Emotional Disturbances

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	30,338,000	30,713,631	31,313,092	31,807,991	32,389,937	33,068,211	33,674,724	34,222,531	34,872,571	35,862,580	36,773,517	37,659,830	38,601,319	39,535,313	40,535,802	41,560,246	42,613,099	43,677,242	44,641,289	45,674,907	46,673,434
		Optimistic	30,338,000	30,713,631	31,250,466	31,744,311	32,301,843	32,878,358	33,371,084	33,692,922	34,026,206	34,717,125	35,348,869	35,872,768	36,501,494	37,018,381	37,561,712	38,149,597	38,707,526	39,327,262	39,822,299	40,338,892	40,910,038
Expenditures per PRC ($)		Baseline	1,508.97	1,561.60	1,612.04	1,669.76	1,721.40	1,778.60	1,838.74	1,899.49	1,962.26	2,025.86	2,090.84	2,157.79	2,226.60	2,297.60	2,370.87	2,446.47	2,524.48	2,604.98	2,688.05	2,773.77	2,862.22
		Optimistic	1,508.97	1,554.05	1,596.49	1,645.66	1,688.33	1,735.99	1,786.01	1,836.09	1,887.58	1,939.32	1,991.83	2,045.65	2,100.65	2,157.14	2,215.14	2,274.70	2,335.86	2,398.67	2,463.16	2,529.39	2,597.40
Total Expenditures (US$ Billions)		Baseline	45.78	48.07	50.59	53.24	55.89	58.97	62.10	65.21	68.67	72.94	77.22	81.66	86.42	91.39	96.76	102.44	108.47	114.82	121.21	128.08	135.19
		Optimistic	45.78	47.83	50.00	52.35	54.65	57.20	59.74	62.02	64.40	67.53	70.64	73.64	76.98	80.20	83.61	87.25	90.95	94.95	98.79	102.83	107.17
Lost Productivity (US$ Billions)		Baseline	170.88	182.80	196.62	209.95	222.09	236.99	251.56	266.19	282.28	301.46	320.78	340.61	361.82	383.84	407.32	431.74	457.22	483.90	510.57	539.09	568.47
		Optimistic	170.88	182.36	195.17	207.84	219.11	232.58	245.49	257.72	270.36	286.09	301.87	316.79	333.52	349.82	366.83	384.62	402.49	421.65	440.12	459.43	480.15
Alabama
PRC		Baseline	484,612	488,466	495,414	500,525	506,860	514,718	521,435	527,114	534,254	546,434	557,421	567,920	579,001	589,786	601,443	613,332	625,614	637,928	648,721	660,437	671,445
		Optimistic	484,612	488,466	494,423	499,523	505,482	511,763	516,734	518,957	521,288	528,981	535,826	540,970	547,505	552,238	557,316	562,999	568,275	574,394	578,692	583,281	588,533
Expenditures per PRC ($)		Baseline	1,258.12	1,300.95	1,341.97	1,388.86	1,430.79	1,477.19	1,525.94	1,575.15	1,625.95	1,677.39	1,729.91	1,783.97	1,839.50	1,896.75	1,955.79	2,016.66	2,079.42	2,144.14	2,210.88	2,279.69	2,350.64
		Optimistic	1,258.12	1,294.81	1,329.32	1,369.28	1,403.93	1,442.61	1,483.18	1,523.78	1,565.49	1,607.37	1,649.85	1,693.36	1,737.80	1,783.41	1,830.21	1,878.24	1,927.54	1,978.12	2,030.03	2,083.31	2,137.98
Total Expenditures (US$ Billions)		Baseline	0.61	0.64	0.66	0.70	0.73	0.76	0.80	0.83	0.87	0.92	0.96	1.01	1.07	1.12	1.18	1.24	1.30	1.37	1.43	1.51	1.58
		Optimistic	0.61	0.63	0.66	0.68	0.71	0.74	0.77	0.79	0.82	0.85	0.88	0.92	0.95	0.98	1.02	1.06	1.10	1.14	1.17	1.22	1.26
Lost Productivity (US$ Billions)		Baseline	2.73	2.91	3.11	3.30	3.48	3.69	3.90	4.10	4.32	4.59	4.86	5.14	5.43	5.73	6.04	6.37	6.71	7.07	7.42	7.79	8.18
		Optimistic	2.73	2.90	3.09	3.27	3.43	3.62	3.80	3.97	4.14	4.36	4.58	4.78	5.00	5.22	5.44	5.68	5.91	6.16	6.40	6.64	6.91
Alaska
PRC		Baseline	74,145	75,907	77,971	79,860	82,022	84,458	86,747	88,892	91,263	94,678	97,862	101,056	104,448	107,764	111,306	114,956	118,637	122,328	125,663	129,188	132,535
		Optimistic	74,145	75,907	77,815	79,701	81,798	83,973	85,965	87,517	89,048	91,654	94,071	96,261	98,767	100,903	103,139	105,522	107,764	110,145	112,098	114,095	116,170
Expenditures per PRC ($)		Baseline	2,273.11	2,376.78	2,477.20	2,593.18	2,698.08	2,815.32	2,939.82	3,066.85	3,199.38	3,334.99	3,474.90	3,620.41	3,771.39	3,928.67	4,092.51	4,263.18	4,440.96	4,626.17	4,819.09	5,020.06	5,229.41
		Optimistic	2,273.11	2,361.92	2,446.27	2,544.80	2,631.10	2,728.23	2,831.04	2,934.85	3,042.49	3,151.55	3,263.16	3,378.47	3,497.27	3,620.24	3,747.55	3,879.33	4,015.74	4,156.95	4,303.12	4,454.44	4,611.07
Total Expenditures (US$ Billions)		Baseline	0.17	0.18	0.19	0.21	0.22	0.24	0.26	0.27	0.29	0.32	0.34	0.37	0.39	0.42	0.46	0.49	0.53	0.57	0.61	0.65	0.69
		Optimistic	0.17	0.18	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.46	0.48	0.51	0.54
Lost Productivity (US$ Billions)		Baseline	0.42	0.45	0.49	0.53	0.56	0.61	0.65	0.69	0.74	0.80	0.85	0.91	0.98	1.05	1.12	1.19	1.27	1.36	1.44	1.52	1.61
		Optimistic	0.42	0.45	0.49	0.52	0.55	0.59	0.63	0.67	0.71	0.76	0.80	0.85	0.90	0.95	1.01	1.06	1.12	1.18	1.24	1.30	1.36
Arizona
PRC		Baseline	683,198	706,260	731,817	755,524	782,018	811,446	840,168	868,394	899,823	940,370	980,348	1,021,009	1,064,351	1,108,708	1,156,019	1,205,235	1,256,689	1,309,644	1,361,115	1,415,991	1,471,200
		Optimistic	683,198	706,260	730,353	754,011	779,891	806,787	832,593	854,956	877,984	910,335	942,368	972,559	1,006,453	1,038,125	1,071,203	1,106,328	1,141,511	1,179,212	1,214,184	1,250,567	1,289,531
Expenditures per PRC ($)		Baseline	1,558.98	1,622.52	1,683.77	1,754.22	1,817.63	1,888.20	1,962.82	2,038.61	2,117.33	2,197.53	2,279.91	2,365.22	2,453.36	2,544.79	2,639.62	2,737.98	2,840.02	2,945.85	3,055.63	3,169.50	3,287.61
		Optimistic	1,558.98	1,613.41	1,664.89	1,724.82	1,777.09	1,835.71	1,897.52	1,959.70	2,023.93	2,088.76	2,154.85	2,222.90	2,292.75	2,364.79	2,439.10	2,515.74	2,594.79	2,676.32	2,760.42	2,847.16	2,936.62
Total Expenditures (US$ Billions)		Baseline	1.08	1.15	1.23	1.33	1.42	1.53	1.65	1.77	1.91	2.07	2.24	2.41	2.61	2.82	3.05	3.30	3.57	3.86	4.16	4.49	4.84
		Optimistic	1.08	1.14	1.22	1.30	1.39	1.48	1.58	1.68	1.78	1.90	2.03	2.16	2.31	2.45	2.61	2.78	2.96	3.16	3.35	3.56	3.79
Lost Productivity (US$ Billions)		Baseline	3.85	4.20	4.60	4.99	5.36	5.82	6.28	6.75	7.28	7.90	8.55	9.23	9.98	10.76	11.62	12.52	13.48	14.51	15.57	16.71	17.92
		Optimistic	3.85	4.19	4.56	4.94	5.29	5.71	6.12	6.54	6.98	7.50	8.05	8.59	9.20	9.81	10.46	11.15	11.87	12.64	13.42	14.24	15.13
Arkansas
PRC		Baseline	278,147	281,827	286,660	290,534	295,119	300,494	305,331	309,585	314,657	322,667	329,909	336,921	344,273	351,509	359,284	367,231	375,436	383,617	390,953	398,794	406,188
		Optimistic	278,147	281,827	286,087	289,953	294,316	298,769	302,577	304,794	307,020	312,361	317,128	320,933	325,546	329,131	332,923	337,095	341,027	345,412	348,750	352,204	356,030
Expenditures per PRC ($)		Baseline	1,095.98	1,137.39	1,177.20	1,222.86	1,263.85	1,309.34	1,357.32	1,405.91	1,456.24	1,507.38	1,559.77	1,613.89	1,669.65	1,727.34	1,787.02	1,848.76	1,912.63	1,978.72	2,047.08	2,117.81	2,190.98
		Optimistic	1,095.98	1,131.45	1,164.93	1,203.80	1,237.62	1,275.47	1,315.30	1,355.26	1,396.44	1,437.91	1,480.10	1,523.43	1,567.81	1,613.48	1,660.49	1,708.87	1,758.65	1,809.89	1,862.61	1,916.88	1,972.72
Total Expenditures (US$ Billions)		Baseline	0.30	0.32	0.34	0.36	0.37	0.39	0.41	0.44	0.46	0.49	0.51	0.54	0.57	0.61	0.64	0.68	0.72	0.76	0.80	0.84	0.89
		Optimistic	0.30	0.32	0.33	0.35	0.36	0.38	0.40	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.58	0.60	0.63	0.65	0.68	0.70
Lost Productivity (US$ Billions)		Baseline	1.57	1.68	1.80	1.92	2.02	2.15	2.28	2.41	2.55	2.71	2.88	3.05	3.23	3.41	3.61	3.81	4.03	4.25	4.47	4.71	4.95
		Optimistic	1.57	1.67	1.79	1.90	2.00	2.11	2.23	2.33	2.44	2.57	2.71	2.83	2.97	3.11	3.25	3.40	3.55	3.70	3.85	4.01	4.18
California
PRC		Baseline	2,533,657	2,565,095	2,623,942	2,673,353	2,729,543	2,793,779	2,852,850	2,908,203	2,972,022	3,063,647	3,148,883	3,232,998	3,322,980	3,411,395	3,505,006	3,601,313	3,700,364	3,800,862	3,892,159	3,989,383	4,083,598
		Optimistic	2,533,657	2,565,095	2,618,694	2,668,001	2,722,119	2,777,740	2,827,126	2,863,197	2,899,890	2,965,794	3,026,892	3,079,583	3,142,218	3,194,216	3,247,845	3,305,771	3,361,219	3,422,320	3,472,003	3,523,319	3,579,341
Expenditures per PRC ($)		Baseline	1,702.68	1,752.42	1,799.84	1,853.82	1,901.85	1,954.78	2,010.15	2,065.78	2,122.96	2,180.60	2,239.19	2,299.25	2,360.66	2,423.72	2,488.46	2,554.93	2,623.17	2,693.24	2,765.18	2,839.04	2,914.87
		Optimistic	1,702.68	1,745.29	1,785.21	1,831.27	1,871.05	1,915.28	1,961.51	2,007.58	2,054.74	2,101.92	2,149.59	2,198.25	2,247.76	2,298.38	2,350.15	2,403.08	2,457.20	2,512.55	2,569.14	2,627.00	2,686.17
Total Expenditures (US$ Billions)		Baseline	4.36	4.50	4.72	4.96	5.19	5.46	5.73	6.01	6.31	6.68	7.05	7.43	7.84	8.27	8.72	9.20	9.71	10.24	10.76	11.33	11.90
		Optimistic	4.36	4.48	4.67	4.89	5.09	5.32	5.55	5.75	5.96	6.23	6.51	6.77	7.06	7.34	7.63	7.94	8.26	8.60	8.92	9.26	9.61
Lost Productivity (US$ Billions)		Baseline	14.27	15.27	16.48	17.65	18.72	20.02	21.31	22.62	24.06	25.75	27.47	29.24	31.15	33.12	35.22	37.41	39.70	42.11	44.52	47.09	49.74
		Optimistic	14.27	15.23	16.35	17.47	18.47	19.65	20.80	21.90	23.04	24.44	25.85	27.20	28.71	30.18	31.72	33.33	34.95	36.69	38.37	40.13	42.01
Colorado
PRC		Baseline	499,952	506,038	516,847	525,937	536,508	548,671	559,779	569,909	581,813	599,922	616,629	632,837	650,057	667,128	685,379	704,016	722,896	741,795	758,865	777,075	794,521
		Optimistic	499,952	506,038	515,813	524,884	535,048	545,521	554,731	561,090	567,692	580,761	592,740	602,807	614,696	624,656	635,093	646,241	656,642	667,917	676,946	686,292	696,411
Expenditures per PRC ($)		Baseline	1,711.41	1,783.30	1,852.70	1,932.60	2,004.61	2,084.84	2,169.76	2,256.12	2,345.92	2,437.51	2,531.69	2,629.34	2,730.34	2,835.22	2,944.13	3,057.22	3,174.65	3,296.60	3,423.23	3,554.72	3,691.26
		Optimistic	1,711.41	1,772.99	1,831.31	1,899.26	1,958.58	2,025.18	2,095.47	2,166.25	2,239.43	2,313.37	2,388.83	2,466.58	2,546.47	2,628.95	2,714.10	2,802.01	2,892.76	2,986.45	3,083.18	3,183.05	3,286.14
Total Expenditures (US$ Billions)		Baseline	0.86	0.90	0.96	1.02	1.08	1.14	1.21	1.29	1.36	1.46	1.56	1.66	1.77	1.89	2.02	2.15	2.29	2.45	2.60	2.76	2.93
		Optimistic	0.86	0.90	0.94	1.00	1.05	1.10	1.16	1.22	1.27	1.34	1.42	1.49	1.57	1.64	1.72	1.81	1.90	1.99	2.09	2.18	2.29
Lost Productivity (US$ Billions)		Baseline	2.82	3.01	3.25	3.47	3.68	3.93	4.18	4.43	4.71	5.04	5.38	5.72	6.09	6.48	6.89	7.31	7.76	8.22	8.68	9.17	9.68
		Optimistic	2.82	3.00	3.22	3.44	3.63	3.86	4.08	4.29	4.51	4.79	5.06	5.32	5.62	5.90	6.20	6.52	6.83	7.16	7.48	7.82	8.17
Connecticut
PRC		Baseline	408,413	411,236	417,356	421,949	427,815	435,071	440,985	445,836	451,994	462,356	471,291	479,491	488,114	496,412	505,463	514,720	524,148	533,525	541,562	550,240	558,443
		Optimistic	408,413	411,236	416,521	421,105	426,652	432,573	437,009	438,937	441,024	447,588	453,033	456,738	461,561	464,809	468,378	472,480	476,109	480,389	483,100	485,958	489,484
Expenditures per PRC ($)		Baseline	1,739.94	1,790.86	1,839.41	1,894.67	1,943.85	1,998.05	2,054.75	2,111.72	2,170.27	2,229.30	2,289.30	2,350.82	2,413.72	2,478.31	2,544.63	2,612.72	2,682.64	2,754.42	2,828.13	2,903.80	2,981.51
		Optimistic	1,739.94	1,783.56	1,824.43	1,871.59	1,912.31	1,957.61	2,004.94	2,052.12	2,100.41	2,148.72	2,197.55	2,247.38	2,298.08	2,349.94	2,402.96	2,457.18	2,512.62	2,569.31	2,627.28	2,686.56	2,747.18
Total Expenditures (US$ Billions)		Baseline	0.71	0.74	0.77	0.80	0.83	0.87	0.91	0.94	0.98	1.03	1.08	1.13	1.18	1.23	1.29	1.34	1.41	1.47	1.53	1.60	1.67
		Optimistic	0.71	0.73	0.76	0.79	0.82	0.85	0.88	0.90	0.93	0.96	1.00	1.03	1.06	1.09	1.13	1.16	1.20	1.23	1.27	1.31	1.34
Lost Productivity (US$ Billions)		Baseline	2.30	2.45	2.62	2.79	2.93	3.12	3.29	3.47	3.66	3.89	4.11	4.34	4.58	4.82	5.08	5.35	5.62	5.91	6.19	6.49	6.80
		Optimistic	2.30	2.44	2.60	2.76	2.89	3.06	3.21	3.36	3.50	3.69	3.87	4.03	4.22	4.39	4.57	4.76	4.95	5.15	5.34	5.53	5.74
Delaware
PRC		Baseline	73,701	74,875	76,601	78,088	79,785	81,708	83,474	85,065	86,915	89,596	92,050	94,394	96,819	99,247	101,796	104,397	107,014	109,659	112,056	114,599	117,029
		Optimistic	73,701	74,875	76,447	77,932	79,568	81,239	82,722	83,748	84,806	86,735	88,484	89,915	91,552	92,929	94,327	95,829	97,206	98,738	99,960	101,211	102,577
Expenditures per PRC ($)		Baseline	1,457.30	1,520.06	1,580.70	1,650.58	1,713.62	1,783.93	1,858.42	1,934.24	2,013.16	2,093.74	2,176.67	2,262.74	2,351.84	2,444.45	2,540.70	2,640.75	2,744.73	2,852.81	2,965.14	3,081.90	3,203.26
		Optimistic	1,457.30	1,511.06	1,562.01	1,621.42	1,673.34	1,731.66	1,793.28	1,855.37	1,919.62	1,984.60	2,050.96	2,119.39	2,189.76	2,262.46	2,337.58	2,415.20	2,495.39	2,578.24	2,663.85	2,752.29	2,843.68
Total Expenditures (US$ Billions)		Baseline	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.19	0.20	0.21	0.23	0.24	0.26	0.28	0.29	0.31	0.33	0.35	0.37
		Optimistic	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.16	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.27	0.28	0.29
Lost Productivity (US$ Billions)		Baseline	0.42	0.45	0.48	0.52	0.55	0.59	0.62	0.66	0.70	0.75	0.80	0.85	0.91	0.96	1.02	1.08	1.15	1.21	1.28	1.35	1.43
		Optimistic	0.42	0.44	0.48	0.51	0.54	0.57	0.61	0.64	0.67	0.71	0.76	0.79	0.84	0.88	0.92	0.97	1.01	1.06	1.10	1.15	1.20
Florida
PRC		Baseline	2,182,270	2,223,330	2,286,453	2,342,905	2,406,622	2,478,946	2,548,195	2,615,538	2,692,164	2,794,315	2,893,426	2,993,861	3,101,277	3,211,361	3,329,468	3,452,785	3,582,059	3,715,745	3,845,106	3,984,257	4,124,212
		Optimistic	2,182,270	2,223,330	2,281,880	2,338,214	2,400,076	2,464,714	2,525,219	2,575,062	2,626,825	2,705,064	2,781,332	2,851,794	2,932,574	3,006,917	3,085,186	3,169,432	3,253,756	3,345,680	3,430,030	3,518,792	3,614,940
Expenditures per PRC ($)		Baseline	1,285.25	1,332.32	1,377.51	1,429.29	1,475.72	1,527.20	1,581.43	1,636.29	1,693.07	1,750.69	1,809.65	1,870.50	1,933.13	1,997.86	2,064.75	2,133.89	2,205.34	2,279.18	2,355.50	2,434.37	2,515.88
		Optimistic	1,285.25	1,325.57	1,363.58	1,407.67	1,446.00	1,488.86	1,533.91	1,579.07	1,625.57	1,672.36	1,719.91	1,768.71	1,818.64	1,869.99	1,922.79	1,977.07	2,032.89	2,090.29	2,149.30	2,209.99	2,272.38
Total Expenditures (US$ Billions)		Baseline	2.79	2.96	3.15	3.35	3.55	3.79	4.03	4.28	4.56	4.89	5.24	5.60	6.00	6.42	6.87	7.37	7.90	8.47	9.06	9.70	10.38
		Optimistic	2.79	2.95	3.11	3.29	3.47	3.67	3.87	4.07	4.27	4.52	4.78	5.04	5.33	5.62	5.93	6.27	6.61	6.99	7.37	7.78	8.21
Lost Productivity (US$ Billions)		Baseline	12.29	13.23	14.36	15.46	16.50	17.77	19.04	20.34	21.79	23.49	25.24	27.08	29.07	31.18	33.46	35.87	38.43	41.17	43.98	47.02	50.23
		Optimistic	12.29	13.20	14.25	15.31	16.28	17.44	18.58	19.70	20.87	22.29	23.75	25.18	26.80	28.41	30.13	31.95	33.83	35.87	37.91	40.08	42.43
Georgia
PRC		Baseline	930,355	946,133	970,945	992,616	1,017,142	1,045,042	1,070,715	1,094,541	1,121,678	1,160,125	1,196,121	1,231,063	1,267,526	1,303,288	1,341,002	1,379,412	1,418,817	1,458,546	1,494,967	1,533,732	1,571,256
		Optimistic	930,355	946,133	969,003	990,629	1,014,376	1,039,042	1,061,061	1,077,603	1,094,455	1,123,070	1,149,782	1,172,646	1,198,576	1,220,317	1,242,613	1,266,210	1,288,779	1,313,284	1,333,586	1,354,552	1,377,232
Expenditures per PRC ($)		Baseline	1,100.16	1,139.31	1,176.86	1,219.85	1,258.35	1,301.01	1,345.90	1,391.27	1,438.18	1,485.74	1,534.36	1,584.49	1,636.05	1,689.28	1,744.24	1,800.99	1,859.59	1,920.09	1,982.56	2,047.07	2,113.67
		Optimistic	1,100.16	1,133.70	1,165.28	1,201.90	1,233.70	1,269.23	1,306.55	1,343.93	1,382.38	1,421.05	1,460.31	1,500.57	1,541.73	1,584.03	1,627.49	1,672.14	1,718.01	1,765.14	1,813.57	1,863.32	1,914.44
Total Expenditures (US$ Billions)		Baseline	1.02	1.08	1.14	1.21	1.28	1.36	1.44	1.52	1.61	1.72	1.84	1.95	2.07	2.20	2.34	2.48	2.64	2.80	2.96	3.14	3.32
		Optimistic	1.02	1.07	1.13	1.19	1.25	1.32	1.39	1.45	1.51	1.60	1.68	1.76	1.85	1.93	2.02	2.12	2.21	2.32	2.42	2.52	2.64
Lost Productivity (US$ Billions)		Baseline	5.24	5.63	6.10	6.55	6.97	7.49	8.00	8.51	9.08	9.75	10.43	11.13	11.88	12.65	13.47	14.33	15.22	16.16	17.10	18.10	19.14
		Optimistic	5.24	5.62	6.05	6.49	6.88	7.35	7.81	8.24	8.70	9.25	9.82	10.36	10.95	11.53	12.14	12.77	13.40	14.08	14.74	15.43	16.16
Hawaii
PRC		Baseline	138,758	140,168	143,270	145,825	148,711	152,021	155,142	158,007	161,184	165,595	169,678	173,602	177,695	181,541	185,562	189,628	193,733	197,778	201,309	205,088	208,621
		Optimistic	138,758	140,168	142,983	145,533	148,307	151,148	153,743	155,561	157,272	160,306	163,104	165,364	168,029	169,983	171,947	174,066	175,977	178,080	179,577	181,128	182,860
Expenditures per PRC ($)		Baseline	1,773.92	1,825.12	1,873.92	1,929.45	1,978.84	2,033.26	2,090.16	2,147.32	2,206.04	2,265.22	2,325.36	2,386.99	2,449.98	2,514.65	2,581.01	2,649.13	2,719.05	2,790.81	2,864.46	2,940.06	3,017.66
		Optimistic	1,773.92	1,817.78	1,858.86	1,906.25	1,947.16	1,992.65	2,040.17	2,087.52	2,135.97	2,184.43	2,233.38	2,283.33	2,334.14	2,386.08	2,439.18	2,493.46	2,548.95	2,605.68	2,663.66	2,722.94	2,783.54
Total Expenditures (US$ Billions)		Baseline	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.34	0.36	0.38	0.39	0.41	0.44	0.46	0.48	0.50	0.53	0.55	0.58	0.60	0.63
		Optimistic	0.25	0.25	0.27	0.28	0.29	0.30	0.31	0.32	0.34	0.35	0.36	0.38	0.39	0.41	0.42	0.43	0.45	0.46	0.48	0.49	0.51
Lost Productivity (US$ Billions)		Baseline	0.78	0.83	0.90	0.96	1.02	1.09	1.16	1.23	1.30	1.39	1.48	1.57	1.67	1.76	1.86	1.97	2.08	2.19	2.30	2.42	2.54
		Optimistic	0.78	0.83	0.89	0.95	1.01	1.07	1.13	1.19	1.25	1.32	1.39	1.46	1.54	1.61	1.68	1.75	1.83	1.91	1.98	2.06	2.15
Idaho
PRC		Baseline	135,580	137,652	141,250	144,419	148,006	152,105	155,976	159,605	163,704	169,399	174,856	180,216	185,890	191,593	197,719	203,987	210,389	216,807	222,708	228,939	234,943
		Optimistic	135,580	137,652	140,968	144,129	147,603	151,231	154,570	157,135	159,731	163,988	168,082	171,664	175,778	179,396	183,213	187,247	191,106	195,215	198,667	202,193	205,932
Expenditures per PRC ($)		Baseline	1,439.91	1,506.41	1,570.85	1,645.32	1,712.70	1,788.06	1,868.12	1,949.85	2,035.16	2,122.51	2,212.66	2,306.48	2,403.87	2,505.37	2,611.16	2,721.41	2,836.32	2,956.09	3,080.91	3,211.00	3,346.58
		Optimistic	1,439.91	1,496.88	1,551.00	1,614.25	1,669.68	1,732.09	1,798.18	1,864.94	1,934.19	2,004.40	2,076.26	2,150.55	2,227.12	2,306.41	2,388.53	2,473.57	2,561.64	2,652.84	2,747.30	2,845.11	2,946.41
Total Expenditures (US$ Billions)		Baseline	0.20	0.21	0.22	0.24	0.25	0.27	0.29	0.31	0.33	0.36	0.39	0.42	0.45	0.48	0.52	0.56	0.60	0.64	0.69	0.74	0.79
		Optimistic	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46	0.49	0.52	0.55	0.58	0.61
Lost Productivity (US$ Billions)		Baseline	0.76	0.82	0.89	0.95	1.01	1.09	1.17	1.24	1.33	1.42	1.53	1.63	1.74	1.86	1.99	2.12	2.26	2.40	2.55	2.70	2.86
		Optimistic	0.76	0.82	0.88	0.94	1.00	1.07	1.14	1.20	1.27	1.35	1.44	1.52	1.61	1.70	1.79	1.89	1.99	2.09	2.20	2.30	2.42
Illinois
PRC		Baseline	1,142,717	1,148,532	1,164,110	1,175,513	1,190,076	1,207,669	1,221,855	1,233,233	1,248,168	1,275,119	1,298,783	1,321,097	1,345,289	1,368,739	1,393,912	1,419,417	1,445,408	1,471,769	1,494,105	1,518,359	1,541,185
		Optimistic	1,142,717	1,148,532	1,161,781	1,173,160	1,186,839	1,200,735	1,210,837	1,214,148	1,217,875	1,234,391	1,248,467	1,258,407	1,272,108	1,281,601	1,291,641	1,302,933	1,312,933	1,325,190	1,332,818	1,340,975	1,350,874
Expenditures per PRC ($)		Baseline	1,558.97	1,607.64	1,654.14	1,707.16	1,754.44	1,806.62	1,861.32	1,916.38	1,973.07	2,030.33	2,088.63	2,148.51	2,209.85	2,272.94	2,337.83	2,404.57	2,473.22	2,543.83	2,616.46	2,691.15	2,767.98
		Optimistic	1,558.97	1,600.66	1,639.80	1,685.01	1,724.13	1,767.70	1,813.30	1,858.83	1,905.50	1,952.26	1,999.59	2,047.96	2,097.26	2,147.75	2,199.45	2,252.40	2,306.62	2,362.14	2,419.01	2,477.24	2,536.87
Total Expenditures (US$ Billions)		Baseline	1.77	1.85	1.93	2.01	2.09	2.18	2.27	2.36	2.46	2.59	2.71	2.84	2.97	3.11	3.26	3.41	3.57	3.74	3.91	4.09	4.27
		Optimistic	1.77	1.84	1.91	1.98	2.05	2.12	2.20	2.26	2.32	2.41	2.50	2.58	2.67	2.75	2.84	2.93	3.03	3.13	3.22	3.32	3.43
Lost Productivity (US$ Billions)		Baseline	6.44	6.84	7.31	7.76	8.16	8.65	9.13	9.59	10.10	10.72	11.33	11.95	12.61	13.29	14.01	14.75	15.51	16.31	17.09	17.92	18.77
		Optimistic	6.44	6.82	7.26	7.68	8.05	8.49	8.91	9.29	9.68	10.17	10.66	11.11	11.62	12.11	12.61	13.14	13.65	14.21	14.73	15.27	15.85
Indiana
PRC		Baseline	624,245	627,986	637,143	644,136	652,749	663,109	671,647	678,790	687,731	703,480	717,405	730,690	744,716	758,389	773,337	788,532	804,106	819,566	832,922	847,376	860,981
		Optimistic	624,245	627,986	635,869	642,846	650,974	659,302	665,591	668,285	671,040	681,011	689,612	696,017	704,205	710,108	716,598	723,821	730,409	737,943	743,009	748,380	754,664
Expenditures per PRC ($)		Baseline	1,625.39	1,680.82	1,733.92	1,794.62	1,848.91	1,908.98	1,972.10	2,035.82	2,101.61	2,168.22	2,236.23	2,306.25	2,378.17	2,452.33	2,528.80	2,607.66	2,688.97	2,772.82	2,859.29	2,948.45	3,040.39
		Optimistic	1,625.39	1,672.87	1,717.54	1,769.27	1,814.14	1,864.21	1,916.74	1,969.30	2,023.31	2,077.54	2,132.55	2,188.90	2,246.46	2,305.52	2,366.14	2,428.36	2,492.21	2,557.74	2,624.99	2,694.01	2,764.85
Total Expenditures (US$ Billions)		Baseline	1.01	1.06	1.10	1.16	1.21	1.27	1.32	1.38	1.45	1.53	1.60	1.69	1.77	1.86	1.96	2.06	2.16	2.27	2.38	2.50	2.62
		Optimistic	1.01	1.05	1.09	1.14	1.18	1.23	1.28	1.32	1.36	1.41	1.47	1.52	1.58	1.64	1.70	1.76	1.82	1.89	1.95	2.02	2.09
Lost Productivity (US$ Billions)		Baseline	3.52	3.74	4.00	4.25	4.48	4.75	5.02	5.28	5.57	5.91	6.26	6.61	6.98	7.36	7.77	8.19	8.63	9.08	9.53	10.00	10.49
		Optimistic	3.52	3.73	3.97	4.21	4.42	4.66	4.90	5.11	5.33	5.61	5.89	6.15	6.43	6.71	7.00	7.30	7.59	7.91	8.21	8.52	8.86
Iowa
PRC		Baseline	318,733	322,505	326,427	329,187	332,612	336,808	340,210	342,880	346,466	353,286	359,216	364,767	370,760	376,700	383,207	389,612	396,060	402,385	407,581	413,141	418,124
		Optimistic	318,733	322,505	325,775	328,528	331,707	334,875	337,142	337,574	338,057	342,002	345,299	347,458	350,591	352,718	355,092	357,639	359,760	362,310	363,583	364,875	366,493
Expenditures per PRC ($)		Baseline	1,527.02	1,582.00	1,634.76	1,695.18	1,749.31	1,809.32	1,872.48	1,936.35	2,002.41	2,069.41	2,137.95	2,208.62	2,281.33	2,356.43	2,434.01	2,514.14	2,596.91	2,682.40	2,770.71	2,861.93	2,956.14
		Optimistic	1,527.02	1,574.11	1,618.49	1,669.95	1,714.66	1,764.63	1,817.12	1,869.72	1,923.86	1,978.30	2,033.60	2,090.33	2,148.36	2,207.99	2,269.28	2,332.28	2,397.02	2,463.56	2,531.95	2,602.23	2,674.47
Total Expenditures (US$ Billions)		Baseline	0.48	0.51	0.53	0.56	0.58	0.61	0.64	0.66	0.69	0.73	0.77	0.81	0.85	0.89	0.93	0.98	1.03	1.08	1.13	1.18	1.24
		Optimistic	0.48	0.51	0.53	0.55	0.57	0.59	0.61	0.63	0.65	0.68	0.70	0.73	0.75	0.78	0.81	0.83	0.86	0.89	0.92	0.95	0.98
Lost Productivity (US$ Billions)		Baseline	1.80	1.92	2.05	2.17	2.28	2.41	2.54	2.67	2.80	2.97	3.13	3.30	3.48	3.66	3.85	4.05	4.25	4.46	4.66	4.88	5.09
		Optimistic	1.80	1.91	2.03	2.15	2.25	2.37	2.48	2.58	2.69	2.82	2.95	3.07	3.20	3.33	3.47	3.61	3.74	3.88	4.02	4.16	4.30
Kansas
PRC		Baseline	307,873	311,183	315,362	318,447	322,297	327,028	331,037	334,345	338,595	346,151	352,885	359,297	366,157	372,981	380,440	388,022	395,786	403,528	410,240	417,435	424,106
		Optimistic	307,873	311,183	314,731	317,809	321,420	325,150	328,052	329,171	330,377	335,095	339,214	342,248	346,239	349,236	352,527	356,179	359,512	363,339	365,955	368,667	371,736
Expenditures per PRC ($)		Baseline	1,554.60	1,610.23	1,663.61	1,724.72	1,779.45	1,840.12	1,903.96	1,968.51	2,035.24	2,102.93	2,172.14	2,243.50	2,316.91	2,392.71	2,471.00	2,551.85	2,635.34	2,721.56	2,810.61	2,902.57	2,997.53
		Optimistic	1,554.60	1,602.26	1,647.15	1,699.20	1,744.41	1,794.93	1,848.00	1,901.17	1,955.87	2,010.88	2,066.75	2,124.04	2,182.64	2,242.86	2,304.73	2,368.32	2,433.65	2,500.80	2,569.79	2,640.68	2,713.54
Total Expenditures (US$ Billions)		Baseline	0.48	0.50	0.52	0.55	0.57	0.60	0.63	0.66	0.69	0.73	0.77	0.81	0.85	0.89	0.94	0.99	1.04	1.10	1.15	1.21	1.27
		Optimistic	0.48	0.50	0.52	0.54	0.56	0.58	0.61	0.63	0.65	0.67	0.70	0.73	0.76	0.78	0.81	0.84	0.87	0.91	0.94	0.97	1.01
Lost Productivity (US$ Billions)		Baseline	1.73	1.85	1.98	2.10	2.21	2.34	2.47	2.60	2.74	2.91	3.08	3.25	3.43	3.62	3.82	4.03	4.25	4.47	4.69	4.93	5.17
		Optimistic	1.73	1.85	1.97	2.08	2.18	2.30	2.41	2.52	2.63	2.76	2.90	3.02	3.16	3.30	3.44	3.59	3.74	3.90	4.04	4.20	4.36
Kentucky
PRC		Baseline	377,594	381,141	387,120	391,783	397,358	403,931	409,491	414,285	420,269	430,435	439,517	448,197	457,320	466,247	475,862	485,563	495,523	505,500	514,135	523,451	532,220
		Optimistic	377,594	381,141	386,346	390,998	396,277	401,612	405,799	407,874	410,069	416,687	422,489	426,929	432,443	436,565	440,949	445,715	450,108	455,156	458,635	462,298	466,500
Expenditures per PRC ($)		Baseline	1,332.35	1,386.84	1,439.38	1,499.80	1,554.21	1,614.76	1,678.79	1,743.83	1,811.40	1,880.25	1,950.97	2,024.23	2,099.92	2,178.45	2,259.91	2,344.41	2,432.08	2,523.02	2,617.36	2,715.23	2,816.77
		Optimistic	1,332.35	1,379.03	1,423.19	1,474.59	1,519.43	1,569.72	1,622.76	1,676.12	1,731.23	1,786.88	1,843.62	1,902.04	1,962.01	2,023.87	2,087.68	2,153.51	2,221.41	2,291.45	2,363.70	2,438.22	2,515.10
Total Expenditures (US$ Billions)		Baseline	0.50	0.53	0.56	0.59	0.62	0.65	0.69	0.72	0.76	0.81	0.86	0.91	0.96	1.02	1.08	1.14	1.21	1.28	1.35	1.42	1.50
		Optimistic	0.50	0.53	0.55	0.58	0.60	0.63	0.66	0.68	0.71	0.74	0.78	0.81	0.85	0.88	0.92	0.96	1.00	1.04	1.08	1.13	1.17
Lost Productivity (US$ Billions)		Baseline	2.13	2.27	2.43	2.59	2.72	2.89	3.06	3.22	3.40	3.62	3.83	4.05	4.29	4.53	4.78	5.04	5.32	5.60	5.88	6.18	6.48
		Optimistic	2.13	2.26	2.41	2.56	2.69	2.84	2.99	3.12	3.26	3.43	3.61	3.77	3.95	4.13	4.31	4.49	4.68	4.88	5.07	5.27	5.48
Louisiana
PRC		Baseline	445,238	451,014	457,826	462,968	469,206	476,576	482,862	488,206	494,759	506,018	516,047	525,563	535,760	545,747	556,455	567,326	578,513	589,752	599,424	609,810	619,541
		Optimistic	445,238	451,014	456,911	462,041	467,930	473,840	478,508	480,651	482,751	489,856	496,055	500,624	506,616	511,003	515,628	520,769	525,491	531,016	534,717	538,568	543,038
Expenditures per PRC ($)		Baseline	1,259.33	1,296.99	1,332.93	1,373.85	1,410.29	1,450.48	1,492.54	1,534.83	1,578.32	1,622.19	1,666.81	1,712.59	1,759.42	1,807.53	1,856.96	1,907.74	1,959.91	2,013.51	2,068.57	2,125.14	2,183.25
		Optimistic	1,259.33	1,291.59	1,321.84	1,356.75	1,386.93	1,420.50	1,455.60	1,490.60	1,526.45	1,562.33	1,598.61	1,635.65	1,673.37	1,711.95	1,751.43	1,791.81	1,833.13	1,875.40	1,918.64	1,962.88	2,008.14
Total Expenditures (US$ Billions)		Baseline	0.56	0.58	0.61	0.64	0.66	0.69	0.72	0.75	0.78	0.82	0.86	0.90	0.94	0.99	1.03	1.08	1.13	1.19	1.24	1.30	1.35
		Optimistic	0.56	0.58	0.60	0.63	0.65	0.67	0.70	0.72	0.74	0.77	0.79	0.82	0.85	0.87	0.90	0.93	0.96	1.00	1.03	1.06	1.09
Lost Productivity (US$ Billions)		Baseline	2.51	2.68	2.87	3.06	3.22	3.42	3.61	3.80	4.00	4.25	4.50	4.75	5.02	5.30	5.59	5.89	6.21	6.53	6.86	7.20	7.55
		Optimistic	2.51	2.68	2.85	3.03	3.17	3.35	3.52	3.68	3.84	4.04	4.24	4.42	4.63	4.83	5.04	5.25	5.46	5.69	5.91	6.13	6.37
Maine
PRC		Baseline	177,365	178,909	181,895	184,305	187,287	190,828	193,954	196,665	199,920	205,208	209,994	214,513	219,258	223,884	228,790	233,715	238,673	243,457	247,592	251,966	256,005
		Optimistic	177,365	178,909	181,531	183,936	186,778	189,732	192,205	193,622	195,068	198,654	201,859	204,334	207,331	209,631	212,004	214,535	216,798	219,210	220,865	222,530	224,393
Expenditures per PRC ($)		Baseline	1,664.21	1,735.73	1,804.83	1,884.44	1,956.27	2,036.37	2,121.22	2,207.59	2,297.48	2,389.24	2,483.68	2,581.68	2,683.13	2,788.56	2,898.14	3,012.02	3,130.37	3,253.38	3,381.22	3,514.09	3,652.17
		Optimistic	1,664.21	1,725.47	1,783.53	1,851.22	1,910.38	1,976.82	2,047.02	2,117.75	2,190.93	2,264.94	2,340.51	2,418.44	2,498.57	2,581.36	2,666.89	2,755.25	2,846.54	2,940.86	3,038.30	3,138.97	3,242.97
Total Expenditures (US$ Billions)		Baseline	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.46	0.49	0.52	0.55	0.59	0.62	0.66	0.70	0.75	0.79	0.84	0.89	0.93
		Optimistic	0.29	0.31	0.32	0.34	0.36	0.38	0.39	0.41	0.43	0.45	0.47	0.49	0.52	0.54	0.57	0.59	0.62	0.64	0.67	0.70	0.73
Lost Productivity (US$ Billions)		Baseline	1.00	1.06	1.14	1.22	1.28	1.37	1.45	1.53	1.62	1.73	1.83	1.94	2.06	2.17	2.30	2.43	2.56	2.70	2.83	2.97	3.12
		Optimistic	1.00	1.06	1.13	1.20	1.27	1.34	1.41	1.48	1.55	1.64	1.72	1.80	1.89	1.98	2.07	2.16	2.25	2.35	2.44	2.53	2.63
Maryland
PRC		Baseline	581,535	587,762	600,616	611,476	624,179	638,720	651,697	663,506	677,136	697,595	716,297	734,209	752,864	771,256	790,752	810,633	830,838	851,231	869,506	889,107	908,030
		Optimistic	581,535	587,762	599,415	610,252	622,481	635,053	645,821	653,238	660,702	675,313	688,546	699,369	711,910	722,156	732,735	744,108	754,690	766,454	775,643	785,236	795,903
Expenditures per PRC ($)		Baseline	1,262.95	1,307.19	1,349.62	1,398.16	1,441.60	1,489.72	1,540.33	1,591.45	1,644.28	1,697.82	1,752.53	1,808.91	1,866.85	1,926.66	1,988.38	2,052.07	2,117.81	2,185.66	2,255.67	2,327.93	2,402.51
		Optimistic	1,262.95	1,300.85	1,336.53	1,377.89	1,413.78	1,453.87	1,495.96	1,538.10	1,581.43	1,624.98	1,669.18	1,714.49	1,760.80	1,808.36	1,857.21	1,907.37	1,958.90	2,011.81	2,066.15	2,121.96	2,179.28
Total Expenditures (US$ Billions)		Baseline	0.73	0.77	0.81	0.85	0.90	0.95	1.00	1.06	1.11	1.18	1.26	1.33	1.41	1.49	1.57	1.66	1.76	1.86	1.96	2.07	2.18
		Optimistic	0.73	0.76	0.80	0.84	0.88	0.92	0.97	1.00	1.04	1.10	1.15	1.20	1.25	1.31	1.36	1.42	1.48	1.54	1.60	1.67	1.73
Lost Productivity (US$ Billions)		Baseline	3.28	3.50	3.77	4.04	4.28	4.58	4.87	5.16	5.48	5.86	6.25	6.64	7.06	7.49	7.95	8.42	8.91	9.43	9.94	10.49	11.06
		Optimistic	3.28	3.49	3.74	4.00	4.22	4.49	4.75	5.00	5.25	5.57	5.88	6.18	6.50	6.82	7.16	7.50	7.85	8.22	8.57	8.94	9.34
Massachusetts
PRC		Baseline	1,088,925	1,103,035	1,117,979	1,129,083	1,143,447	1,161,362	1,176,239	1,188,632	1,204,541	1,232,367	1,256,834	1,279,904	1,304,280	1,328,186	1,354,002	1,380,440	1,407,455	1,434,674	1,458,401	1,484,130	1,508,557
		Optimistic	1,088,925	1,103,035	1,115,743	1,126,823	1,140,337	1,154,694	1,165,633	1,170,238	1,175,307	1,193,005	1,208,142	1,219,169	1,233,330	1,243,629	1,254,660	1,267,154	1,278,459	1,291,790	1,300,968	1,310,745	1,322,276
Expenditures per PRC ($)		Baseline	1,927.78	1,991.94	2,053.35	2,123.51	2,186.19	2,255.51	2,328.30	2,401.72	2,477.45	2,554.08	2,632.27	2,712.71	2,795.26	2,880.33	2,967.98	3,058.30	3,151.37	3,247.28	3,346.10	3,447.93	3,552.85
		Optimistic	1,927.78	1,982.74	2,034.41	2,094.21	2,146.04	2,203.84	2,264.45	2,325.04	2,387.27	2,449.72	2,513.02	2,577.82	2,643.97	2,711.82	2,781.40	2,852.77	2,925.98	3,001.06	3,078.07	3,157.05	3,238.06
Total Expenditures (US$ Billions)		Baseline	2.09	2.20	2.30	2.40	2.50	2.62	2.74	2.85	2.98	3.15	3.31	3.47	3.65	3.83	4.02	4.22	4.44	4.66	4.88	5.12	5.36
		Optimistic	2.09	2.19	2.27	2.36	2.45	2.54	2.64	2.72	2.81	2.92	3.04	3.14	3.26	3.37	3.49	3.61	3.74	3.88	4.00	4.14	4.28
Lost Productivity (US$ Billions)		Baseline	6.13	6.57	7.02	7.45	7.84	8.32	8.79	9.25	9.75	10.36	10.96	11.58	12.23	12.90	13.61	14.34	15.10	15.89	16.68	17.52	18.37
		Optimistic	6.13	6.55	6.97	7.38	7.74	8.17	8.57	8.95	9.34	9.83	10.32	10.77	11.27	11.75	12.25	12.78	13.29	13.85	14.38	14.93	15.52
Michigan
PRC		Baseline	997,753	1,008,096	1,022,920	1,034,347	1,048,803	1,066,145	1,080,377	1,092,054	1,106,751	1,132,219	1,154,741	1,175,983	1,198,379	1,220,283	1,243,774	1,267,199	1,290,948	1,314,465	1,334,403	1,355,860	1,375,472
		Optimistic	997,753	1,008,096	1,020,874	1,032,277	1,045,951	1,060,024	1,070,635	1,075,154	1,079,890	1,096,056	1,110,006	1,120,180	1,133,190	1,142,596	1,152,519	1,163,206	1,172,630	1,183,552	1,190,356	1,197,460	1,205,624
Expenditures per PRC ($)		Baseline	1,500.89	1,546.24	1,589.52	1,638.81	1,682.73	1,731.16	1,781.88	1,832.88	1,885.35	1,938.29	1,992.15	2,047.42	2,103.98	2,162.10	2,221.83	2,283.21	2,346.28	2,411.10	2,477.71	2,546.15	2,616.49
		Optimistic	1,500.89	1,539.74	1,576.16	1,618.22	1,654.57	1,695.03	1,737.34	1,779.55	1,822.78	1,866.07	1,909.84	1,954.55	2,000.08	2,046.67	2,094.34	2,143.13	2,193.05	2,244.13	2,296.41	2,349.90	2,404.64
Total Expenditures (US$ Billions)		Baseline	1.49	1.56	1.63	1.70	1.76	1.85	1.93	2.00	2.09	2.19	2.30	2.41	2.52	2.64	2.76	2.89	3.03	3.17	3.31	3.45	3.60
		Optimistic	1.49	1.55	1.61	1.67	1.73	1.80	1.86	1.91	1.97	2.05	2.12	2.19	2.27	2.34	2.41	2.49	2.57	2.66	2.73	2.81	2.90
Lost Productivity (US$ Billions)		Baseline	5.62	6.00	6.42	6.83	7.19	7.64	8.07	8.49	8.96	9.52	10.07	10.64	11.23	11.85	12.50	13.16	13.85	14.56	15.26	16.00	16.75
		Optimistic	5.62	5.99	6.38	6.76	7.10	7.50	7.88	8.22	8.58	9.03	9.48	9.89	10.35	10.80	11.26	11.73	12.19	12.69	13.16	13.64	14.15
Minnesota
PRC		Baseline	749,849	760,723	775,254	787,393	801,637	818,331	833,121	846,372	862,190	886,573	909,002	930,860	954,212	977,725	1,003,014	1,028,487	1,054,485	1,080,490	1,103,968	1,128,961	1,153,039
		Optimistic	749,849	760,723	773,703	785,817	799,456	813,633	825,608	833,274	841,264	858,255	873,786	886,688	902,305	915,480	929,423	944,084	957,839	972,880	984,796	997,069	1,010,657
Expenditures per PRC ($)		Baseline	1,766.85	1,837.57	1,905.71	1,984.01	2,054.44	2,132.79	2,215.56	2,299.58	2,386.79	2,475.58	2,566.72	2,661.05	2,758.44	2,859.39	2,964.04	3,072.52	3,184.97	3,301.54	3,422.37	3,547.63	3,677.47
		Optimistic	1,766.85	1,827.43	1,884.70	1,951.33	2,009.40	2,074.50	2,143.11	2,212.08	2,283.27	2,355.11	2,428.30	2,503.61	2,580.87	2,660.51	2,742.62	2,827.25	2,914.50	3,004.45	3,097.16	3,192.74	3,291.27
Total Expenditures (US$ Billions)		Baseline	1.32	1.40	1.48	1.56	1.65	1.75	1.85	1.95	2.06	2.19	2.33	2.48	2.63	2.80	2.97	3.16	3.36	3.57	3.78	4.01	4.24
		Optimistic	1.32	1.39	1.46	1.53	1.61	1.69	1.77	1.84	1.92	2.02	2.12	2.22	2.33	2.44	2.55	2.67	2.79	2.92	3.05	3.18	3.33
Lost Productivity (US$ Billions)		Baseline	4.22	4.53	4.87	5.20	5.50	5.86	6.22	6.58	6.98	7.45	7.93	8.42	8.94	9.49	10.08	10.68	11.31	11.97	12.63	13.32	14.04
		Optimistic	4.22	4.52	4.83	5.15	5.42	5.76	6.07	6.37	6.68	7.07	7.46	7.83	8.24	8.65	9.08	9.52	9.96	10.43	10.88	11.36	11.86
Mississippi
PRC		Baseline	240,287	242,979	246,575	249,211	252,458	256,387	259,769	262,652	266,297	272,465	277,959	283,164	288,730	294,146	299,929	305,799	311,883	318,021	323,340	329,076	334,464
		Optimistic	240,287	242,979	246,082	248,712	251,771	254,915	257,427	258,587	259,834	263,762	267,191	269,727	273,024	275,419	277,923	280,703	283,298	286,348	288,436	290,631	293,163
Expenditures per PRC ($)		Baseline	1,113.71	1,159.78	1,204.21	1,255.34	1,301.39	1,352.67	1,406.92	1,462.05	1,519.34	1,577.74	1,637.76	1,699.96	1,764.25	1,830.97	1,900.21	1,972.07	2,046.65	2,124.05	2,204.38	2,287.75	2,374.26
		Optimistic	1,113.71	1,153.17	1,190.52	1,234.00	1,271.95	1,314.53	1,359.45	1,404.66	1,451.38	1,498.56	1,546.68	1,596.25	1,647.15	1,699.67	1,753.87	1,809.80	1,867.51	1,927.06	1,988.52	2,051.93	2,117.36
Total Expenditures (US$ Billions)		Baseline	0.27	0.28	0.30	0.31	0.33	0.35	0.37	0.38	0.40	0.43	0.46	0.48	0.51	0.54	0.57	0.60	0.64	0.68	0.71	0.75	0.79
		Optimistic	0.27	0.28	0.29	0.31	0.32	0.34	0.35	0.36	0.38	0.40	0.41	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.57	0.60	0.62
Lost Productivity (US$ Billions)		Baseline	1.35	1.45	1.55	1.64	1.73	1.84	1.94	2.04	2.16	2.29	2.42	2.56	2.71	2.86	3.01	3.18	3.35	3.52	3.70	3.88	4.07
		Optimistic	1.35	1.44	1.54	1.63	1.71	1.80	1.89	1.98	2.06	2.17	2.28	2.38	2.49	2.60	2.71	2.83	2.95	3.07	3.19	3.31	3.44
Missouri
PRC		Baseline	596,857	601,274	610,494	617,738	626,572	637,069	646,122	653,769	663,205	679,002	693,101	706,608	720,923	735,115	750,447	765,920	781,903	797,897	811,988	827,211	841,555
		Optimistic	596,857	601,274	609,273	616,501	624,868	633,411	640,296	643,652	647,108	657,315	666,250	673,077	681,707	688,315	695,387	703,065	710,240	718,432	724,334	730,571	737,637
Expenditures per PRC ($)		Baseline	1,714.26	1,776.93	1,837.10	1,906.04	1,967.84	2,036.38	2,108.56	2,181.59	2,257.15	2,333.83	2,412.31	2,493.28	2,576.62	2,662.74	2,751.75	2,843.73	2,938.78	3,037.01	3,138.53	3,243.44	3,351.85
		Optimistic	1,714.26	1,767.94	1,818.55	1,877.26	1,928.29	1,985.34	2,045.31	2,105.42	2,167.31	2,229.59	2,292.87	2,357.81	2,424.27	2,492.59	2,562.85	2,635.08	2,709.35	2,785.71	2,864.23	2,944.95	3,027.96
Total Expenditures (US$ Billions)		Baseline	1.02	1.07	1.12	1.18	1.23	1.30	1.36	1.43	1.50	1.58	1.67	1.76	1.86	1.96	2.07	2.18	2.30	2.42	2.55	2.68	2.82
		Optimistic	1.02	1.06	1.11	1.16	1.20	1.26	1.31	1.36	1.40	1.47	1.53	1.59	1.65	1.72	1.78	1.85	1.92	2.00	2.07	2.15	2.23
Lost Productivity (US$ Billions)		Baseline	3.36	3.58	3.83	4.08	4.30	4.57	4.83	5.09	5.37	5.71	6.05	6.39	6.76	7.14	7.54	7.96	8.39	8.84	9.29	9.76	10.25
		Optimistic	3.36	3.57	3.81	4.04	4.24	4.48	4.71	4.92	5.14	5.42	5.69	5.94	6.23	6.50	6.79	7.09	7.39	7.70	8.01	8.32	8.66
Montana
PRC		Baseline	141,406	143,560	146,348	148,685	151,405	154,581	157,381	159,940	162,953	167,493	171,672	175,806	180,184	184,525	189,192	193,919	198,627	203,237	207,252	211,419	215,276
		Optimistic	141,406	143,560	146,055	148,387	150,993	153,693	155,962	157,465	158,998	162,143	165,021	167,464	170,382	172,777	175,311	178,005	180,422	182,996	184,879	186,720	188,693
Expenditures per PRC ($)		Baseline	1,724.91	1,792.50	1,857.55	1,932.27	1,999.42	2,074.05	2,152.84	2,232.76	2,315.65	2,399.97	2,486.46	2,575.91	2,668.19	2,763.78	2,862.80	2,965.36	3,071.59	3,181.64	3,295.62	3,413.69	3,535.99
		Optimistic	1,724.91	1,782.81	1,837.50	1,901.08	1,956.47	2,018.51	2,083.85	2,149.50	2,217.22	2,285.51	2,355.03	2,426.53	2,499.83	2,575.34	2,653.14	2,733.29	2,815.85	2,900.92	2,988.55	3,078.83	3,171.83
Total Expenditures (US$ Billions)		Baseline	0.25	0.26	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.43	0.45	0.48	0.51	0.54	0.58	0.61	0.65	0.68	0.72	0.76
		Optimistic	0.25	0.26	0.27	0.28	0.30	0.31	0.33	0.34	0.35	0.37	0.39	0.41	0.43	0.44	0.47	0.49	0.51	0.53	0.55	0.57	0.60
Lost Productivity (US$ Billions)		Baseline	0.80	0.85	0.92	0.98	1.04	1.11	1.18	1.24	1.32	1.41	1.50	1.59	1.69	1.79	1.90	2.01	2.13	2.25	2.37	2.50	2.62
		Optimistic	0.80	0.85	0.91	0.97	1.02	1.09	1.15	1.20	1.26	1.34	1.41	1.48	1.56	1.63	1.71	1.79	1.88	1.96	2.04	2.13	2.21
Nebraska
PRC		Baseline	207,767	209,076	211,651	213,488	215,866	218,785	221,248	223,219	225,784	230,506	234,759	238,865	243,244	247,598	252,349	257,114	261,966	266,729	270,836	275,204	279,307
		Optimistic	207,767	209,076	211,227	213,061	215,279	217,529	219,253	219,765	220,304	223,144	225,664	227,530	230,012	231,835	233,835	236,014	237,956	240,165	241,599	243,053	244,817
Expenditures per PRC ($)		Baseline	1,640.26	1,706.90	1,771.13	1,845.00	1,911.48	1,985.47	2,063.68	2,143.11	2,225.61	2,309.64	2,395.95	2,485.32	2,577.64	2,673.40	2,772.71	2,875.71	2,982.53	3,093.33	3,208.24	3,327.42	3,451.02
		Optimistic	1,640.26	1,697.34	1,751.33	1,814.17	1,868.98	1,930.43	1,995.23	2,060.41	2,127.72	2,195.66	2,264.92	2,336.21	2,409.39	2,484.86	2,562.69	2,642.96	2,725.75	2,811.13	2,899.18	2,989.99	3,083.65
Total Expenditures (US$ Billions)		Baseline	0.34	0.36	0.37	0.39	0.41	0.43	0.46	0.48	0.50	0.53	0.56	0.59	0.63	0.66	0.70	0.74	0.78	0.83	0.87	0.92	0.96
		Optimistic	0.34	0.35	0.37	0.39	0.40	0.42	0.44	0.45	0.47	0.49	0.51	0.53	0.55	0.58	0.60	0.62	0.65	0.68	0.70	0.73	0.75
Lost Productivity (US$ Billions)		Baseline	1.17	1.24	1.33	1.41	1.48	1.57	1.65	1.74	1.83	1.94	2.05	2.16	2.28	2.40	2.54	2.67	2.81	2.96	3.10	3.25	3.40
		Optimistic	1.17	1.24	1.32	1.39	1.46	1.54	1.61	1.68	1.75	1.84	1.93	2.01	2.10	2.19	2.28	2.38	2.47	2.57	2.67	2.77	2.87
Nevada
PRC		Baseline	300,819	308,298	320,800	332,471	345,248	359,414	373,112	386,470	401,161	419,955	438,187	456,489	475,838	495,407	516,069	537,507	559,796	582,580	604,330	627,348	650,199
		Optimistic	300,819	308,298	320,159	331,805	344,309	357,351	369,748	380,489	391,425	406,542	421,211	434,828	449,953	463,868	478,205	493,397	508,489	524,559	539,093	554,057	569,910
Expenditures per PRC ($)		Baseline	1,704.28	1,794.06	1,881.62	1,983.38	2,076.05	2,180.25	2,291.62	2,406.00	2,526.10	2,649.78	2,778.18	2,912.56	3,052.87	3,199.93	3,354.07	3,515.64	3,684.99	3,862.50	4,048.56	4,243.58	4,448.00
		Optimistic	1,704.28	1,781.19	1,854.66	1,940.95	2,016.99	2,102.99	2,194.53	2,287.49	2,384.39	2,483.12	2,584.69	2,690.19	2,799.46	2,913.17	3,031.50	3,154.63	3,282.77	3,416.11	3,554.86	3,699.25	3,849.51
Total Expenditures (US$ Billions)		Baseline	0.52	0.55	0.60	0.66	0.72	0.78	0.86	0.93	1.01	1.11	1.22	1.33	1.45	1.59	1.73	1.89	2.06	2.25	2.45	2.66	2.89
		Optimistic	0.52	0.55	0.59	0.64	0.69	0.75	0.81	0.87	0.93	1.01	1.09	1.17	1.26	1.35	1.45	1.56	1.67	1.79	1.92	2.05	2.19
Lost Productivity (US$ Billions)		Baseline	1.69	1.83	2.01	2.19	2.37	2.58	2.79	3.01	3.25	3.53	3.82	4.13	4.46	4.81	5.19	5.58	6.01	6.45	6.91	7.40	7.92
		Optimistic	1.69	1.83	2.00	2.17	2.34	2.53	2.72	2.91	3.11	3.35	3.60	3.84	4.11	4.38	4.67	4.97	5.29	5.62	5.96	6.31	6.69
New Hampshire
PRC		Baseline	117,366	118,973	121,540	123,726	126,337	129,377	132,142	134,630	137,577	142,065	146,229	150,221	154,367	158,487	162,917	167,439	172,007	176,576	180,733	185,165	189,435
		Optimistic	117,366	118,973	121,297	123,478	125,993	128,634	130,950	132,547	134,238	137,528	140,564	143,093	145,970	148,397	150,964	153,698	156,242	158,991	161,223	163,533	166,043
Expenditures per PRC ($)		Baseline	1,491.35	1,549.35	1,605.17	1,669.26	1,726.84	1,790.83	1,858.36	1,926.84	1,997.84	2,070.06	2,144.11	2,220.68	2,299.65	2,381.43	2,466.12	2,553.83	2,644.65	2,738.70	2,836.09	2,936.95	3,041.40
		Optimistic	1,491.35	1,541.03	1,587.96	1,642.51	1,690.01	1,743.21	1,799.23	1,855.49	1,913.52	1,972.02	2,031.57	2,092.79	2,155.54	2,220.18	2,286.75	2,355.32	2,425.95	2,498.70	2,573.62	2,650.80	2,730.29
Total Expenditures (US$ Billions)		Baseline	0.17	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.31	0.33	0.35	0.38	0.40	0.43	0.45	0.48	0.51	0.54	0.58
		Optimistic	0.17	0.18	0.19	0.20	0.21	0.22	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.33	0.35	0.36	0.38	0.40	0.41	0.43	0.45
Lost Productivity (US$ Billions)		Baseline	0.66	0.71	0.76	0.82	0.87	0.93	0.99	1.05	1.11	1.19	1.28	1.36	1.45	1.54	1.64	1.74	1.85	1.96	2.07	2.19	2.31
		Optimistic	0.66	0.71	0.76	0.81	0.85	0.91	0.96	1.01	1.07	1.13	1.20	1.26	1.33	1.40	1.47	1.55	1.62	1.70	1.78	1.86	1.95
New Jersey
PRC		Baseline	741,564	750,050	762,687	772,486	784,481	798,752	810,538	820,698	833,328	853,737	871,657	888,439	906,363	923,739	942,336	961,335	980,805	1,000,550	1,017,906	1,036,759	1,054,760
		Optimistic	741,564	750,050	761,162	770,939	782,348	794,166	803,229	807,997	813,103	826,469	837,888	846,280	857,059	864,931	873,198	882,443	890,912	900,902	908,024	915,638	924,515
Expenditures per PRC ($)		Baseline	1,649.71	1,702.82	1,753.60	1,811.56	1,863.29	1,920.44	1,980.39	2,040.80	2,103.05	2,165.98	2,230.12	2,296.04	2,363.63	2,433.21	2,504.84	2,578.58	2,654.49	2,732.63	2,813.07	2,895.88	2,981.13
		Optimistic	1,649.71	1,695.20	1,737.94	1,787.35	1,830.14	1,877.83	1,927.78	1,977.68	2,028.88	2,080.22	2,132.22	2,185.41	2,239.66	2,295.25	2,352.22	2,410.61	2,470.45	2,531.77	2,594.61	2,659.02	2,725.02
Total Expenditures (US$ Billions)		Baseline	1.22	1.28	1.34	1.40	1.46	1.53	1.61	1.67	1.75	1.85	1.94	2.04	2.14	2.25	2.36	2.48	2.60	2.73	2.86	3.00	3.14
		Optimistic	1.22	1.27	1.32	1.38	1.43	1.49	1.55	1.60	1.65	1.72	1.79	1.85	1.92	1.99	2.05	2.13	2.20	2.28	2.36	2.43	2.52
Lost Productivity (US$ Billions)		Baseline	4.18	4.46	4.79	5.10	5.38	5.72	6.05	6.38	6.75	7.18	7.60	8.04	8.50	8.97	9.47	9.99	10.52	11.09	11.64	12.24	12.85
		Optimistic	4.18	4.45	4.75	5.05	5.31	5.62	5.91	6.18	6.46	6.81	7.16	7.47	7.83	8.17	8.53	8.90	9.26	9.66	10.04	10.43	10.85
New Mexico
PRC		Baseline	263,746	268,047	274,234	279,401	285,220	291,777	297,737	303,155	309,363	318,463	326,826	335,015	343,602	352,013	360,821	369,626	378,449	387,121	394,699	402,678	410,042
		Optimistic	263,746	268,047	273,686	278,842	284,444	290,102	295,053	298,463	301,855	308,291	314,165	319,117	324,910	329,603	334,347	339,292	343,764	348,566	352,091	355,635	359,409
Expenditures per PRC ($)		Baseline	1,371.27	1,420.76	1,468.26	1,522.65	1,571.39	1,625.42	1,682.30	1,739.82	1,799.31	1,859.66	1,921.39	1,985.06	2,050.57	2,118.23	2,188.14	2,260.34	2,334.93	2,411.98	2,491.58	2,573.80	2,658.73
		Optimistic	1,371.27	1,413.66	1,453.61	1,499.94	1,540.19	1,585.18	1,632.45	1,679.82	1,728.57	1,777.60	1,827.41	1,878.51	1,930.78	1,984.50	2,039.72	2,096.47	2,154.81	2,214.77	2,276.39	2,339.73	2,404.84
Total Expenditures (US$ Billions)		Baseline	0.37	0.38	0.40	0.43	0.45	0.47	0.50	0.53	0.56	0.59	0.63	0.67	0.70	0.75	0.79	0.84	0.88	0.93	0.98	1.04	1.09
		Optimistic	0.37	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.55	0.57	0.60	0.63	0.65	0.68	0.71	0.74	0.77	0.80	0.83	0.86
Lost Productivity (US$ Billions)		Baseline	1.49	1.60	1.72	1.84	1.96	2.09	2.22	2.36	2.50	2.68	2.85	3.03	3.22	3.42	3.63	3.84	4.06	4.29	4.51	4.75	4.99
		Optimistic	1.49	1.59	1.71	1.83	1.93	2.05	2.17	2.28	2.40	2.54	2.68	2.82	2.97	3.11	3.27	3.42	3.57	3.74	3.89	4.05	4.22
New York
PRC		Baseline	1,571,546	1,579,714	1,600,727	1,615,162	1,633,390	1,655,911	1,673,570	1,688,095	1,707,252	1,741,780	1,771,527	1,799,406	1,829,533	1,857,974	1,888,260	1,918,848	1,949,906	1,981,441	2,007,413	2,035,857	2,062,430
		Optimistic	1,571,546	1,579,714	1,597,526	1,611,929	1,628,948	1,646,404	1,658,479	1,661,971	1,665,817	1,686,147	1,702,896	1,714,019	1,730,010	1,739,690	1,749,720	1,761,377	1,771,194	1,784,102	1,790,715	1,798,016	1,807,754
Expenditures per PRC ($)		Baseline	1,799.95	1,859.30	1,916.08	1,980.94	2,038.87	2,102.91	2,170.14	2,237.93	2,307.84	2,378.56	2,450.69	2,524.88	2,601.00	2,679.41	2,760.19	2,843.40	2,929.13	3,017.43	3,108.40	3,202.11	3,298.65
		Optimistic	1,799.95	1,850.79	1,898.57	1,953.85	2,001.75	2,055.17	2,111.16	2,167.12	2,224.58	2,282.23	2,340.65	2,400.45	2,461.47	2,524.04	2,588.20	2,654.00	2,721.46	2,790.64	2,861.58	2,934.32	3,008.92
Total Expenditures (US$ Billions)		Baseline	2.81	2.94	3.07	3.20	3.33	3.48	3.63	3.78	3.94	4.14	4.34	4.54	4.76	4.98	5.21	5.46	5.71	5.98	6.24	6.52	6.80
		Optimistic	2.81	2.92	3.03	3.15	3.26	3.38	3.50	3.60	3.71	3.85	3.99	4.11	4.26	4.39	4.53	4.67	4.82	4.98	5.12	5.28	5.44
Lost Productivity (US$ Billions)		Baseline	8.85	9.40	10.05	10.66	11.20	11.87	12.50	13.13	13.82	14.64	15.45	16.27	17.15	18.04	18.97	19.93	20.92	21.95	22.96	24.03	25.12
		Optimistic	8.85	9.38	9.98	10.55	11.05	11.65	12.20	12.71	13.24	13.89	14.54	15.14	15.81	16.44	17.09	17.76	18.42	19.13	19.79	20.48	21.22
North Carolina
PRC		Baseline	993,455	1,013,288	1,038,156	1,059,773	1,084,487	1,112,717	1,138,856	1,163,233	1,191,319	1,231,195	1,268,610	1,305,142	1,343,605	1,382,089	1,423,363	1,465,674	1,509,375	1,553,646	1,594,913	1,639,071	1,682,367
		Optimistic	993,455	1,013,288	1,036,079	1,057,651	1,081,538	1,106,329	1,128,587	1,145,232	1,162,405	1,191,870	1,219,463	1,243,209	1,270,516	1,294,102	1,318,932	1,345,393	1,371,037	1,398,913	1,422,744	1,447,585	1,474,622
Expenditures per PRC ($)		Baseline	1,217.45	1,272.08	1,324.96	1,386.00	1,441.16	1,502.78	1,568.17	1,634.84	1,704.35	1,775.43	1,848.71	1,924.88	2,003.87	2,086.09	2,171.69	2,260.80	2,353.56	2,450.13	2,550.67	2,655.33	2,764.28
		Optimistic	1,217.45	1,264.25	1,308.67	1,360.53	1,405.93	1,457.00	1,511.02	1,565.54	1,622.03	1,679.24	1,737.75	1,798.17	1,860.38	1,924.75	1,991.34	2,060.24	2,131.52	2,205.27	2,281.57	2,360.51	2,442.18
Total Expenditures (US$ Billions)		Baseline	1.20	1.29	1.38	1.47	1.56	1.67	1.79	1.90	2.03	2.19	2.35	2.51	2.69	2.88	3.09	3.31	3.55	3.81	4.07	4.35	4.65
		Optimistic	1.20	1.28	1.36	1.44	1.52	1.61	1.71	1.79	1.89	2.00	2.12	2.24	2.36	2.49	2.63	2.77	2.92	3.08	3.25	3.42	3.60
Lost Productivity (US$ Billions)		Baseline	5.60	6.03	6.52	7.00	7.44	7.97	8.51	9.05	9.64	10.35	11.07	11.80	12.59	13.42	14.30	15.23	16.19	17.21	18.24	19.35	20.49
		Optimistic	5.60	6.02	6.47	6.92	7.34	7.83	8.30	8.76	9.24	9.82	10.41	10.98	11.61	12.23	12.88	13.56	14.26	15.00	15.72	16.49	17.31
North Dakota
PRC		Baseline	42,026	42,328	42,742	43,017	43,388	43,874	44,282	44,602	45,039	45,863	46,598	47,301	48,074	48,846	49,718	50,589	51,464	52,319	53,029	53,764	54,421
		Optimistic	42,026	42,328	42,657	42,931	43,270	43,622	43,883	43,912	43,946	44,398	44,793	45,056	45,459	45,737	46,070	46,437	46,747	47,108	47,305	47,483	47,701
Expenditures per PRC ($)		Baseline	1,800.09	1,858.17	1,913.71	1,977.09	2,033.67	2,096.18	2,161.76	2,227.84	2,295.94	2,364.79	2,434.97	2,507.10	2,581.06	2,657.21	2,735.60	2,816.30	2,899.38	2,984.92	3,072.98	3,163.64	3,256.97
		Optimistic	1,800.09	1,849.85	1,896.58	1,950.62	1,997.42	2,049.57	2,104.21	2,158.80	2,214.81	2,270.97	2,327.86	2,386.05	2,445.41	2,506.24	2,568.58	2,632.48	2,697.96	2,765.08	2,833.86	2,904.35	2,976.60
Total Expenditures (US$ Billions)		Baseline	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18
		Optimistic	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.11	0.12	0.12	0.13	0.13	0.13	0.14	0.14
Lost Productivity (US$ Billions)		Baseline	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.35	0.36	0.39	0.41	0.43	0.45	0.47	0.50	0.53	0.55	0.58	0.61	0.63	0.66
		Optimistic	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	0.45	0.47	0.49	0.51	0.52	0.54	0.56
Ohio
PRC		Baseline	1,431,702	1,439,595	1,456,635	1,468,645	1,484,499	1,503,877	1,518,551	1,529,863	1,545,887	1,577,924	1,605,669	1,631,493	1,658,894	1,685,376	1,714,210	1,743,145	1,772,556	1,801,980	1,826,463	1,853,252	1,877,962
		Optimistic	1,431,702	1,439,595	1,453,722	1,465,705	1,480,461	1,495,243	1,504,859	1,506,188	1,508,368	1,527,525	1,543,463	1,554,075	1,568,654	1,578,080	1,588,439	1,600,093	1,610,098	1,622,515	1,629,298	1,636,744	1,646,065
Expenditures per PRC ($)		Baseline	1,682.76	1,737.71	1,790.28	1,850.29	1,903.88	1,963.11	2,025.27	2,087.92	2,152.52	2,217.85	2,284.46	2,352.95	2,423.21	2,495.56	2,570.08	2,646.81	2,725.84	2,807.23	2,891.05	2,977.37	3,066.27
		Optimistic	1,682.76	1,729.83	1,774.06	1,825.23	1,869.54	1,918.95	1,970.73	2,022.47	2,075.58	2,128.85	2,182.82	2,238.05	2,294.40	2,352.16	2,411.38	2,472.09	2,534.33	2,598.13	2,663.55	2,730.60	2,799.35
Total Expenditures (US$ Billions)		Baseline	2.39	2.50	2.61	2.72	2.83	2.95	3.08	3.19	3.33	3.50	3.67	3.84	4.02	4.21	4.41	4.61	4.83	5.06	5.28	5.52	5.76
		Optimistic	2.39	2.49	2.58	2.68	2.77	2.87	2.97	3.05	3.13	3.25	3.37	3.48	3.60	3.71	3.83	3.96	4.08	4.22	4.34	4.47	4.61
Lost Productivity (US$ Billions)		Baseline	8.06	8.57	9.15	9.69	10.18	10.78	11.34	11.90	12.51	13.26	14.01	14.76	15.55	16.36	17.22	18.11	19.02	19.96	20.89	21.87	22.87
		Optimistic	8.06	8.55	9.08	9.60	10.04	10.58	11.07	11.52	11.98	12.59	13.18	13.72	14.33	14.91	15.51	16.13	16.74	17.40	18.01	18.64	19.32
Oklahoma
PRC		Baseline	359,926	361,671	366,828	370,713	375,474	381,210	386,287	390,562	395,831	404,863	412,834	420,466	428,617	436,716	445,504	454,564	463,943	473,338	481,601	490,565	499,106
		Optimistic	359,926	361,671	366,094	369,970	374,453	379,022	382,804	384,518	386,224	391,932	396,841	400,514	405,302	408,913	412,818	417,260	421,422	426,197	429,613	433,254	437,474
Expenditures per PRC ($)		Baseline	1,087.54	1,127.25	1,165.38	1,209.06	1,248.21	1,291.63	1,337.36	1,383.62	1,431.48	1,480.06	1,529.76	1,581.05	1,633.83	1,688.38	1,744.74	1,802.99	1,863.18	1,925.39	1,989.67	2,056.09	2,124.73
		Optimistic	1,087.54	1,121.56	1,153.62	1,190.82	1,223.15	1,259.30	1,297.29	1,335.37	1,374.58	1,414.02	1,454.11	1,495.24	1,537.34	1,580.61	1,625.11	1,670.85	1,717.89	1,766.25	1,815.97	1,867.09	1,919.65
Total Expenditures (US$ Billions)		Baseline	0.39	0.41	0.43	0.45	0.47	0.49	0.52	0.54	0.57	0.60	0.63	0.66	0.70	0.74	0.78	0.82	0.86	0.91	0.96	1.01	1.06
		Optimistic	0.39	0.41	0.42	0.44	0.46	0.48	0.50	0.51	0.53	0.55	0.58	0.60	0.62	0.65	0.67	0.70	0.72	0.75	0.78	0.81	0.84
Lost Productivity (US$ Billions)		Baseline	2.03	2.15	2.30	2.45	2.57	2.73	2.89	3.04	3.20	3.40	3.60	3.80	4.02	4.24	4.48	4.72	4.98	5.24	5.51	5.79	6.08
		Optimistic	2.03	2.15	2.29	2.42	2.54	2.68	2.82	2.94	3.07	3.23	3.39	3.54	3.70	3.86	4.03	4.21	4.38	4.57	4.75	4.93	5.13
Oregon
PRC		Baseline	626,529	625,892	638,012	648,396	660,827	675,569	689,363	702,199	717,471	740,364	761,797	782,981	805,773	828,632	853,091	878,313	903,972	929,483	952,782	977,526	1,001,385
		Optimistic	626,529	625,892	636,736	647,098	659,030	671,690	683,147	691,332	700,058	716,716	732,284	745,827	761,941	775,878	790,500	806,234	821,121	836,913	849,930	863,325	877,731
Expenditures per PRC ($)		Baseline	1,673.79	1,740.84	1,805.43	1,879.67	1,946.45	2,020.73	2,099.21	2,178.87	2,261.56	2,345.75	2,432.18	2,521.63	2,613.98	2,709.72	2,808.97	2,911.85	3,018.49	3,129.05	3,243.65	3,362.45	3,485.60
		Optimistic	1,673.79	1,731.23	1,785.52	1,848.68	1,903.75	1,965.46	2,030.51	2,095.91	2,163.41	2,231.53	2,300.93	2,372.34	2,445.60	2,521.13	2,598.98	2,679.25	2,761.99	2,847.29	2,935.22	3,025.87	3,119.31
Total Expenditures (US$ Billions)		Baseline	1.06	1.09	1.15	1.22	1.29	1.37	1.45	1.53	1.62	1.74	1.85	1.97	2.11	2.25	2.40	2.56	2.73	2.91	3.09	3.29	3.49
		Optimistic	1.06	1.08	1.14	1.20	1.25	1.32	1.39	1.45	1.51	1.60	1.68	1.77	1.86	1.96	2.05	2.16	2.27	2.38	2.49	2.61	2.74
Lost Productivity (US$ Billions)		Baseline	3.53	3.73	4.01	4.28	4.53	4.84	5.15	5.46	5.81	6.22	6.65	7.08	7.55	8.04	8.57	9.12	9.70	10.30	10.90	11.54	12.20
		Optimistic	3.53	3.72	3.98	4.24	4.47	4.75	5.03	5.29	5.56	5.91	6.25	6.59	6.96	7.33	7.72	8.13	8.54	8.97	9.39	9.83	10.30
Pennsylvania
PRC		Baseline	1,581,546	1,590,556	1,608,746	1,621,450	1,638,386	1,660,003	1,676,972	1,690,149	1,708,439	1,743,744	1,774,449	1,802,960	1,833,501	1,863,634	1,896,839	1,930,533	1,964,779	1,998,688	2,027,507	2,058,922	2,088,051
		Optimistic	1,581,546	1,590,556	1,605,528	1,618,204	1,633,929	1,650,472	1,661,851	1,663,993	1,666,975	1,688,048	1,705,705	1,717,404	1,733,763	1,744,990	1,757,669	1,772,104	1,784,704	1,799,631	1,808,639	1,818,386	1,830,211
Expenditures per PRC ($)		Baseline	1,704.91	1,755.29	1,803.33	1,858.03	1,906.73	1,960.40	2,016.57	2,073.02	2,131.06	2,189.58	2,249.09	2,310.10	2,372.52	2,436.62	2,502.45	2,570.06	2,639.50	2,710.81	2,784.05	2,859.27	2,936.52
		Optimistic	1,704.91	1,748.06	1,788.51	1,835.18	1,875.50	1,920.35	1,967.23	2,013.97	2,061.82	2,109.71	2,158.11	2,207.52	2,257.81	2,309.24	2,361.85	2,415.66	2,470.69	2,526.97	2,584.54	2,643.42	2,703.64
Total Expenditures (US$ Billions)		Baseline	2.68	2.79	2.90	3.01	3.12	3.25	3.38	3.50	3.64	3.82	3.99	4.17	4.35	4.54	4.75	4.96	5.19	5.42	5.64	5.89	6.13
		Optimistic	2.68	2.78	2.87	2.97	3.06	3.17	3.27	3.35	3.44	3.56	3.68	3.79	3.91	4.03	4.15	4.28	4.41	4.55	4.67	4.81	4.95
Lost Productivity (US$ Billions)		Baseline	8.91	9.47	10.10	10.70	11.23	11.90	12.53	13.15	13.83	14.66	15.48	16.31	17.19	18.09	19.06	20.05	21.08	22.14	23.19	24.30	25.43
		Optimistic	8.91	9.44	10.03	10.59	11.08	11.68	12.23	12.73	13.25	13.91	14.57	15.17	15.84	16.49	17.17	17.87	18.56	19.29	19.99	20.71	21.48
Rhode Island
PRC		Baseline	149,471	150,643	152,814	154,416	156,439	158,951	161,013	162,770	164,998	168,805	172,106	175,234	178,553	181,765	185,272	188,818	192,465	196,134	199,232	202,528	205,605
		Optimistic	149,471	150,643	152,508	154,107	156,013	158,039	159,561	160,251	160,994	163,414	165,438	166,918	168,840	170,193	171,679	173,322	174,825	176,600	177,725	178,867	180,216
Expenditures per PRC ($)		Baseline	1,742.04	1,804.62	1,864.67	1,933.43	1,995.04	2,063.32	2,135.19	2,207.86	2,283.01	2,359.23	2,437.18	2,517.57	2,600.26	2,685.68	2,773.89	2,865.01	2,959.12	3,056.32	3,156.71	3,260.40	3,367.49
		Optimistic	1,742.04	1,795.64	1,846.15	1,904.72	1,955.60	2,012.46	2,072.19	2,132.05	2,193.63	2,255.57	2,318.49	2,383.02	2,449.02	2,516.85	2,586.56	2,658.20	2,731.82	2,807.49	2,885.24	2,965.16	3,047.28
Total Expenditures (US$ Billions)		Baseline	0.26	0.27	0.28	0.30	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.44	0.46	0.49	0.51	0.54	0.57	0.60	0.63	0.66	0.69
		Optimistic	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34	0.35	0.37	0.38	0.40	0.41	0.43	0.44	0.46	0.48	0.50	0.51	0.53	0.55
Lost Productivity (US$ Billions)		Baseline	0.84	0.90	0.96	1.02	1.07	1.14	1.20	1.27	1.34	1.42	1.50	1.58	1.67	1.76	1.86	1.96	2.07	2.17	2.28	2.39	2.50
		Optimistic	0.84	0.89	0.95	1.01	1.06	1.12	1.17	1.23	1.28	1.35	1.41	1.47	1.54	1.61	1.68	1.75	1.82	1.89	1.96	2.04	2.12
South Carolina
PRC		Baseline	564,372	573,958	586,795	597,738	610,209	624,446	637,454	649,472	663,330	683,500	702,072	720,010	738,881	757,414	777,078	797,053	817,343	837,630	855,789	875,135	893,525
		Optimistic	564,372	573,958	585,621	596,542	608,549	620,861	631,706	639,421	647,231	661,669	674,873	685,843	698,688	709,195	720,065	731,643	742,432	754,208	763,407	772,896	783,190
Expenditures per PRC ($)		Baseline	1,185.34	1,235.31	1,283.54	1,339.08	1,389.15	1,444.93	1,503.99	1,564.06	1,626.52	1,690.24	1,755.78	1,823.73	1,894.02	1,967.02	2,042.84	2,121.58	2,203.35	2,288.27	2,376.47	2,468.06	2,563.19
		Optimistic	1,185.34	1,228.14	1,268.68	1,315.91	1,357.15	1,403.45	1,452.33	1,501.56	1,552.45	1,603.89	1,656.38	1,710.48	1,766.07	1,823.46	1,882.72	1,943.91	2,007.09	2,072.32	2,139.67	2,209.21	2,281.00
Total Expenditures (US$ Billions)		Baseline	0.66	0.71	0.75	0.80	0.85	0.90	0.96	1.02	1.08	1.16	1.23	1.31	1.40	1.49	1.59	1.69	1.80	1.92	2.03	2.16	2.29
		Optimistic	0.66	0.70	0.74	0.78	0.83	0.87	0.92	0.96	1.00	1.06	1.12	1.17	1.23	1.29	1.36	1.42	1.49	1.56	1.63	1.71	1.79
Lost Productivity (US$ Billions)		Baseline	3.18	3.42	3.68	3.95	4.18	4.48	4.76	5.05	5.37	5.75	6.12	6.51	6.93	7.35	7.81	8.28	8.77	9.28	9.79	10.33	10.88
		Optimistic	3.18	3.41	3.66	3.91	4.13	4.39	4.65	4.89	5.14	5.45	5.76	6.06	6.38	6.70	7.03	7.38	7.72	8.09	8.44	8.80	9.19
South Dakota
PRC		Baseline	88,773	89,518	90,719	91,601	92,693	94,031	95,165	96,094	97,281	99,327	101,189	103,010	104,965	106,917	109,044	111,182	113,361	115,479	117,317	119,233	120,993
		Optimistic	88,773	89,518	90,538	91,417	92,441	93,491	94,307	94,607	94,919	96,154	97,269	98,122	99,255	100,111	101,044	102,058	102,972	103,978	104,653	105,304	106,053
Expenditures per PRC ($)		Baseline	1,631.95	1,699.58	1,764.82	1,839.90	1,907.52	1,982.83	2,062.50	2,143.47	2,227.63	2,313.43	2,401.60	2,492.98	2,587.44	2,685.48	2,787.23	2,892.85	3,002.46	3,116.22	3,234.30	3,356.85	3,484.04
		Optimistic	1,631.95	1,689.88	1,744.72	1,808.57	1,864.30	1,926.82	1,992.79	2,059.19	2,127.81	2,197.11	2,267.80	2,340.62	2,415.40	2,492.57	2,572.20	2,654.39	2,739.19	2,826.71	2,917.02	3,010.22	3,106.39
Total Expenditures (US$ Billions)		Baseline	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26	0.27	0.29	0.30	0.32	0.34	0.36	0.38	0.40	0.42
		Optimistic	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	0.50	0.53	0.57	0.60	0.64	0.67	0.71	0.75	0.79	0.83	0.88	0.93	0.98	1.04	1.10	1.15	1.22	1.28	1.34	1.41	1.47
		Optimistic	0.50	0.53	0.57	0.60	0.63	0.66	0.69	0.72	0.75	0.79	0.83	0.87	0.91	0.95	0.99	1.03	1.07	1.11	1.16	1.20	1.24
Tennessee
PRC		Baseline	624,443	634,618	647,254	657,745	670,011	684,186	697,013	708,607	722,234	743,003	762,111	780,623	799,993	819,056	839,502	860,329	881,915	903,582	923,109	943,970	963,986
		Optimistic	624,443	634,618	645,959	656,428	668,189	680,258	690,728	697,641	704,705	719,272	732,586	743,580	756,475	766,912	777,908	789,726	801,086	813,591	823,460	833,690	844,950
Expenditures per PRC ($)		Baseline	1,390.65	1,441.56	1,490.45	1,546.45	1,596.66	1,652.35	1,711.00	1,770.34	1,831.74	1,894.06	1,957.84	2,023.64	2,091.38	2,161.38	2,233.73	2,308.49	2,385.76	2,465.62	2,548.15	2,633.44	2,721.59
		Optimistic	1,390.65	1,434.26	1,475.37	1,523.07	1,564.53	1,610.88	1,659.60	1,708.45	1,758.74	1,809.35	1,860.77	1,913.55	1,967.56	2,023.09	2,080.19	2,138.90	2,199.27	2,261.34	2,325.16	2,390.79	2,458.26
Total Expenditures (US$ Billions)		Baseline	0.86	0.91	0.96	1.02	1.07	1.13	1.19	1.25	1.32	1.41	1.49	1.58	1.67	1.77	1.88	1.99	2.10	2.23	2.35	2.49	2.62
		Optimistic	0.86	0.91	0.95	1.00	1.05	1.10	1.15	1.19	1.24	1.30	1.36	1.42	1.49	1.55	1.62	1.69	1.76	1.84	1.91	1.99	2.08
Lost Productivity (US$ Billions)		Baseline	3.52