,715.78	4,853.06	4,992.90	5,136.90	5,289.27	5,441.50	5,598.95
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.21	0.22	0.23	0.25	0.26	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.42	0.44	0.46	0.49	0.51	0.54	0.57
		Optimistic	0.18	0.19	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.38	0.39	0.41	0.42
Lost Productivity (US$ Billions)		Baseline	1.43	1.57	1.72	1.86	1.99	2.14	2.30	2.46	2.63	2.80	2.98	3.17	3.36	3.56	3.76	3.97	4.18	4.40	4.63	4.86	5.10
		Optimistic	1.43	1.54	1.65	1.76	1.84	1.94	2.03	2.14	2.23	2.32	2.41	2.47	2.55	2.62	2.68	2.75	2.81	2.88	2.95	3.04	3.12
New York
PRC		Baseline	713,701	731,553	748,727	764,669	783,485	799,986	815,471	830,237	844,764	860,300	874,093	886,716	898,830	909,520	919,891	930,340	940,605	951,782	961,689	971,901	982,052
		Optimistic	713,701	731,497	748,056	760,565	775,224	788,997	801,536	811,656	820,050	824,096	826,282	825,399	825,478	821,817	816,387	811,009	806,607	804,651	802,929	806,267	807,989
Expenditures per PRC ($)		Baseline	5,033.76	5,199.40	5,352.66	5,509.24	5,666.11	5,826.69	5,990.36	6,159.95	6,336.36	6,524.66	6,719.62	6,920.55	7,128.35	7,343.43	7,564.83	7,793.02	8,028.48	8,271.50	8,522.02	8,780.34	9,047.80
		Optimistic	5,033.76	5,175.17	5,302.93	5,432.28	5,560.84	5,690.81	5,821.96	5,957.48	6,095.35	6,244.15	6,401.06	6,565.43	6,732.46	6,904.97	7,084.53	7,267.99	7,454.67	7,646.56	7,848.06	8,049.57	8,257.42
Total Expenditures (US$ Billions)		Baseline	3.59	3.80	4.01	4.21	4.44	4.66	4.88	5.11	5.35	5.61	5.87	6.14	6.41	6.68	6.96	7.25	7.55	7.87	8.20	8.53	8.89
		Optimistic	3.59	3.79	3.97	4.13	4.31	4.49	4.67	4.84	5.00	5.15	5.29	5.42	5.56	5.67	5.78	5.89	6.01	6.15	6.30	6.49	6.67
Lost Productivity (US$ Billions)		Baseline	18.29	19.82	21.45	23.03	24.52	26.17	27.81	29.49	31.23	33.04	34.84	36.66	38.52	40.39	42.29	44.24	46.21	48.30	50.40	52.58	54.85
		Optimistic	18.29	19.47	20.64	21.79	22.61	23.64	24.58	25.63	26.56	27.42	28.22	28.59	29.23	29.75	30.20	30.63	31.07	31.60	32.12	32.87	33.56
North Carolina
PRC		Baseline	296,714	308,267	319,057	330,780	343,696	355,668	367,567	379,219	390,943	403,542	415,580	427,119	438,395	449,395	460,706	472,216	483,877	495,865	507,602	519,745	531,961
		Optimistic	296,714	308,243	318,764	328,972	340,030	350,719	361,200	370,599	379,302	386,282	392,493	397,149	402,121	405,506	408,285	411,047	414,332	418,596	423,217	430,581	437,093
Expenditures per PRC ($)		Baseline	4,218.73	4,433.76	4,614.94	4,797.98	4,985.39	5,178.80	5,378.01	5,586.41	5,805.52	6,040.67	6,286.58	6,542.79	6,810.30	7,090.62	7,382.82	7,687.47	8,005.04	8,335.99	8,681.16	9,041.67	9,418.68
		Optimistic	4,218.73	4,406.03	4,557.42	4,707.83	4,861.08	5,016.65	5,175.21	5,339.83	5,508.92	5,691.89	5,885.64	6,089.91	6,300.20	6,519.98	6,751.60	6,991.53	7,238.30	7,494.21	7,765.59	8,040.45	8,326.51
Total Expenditures (US$ Billions)		Baseline	1.25	1.37	1.47	1.59	1.71	1.84	1.98	2.12	2.27	2.44	2.61	2.79	2.99	3.19	3.40	3.63	3.87	4.13	4.41	4.70	5.01
		Optimistic	1.25	1.36	1.45	1.55	1.65	1.76	1.87	1.98	2.09	2.20	2.31	2.42	2.53	2.64	2.76	2.87	3.00	3.14	3.29	3.46	3.64
Lost Productivity (US$ Billions)		Baseline	7.60	8.35	9.14	9.96	10.76	11.64	12.54	13.47	14.45	15.50	16.57	17.66	18.79	19.96	21.18	22.45	23.77	25.16	26.60	28.12	29.71
		Optimistic	7.60	8.20	8.80	9.42	9.92	10.51	11.08	11.70	12.28	12.85	13.40	13.76	14.24	14.68	15.10	15.53	15.96	16.44	16.93	17.55	18.15
North Dakota
PRC		Baseline	20,487	21,051	21,469	22,185	22,801	23,289	23,757	24,185	24,595	25,016	25,412	25,786	26,154	26,514	26,904	27,292	27,669	28,050	28,396	28,723	29,028
		Optimistic	20,487	21,049	21,449	22,063	22,557	22,965	23,346	23,639	23,872	23,959	24,016	23,994	24,008	23,942	23,857	23,764	23,695	23,675	23,661	23,775	23,825
Expenditures per PRC ($)		Baseline	5,765.85	5,877.47	6,051.91	6,217.48	6,391.05	6,569.88	6,752.78	6,942.35	7,139.50	7,348.43	7,564.55	7,787.27	8,017.26	8,255.36	8,500.89	8,754.00	9,014.88	9,283.73	9,560.89	9,847.09	10,142.90
		Optimistic	5,765.85	5,850.55	5,996.51	6,131.50	6,273.69	6,418.52	6,565.51	6,717.11	6,871.67	7,036.99	7,210.25	7,390.98	7,575.36	7,766.07	7,964.91	8,168.76	8,376.47	8,589.76	8,813.09	9,037.51	9,268.67
Total Expenditures (US$ Billions)		Baseline	0.12	0.12	0.13	0.14	0.15	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29
		Optimistic	0.12	0.12	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.19	0.20	0.20	0.21	0.21	0.22
Lost Productivity (US$ Billions)		Baseline	0.53	0.57	0.62	0.67	0.71	0.76	0.81	0.86	0.91	0.96	1.01	1.07	1.12	1.18	1.24	1.30	1.36	1.42	1.49	1.55	1.62
		Optimistic	0.53	0.56	0.59	0.63	0.66	0.69	0.72	0.75	0.77	0.80	0.82	0.83	0.85	0.87	0.88	0.90	0.91	0.93	0.95	0.97	0.99
Ohio
PRC		Baseline	377,109	386,711	395,291	408,694	421,465	431,850	441,042	449,282	457,397	466,828	475,241	482,854	489,954	496,513	503,161	509,763	516,262	523,053	529,186	535,525	541,676
		Optimistic	377,109	386,684	394,937	406,479	416,996	425,874	433,442	439,114	443,831	446,922	448,899	449,024	449,466	448,076	445,959	443,782	442,123	441,617	441,284	443,738	445,173
Expenditures per PRC ($)		Baseline	5,125.22	5,325.73	5,483.87	5,633.86	5,789.93	5,951.08	6,116.17	6,287.54	6,466.12	6,656.30	6,853.18	7,056.16	7,265.94	7,483.29	7,707.37	7,938.42	8,176.74	8,422.49	8,675.90	8,937.51	9,208.12
		Optimistic	5,125.22	5,301.16	5,433.41	5,555.71	5,683.21	5,813.37	5,945.66	6,082.38	6,221.94	6,372.08	6,529.86	6,694.74	6,862.82	7,036.69	7,217.97	7,403.69	7,592.95	7,787.41	7,991.39	8,196.09	8,407.10
Total Expenditures (US$ Billions)		Baseline	1.94	2.06	2.17	2.30	2.44	2.57	2.70	2.82	2.96	3.11	3.26	3.41	3.56	3.72	3.88	4.05	4.22	4.41	4.59	4.79	4.99
		Optimistic	1.94	2.05	2.15	2.26	2.37	2.48	2.58	2.67	2.76	2.85	2.93	3.01	3.08	3.15	3.22	3.29	3.36	3.44	3.53	3.64	3.74
Lost Productivity (US$ Billions)		Baseline	9.66	10.48	11.32	12.31	13.19	14.13	15.04	15.96	16.91	17.93	18.94	19.96	21.00	22.05	23.13	24.24	25.36	26.54	27.73	28.97	30.25
		Optimistic	9.66	10.29	10.90	11.65	12.16	12.76	13.29	13.87	14.37	14.87	15.33	15.55	15.91	16.22	16.50	16.76	17.03	17.34	17.66	18.09	18.49
Oklahoma
PRC		Baseline	135,263	138,653	142,078	145,813	149,932	153,491	157,046	160,371	163,575	167,080	170,246	173,208	176,040	178,770	181,559	184,446	187,372	190,377	193,205	196,124	199,012
		Optimistic	135,263	138,642	141,949	145,017	148,335	151,355	154,324	156,719	158,689	159,912	160,763	161,030	161,451	161,291	160,888	160,551	160,448	160,725	161,114	162,514	163,564
Expenditures per PRC ($)		Baseline	3,940.75	4,163.21	4,296.65	4,430.87	4,566.90	4,707.13	4,850.77	5,000.47	5,157.07	5,325.75	5,501.17	5,682.66	5,870.99	6,067.25	6,270.30	6,480.48	6,698.01	6,923.03	7,156.04	7,397.71	7,648.87
		Optimistic	3,940.75	4,141.74	4,252.56	4,362.20	4,472.97	4,585.25	4,699.13	4,817.01	4,936.92	5,068.02	5,207.12	5,353.75	5,503.55	5,659.52	5,823.64	5,992.54	6,164.81	6,342.39	6,530.88	6,719.26	6,914.38
Total Expenditures (US$ Billions)		Baseline	0.54	0.58	0.61	0.65	0.68	0.72	0.76	0.80	0.84	0.89	0.94	0.98	1.03	1.08	1.14	1.20	1.26	1.32	1.38	1.45	1.52
		Optimistic	0.54	0.57	0.60	0.63	0.66	0.69	0.73	0.75	0.78	0.81	0.84	0.86	0.89	0.91	0.94	0.96	0.99	1.02	1.05	1.09	1.13
Lost Productivity (US$ Billions)		Baseline	3.47	3.76	4.07	4.39	4.69	5.02	5.36	5.70	6.05	6.42	6.79	7.16	7.54	7.94	8.35	8.77	9.21	9.66	10.13	10.61	11.11
		Optimistic	3.47	3.69	3.92	4.15	4.33	4.53	4.73	4.95	5.14	5.32	5.49	5.58	5.72	5.84	5.95	6.06	6.18	6.31	6.45	6.62	6.79
Oregon
PRC		Baseline	122,618	124,670	128,262	131,840	136,005	139,883	143,839	147,739	151,732	156,239	160,542	164,746	168,985	173,145	177,412	181,800	186,137	190,461	194,576	198,772	202,890
		Optimistic	122,618	124,659	128,145	131,116	134,553	137,927	141,331	144,349	147,157	149,480	151,534	153,094	154,911	156,148	157,156	158,206	159,361	160,779	162,262	164,723	166,777
Expenditures per PRC ($)		Baseline	4,160.17	4,372.33	4,526.65	4,686.08	4,847.20	5,013.30	5,183.81	5,361.69	5,548.07	5,749.18	5,958.73	6,176.06	6,402.29	6,638.33	6,883.07	7,136.97	7,400.43	7,673.58	7,956.99	8,251.24	8,557.72
		Optimistic	4,160.17	4,347.72	4,475.92	4,607.01	4,738.54	4,872.07	5,007.65	5,148.35	5,291.98	5,448.88	5,615.48	5,791.27	5,971.00	6,158.11	6,354.73	6,557.02	6,763.72	6,976.97	7,202.96	7,429.51	7,664.41
Total Expenditures (US$ Billions)		Baseline	0.51	0.55	0.58	0.62	0.66	0.70	0.75	0.79	0.84	0.90	0.96	1.02	1.08	1.15	1.22	1.30	1.38	1.46	1.55	1.64	1.74
		Optimistic	0.51	0.54	0.57	0.60	0.64	0.67	0.71	0.74	0.78	0.81	0.85	0.89	0.92	0.96	1.00	1.04	1.08	1.12	1.17	1.22	1.28
Lost Productivity (US$ Billions)		Baseline	3.14	3.38	3.67	3.97	4.26	4.58	4.91	5.25	5.61	6.00	6.40	6.81	7.24	7.69	8.16	8.64	9.14	9.67	10.20	10.75	11.33
		Optimistic	3.14	3.32	3.54	3.76	3.92	4.13	4.33	4.56	4.77	4.97	5.17	5.30	5.48	5.65	5.81	5.98	6.14	6.31	6.49	6.71	6.93
Pennsylvania
PRC		Baseline	485,266	497,716	508,451	521,938	536,267	548,474	559,666	569,746	579,703	591,047	601,192	610,301	618,903	627,110	635,657	644,318	652,863	661,621	669,727	678,115	686,287
		Optimistic	485,266	497,679	507,996	519,126	530,599	540,912	550,060	556,915	562,607	565,978	568,044	567,765	568,008	566,204	563,676	561,208	559,389	558,881	558,731	562,127	564,243
Expenditures per PRC ($)		Baseline	4,846.91	4,993.58	5,121.81	5,246.58	5,373.71	5,505.27	5,639.87	5,779.47	5,924.83	6,080.77	6,242.04	6,407.83	6,578.94	6,755.91	6,937.80	7,124.80	7,317.28	7,515.26	7,718.88	7,928.22	8,144.40
		Optimistic	4,846.91	4,972.63	5,079.01	5,180.70	5,283.96	5,389.78	5,497.13	5,608.39	5,721.64	5,844.89	5,975.19	6,111.69	6,249.95	6,392.75	6,541.43	6,692.91	6,846.63	7,004.12	7,169.50	7,334.17	7,503.64
Total Expenditures (US$ Billions)		Baseline	2.36	2.49	2.60	2.74	2.88	3.02	3.16	3.29	3.43	3.59	3.75	3.91	4.07	4.24	4.41	4.59	4.78	4.97	5.17	5.38	5.59
		Optimistic	2.36	2.47	2.58	2.69	2.80	2.92	3.02	3.12	3.22	3.31	3.39	3.47	3.55	3.62	3.69	3.76	3.83	3.91	4.01	4.12	4.23
Lost Productivity (US$ Billions)		Baseline	12.44	13.48	14.57	15.72	16.78	17.94	19.09	20.24	21.43	22.70	23.97	25.23	26.52	27.85	29.23	30.64	32.07	33.58	35.10	36.69	38.33
		Optimistic	12.44	13.25	14.02	14.87	15.47	16.21	16.87	17.59	18.22	18.83	19.40	19.67	20.11	20.50	20.85	21.20	21.55	21.95	22.35	22.91	23.43
Rhode Island
PRC		Baseline	43,783	44,995	46,057	47,097	48,324	49,431	50,477	51,473	52,465	53,566	54,538	55,438	56,296	57,094	57,926	58,769	59,625	60,531	61,349	62,174	62,987
		Optimistic	43,783	44,992	46,016	46,844	47,814	48,751	49,612	50,315	50,920	51,297	51,535	51,580	51,673	51,556	51,375	51,197	51,097	51,140	51,190	51,548	51,794
Expenditures per PRC ($)		Baseline	4,734.45	4,919.30	5,077.40	5,238.46	5,400.84	5,567.55	5,738.05	5,915.12	6,099.86	6,297.53	6,502.57	6,714.41	6,934.02	7,162.14	7,397.93	7,641.67	7,893.95	8,155.00	8,424.83	8,703.84	8,993.47
		Optimistic	4,734.45	4,894.46	5,026.29	5,159.16	5,292.13	5,426.91	5,563.36	5,704.55	5,848.66	6,004.39	6,168.66	6,340.91	6,516.44	6,698.31	6,888.30	7,082.99	7,281.79	7,486.58	7,701.98	7,918.19	8,141.67
Total Expenditures (US$ Billions)		Baseline	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.30	0.32	0.34	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.52	0.54	0.57
		Optimistic	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.35	0.36	0.37	0.38	0.39	0.41	0.42
Lost Productivity (US$ Billions)		Baseline	1.12	1.22	1.32	1.42	1.51	1.62	1.72	1.83	1.94	2.06	2.17	2.29	2.41	2.54	2.66	2.79	2.93	3.07	3.22	3.36	3.52
		Optimistic	1.12	1.20	1.27	1.34	1.39	1.46	1.52	1.59	1.65	1.71	1.76	1.79	1.83	1.87	1.90	1.93	1.97	2.01	2.05	2.10	2.15
South Carolina
PRC		Baseline	163,923	170,148	175,996	183,258	190,693	197,362	203,899	210,264	216,558	223,236	229,522	235,493	241,300	246,831	252,398	258,013	263,567	269,220	274,562	280,012	285,330
		Optimistic	163,923	170,135	175,831	182,247	188,645	194,602	200,352	205,473	210,105	213,687	216,774	218,974	221,341	222,734	223,683	224,586	225,673	227,247	228,877	231,926	234,387
Expenditures per PRC ($)		Baseline	4,205.83	4,375.79	4,542.86	4,707.31	4,877.30	5,053.31	5,234.59	5,424.23	5,623.40	5,836.94	6,059.86	6,291.64	6,533.20	6,785.78	7,048.51	7,321.85	7,606.10	7,901.65	8,209.18	8,529.72	8,864.07
		Optimistic	4,205.83	4,349.95	4,489.39	4,623.75	4,762.41	4,903.79	5,048.03	5,197.88	5,351.64	5,518.13	5,694.27	5,879.79	6,070.50	6,269.53	6,479.06	6,695.77	6,918.16	7,148.32	7,392.01	7,638.22	7,893.90
Total Expenditures (US$ Billions)		Baseline	0.69	0.74	0.80	0.86	0.93	1.00	1.07	1.14	1.22	1.30	1.39	1.48	1.58	1.67	1.78	1.89	2.00	2.13	2.25	2.39	2.53
		Optimistic	0.69	0.74	0.79	0.84	0.90	0.95	1.01	1.07	1.12	1.18	1.23	1.29	1.34	1.40	1.45	1.50	1.56	1.62	1.69	1.77	1.85
Lost Productivity (US$ Billions)		Baseline	4.20	4.61	5.04	5.52	5.97	6.46	6.95	7.47	8.01	8.57	9.15	9.74	10.34	10.96	11.60	12.27	12.95	13.66	14.39	15.15	15.93
		Optimistic	4.20	4.53	4.85	5.22	5.50	5.83	6.14	6.49	6.80	7.11	7.40	7.58	7.84	8.06	8.28	8.48	8.69	8.92	9.16	9.45	9.73
South Dakota
PRC		Baseline	28,618	29,430	30,123	31,118	32,045	32,808	33,531	34,192	34,831	35,506	36,149	36,774	37,382	37,978	38,595	39,212	39,826	40,435	41,012	41,571	42,106
		Optimistic	28,618	29,428	30,095	30,946	31,699	32,346	32,944	33,408	33,785	33,974	34,125	34,175	34,267	34,244	34,176	34,099	34,064	34,091	34,145	34,386	34,539
Expenditures per PRC ($)		Baseline	5,494.99	5,839.70	6,062.96	6,280.46	6,507.77	6,742.82	6,984.83	7,237.35	7,501.98	7,784.53	8,078.96	8,384.71	8,702.92	9,035.04	9,380.12	9,738.73	10,111.41	10,498.59	10,901.00	11,319.81	11,756.28
		Optimistic	5,494.99	5,805.90	5,992.91	6,171.02	6,357.17	6,547.06	6,740.72	6,941.41	7,147.36	7,368.76	7,602.07	7,846.90	8,098.33	8,360.01	8,634.47	8,917.80	9,208.60	9,509.35	9,826.55	10,147.63	10,480.73
Total Expenditures (US$ Billions)		Baseline	0.16	0.17	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.45	0.47	0.50
		Optimistic	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.30	0.31	0.32	0.34	0.35	0.36
Lost Productivity (US$ Billions)		Baseline	0.73	0.80	0.86	0.94	1.00	1.07	1.14	1.21	1.29	1.36	1.44	1.52	1.60	1.69	1.77	1.86	1.96	2.05	2.15	2.25	2.35
		Optimistic	0.73	0.78	0.83	0.89	0.92	0.97	1.01	1.05	1.09	1.13	1.17	1.18	1.21	1.24	1.26	1.29	1.31	1.34	1.37	1.40	1.43
Tennessee
PRC		Baseline	259,706	269,389	277,876	288,746	299,754	309,441	318,851	327,840	336,683	346,247	355,232	363,780	371,931	379,693	387,600	395,584	403,703	411,991	419,876	427,947	435,900
		Optimistic	259,706	269,369	277,627	287,172	296,568	305,138	313,324	320,362	326,596	331,343	335,367	338,090	340,977	342,421	343,316	344,188	345,560	347,710	350,053	354,550	358,227
Expenditures per PRC ($)		Baseline	4,811.57	5,002.08	5,164.61	5,322.22	5,485.14	5,654.02	5,827.61	6,008.65	6,198.10	6,401.31	6,612.65	6,831.45	7,058.39	7,294.67	7,539.17	7,792.16	8,054.07	8,325.05	8,605.59	8,896.29	9,198.18
		Optimistic	4,811.57	4,976.32	5,111.68	5,240.06	5,372.71	5,508.29	5,646.42	5,789.70	5,936.02	6,094.90	6,263.09	6,440.08	6,620.86	6,808.80	7,005.99	7,208.78	7,415.84	7,629.24	7,854.85	8,080.99	8,314.95
Total Expenditures (US$ Billions)		Baseline	1.25	1.35	1.44	1.54	1.64	1.75	1.86	1.97	2.09	2.22	2.35	2.49	2.63	2.77	2.92	3.08	3.25	3.43	3.61	3.81	4.01
		Optimistic	1.25	1.34	1.42	1.50	1.59	1.68	1.77	1.85	1.94	2.02	2.10	2.18	2.26	2.33	2.41	2.48	2.56	2.65	2.75	2.87	2.98
Lost Productivity (US$ Billions)		Baseline	6.66	7.30	7.96	8.70	9.38	10.12	10.87	11.64