Heart Disease

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	19,144,667	19,752,465	20,100,965	20,642,956	21,123,823	21,448,502	21,726,718	21,888,163	22,248,447	22,721,475	23,152,637	23,422,207	23,819,631	24,195,062	24,608,758	24,871,574	25,315,883	25,768,332	26,045,522	26,524,820	27,015,705
		Optimistic	19,144,667	19,752,465	20,100,965	20,332,386	20,391,154	20,549,932	20,689,696	20,608,668	20,536,865	20,217,809	20,091,799	19,761,499	19,476,159	19,133,541	18,776,944	18,411,898	18,204,848	17,925,551	17,688,359	17,792,683	17,661,474
Expenditures per PRC ($)		Baseline	3,380.89	3,518.07	3,649.83	3,788.35	3,927.23	4,070.47	4,215.09	4,363.85	4,518.04	4,676.86	4,840.74	5,010.20	5,185.36	5,366.65	5,554.27	5,748.46	5,949.43	6,157.43	6,372.70	6,595.50	6,826.08
		Optimistic	3,380.89	3,501.16	3,614.79	3,733.90	3,852.11	3,973.36	4,094.66	4,218.70	4,346.66	4,477.72	4,612.24	4,750.64	4,892.97	5,039.57	5,190.56	5,346.08	5,506.25	5,671.23	5,841.15	6,016.15	6,196.40
Total Expenditures (US$ Billions)		Baseline	64.73	69.63	73.51	78.35	83.11	87.46	91.74	95.68	100.69	106.47	112.32	117.65	123.88	130.29	137.24	143.64	151.41	159.61	167.09	176.25	185.95
		Optimistic	64.73	69.30	72.80	76.05	78.68	81.78	84.84	87.06	89.38	90.65	92.81	94.04	95.49	96.65	97.74	98.75	100.61	102.09	103.81	107.61	110.09
Lost Productivity (US$ Billions)		Baseline	104.62	114.06	122.31	132.04	140.36	148.96	157.28	164.99	174.52	185.09	195.71	205.29	216.36	227.64	239.63	250.38	263.22	276.66	288.67	303.38	318.86
		Optimistic	104.63	113.09	120.11	126.47	130.48	136.31	141.83	146.34	150.73	153.35	157.34	158.86	161.25	163.13	164.77	166.12	168.70	170.58	172.77	178.37	181.72
Alabama
PRC		Baseline	378,097	390,443	397,224	407,234	415,365	420,478	424,861	426,729	432,229	439,558	446,473	450,253	456,143	461,247	466,987	469,971	476,509	482,893	486,077	493,209	500,336
		Optimistic	378,097	390,443	397,224	401,107	400,959	402,862	404,582	401,785	398,977	391,123	387,448	379,882	372,966	364,756	356,320	347,910	342,662	335,921	330,111	330,842	327,094
Expenditures per PRC ($)		Baseline	3,201.46	3,328.24	3,449.91	3,577.70	3,705.72	3,837.65	3,970.72	4,107.51	4,249.16	4,394.94	4,545.26	4,700.56	4,860.96	5,026.84	5,198.37	5,375.76	5,559.20	5,748.90	5,945.07	6,147.94	6,357.73
		Optimistic	3,201.46	3,312.62	3,417.55	3,527.46	3,636.47	3,748.18	3,859.87	3,973.99	4,091.65	4,212.06	4,335.56	4,462.55	4,593.05	4,727.36	4,865.61	5,007.89	5,154.34	5,305.07	5,460.21	5,619.88	5,784.23
Total Expenditures (US$ Billions)		Baseline	1.20	1.30	1.37	1.46	1.54	1.61	1.69	1.75	1.84	1.93	2.03	2.12	2.22	2.32	2.43	2.53	2.65	2.78	2.89	3.03	3.18
		Optimistic	1.20	1.29	1.36	1.41	1.46	1.51	1.56	1.60	1.63	1.65	1.68	1.70	1.71	1.72	1.73	1.74	1.77	1.78	1.80	1.86	1.89
Lost Productivity (US$ Billions)		Baseline	2.07	2.25	2.42	2.60	2.76	2.92	3.08	3.22	3.39	3.58	3.77	3.95	4.14	4.34	4.55	4.73	4.95	5.18	5.39	5.64	5.91
		Optimistic	2.07	2.24	2.37	2.49	2.57	2.67	2.77	2.85	2.93	2.97	3.03	3.05	3.09	3.11	3.13	3.14	3.18	3.20	3.22	3.32	3.37
Alaska
PRC		Baseline	16,910	17,906	18,808	19,937	21,063	22,120	23,159	24,098	25,186	26,475	27,680	28,734	29,993	31,178	32,436	33,500	34,711	35,855	36,631	37,720	38,674
		Optimistic	16,910	17,906	18,808	19,637	20,333	21,193	22,054	22,690	23,248	23,558	24,021	24,243	24,523	24,656	24,749	24,800	24,961	24,942	24,878	25,302	25,283
Expenditures per PRC ($)		Baseline	4,806.63	5,061.69	5,309.61	5,573.14	5,840.34	6,118.93	6,403.24	6,698.79	7,008.32	7,330.50	7,666.43	8,017.42	8,383.99	8,767.33	9,168.19	9,587.37	10,025.73	10,484.12	10,963.48	11,464.75	11,988.94
		Optimistic	4,806.63	5,030.26	5,243.75	5,469.72	5,696.19	5,930.67	6,167.44	6,411.78	6,666.13	6,928.99	7,201.21	7,483.81	7,777.05	8,081.78	8,398.44	8,727.52	9,069.49	9,424.86	9,794.15	10,177.92	10,576.72
Total Expenditures (US$ Billions)		Baseline	0.08	0.09	0.10	0.11	0.12	0.14	0.15	0.16	0.18	0.19	0.21	0.23	0.25	0.27	0.30	0.32	0.35	0.38	0.40	0.43	0.46
		Optimistic	0.08	0.09	0.10	0.11	0.12	0.13	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	0.26	0.27
Lost Productivity (US$ Billions)		Baseline	0.09	0.10	0.11	0.13	0.14	0.15	0.17	0.18	0.20	0.22	0.23	0.25	0.27	0.29	0.32	0.34	0.36	0.38	0.41	0.43	0.46
		Optimistic	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.24	0.25	0.26
Arizona
PRC		Baseline	294,086	311,590	322,775	337,310	351,285	362,747	374,369	384,911	399,012	414,421	430,163	443,776	460,330	477,055	495,045	510,426	530,214	550,555	567,878	589,968	613,067
		Optimistic	294,086	311,590	322,775	332,235	339,101	347,550	356,501	362,411	368,316	368,756	373,294	374,417	376,389	377,257	377,729	377,858	381,281	382,990	385,665	395,747	400,792
Expenditures per PRC ($)		Baseline	2,939.94	3,079.34	3,214.11	3,356.67	3,500.47	3,649.68	3,801.21	3,958.00	4,121.42	4,290.73	4,466.43	4,649.16	4,839.11	5,036.82	5,242.61	5,456.80	5,679.75	5,911.80	6,153.34	6,404.75	6,666.42
		Optimistic	2,939.94	3,062.16	3,178.29	3,300.68	3,422.80	3,548.70	3,675.31	3,805.42	3,940.31	4,079.15	4,222.36	4,370.43	4,523.45	4,681.83	4,845.76	5,015.43	5,191.04	5,372.79	5,560.91	5,755.62	5,957.15
Total Expenditures (US$ Billions)		Baseline	0.87	0.96	1.04	1.13	1.23	1.32	1.42	1.52	1.64	1.78	1.92	2.06	2.23	2.40	2.60	2.79	3.01	3.25	3.49	3.78	4.09
		Optimistic	0.87	0.95	1.03	1.10	1.16	1.23	1.31	1.38	1.45	1.50	1.58	1.64	1.70	1.77	1.83	1.90	1.98	2.06	2.14	2.28	2.39
Lost Productivity (US$ Billions)		Baseline	1.61	1.80	1.96	2.16	2.33	2.52	2.71	2.90	3.13	3.38	3.64	3.89	4.18	4.49	4.82	5.14	5.51	5.91	6.29	6.75	7.24
		Optimistic	1.61	1.78	1.93	2.07	2.17	2.31	2.44	2.57	2.70	2.80	2.92	3.01	3.12	3.22	3.31	3.41	3.53	3.64	3.77	3.97	4.12
Arkansas
PRC		Baseline	223,868	230,150	233,574	239,297	243,981	246,674	249,276	250,376	253,393	257,253	260,620	262,235	265,002	267,588	270,518	271,749	275,144	278,382	279,978	283,714	287,298
		Optimistic	223,868	230,150	233,574	235,697	235,519	236,340	237,378	235,740	233,900	228,906	226,165	221,249	216,679	211,610	206,410	201,170	197,858	193,654	190,142	190,313	187,820
Expenditures per PRC ($)		Baseline	3,080.92	3,216.36	3,346.88	3,484.51	3,622.91	3,766.09	3,911.07	4,060.63	4,216.08	4,376.66	4,542.82	4,715.14	4,893.75	5,079.12	5,271.52	5,471.21	5,678.46	5,893.56	6,116.81	6,348.52	6,589.01
		Optimistic	3,080.92	3,199.67	3,312.18	3,430.43	3,548.11	3,669.11	3,790.47	3,914.89	4,043.55	4,175.65	4,311.56	4,451.75	4,596.26	4,745.47	4,899.52	5,058.58	5,222.79	5,392.34	5,567.39	5,748.12	5,934.72
Total Expenditures (US$ Billions)		Baseline	0.68	0.74	0.78	0.83	0.88	0.93	0.97	1.02	1.07	1.13	1.18	1.24	1.30	1.36	1.43	1.49	1.56	1.64	1.71	1.80	1.89
		Optimistic	0.68	0.74	0.77	0.81	0.84	0.87	0.90	0.92	0.95	0.96	0.98	0.98	1.00	1.00	1.01	1.02	1.03	1.04	1.06	1.09	1.11
Lost Productivity (US$ Billions)		Baseline	1.22	1.33	1.42	1.53	1.62	1.71	1.80	1.89	1.99	2.10	2.20	2.30	2.41	2.52	2.63	2.74	2.86	2.99	3.10	3.25	3.39
		Optimistic	1.22	1.32	1.40	1.47	1.51	1.57	1.63	1.67	1.72	1.74	1.77	1.78	1.79	1.80	1.81	1.81	1.83	1.84	1.86	1.91	1.93
California
PRC		Baseline	1,860,194	1,923,946	1,970,967	2,035,349	2,093,119	2,135,992	2,177,241	2,210,556	2,263,173	2,323,885	2,381,222	2,424,233	2,483,413	2,537,694	2,593,831	2,634,765	2,695,688	2,758,887	2,800,612	2,860,481	2,920,052
		Optimistic	1,860,194	1,923,946	1,970,967	2,004,727	2,020,520	2,046,506	2,073,321	2,081,335	2,089,066	2,067,818	2,066,418	2,045,344	2,030,566	2,006,817	1,979,142	1,950,461	1,938,490	1,919,200	1,901,987	1,918,793	1,908,979
Expenditures per PRC ($)		Baseline	3,218.41	3,327.79	3,432.19	3,541.30	3,650.05	3,761.57	3,873.52	3,988.03	4,106.06	4,226.96	4,351.03	4,478.62	4,609.78	4,744.78	4,883.73	5,026.75	5,173.96	5,325.48	5,481.43	5,641.96	5,807.18
		Optimistic	3,218.41	3,314.31	3,404.41	3,498.38	3,591.15	3,685.84	3,780.09	3,876.01	3,974.49	4,074.87	4,177.41	4,282.41	4,389.89	4,500.06	4,613.00	4,728.77	4,847.45	4,969.10	5,093.81	5,221.65	5,352.70
Total Expenditures (US$ Billions)		Baseline	6.00	6.40	6.76	7.21	7.64	8.03	8.43	8.82	9.29	9.82	10.36	10.86	11.45	12.04	12.67	13.24	13.95	14.69	15.35	16.14	16.96
		Optimistic	6.00	6.38	6.71	7.01	7.26	7.54	7.84	8.07	8.30	8.43	8.63	8.76	8.91	9.03	9.13	9.22	9.40	9.54	9.69	10.02	10.22
Lost Productivity (US$ Billions)		Baseline	10.17	11.11	11.99	13.02	13.91	14.83	15.76	16.66	17.75	18.93	20.13	21.25	22.56	23.88	25.26	26.52	28.03	29.62	31.04	32.72	34.47
		Optimistic	10.17	11.02	11.78	12.47	12.93	13.58	14.21	14.78	15.33	15.68	16.18	16.44	16.81	17.11	17.37	17.60	17.96	18.26	18.58	19.24	19.64
Colorado
PRC		Baseline	175,555	181,216	185,673	191,912	197,653	201,913	205,954	208,896	213,780	220,318	226,146	230,101	235,253	240,059	245,278	248,855	253,832	258,514	261,281	266,281	270,999
		Optimistic	175,555	181,216	185,673	189,025	190,797	193,454	196,124	196,685	197,334	196,042	196,249	194,138	192,355	189,840	187,152	184,222	182,532	179,833	177,445	178,620	177,165
Expenditures per PRC ($)		Baseline	3,329.93	3,492.68	3,650.26	3,817.13	3,985.70	4,160.82	4,338.89	4,523.36	4,715.88	4,915.56	5,123.05	5,339.09	5,563.94	5,798.26	6,042.45	6,296.92	6,562.11	6,838.46	7,126.46	7,426.58	7,739.35
		Optimistic	3,329.93	3,472.63	3,608.38	3,751.61	3,894.69	4,042.35	4,191.01	4,343.94	4,502.66	4,666.20	4,835.05	5,009.83	5,190.64	5,377.97	5,572.07	5,773.17	5,981.53	6,197.41	6,421.08	6,652.83	6,892.93
Total Expenditures (US$ Billions)		Baseline	0.59	0.63	0.68	0.73	0.79	0.84	0.89	0.94	1.01	1.08	1.16	1.23	1.31	1.39	1.48	1.57	1.67	1.77	1.86	1.98	2.10
		Optimistic	0.59	0.63	0.67	0.71	0.74	0.78	0.82	0.85	0.89	0.91	0.95	0.97	1.00	1.02	1.04	1.06	1.09	1.11	1.14	1.19	1.22
Lost Productivity (US$ Billions)		Baseline	0.96	1.05	1.13	1.23	1.31	1.40	1.49	1.57	1.68	1.79	1.91	2.02	2.14	2.26	2.39	2.51	2.64	2.78	2.90	3.05	3.20
		Optimistic	0.96	1.04	1.11	1.18	1.22	1.28	1.34	1.40	1.45	1.49	1.54	1.56	1.59	1.62	1.64	1.66	1.69	1.71	1.73	1.79	1.82
Connecticut
PRC		Baseline	224,165	231,536	233,995	238,792	243,752	247,600	250,230	250,964	254,233	258,812	262,281	263,287	265,430	267,109	269,410	270,253	273,099	276,068	277,372	280,521	284,038
		Optimistic	224,165	231,536	233,995	235,199	235,297	237,227	238,287	236,294	234,675	230,294	227,607	222,137	217,029	211,231	205,565	200,062	196,388	192,044	188,372	188,172	185,690
Expenditures per PRC ($)		Baseline	2,683.29	2,774.65	2,861.86	2,953.00	3,043.84	3,137.01	3,230.53	3,326.21	3,424.83	3,525.86	3,629.53	3,736.16	3,845.77	3,958.59	4,074.73	4,194.27	4,317.33	4,443.99	4,574.36	4,708.57	4,846.70
		Optimistic	2,683.29	2,763.39	2,838.65	2,917.14	2,994.64	3,073.74	3,152.48	3,232.62	3,314.90	3,398.78	3,484.45	3,572.20	3,662.01	3,754.08	3,848.46	3,945.22	4,044.41	4,146.10	4,250.34	4,357.20	4,466.75
Total Expenditures (US$ Billions)		Baseline	0.60	0.64	0.67	0.71	0.74	0.78	0.81	0.83	0.87	0.91	0.95	0.98	1.02	1.06	1.10	1.13	1.18	1.23	1.27	1.32	1.38
		Optimistic	0.60	0.64	0.66	0.69	0.70	0.73	0.75	0.76	0.78	0.78	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.80	0.80	0.82	0.83
Lost Productivity (US$ Billions)		Baseline	1.23	1.34	1.42	1.53	1.62	1.72	1.81	1.89	1.99	2.11	2.22	2.31	2.41	2.51	2.62	2.72	2.84	2.96	3.07	3.21	3.35
		Optimistic	1.23	1.33	1.40	1.46	1.51	1.57	1.63	1.68	1.72	1.75	1.78	1.79	1.80	1.80	1.80	1.80	1.82	1.83	1.84	1.89	1.91
Delaware
PRC		Baseline	58,282	60,461	62,112	64,452	66,520	68,009	69,434	70,430	72,086	74,064	75,901	77,111	78,629	80,250	81,929	83,174	84,983	86,842	88,250	90,380	92,616
		Optimistic	58,282	60,461	62,112	63,482	64,213	65,159	66,120	66,313	66,541	65,903	65,867	65,059	64,291	63,462	62,513	61,572	61,112	60,411	59,933	60,626	60,547
Expenditures per PRC ($)		Baseline	3,833.11	4,025.16	4,211.32	4,408.68	4,608.26	4,815.82	5,027.10	5,246.19	5,475.08	5,712.74	5,959.93	6,217.57	6,486.00	6,766.01	7,058.11	7,362.82	7,680.69	8,012.28	8,358.18	8,719.02	9,095.44
		Optimistic	3,833.11	4,001.49	4,161.85	4,331.20	4,500.53	4,675.45	4,851.70	5,033.19	5,221.72	5,416.13	5,617.05	5,825.19	6,040.71	6,264.20	6,495.96	6,736.30	6,985.52	7,243.97	7,511.98	7,789.90	8,078.11
Total Expenditures (US$ Billions)		Baseline	0.22	0.24	0.26	0.28	0.31	0.33	0.35	0.37	0.39	0.42	0.45	0.48	0.51	0.54	0.58	0.61	0.65	0.70	0.74	0.79	0.84
		Optimistic	0.22	0.24	0.26	0.27	0.29	0.30	0.32	0.33	0.35	0.36	0.37	0.38	0.39	0.40	0.41	0.41	0.43	0.44	0.45	0.47	0.49
Lost Productivity (US$ Billions)		Baseline	0.32	0.35	0.38	0.41	0.44	0.47	0.50	0.53	0.57	0.60	0.64	0.68	0.71	0.76	0.80	0.84	0.88	0.93	0.98	1.03	1.09
		Optimistic	0.32	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.50	0.52	0.52	0.53	0.54	0.55	0.56	0.57	0.57	0.59	0.61	0.62
Florida
PRC		Baseline	1,384,182	1,452,032	1,485,055	1,532,955	1,577,255	1,611,624	1,645,937	1,674,573	1,719,008	1,767,257	1,815,234	1,853,765	1,903,626	1,954,233	2,008,896	2,053,572	2,116,306	2,182,237	2,236,898	2,310,148	2,387,751
		Optimistic	1,384,182	1,452,032	1,485,055	1,509,892	1,522,549	1,544,106	1,567,376	1,576,684	1,586,764	1,572,524	1,575,256	1,564,036	1,556,503	1,545,415	1,532,826	1,520,216	1,521,852	1,518,057	1,519,150	1,549,633	1,560,989
Expenditures per PRC ($)		Baseline	3,289.87	3,430.03	3,564.92	3,706.99	3,849.69	3,997.13	4,146.25	4,299.90	4,459.43	4,624.03	4,794.17	4,970.40	5,152.87	5,342.03	5,538.14	5,741.45	5,952.22	6,170.73	6,397.26	6,632.11	6,875.58
		Optimistic	3,289.87	3,412.76	3,529.05	3,651.16	3,772.54	3,897.22	4,022.15	4,150.09	4,282.27	4,417.85	4,557.21	4,700.80	4,848.69	5,001.23	5,158.57	5,320.87	5,488.26	5,660.92	5,839.02	6,022.72	6,212.19
Total Expenditures (US$ Billions)		Baseline	4.52	4.98	5.29	5.68	6.07	6.44	6.82	7.20	7.67	8.17	8.70	9.21	9.81	10.44	11.13	11.79	12.60	13.47	14.31	15.32	16.42
		Optimistic	4.52	4.96	5.24	5.51	5.74	6.02	6.30	6.54	6.79	6.95	7.18	7.35	7.55	7.73	7.91	8.09	8.35	8.59	8.87	9.33	9.70
Lost Productivity (US$ Billions)		Baseline	7.56	8.38	9.04	9.81	10.48	11.19	11.92	12.62	13.48	14.40	15.34	16.25	17.29	18.39	19.56	20.67	22.00	23.43	24.79	26.42	28.18
		Optimistic	7.56	8.31	8.87	9.39	9.74	10.24	10.74	11.20	11.65	11.93	12.34	12.57	12.89	13.18	13.45	13.72	14.10	14.45	14.84	15.53	16.06
Georgia
PRC		Baseline	494,201	508,834	521,954	540,053	556,410	568,853	580,029	588,277	601,735	618,400	634,254	645,459	659,946	673,099	687,114	697,084	711,807	726,297	736,088	752,296	768,646
		Optimistic	494,201	508,834	521,954	531,928	537,111	545,022	552,344	553,888	555,444	550,259	550,404	544,579	539,606	532,289	524,281	516,037	511,866	505,243	499,901	504,636	502,501
Expenditures per PRC ($)		Baseline	2,956.44	3,078.83	3,196.48	3,320.26	3,444.45	3,572.64	3,702.15	3,835.47	3,973.74	4,116.26	4,263.43	4,415.72	4,573.23	4,736.37	4,905.32	5,080.30	5,261.53	5,449.21	5,643.59	5,844.91	6,053.41
		Optimistic	2,956.44	3,063.75	3,165.19	3,271.61	3,377.29	3,485.76	3,594.33	3,705.43	3,820.11	3,937.63	4,058.32	4,182.58	4,310.44	4,442.21	4,578.01	4,717.96	4,862.19	5,010.83	5,164.01	5,321.87	5,484.56
Total Expenditures (US$ Billions)		Baseline	1.45	1.57	1.67	1.79	1.92	2.03	2.15	2.26	2.39	2.55	2.70	2.85	3.02	3.19	3.37	3.54	3.75	3.96	4.15	4.40	4.65
		Optimistic	1.45	1.56	1.65	1.74	1.81	1.90	1.99	2.05	2.12	2.17	2.23	2.28	2.33	2.36	2.40	2.43	2.49	2.53	2.58	2.69	2.76
Lost Productivity (US$ Billions)		Baseline	2.70	2.94	3.18	3.45	3.70	3.95	4.20	4.43	4.72	5.04	5.36	5.66	5.99	6.33	6.69	7.02	7.40	7.80	8.16	8.60	9.07
		Optimistic	2.70	2.91	3.12	3.31	3.44	3.62	3.79	3.93	4.08	4.17	4.31	4.38	4.47	4.54	4.60	4.66	4.74	4.81	4.88	5.06	5.17
Hawaii
PRC		Baseline	66,478	67,634	68,749	70,417	71,886	73,037	74,507	75,677	77,362	79,014	80,758	82,006	83,774	85,346	86,968	88,035	89,750	91,346	92,183	93,454	94,673
		Optimistic	66,478	67,634	68,749	69,357	69,393	69,977	70,951	71,253	71,411	70,307	70,082	69,189	68,498	67,492	66,358	65,170	64,540	63,544	62,604	62,688	61,892
Expenditures per PRC ($)		Baseline	3,667.67	3,790.84	3,908.35	4,031.11	4,153.42	4,278.81	4,404.63	4,533.29	4,665.85	4,801.60	4,940.85	5,084.01	5,231.12	5,382.48	5,538.23	5,698.48	5,863.37	6,033.03	6,207.60	6,387.22	6,572.04
		Optimistic	3,667.67	3,775.66	3,877.07	3,982.81	4,087.17	4,193.65	4,299.61	4,407.41	4,518.05	4,630.80	4,745.94	4,863.81	4,984.42	5,108.02	5,234.68	5,364.49	5,497.52	5,633.84	5,773.54	5,916.71	6,063.43
Total Expenditures (US$ Billions)		Baseline	0.24	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	0.48	0.50	0.53	0.55	0.57	0.60	0.62
		Optimistic	0.24	0.26	0.27	0.28	0.28	0.29	0.31	0.31	0.32	0.33	0.33	0.34	0.34	0.34	0.35	0.35	0.35	0.36	0.36	0.37	0.38
Lost Productivity (US$ Billions)		Baseline	0.36	0.39	0.42	0.45	0.48	0.51	0.54	0.57	0.61	0.64	0.68	0.72	0.76	0.80	0.85	0.89	0.93	0.98	1.02	1.07	1.12
		Optimistic	0.36	0.39	0.41	0.43	0.44	0.46	0.49	0.51	0.52	0.53	0.55	0.56	0.57	0.58	0.58	0.59	0.60	0.60	0.61	0.63	0.64
Idaho
PRC		Baseline	69,314	71,410	73,555	76,536	79,325	81,499	83,584	85,150	87,340	89,887	92,457	94,402	96,903	99,404	102,206	104,414	107,357	110,216	112,287	115,239	118,162
		Optimistic	69,314	71,410	73,555	75,384	76,574	78,084	79,595	80,173	80,621	79,983	80,234	79,648	79,233	78,609	77,985	77,295	77,201	76,671	76,258	77,302	77,248
Expenditures per PRC ($)		Baseline	2,797.78	2,948.09	3,094.30	3,249.80	3,407.55	3,572.14	3,740.19	3,914.98	4,098.14	4,288.90	4,487.90	4,695.94	4,913.33	5,140.79	5,378.77	5,627.78	5,888.31	6,160.90	6,446.12	6,744.53	7,056.76
		Optimistic	2,797.78	2,929.57	3,055.46	3,188.78	3,322.46	3,460.94	3,600.84	3,745.28	3,895.71	4,051.25	4,212.40	4,379.78	4,553.54	4,734.19	4,922.01	5,117.28	5,320.30	5,531.37	5,750.82	5,978.98	6,216.18
Total Expenditures (US$ Billions)		Baseline	0.19	0.21	0.23	0.25	0.27	0.29	0.31	0.33	0.36	0.39	0.41	0.44	0.48	0.51	0.55	0.59	0.63	0.68	0.72	0.78	0.83
		Optimistic	0.19	0.21	0.22	0.24	0.25	0.27	0.29	0.30	0.31	0.32	0.34	0.35	0.36	0.37	0.38	0.40	0.41	0.42	0.44	0.46	0.48
Lost Productivity (US$ Billions)		Baseline	0.38	0.41	0.45	0.49	0.53	0.57	0.61	0.64	0.69	0.73	0.78	0.83	0.88	0.94	1.00	1.05	1.12	1.18	1.24	1.32	1.39
		Optimistic	0.38	0.41	0.44	0.47	0.49	0.52	0.55	0.57	0.59	0.61	0.63	0.64	0.66	0.67	0.68	0.70	0.72	0.73	0.74	0.77	0.79
Illinois
PRC		Baseline	850,687	869,871	879,144	896,707	912,133	920,105	924,269	921,947	928,241	939,888	949,565	952,154	960,617	967,858	976,276	978,450	987,539	997,691	1,000,365	1,010,450	1,021,220
		Optimistic	850,687	869,871	879,144	883,217	880,496	881,558	880,154	868,054	856,831	836,323	824,030	803,340	785,450	765,385	744,917	724,325	710,147	694,036	679,380	677,803	667,621
Expenditures per PRC ($)		Baseline	3,878.85	4,019.76	4,154.54	4,295.71	4,436.70	4,581.59	4,727.32	4,876.69	5,030.96	5,189.29	5,352.09	5,519.83	5,692.61	5,870.79	6,054.55	6,244.06	6,439.51	6,641.07	6,848.94	7,063.31	7,284.40
		Optimistic	3,878.85	4,002.39	4,118.68	4,240.19	4,360.38	4,483.25	4,605.79	4,730.70	4,859.17	4,990.35	5,124.56	5,262.24	5,403.39	5,548.34	5,697.17	5,849.99	6,006.91	6,168.04	6,333.49	6,503.38	6,677.83
Total Expenditures (US$ Billions)		Baseline	3.30	3.50	3.65	3.85	4.05	4.22	4.37	4.50	4.67	4.88	5.08	5.26	5.47	5.68	5.91	6.11	6.36	6.63	6.85	7.14	7.44
		Optimistic	3.30	3.48	3.62	3.75	3.84	3.95	4.05	4.11	4.16	4.17	4.22	4.23	4.24	4.25	4.24	4.24	4.27	4.28	4.30	4.41	4.46
Lost Productivity (US$ Billions)		Baseline	4.65	5.02	5.35	5.74	6.06	6.39	6.69	6.95	7.28	7.66	8.03	8.35	8.73	9.11	9.51	9.85	10.27	10.71	11.09	11.56	12.05
		Optimistic	4.65	4.98	5.25	5.49	5.63	5.85	6.03	6.16	6.29	6.34	6.45	6.46	6.50	6.53	6.54	6.53	6.58	6.60	6.64	6.79	6.87
Indiana
PRC		Baseline	441,292	453,832	459,642	469,815	477,899	481,925	484,037	483,193	486,425	492,859	498,185	500,096	504,289	507,989	512,938	514,636	519,989	525,075	526,589	532,379	538,425
		Optimistic	441,292	453,832	459,642	462,747	461,323	461,735	460,933	454,947	449,004	438,552	432,324	421,935	412,333	401,720	391,381	380,974	373,928	365,264	357,624	357,116	351,994
Expenditures per PRC ($)		Baseline	3,952.45	4,109.28	4,259.78	4,417.87	4,576.25	4,739.48	4,904.14	5,073.40	5,248.70	5,429.12	5,615.15	5,807.38	6,005.93	6,211.26	6,423.62	6,643.23	6,870.35	7,105.24	7,348.16	7,599.38	7,859.19
		Optimistic	3,952.45	4,089.95	4,219.75	4,355.72	4,490.57	4,628.79	4,766.98	4,908.19	5,053.78	5,202.79	5,355.63	5,512.79	5,674.31	5,840.56	6,011.69	6,187.82	6,369.12	6,555.73	6,747.81	6,945.51	7,149.01
Total Expenditures (US$ Billions)		Baseline	1.74	1.86	1.96	2.08	2.19	2.28	2.37	2.45	2.55	2.68	2.80	2.90	3.03	3.16	3.29	3.42	3.57	3.73	3.87	4.05	4.23
		Optimistic	1.74	1.86	1.94	2.02	2.07	2.14	2.20	2.23	2.27	2.28	2.32	2.33	2.34	2.35	2.35	2.36	2.38	2.39	2.41	2.48	2.52
Lost Productivity (US$ Billions)		Baseline	2.41	2.62	2.80	3.01	3.18	3.35	3.50	3.64	3.82	4.01	4.21	4.38	4.58	4.78	4.99	5.18	5.41	5.64	5.84	6.09	6.35
		Optimistic	2.41	2.60	2.75	2.88	2.95	3.06	3.16	3.23	3.30	3.33	3.39	3.39	3.41	3.43	3.43	3.44	3.47	3.48	3.49	3.58	3.62
Iowa
PRC		Baseline	223,685	229,839	232,198	236,726	239,972	241,018	241,618	240,649	241,877	244,569	246,868	247,469	249,541	251,834	254,677	255,493	258,129	260,754	261,590	264,245	266,954
		Optimistic	223,685	229,839	232,198	233,165	231,649	230,921	230,086	226,582	223,269	217,620	214,232	208,791	204,038	199,151	194,323	189,136	185,623	181,392	177,654	177,254	174,521
Expenditures per PRC ($)		Baseline	3,867.06	4,029.04	4,184.83	4,348.80	4,513.39	4,683.35	4,855.13	5,032.04	5,215.59	5,404.87	5,600.39	5,802.80	6,012.25	6,229.25	6,454.09	6,687.04	6,928.40	7,178.47	7,437.57	7,706.02	7,984.16
		Optimistic	3,867.06	4,009.08	4,143.40	4,284.36	4,424.39	4,568.17	4,712.14	4,859.51	5,011.69	5,167.69	5,327.96	5,493.02	5,662.93	5,838.10	6,018.68	6,204.85	6,396.78	6,594.64	6,798.62	7,008.92	7,225.72
Total Expenditures (US$ Billions)		Baseline	0.86	0.93	0.97	1.03	1.08	1.13	1.17	1.21	1.26	1.32	1.38	1.44	1.50	1.57	1.64	1.71	1.79	1.87	1.95	2.04	2.13
		Optimistic	0.86	0.92	0.96	1.00	1.02	1.05	1.08	1.10	1.12	1.12	1.14	1.15	1.16	1.16	1.17	1.17	1.19	1.20	1.21	1.24	1.26
Lost Productivity (US$ Billions)		Baseline	1.22	1.33	1.41	1.51	1.59	1.67	1.75	1.81	1.90	1.99	2.09	2.17	2.27	2.37	2.48	2.57	2.68	2.80	2.90	3.02	3.15
		Optimistic	1.22	1.32	1.39	1.45	1.48	1.53	1.58	1.61	1.64	1.65	1.68	1.68	1.69	1.70	1.71	1.71	1.72	1.73	1.74	1.78	1.80
Kansas
PRC		Baseline	185,196	191,334	193,380	197,247	200,311	201,857	203,115	203,021	204,778	207,916	210,589	211,719	213,956	216,165	218,906	220,246	223,289	226,358	227,902	231,109	234,341
		Optimistic	185,196	191,334	193,380	194,279	193,363	193,401	193,421	191,153	189,024	185,006	182,748	178,629	174,942	170,944	167,029	163,043	160,569	157,464	154,775	155,026	153,200
Expenditures per PRC ($)		Baseline	3,630.32	3,781.45	3,926.77	4,079.67	4,233.13	4,391.56	4,551.64	4,716.47	4,887.45	5,063.73	5,245.78	5,434.21	5,629.14	5,831.07	6,040.24	6,256.91	6,481.36	6,713.85	6,954.69	7,204.17	7,462.59
		Optimistic	3,630.32	3,762.83	3,888.12	4,019.58	4,150.15	4,284.18	4,418.37	4,555.71	4,697.49	4,842.82	4,992.09	5,145.79	5,303.98	5,467.03	5,635.09	5,808.32	5,986.88	6,170.93	6,360.63	6,556.16	6,757.71
Total Expenditures (US$ Billions)		Baseline	0.67	0.72	0.76	0.80	0.85	0.89	0.92	0.96	1.00	1.05	1.10	1.15	1.20	1.26	1.32	1.38	1.45	1.52	1.58	1.66	1.75
		Optimistic	0.67	0.72	0.75	0.78	0.80	0.83	0.85	0.87	0.89	0.90	0.91	0.92	0.93	0.93	0.94	0.95	0.96	0.97	0.98	1.02	1.04
Lost Productivity (US$ Billions)		Baseline	1.01	1.10	1.18	1.26	1.33	1.40	1.47	1.53	1.61	1.69	1.78	1.86	1.94	2.03	2.13	2.22	2.32	2.43	2.53	2.64	2.77
		Optimistic	1.01	1.10	1.16	1.21	1.24	1.28	1.33	1.36	1.39	1.40	1.43	1.44	1.45	1.46	1.47	1.47	1.49	1.50	1.51	1.55	1.58
Kentucky
PRC		Baseline	325,451	333,633	338,722	346,998	353,637	357,295	360,012	360,878	365,081	371,472	377,221	380,437	385,342	390,023	395,385	398,004	403,498	409,044	411,710	418,035	424,426
		Optimistic	325,451	333,633	338,722	341,778	341,371	342,327	342,828	339,783	336,995	330,539	327,352	320,978	315,076	308,431	301,687	294,634	290,159	284,549	279,606	280,415	277,468
Expenditures per PRC ($)		Baseline	3,493.97	3,660.21	3,820.96	3,991.01	4,162.58	4,340.62	4,521.46	4,708.59	4,903.67	5,105.80	5,315.60	5,533.82	5,760.69	5,996.86	6,242.71	6,498.64	6,765.07	7,042.41	7,331.13	7,631.69	7,944.56
		Optimistic	3,493.97	3,639.72	3,778.24	3,924.23	4,069.92	4,220.14	4,371.21	4,526.49	4,687.49	4,853.23	5,024.19	5,200.99	5,383.72	5,572.87	5,768.66	5,971.34	6,181.13	6,398.30	6,623.10	6,855.79	7,096.66
Total Expenditures (US$ Billions)		Baseline	1.13	1.22	1.29	1.38	1.47	1.55	1.63	1.70	1.79	1.90	2.01	2.11	2.22	2.34	2.47	2.59	2.73	2.88	3.02	3.19	3.37
		Optimistic	1.13	1.21	1.28	1.34	1.39	1.44	1.50	1.54	1.58	1.60	1.64	1.67	1.70	1.72	1.74	1.76	1.79	1.82	1.85	1.92	1.97
Lost Productivity (US$ Billions)		Baseline	1.78	1.93	2.06	2.22	2.35	2.48	2.61	2.72	2.86	3.03	3.19	3.33	3.50	3.67	3.85	4.01	4.20	4.39	4.56	4.78	5.01
		Optimistic	1.78	1.91	2.02	2.13	2.18	2.27	2.35	2.41	2.47	2.51	2.56	2.58	2.61	2.63	2.65	2.66	2.69	2.71	2.73	2.81	2.85
Louisiana
PRC		Baseline	331,806	345,362	351,740	361,390	369,711	374,735	379,140	381,462	386,675	393,738	400,123	403,714	409,519	415,095	421,199	424,596	431,181	437,816	441,080	447,667	454,326
		Optimistic	331,806	345,362	351,740	355,952	356,888	359,036	361,043	359,164	356,928	350,352	347,225	340,617	334,844	328,259	321,382	314,320	310,065	304,563	299,552	300,292	297,015
Expenditures per PRC ($)		Baseline	3,573.03	3,697.35	3,816.11	3,940.31	4,064.18	4,191.31	4,319.01	4,449.73	4,584.56	4,722.76	4,864.68	5,010.73	5,160.96	5,315.69	5,475.07	5,639.22	5,808.29	5,982.44	6,161.80	6,346.54	6,536.82
		Optimistic	3,573.03	3,682.03	3,784.50	3,891.45	3,997.10	4,105.00	4,212.46	4,321.90	4,434.32	4,548.98	4,666.17	4,786.25	4,909.23	5,035.37	5,164.74	5,297.45	5,433.56	5,573.17	5,716.36	5,863.24	6,013.89
Total Expenditures (US$ Billions)		Baseline	1.18	1.28	1.34	1.42	1.50	1.57	1.64	1.70	1.77	1.86	1.95	2.02	2.11	2.21	2.31	2.39	2.50	2.62	2.72	2.84	2.97
		Optimistic	1.18	1.27	1.33	1.39	1.43	1.47	1.52	1.55	1.58	1.59	1.62	1.63	1.64	1.65	1.66	1.67	1.68	1.70	1.71	1.76	1.79
Lost Productivity (US$ Billions)		Baseline	1.81	1.99	2.14	2.31	2.46	2.60	2.74	2.88	3.03	3.21	3.38	3.54	3.72	3.91	4.10	4.27	4.48	4.70	4.89	5.12	5.36
		Optimistic	1.81	1.98	2.10	2.21	2.28	2.38	2.48	2.55	2.62	2.66	2.72	2.74	2.77	2.80	2.82	2.84	2.87	2.90	2.93	3.01	3.06
Maine
PRC		Baseline	82,996	86,275	87,880	90,522	93,174	95,228	97,127	98,342	100,417	103,278	105,929	107,657	109,891	112,015	114,365	115,975	118,400	120,602	122,056	124,538	127,051
		Optimistic	82,996	86,275	87,880	89,160	89,943	91,238	92,491	92,594	92,692	91,897	91,925	90,831	89,853	88,582	87,263	85,854	85,142	83,896	82,892	83,539	83,059
Expenditures per PRC ($)		Baseline	2,825.85	2,967.14	3,104.08	3,249.24	3,396.03	3,548.67	3,704.03	3,865.13	4,033.41	4,208.12	4,389.83	4,579.20	4,776.48	4,982.26	5,196.91	5,420.80	5,654.34	5,897.94	6,152.03	6,417.07	6,693.53
		Optimistic	2,825.85	2,949.73	3,067.69	3,192.25	3,316.79	3,445.44	3,575.05	3,708.51	3,847.12	3,990.06	4,137.77	4,290.78	4,449.19	4,613.46	4,783.79	4,960.41	5,143.55	5,333.45	5,530.37	5,734.55	5,946.27
Total Expenditures (US$ Billions)		Baseline	0.23	0.26	0.27	0.29	0.32	0.34	0.36	0.38	0.41	0.43	0.47	0.49	0.52	0.56	0.59	0.63	0.67	0.71	0.75	0.80	0.85
		Optimistic	0.23	0.25	0.27	0.28	0.30	0.31	0.33	0.34	0.36	0.37	0.38	0.39	0.40	0.41	0.42	0.43	0.44	0.45	0.46	0.48	0.49
Lost Productivity (US$ Billions)		Baseline	0.45	0.50	0.53	0.58	0.62	0.66	0.70	0.74	0.79	0.84	0.90	0.94	1.00	1.05	1.11	1.17	1.23	1.29	1.35	1.42	1.50
		Optimistic	0.45	0.49	0.53	0.55	0.58	0.61	0.63	0.66	0.68	0.70	0.72	0.73	0.74	0.76	0.77	0.77	0.79	0.80	0.81	0.84	0.85
Maryland
PRC		Baseline	349,747	359,231	366,274	376,985	387,200	394,734	401,005	405,005	412,286	422,152	430,850	435,900	442,670	448,866	455,582	459,365	466,003	472,870	476,280	483,506	491,027
		Optimistic	349,747	359,231	366,274	371,313	373,770	378,197	381,865	381,330	380,569	375,635	373,891	367,772	361,950	354,965	347,618	340,058	335,106	328,949	323,457	324,333	321,008
Expenditures per PRC ($)		Baseline	3,351.40	3,488.00	3,619.24	3,757.23	3,895.60	4,038.35	4,182.48	4,330.77	4,484.49	4,642.85	4,806.29	4,975.32	5,150.06	5,330.94	5,518.18	5,711.99	5,912.60	6,120.26	6,335.22	6,557.72	6,788.04
		Optimistic	3,351.40	3,471.17	3,584.34	3,702.99	3,820.76	3,941.58	4,062.46	4,186.09	4,313.65	4,444.31	4,578.43	4,716.45	4,858.41	5,004.65	5,155.28	5,310.45	5,470.29	5,634.94	5,804.54	5,979.25	6,159.22
Total Expenditures (US$ Billions)		Baseline	1.16	1.25	1.33	1.42	1.51	1.59	1.68	1.75	1.85	1.96	2.07	2.17	2.28	2.39	2.51	2.62	2.76	2.89	3.02	3.17	3.33
		Optimistic	1.16	1.25	1.31	1.37	1.43	1.49	1.55	1.60	1.64	1.67	1.71	1.73	1.76	1.78	1.79	1.81	1.83	1.85	1.88	1.94	1.98
Lost Productivity (US$ Billions)		Baseline	1.91	2.07	2.23	2.41	2.57	2.74	2.90	3.05	3.23	3.44	3.64	3.82	4.02	4.22	4.44	4.62	4.85	5.08	5.28	5.53	5.80
		Optimistic	1.91	2.06	2.19	2.31	2.39	2.51	2.62	2.71	2.79	2.85	2.93	2.96	3.00	3.03	3.05	3.07	3.11	3.13	3.16	3.25	3.30
Massachusetts
PRC		Baseline	391,040	398,344	400,912	407,820	414,104	417,852	420,522	420,720	425,237	432,891	439,265	442,119	446,988	451,493	456,669	459,290	465,037	470,994	473,841	480,390	487,204
		Optimistic	391,040	398,344	400,912	401,685	399,741	400,347	400,451	396,126	392,523	385,191	381,193	373,019	365,481	357,043	348,447	340,003	334,412	327,644	321,801	322,243	318,509
Expenditures per PRC ($)		Baseline	3,510.39	3,646.31	3,776.64	3,913.43	4,050.34	4,191.34	4,333.45	4,479.40	4,630.45	4,785.78	4,945.82	5,111.06	5,281.59	5,457.81	5,639.91	5,828.08	6,022.54	6,223.48	6,431.12	6,645.70	6,867.43
		Optimistic	3,510.39	3,629.56	3,741.97	3,859.65	3,976.26	4,095.70	4,215.03	4,336.89	4,462.43	4,590.83	4,722.45	4,857.69	4,996.59	5,139.45	5,286.41	5,437.56	5,593.04	5,752.96	5,917.46	6,086.66	6,260.69
Total Expenditures (US$ Billions)		Baseline	1.37	1.45	1.51	1.60	1.68	1.75	1.82	1.88	1.97	2.07	2.17	2.26	2.36	2.46	2.58	2.68	2.80	2.93	3.05	3.19	3.35
		Optimistic	1.37	1.45	1.50	1.55	1.59	1.64	1.69	1.72	1.75	1.77	1.80	1.81	1.83	1.84	1.84	1.85	1.87	1.88	1.90	1.96	1.99
Lost Productivity (US$ Billions)		Baseline	2.14	2.30	2.44	2.61	2.75	2.90	3.04	3.17	3.34	3.53	3.71	3.88	4.06	4.25	4.45	4.62	4.84	5.06	5.25	5.49	5.75
		Optimistic	2.14	2.28	2.40	2.50	2.56	2.66	2.75	2.81	2.88	2.92	2.99	3.00	3.03	3.04	3.06	3.07	3.10	3.12	3.14	3.23	3.28
Michigan
PRC		Baseline	742,097	762,748	773,086	791,547	808,713	819,556	826,712	828,026	836,867	850,932	863,276	869,314	880,094	890,680	902,928	908,757	920,799	932,730	938,265	951,643	964,989
		Optimistic	742,097	762,748	773,086	779,638	780,663	785,222	787,253	779,623	772,487	757,168	749,149	733,447	719,610	704,353	688,951	672,734	662,154	648,846	637,206	638,356	630,860
Expenditures per PRC ($)		Baseline	3,710.41	3,840.84	3,965.46	4,095.84	4,225.92	4,359.45	4,493.63	4,631.03	4,772.78	4,918.12	5,067.42	5,221.11	5,379.24	5,542.17	5,710.03	5,882.97	6,061.16	6,244.73	6,433.87	6,628.74	6,829.51
		Optimistic	3,710.41	3,824.76	3,932.30	4,044.55	4,155.48	4,268.79	4,381.69	4,496.69	4,614.85	4,735.39	4,858.63	4,984.94	5,114.33	5,247.08	5,383.27	5,523.00	5,666.36	5,813.43	5,964.33	6,119.14	6,277.97
Total Expenditures (US$ Billions)		Baseline	2.75	2.93	3.07	3.24	3.42	3.57	3.71	3.83	3.99	4.18	4.37	4.54	4.73	4.94	5.16	5.35	5.58	5.82	6.04	6.31	6.59
		Optimistic	2.75	2.92	3.04	3.15	3.24	3.35	3.45	3.51	3.56	3.59	3.64	3.66	3.68	3.70	3.71	3.72	3.75	3.77	3.80	3.91	3.96
Lost Productivity (US$ Billions)		Baseline	4.06	4.40	4.70	5.06	5.37	5.69	5.98	6.24	6.56	6.93	7.30	7.62	7.99	8.38	8.79	9.15	9.57	10.01	10.40	10.88	11.39
		Optimistic	4.06	4.37	4.62	4.85	5.00	5.21	5.40	5.54	5.67	5.74	5.87	5.90	5.96	6.01	6.05	6.07	6.14	6.17	6.22	6.40	6.49
Minnesota
PRC		Baseline	232,358	237,145	241,219	247,982	254,081	258,377	261,810	263,586	267,713	273,443	278,595	281,764	286,530	291,422	296,944	300,283	305,724	311,076	314,476	320,407	326,702
		Optimistic	232,358	237,145	241,219	244,251	245,268	247,552	249,314	248,178	247,118	243,313	241,764	237,727	234,282	230,458	226,574	222,293	219,848	216,398	213,571	214,927	213,581
Expenditures per PRC ($)		Baseline	4,212.04	4,408.19	4,597.68	4,797.94	4,999.82	5,209.13	5,421.54	5,641.15	5,869.91	6,106.73	6,352.33	6,607.56	6,872.70	7,148.47	7,435.31	7,733.66	8,043.98	8,366.75	8,702.48	9,051.67	9,414.88
		Optimistic	4,212.04	4,384.02	4,547.31	4,719.29	4,890.77	5,067.45	5,245.00	5,427.36	5,616.31	5,810.67	6,011.01	6,218.03	6,431.86	6,653.03	6,881.81	7,118.46	7,363.24	7,616.44	7,878.35	8,149.27	8,429.50
Total Expenditures (US$ Billions)		Baseline	0.98	1.05	1.11	1.19	1.27	1.35	1.42	1.49	1.57	1.67	1.77	1.86	1.97	2.08	2.21	2.32	2.46	2.60	2.74	2.90	3.08
		Optimistic	0.98	1.04	1.10	1.15	1.20	1.25	1.31	1.35	1.39	1.41	1.45	1.48	1.51	1.53	1.56	1.58	1.62	1.65	1.68	1.75	1.80
Lost Productivity (US$ Billions)		Baseline	1.27	1.37	1.47	1.59	1.69	1.79	1.90	1.99	2.10	2.23	2.36	2.47	2.60	2.74	2.89	3.02	3.18	3.34	3.49	3.66	3.86
		Optimistic	1.27	1.36	1.44	1.52	1.57	1.64	1.71	1.76	1.81	1.85	1.89	1.91	1.94	1.96	1.99	2.01	2.04	2.06	2.09	2.15	2.20
Mississippi
PRC		Baseline	249,659	257,828	262,482	269,337	274,819	278,002	280,725	282,035	285,944	291,125	295,965	298,805	303,387	307,543	312,100	314,862	320,148	325,604	328,891	334,941	341,168
		Optimistic	249,659	257,828	262,482	265,285	265,287	266,355	267,326	265,548	263,947	259,046	256,837	252,104	248,065	243,206	238,138	233,086	230,221	226,504	223,361	224,676	223,038
Expenditures per PRC ($)		Baseline	3,208.51	3,362.90	3,512.27	3,670.35	3,829.93	3,995.61	4,163.96	4,338.25	4,520.04	4,708.47	4,904.14	5,107.75	5,319.53	5,540.09	5,769.80	6,009.03	6,258.18	6,517.66	6,787.90	7,069.35	7,362.46
		Optimistic	3,208.51	3,343.87	3,472.57	3,608.28	3,743.76	3,883.51	4,024.11	4,168.68	4,318.64	4,473.07	4,632.44	4,797.29	4,967.76	5,144.27	5,327.07	5,516.35	5,712.36	5,915.34	6,125.53	6,343.19	6,568.58
Total Expenditures (US$ Billions)		Baseline	0.80	0.87	0.92	0.99	1.05	1.11	1.17	1.22	1.29	1.37	1.45	1.53	1.61	1.70	1.80	1.89	2.00	2.12	2.23	2.37	2.51
		Optimistic	0.80	0.86	0.91	0.96	0.99	1.03	1.08	1.11	1.14	1.16	1.19	1.21	1.23	1.25	1.27	1.29	1.32	1.34	1.37	1.43	1.47
Lost Productivity (US$ Billions)		Baseline	1.36	1.49	1.60	1.72	1.83	1.93	2.03	2.13	2.24	2.37	2.50	2.62	2.76	2.89	3.04	3.17	3.33	3.50	3.65	3.83	4.03
		Optimistic	1.36	1.48	1.57	1.65	1.70	1.77	1.83	1.89	1.94	1.96	2.01	2.03	2.05	2.07	2.09	2.10	2.13	2.16	2.18	2.25	2.29
Missouri
PRC		Baseline	468,197	479,068	485,334	496,693	506,307	511,725	516,104	516,951	522,216	530,078	536,725	539,690	545,260	550,893	557,552	560,313	567,508	574,541	577,929	585,942	594,148
		Optimistic	468,197	479,068	485,334	489,220	488,746	490,286	491,471	486,732	482,042	471,669	465,768	455,341	445,833	435,648	425,423	414,788	408,100	399,675	392,490	393,046	388,423
Expenditures per PRC ($)		Baseline	4,576.75	4,771.41	4,958.73	5,155.99	5,354.13	5,558.84	5,765.86	5,979.17	6,200.62	6,429.09	6,665.23	6,909.82	7,163.05	7,425.55	7,697.68	7,979.78	8,272.22	8,575.37	8,889.63	9,215.41	9,553.13
		Optimistic	4,576.75	4,747.42	4,908.92	5,078.47	5,247.01	5,420.13	5,593.57	5,771.19	5,954.69	6,142.89	6,336.33	6,535.64	6,740.90	6,952.60	7,170.96	7,396.17	7,628.45	7,868.03	8,115.14	8,370.00	8,632.87
Total Expenditures (US$ Billions)		Baseline	2.14	2.29	2.41	2.56	2.71	2.84	2.98	3.09	3.24	3.41	3.58	3.73	3.91	4.09	4.29	4.47	4.69	4.93	5.14	5.40	5.68
		Optimistic	2.14	2.27	2.38	2.48	2.56	2.66	2.75	2.81	2.87	2.90	2.95	2.98	3.01	3.03	3.05	3.07	3.11	3.14	3.19	3.29	3.35
Lost Productivity (US$ Billions)		Baseline	2.56	2.77	2.95	3.18	3.36	3.55	3.74	3.90	4.10	4.32	4.54	4.73	4.95	5.18	5.43	5.64	5.90	6.17	6.41	6.70	7.01
		Optimistic	2.56	2.74	2.90	3.04	3.13	3.25	3.37	3.46	3.54	3.58	3.65	3.66	3.69	3.71	3.73	3.74	3.78	3.80	3.83	3.94	4.00
Montana
PRC		Baseline	53,593	55,876	57,316	59,403	61,355	62,889	64,241	65,295	66,932	68,837	70,672	72,145	74,047	75,954	78,076	79,725	81,828	83,865	85,291	87,290	89,262
		Optimistic	53,593	55,876	57,316	58,509	59,227	60,255	61,174	61,478	61,783	61,252	61,329	60,869	60,545	60,064	59,574	59,018	58,843	58,340	57,924	58,554	58,355
Expenditures per PRC ($)		Baseline	3,698.73	3,867.34	4,030.06	4,201.90	4,374.96	4,554.25	4,736.03	4,923.82	5,119.27	5,321.44	5,530.94	5,748.47	5,974.26	6,208.92	6,452.80	6,706.26	6,969.67	7,243.42	7,527.93	7,823.62	8,130.92
		Optimistic	3,698.73	3,846.56	3,986.80	4,134.40	4,281.46	4,432.86	4,584.90	4,740.94	4,902.50	5,068.57	5,239.64	5,416.28	5,598.60	5,787.05	5,981.85	6,183.21	6,391.34	6,606.48	6,828.86	7,058.72	7,296.33
Total Expenditures (US$ Billions)		Baseline	0.20	0.22	0.23	0.25	0.27	0.29	0.30	0.32	0.34	0.37	0.39	0.41	0.44	0.47	0.50	0.53	0.57	0.61	0.64	0.68	0.73
		Optimistic	0.20	0.21	0.23	0.24	0.25	0.27	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.36	0.38	0.39	0.40	0.41	0.43
Lost Productivity (US$ Billions)		Baseline	0.29	0.32	0.35	0.38	0.41	0.44	0.47	0.49	0.53	0.56	0.60	0.63	0.67	0.71	0.76	0.80	0.85	0.90	0.95	1.00	1.05
		Optimistic	0.29	0.32	0.34	0.36	0.38	0.40	0.42	0.44	0.45	0.46	0.48	0.49	0.50	0.51	0.52	0.53	0.55	0.56	0.57	0.59	0.60
Nebraska
PRC		Baseline	112,812	116,004	116,946	119,030	120,732	121,487	122,131	121,888	122,671	124,198	125,614	126,228	127,476	128,712	130,222	130,741	132,242	133,628	134,124	135,511	137,053
		Optimistic	112,812	116,004	116,946	117,240	116,545	116,398	116,301	114,763	113,234	110,512	109,008	106,500	104,231	101,786	99,362	96,785	95,096	92,958	91,088	90,900	89,598
Expenditures per PRC ($)		Baseline	4,374.21	4,580.96	4,780.83	4,992.20	5,205.40	5,426.59	5,651.18	5,883.53	6,125.69	6,376.54	6,636.83	6,907.50	7,188.82	7,481.61	7,786.32	8,103.44	8,433.47	8,776.95	9,134.41	9,506.44	9,893.61
		Optimistic	4,374.21	4,555.48	4,727.71	4,909.19	5,090.25	5,276.89	5,464.56	5,657.40	5,857.31	6,063.05	6,275.23	6,494.59	6,721.27	6,955.87	7,198.65	7,449.90	7,709.92	7,979.02	8,257.52	8,545.73	8,844.00
Total Expenditures (US$ Billions)		Baseline	0.49	0.53	0.56	0.59	0.63	0.66	0.69	0.72	0.75	0.79	0.83	0.87	0.92	0.96	1.01	1.06	1.12	1.17	1.23	1.29	1.36
		Optimistic	0.49	0.53	0.55	0.58	0.59	0.61	0.64	0.65	0.66	0.67	0.68	0.69	0.70	0.71	0.72	0.72	0.73	0.74	0.75	0.78	0.79
Lost Productivity (US$ Billions)		Baseline	0.62	0.67	0.71	0.76	0.80	0.84	0.88	0.92	0.96	1.01	1.06	1.11	1.16	1.21	1.27	1.32	1.38	1.43	1.49	1.55	1.62
		Optimistic	0.62	0.66	0.70	0.73	0.75	0.77	0.80	0.81	0.83	0.84	0.85	0.86	0.86	0.87	0.87	0.87	0.88	0.88	0.89	0.91	0.92
Nevada
PRC		Baseline	124,231	130,164	135,893	142,907	149,520	155,226	160,740	165,615	171,867	178,637	185,177	190,497	196,975	203,305	209,925	215,534	222,897	230,357	236,280	244,172	252,168
		Optimistic	124,231	130,164	135,893	140,757	144,334	148,723	153,068	155,934	158,646	158,953	160,696	160,724	161,057	160,774	160,176	159,555	160,287	160,246	160,466	163,789	164,854
Expenditures per PRC ($)		Baseline	3,023.43	3,208.74	3,390.28	3,584.65	3,783.16	3,991.62	4,205.85	4,430.08	4,666.54	4,914.34	5,174.47	5,448.11	5,735.85	6,038.78	6,357.71	6,693.48	7,046.98	7,419.16	7,810.99	8,223.52	8,657.83
		Optimistic	3,023.43	3,185.90	3,342.09	3,508.45	3,676.25	3,851.04	4,028.64	4,213.00	4,406.04	4,606.73	4,815.78	5,034.09	5,261.93	5,500.09	5,749.02	6,009.23	6,281.21	6,565.49	6,862.65	7,173.26	7,497.92
Total Expenditures (US$ Billions)		Baseline	0.38	0.42	0.46	0.51	0.57	0.62	0.68	0.73	0.80	0.88	0.96	1.04	1.13	1.23	1.33	1.44	1.57	1.71	1.85	2.01	2.18
		Optimistic	0.38	0.41	0.45	0.49	0.53	0.57	0.62	0.66	0.70	0.73	0.77	0.81	0.85	0.88	0.92	0.96	1.01	1.05	1.10	1.17	1.24
Lost Productivity (US$ Billions)		Baseline	0.68	0.75	0.83	0.91	0.99	1.08	1.16	1.25	1.35	1.46	1.57	1.67	1.79	1.91	2.04	2.17	2.32	2.47	2.62	2.79	2.98
		Optimistic	0.68	0.75	0.81	0.88	0.92	0.99	1.05	1.11	1.16	1.21	1.26	1.29	1.33	1.37	1.41	1.44	1.49	1.52	1.57	1.64	1.70
New Hampshire
PRC		Baseline	72,816	75,510	77,327	80,022	82,682	84,806	86,716	88,026	90,244	93,326	96,169	98,140	100,470	102,733	105,324	107,327	109,962	112,526	114,401	117,440	120,502
		Optimistic	72,816	75,510	77,327	78,818	79,815	81,253	82,577	82,881	83,301	83,042	83,455	82,802	82,149	81,242	80,364	79,452	79,075	78,278	77,694	78,778	78,778
Expenditures per PRC ($)		Baseline	2,525.27	2,639.54	2,749.79	2,866.17	2,983.35	3,104.71	3,227.72	3,354.77	3,486.96	3,623.66	3,765.26	3,912.27	4,064.81	4,223.29	4,387.96	4,559.04	4,736.80	4,921.49	5,113.37	5,312.74	5,519.89
		Optimistic	2,525.27	2,625.45	2,720.48	2,820.45	2,920.03	3,022.54	3,125.44	3,231.03	3,340.33	3,452.65	3,568.32	3,687.74	3,810.96	3,938.30	4,069.89	4,205.88	4,346.42	4,491.65	4,641.73	4,796.83	4,957.10
Total Expenditures (US$ Billions)		Baseline	0.18	0.20	0.21	0.23	0.25	0.26	0.28	0.30	0.31	0.34	0.36	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.58	0.62	0.67
		Optimistic	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.31	0.32	0.33	0.33	0.34	0.35	0.36	0.38	0.39
Lost Productivity (US$ Billions)		Baseline	0.40	0.44	0.47	0.51	0.55	0.59	0.63	0.66	0.71	0.76	0.81	0.86	0.91	0.97	1.03	1.08	1.14	1.21	1.27	1.34	1.42
		Optimistic	0.40	0.43	0.46	0.49	0.51	0.54	0.57	0.59	0.61	0.63	0.65	0.67	0.68	0.69	0.71	0.72	0.73	0.74	0.76	0.79	0.81
New Jersey
PRC		Baseline	589,018	615,480	623,112	636,399	649,600	659,045	665,009	666,890	675,398	687,106	696,268	699,419	706,331	712,022	718,664	721,224	729,144	738,148	742,588	752,540	763,117
		Optimistic	589,018	615,480	623,112	626,825	627,069	631,434	633,268	627,906	623,440	611,394	604,219	590,105	577,533	563,070	548,354	533,907	524,333	513,487	504,316	504,799	498,887
Expenditures per PRC ($)		Baseline	2,552.12	2,647.72	2,739.26	2,835.23	2,931.19	3,029.89	3,129.26	3,231.22	3,336.62	3,444.89	3,556.33	3,671.26	3,789.75	3,912.07	4,038.33	4,168.67	4,303.21	4,442.10	4,585.47	4,733.47	4,886.24
		Optimistic	2,552.12	2,635.93	2,714.91	2,797.49	2,879.26	2,962.92	3,046.42	3,131.62	3,219.31	3,308.92	3,400.69	3,494.89	3,591.56	3,690.90	3,792.99	3,897.90	4,005.71	4,116.51	4,230.36	4,347.37	4,467.62
Total Expenditures (US$ Billions)		Baseline	1.50	1.63	1.71	1.80	1.90	2.00	2.08	2.15	2.25	2.37	2.48	2.57	2.68	2.79	2.90	3.01	3.14	3.28	3.41	3.56	3.73
		Optimistic	1.50	1.62	1.69	1.75	1.81	1.87	1.93	1.97	2.01	2.02	2.05	2.06	2.07	2.08	2.08	2.08	2.10	2.11	2.13	2.19	2.23
Lost Productivity (US$ Billions)		Baseline	3.22	3.55	3.79	4.07	4.32	4.58	4.81	5.03	5.30	5.60	5.89	6.13	6.42	6.70	7.00	7.26	7.58	7.92	8.23	8.61	9.01
		Optimistic	3.22	3.52	3.72	3.90	4.01	4.19	4.34	4.46	4.58	4.64	4.73	4.74	4.78	4.80	4.81	4.82	4.86	4.89	4.93	5.06	5.13
New Mexico
PRC		Baseline	91,897	97,375	100,841	105,299	109,503	112,932	116,321	119,184	123,049	127,482	131,732	135,256	139,509	143,641	147,902	151,187	155,476	159,708	162,822	167,147	171,415
		Optimistic	91,897	97,375	100,841	103,715	105,705	108,201	110,769	112,217	113,582	113,435	114,316	114,116	114,069	113,592	112,852	111,921	111,804	111,100	110,578	112,121	112,062
Expenditures per PRC ($)		Baseline	2,845.39	2,964.86	3,079.77	3,200.73	3,322.15	3,447.55	3,574.31	3,704.85	3,840.32	3,980.02	4,124.34	4,273.75	4,428.38	4,588.59	4,754.61	4,926.63	5,104.87	5,289.56	5,480.94	5,679.23	5,884.71
		Optimistic	2,845.39	2,950.14	3,049.21	3,153.19	3,256.50	3,362.57	3,468.80	3,577.55	3,689.84	3,804.98	3,923.26	4,045.09	4,170.51	4,299.82	4,433.14	4,570.59	4,712.30	4,858.41	5,009.05	5,164.35	5,324.48
Total Expenditures (US$ Billions)		Baseline	0.26	0.29	0.31	0.34	0.36	0.39	0.42	0.44	0.47	0.51	0.54	0.58	0.62	0.66	0.70	0.74	0.79	0.84	0.89	0.95	1.01
		Optimistic	0.26	0.29	0.31	0.33	0.34	0.36	0.38	0.40	0.42	0.43	0.45	0.46	0.48	0.49	0.50	0.51	0.53	0.54	0.55	0.58	0.60
Lost Productivity (US$ Billions)		Baseline	0.50	0.56	0.61	0.67	0.73	0.78	0.84	0.90	0.97	1.04	1.11	1.19	1.27	1.35	1.44	1.52	1.62	1.71	1.80	1.91	2.02
		Optimistic	0.50	0.56	0.60	0.65	0.68	0.72	0.76	0.80	0.83	0.86	0.90	0.92	0.94	0.97	0.99	1.01	1.04	1.06	1.08	1.12	1.15
New York
PRC		Baseline	1,477,047	1,504,436	1,523,246	1,554,045	1,579,823	1,594,242	1,602,625	1,603,121	1,618,785	1,641,315	1,659,888	1,666,572	1,683,287	1,695,428	1,707,733	1,708,716	1,721,337	1,736,859	1,738,949	1,752,243	1,767,012
		Optimistic	1,477,047	1,504,436	1,523,246	1,530,664	1,525,027	1,527,452	1,526,132	1,509,408	1,494,251	1,460,460	1,440,446	1,406,100	1,376,343	1,340,750	1,303,032	1,264,926	1,237,827	1,208,233	1,180,977	1,175,394	1,155,181
Expenditures per PRC ($)		Baseline	3,092.78	3,211.41	3,325.13	3,444.43	3,563.81	3,686.71	3,810.54	3,937.69	4,069.22	4,204.46	4,343.74	4,487.51	4,635.83	4,789.06	4,947.36	5,110.88	5,279.81	5,454.33	5,634.61	5,820.85	6,013.25
		Optimistic	3,092.78	3,196.79	3,294.88	3,397.52	3,499.22	3,603.34	3,707.34	3,813.52	3,922.88	4,034.71	4,149.30	4,267.01	4,387.88	4,512.17	4,639.98	4,771.42	4,906.57	5,045.55	5,188.47	5,335.44	5,486.57
Total Expenditures (US$ Billions)		Baseline	4.57	4.83	5.06	5.35	5.63	5.88	6.11	6.31	6.59	6.90	7.21	7.48	7.80	8.12	8.45	8.73	9.09	9.47	9.80	10.20	10.63
		Optimistic	4.57	4.81	5.02	5.20	5.34	5.50	5.66	5.76	5.86	5.89	5.98	6.00	6.04	6.05	6.05	6.04	6.07	6.10	6.13	6.27	6.34
Lost Productivity (US$ Billions)		Baseline	8.07	8.69	9.27	9.94	10.50	11.07	11.60	12.08	12.70	13.37	14.03	14.61	15.29	15.95	16.63	17.20	17.90	18.65	19.27	20.04	20.86
		Optimistic	8.07	8.61	9.10	9.52	9.76	10.13	10.46	10.72	10.97	11.08	11.28	11.30	11.40	11.43	11.43	11.41	11.47	11.50	11.54	11.78	11.89
North Carolina
PRC		Baseline	536,927	554,073	565,059	580,962	594,575	603,697	612,052	617,754	629,321	643,873	657,434	665,946	677,716	688,978	701,671	709,858	723,109	736,045	744,433	759,072	774,222
		Optimistic	536,927	554,073	565,059	572,221	573,953	578,406	582,838	581,642	580,907	572,925	570,520	561,864	554,136	544,846	535,388	525,493	519,994	512,024	505,569	509,181	506,146
Expenditures per PRC ($)		Baseline	3,287.61	3,459.25	3,625.96	3,803.03	3,982.43	4,169.35	4,359.96	4,557.96	4,765.19	4,980.72	5,205.30	5,439.78	5,684.50	5,940.23	6,207.46	6,486.71	6,778.53	7,083.48	7,402.14	7,735.14	8,083.12
		Optimistic	3,287.61	3,438.10	3,581.67	3,733.54	3,885.63	4,043.01	4,201.83	4,365.62	4,536.01	4,712.00	4,894.14	5,083.12	5,279.09	5,482.61	5,693.98	5,913.51	6,141.49	6,378.26	6,624.16	6,879.54	7,144.77
Total Expenditures (US$ Billions)		Baseline	1.75	1.92	2.05	2.21	2.37	2.52	2.67	2.82	3.00	3.21	3.42	3.62	3.85	4.09	4.36	4.60	4.90	5.21	5.51	5.87	6.26
		Optimistic	1.75	1.90	2.02	2.14	2.23	2.34	2.45	2.54	2.63	2.70	2.79	2.86	2.93	2.99	3.05	3.11	3.19	3.27	3.35	3.50	3.62
Lost Productivity (US$ Billions)		Baseline	2.93	3.20	3.44	3.72	3.95	4.19	4.43	4.66	4.94	5.25	5.56	5.84	6.16	6.48	6.83	7.15	7.52	7.90	8.25	8.68	9.14
		Optimistic	2.93	3.17	3.38	3.56	3.67	3.84	4.00	4.13	4.26	4.35	4.47	4.52	4.59	4.65	4.70	4.74	4.82	4.87	4.94	5.10	5.21
North Dakota
PRC		Baseline	46,563	47,751	48,115	48,960	49,573	49,827	50,138	50,195	50,714	51,377	52,069	52,455	53,158	53,894	54,846	55,398	56,349	57,268	57,792	58,593	59,424
		Optimistic	46,563	47,751	48,115	48,224	47,854	47,739	47,745	47,261	46,812	45,715	45,186	44,256	43,464	42,620	41,849	41,010	40,521	39,838	39,248	39,304	38,848
Expenditures per PRC ($)		Baseline	5,035.60	5,224.62	5,405.65	5,595.45	5,785.22	5,980.44	6,177.01	6,378.70	6,587.21	6,801.43	7,021.92	7,249.34	7,483.81	7,725.87	7,975.76	8,233.73	8,500.05	8,774.98	9,058.80	9,351.80	9,654.28
		Optimistic	5,035.60	5,201.32	5,357.49	5,520.81	5,682.52	5,847.99	6,013.15	6,181.68	6,355.15	6,532.42	6,713.97	6,900.37	7,091.63	7,288.20	7,490.22	7,697.84	7,911.22	8,130.50	8,355.87	8,587.48	8,825.52
Total Expenditures (US$ Billions)		Baseline	0.23	0.25	0.26	0.27	0.29	0.30	0.31	0.32	0.33	0.35	0.37	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.55	0.57
		Optimistic	0.23	0.25	0.26	0.27	0.27	0.28	0.29	0.29	0.30	0.30	0.30	0.31	0.31	0.31	0.31	0.32	0.32	0.32	0.33	0.34	0.34
Lost Productivity (US$ Billions)		Baseline	0.25	0.28	0.29	0.31	0.33	0.35	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.51	0.53	0.56	0.59	0.61	0.64	0.67	0.70
		Optimistic	0.25	0.27	0.29	0.30	0.31	0.32	0.33	0.34	0.34	0.35	0.35	0.36	0.36	0.36	0.37	0.37	0.38	0.38	0.38	0.39	0.40
Ohio
PRC		Baseline	874,967	896,844	905,522	923,257	938,461	945,266	947,167	943,024	948,617	962,708	974,361	978,359	986,906	994,736	1,004,486	1,007,211	1,016,606	1,026,428	1,029,397	1,041,445	1,053,946
		Optimistic	874,967	896,844	905,522	909,367	905,911	905,665	901,959	887,899	875,640	856,628	845,548	825,449	806,945	786,640	766,442	745,617	731,049	714,027	699,097	698,595	689,016
Expenditures per PRC ($)		Baseline	4,175.45	4,334.09	4,486.08	4,645.49	4,804.96	4,969.06	5,134.36	5,304.04	5,479.51	5,659.87	5,845.57	6,037.18	6,234.81	6,438.91	6,649.70	6,867.38	7,092.19	7,324.36	7,564.12	7,811.74	8,067.46
		Optimistic	4,175.45	4,314.54	4,445.64	4,582.81	4,718.66	4,857.73	4,996.59	5,138.32	5,284.25	5,433.44	5,586.27	5,743.24	5,904.36	6,070.00	6,240.29	6,415.35	6,595.33	6,780.35	6,970.57	7,166.12	7,367.16
Total Expenditures (US$ Billions)		Baseline	3.65	3.89	4.06	4.29	4.51	4.70	4.86	5.00	5.20	5.45	5.70	5.91	6.15	6.41	6.68	6.92	7.21	7.52	7.79	8.14	8.50
		Optimistic	3.65	3.87	4.03	4.17	4.27	4.40	4.51	4.56	4.63	4.65	4.72	4.74	4.76	4.77	4.78	4.78	4.82	4.84	4.87	5.01	5.08
Lost Productivity (US$ Billions)		Baseline	4.78	5.18	5.51	5.91	6.24	6.56	6.86	7.11	7.44	7.84	8.24	8.58	8.96	9.36	9.78	10.14	10.57	11.02	11.41	11.91	12.44
		Optimistic	4.78	5.13	5.41	5.66	5.80	6.01	6.18	6.30	6.43	6.50	6.62	6.64	6.68	6.71	6.73	6.73	6.77	6.79	6.83	7.00	7.09
Oklahoma
PRC		Baseline	318,033	325,584	329,959	337,334	343,181	346,167	349,032	349,609	352,788	357,429	361,047	362,156	365,107	367,995	371,461	372,624	376,747	380,570	381,658	385,786	390,005
		Optimistic	318,033	325,584	329,959	332,259	331,278	331,664	332,372	329,172	325,648	318,045	313,316	305,554	298,531	291,012	283,432	275,846	270,921	264,740	259,196	258,783	254,965
Expenditures per PRC ($)		Baseline	3,010.43	3,138.31	3,261.37	3,390.96	3,521.10	3,655.57	3,791.54	3,931.64	4,077.07	4,227.12	4,382.19	4,542.81	4,709.08	4,881.45	5,060.12	5,245.33	5,437.33	5,636.35	5,842.65	6,056.51	6,278.19
		Optimistic	3,010.43	3,122.56	3,228.65	3,340.03	3,450.74	3,564.45	3,678.38	3,795.04	3,915.56	4,039.16	4,166.20	4,297.08	4,431.87	4,570.89	4,714.27	4,862.15	5,014.66	5,171.96	5,334.19	5,501.51	5,674.08
Total Expenditures (US$ Billions)		Baseline	0.95	1.02	1.08	1.14	1.21	1.27	1.32	1.37	1.44	1.51	1.58	1.65	1.72	1.80	1.88	1.95	2.05	2.15	2.23	2.34	2.45
		Optimistic	0.95	1.02	1.07	1.11	1.14	1.18	1.22	1.25	1.28	1.28	1.31	1.31	1.32	1.33	1.34	1.34	1.36	1.37	1.38	1.42	1.45
Lost Productivity (US$ Billions)		Baseline	1.74	1.88	2.01	2.16	2.28	2.40	2.53	2.64	2.77	2.91	3.05	3.17	3.32	3.46	3.62	3.75	3.92	4.09	4.23	4.41	4.60
		Optimistic	1.74	1.86	1.97	2.07	2.12	2.20	2.28	2.34	2.39	2.41	2.45	2.46	2.47	2.48	2.49	2.49	2.51	2.52	2.53	2.59	2.62
Oregon
PRC		Baseline	190,412	191,636	194,824	200,195	205,217	208,888	212,381	214,597	218,833	224,559	229,691	233,237	238,222	243,029	248,250	251,982	257,221	261,929	264,733	269,629	274,133
		Optimistic	190,412	191,636	194,824	197,183	198,099	200,137	202,244	202,052	201,998	199,815	199,325	196,784	194,782	192,188	189,419	186,537	184,969	182,209	179,789	180,866	179,214
Expenditures per PRC ($)		Baseline	3,235.97	3,386.77	3,532.46	3,686.44	3,841.66	4,002.60	4,165.94	4,334.81	4,510.72	4,692.84	4,881.71	5,077.99	5,281.90	5,494.00	5,714.61	5,944.08	6,182.76	6,431.03	6,689.27	6,957.88	7,237.27
		Optimistic	3,235.97	3,368.19	3,493.73	3,625.96	3,757.81	3,893.66	4,030.19	4,170.41	4,315.71	4,465.16	4,619.23	4,778.43	4,942.87	5,112.97	5,288.91	5,470.92	5,659.18	5,853.93	6,055.38	6,263.76	6,479.31
Total Expenditures (US$ Billions)		Baseline	0.62	0.65	0.69	0.74	0.79	0.84	0.88	0.93	0.99	1.05	1.12	1.18	1.26	1.34	1.42	1.50	1.59	1.68	1.77	1.88	1.98
		Optimistic	0.62	0.65	0.68	0.71	0.74	0.78	0.82	0.84	0.87	0.89	0.92	0.94	0.96	0.98	1.00	1.02	1.05	1.07	1.09	1.13	1.16
Lost Productivity (US$ Billions)		Baseline	1.04	1.11	1.19	1.28	1.36	1.45	1.54	1.62	1.72	1.83	1.94	2.04	2.16	2.29	2.42	2.54	2.67	2.81	2.93	3.08	3.24
		Optimistic	1.04	1.10	1.16	1.23	1.27	1.33	1.39	1.43	1.48	1.52	1.56	1.58	1.61	1.64	1.66	1.68	1.71	1.73	1.76	1.81	1.84
Pennsylvania
PRC		Baseline	1,017,414	1,046,866	1,052,258	1,068,734	1,082,457	1,088,610	1,090,334	1,084,259	1,089,645	1,103,784	1,114,922	1,116,853	1,124,424	1,131,990	1,142,407	1,145,784	1,157,086	1,167,971	1,171,427	1,184,453	1,198,032
		Optimistic	1,017,414	1,046,866	1,052,258	1,052,655	1,044,912	1,043,003	1,038,292	1,020,878	1,005,818	982,159	967,526	942,298	919,387	895,182	871,678	848,199	832,069	812,491	795,554	794,524	783,212
Expenditures per PRC ($)		Baseline	2,893.64	2,993.12	3,088.10	3,187.39	3,286.40	3,387.96	3,489.94	3,594.30	3,701.90	3,812.16	3,925.34	4,041.76	4,161.49	4,284.76	4,411.68	4,542.36	4,676.91	4,815.45	4,958.09	5,104.95	5,256.17
		Optimistic	2,893.64	2,980.86	3,062.82	3,148.33	3,232.78	3,318.99	3,404.84	3,492.23	3,581.98	3,673.49	3,766.99	3,862.76	3,960.82	4,061.37	4,164.46	4,270.18	4,378.58	4,489.73	4,603.70	4,720.57	4,840.40
Total Expenditures (US$ Billions)		Baseline	2.94	3.13	3.25	3.41	3.56	3.69	3.81	3.90	4.03	4.21	4.38	4.51	4.68	4.85	5.04	5.20	5.41	5.62	5.81	6.05	6.30
		Optimistic	2.94	3.12	3.22	3.31	3.38	3.46	3.54	3.57	3.60	3.61	3.64	3.64	3.64	3.64	3.63	3.62	3.64	3.65	3.66	3.75	3.79
Lost Productivity (US$ Billions)		Baseline	5.56	6.05	6.40	6.84	7.19	7.56	7.89	8.17	8.55	8.99	9.42	9.79	10.21	10.65	11.12	11.53	12.03	12.54	12.98	13.55	14.14
		Optimistic	5.56	5.99	6.29	6.55	6.69	6.92	7.12	7.25	7.38	7.45	7.58	7.57	7.61	7.63	7.65	7.65	7.71	7.73	7.77	7.96	8.06
Rhode Island
PRC		Baseline	80,458	82,688	83,296	84,725	85,856	86,352	86,582	86,397	87,127	88,506	89,559	90,001	90,960	91,809	92,899	93,432	94,706	96,105	96,756	98,109	99,560
		Optimistic	80,458	82,688	83,296	83,450	82,878	82,734	82,449	81,347	80,425	78,754	77,719	75,935	74,374	72,603	70,884	69,166	68,104	66,855	65,710	65,811	65,087
Expenditures per PRC ($)		Baseline	2,980.20	3,104.76	3,224.54	3,350.60	3,477.12	3,607.77	3,739.80	3,875.76	4,016.82	4,162.27	4,312.51	4,468.02	4,628.93	4,795.63	4,968.33	5,147.26	5,332.63	5,524.67	5,723.63	5,929.75	6,143.30
		Optimistic	2,980.20	3,089.41	3,192.69	3,301.05	3,408.71	3,519.23	3,629.90	3,743.17	3,860.12	3,980.01	4,103.17	4,230.00	4,360.55	4,495.13	4,633.86	4,776.87	4,924.30	5,076.27	5,232.94	5,394.44	5,560.93
Total Expenditures (US$ Billions)		Baseline	0.24	0.26	0.27	0.28	0.30	0.31	0.32	0.33	0.35	0.37	0.39	0.40	0.42	0.44	0.46	0.48	0.51	0.53	0.55	0.58	0.61
		Optimistic	0.24	0.26	0.27	0.28	0.28	0.29	0.30	0.30	0.31	0.31	0.32	0.32	0.32	0.33	0.33	0.33	0.34	0.34	0.34	0.36	0.36
Lost Productivity (US$ Billions)		Baseline	0.44	0.48	0.51	0.54	0.57	0.60	0.63	0.65	0.68	0.72	0.76	0.79	0.83	0.86	0.90	0.94	0.98	1.03	1.07	1.12	1.18
		Optimistic	0.44	0.47	0.50	0.52	0.53	0.55	0.57	0.58	0.59	0.60	0.61	0.61	0.62	0.62	0.62	0.62	0.63	0.64	0.64	0.66	0.67
South Carolina
PRC		Baseline	273,438	284,507	292,671	303,889	313,673	320,787	327,610	333,101	341,435	351,105	360,278	367,074	375,991	384,478	393,416	399,808	408,747	417,566	423,390	432,569	441,637
		Optimistic	273,438	284,507	292,671	299,317	302,793	307,347	311,973	313,630	315,168	312,417	312,648	309,703	307,430	304,047	300,184	295,969	293,933	290,477	287,538	290,165	288,719
Expenditures per PRC ($)		Baseline	3,302.08	3,464.02	3,620.84	3,786.93	3,954.73	4,129.09	4,306.40	4,490.11	4,681.87	4,880.79	5,087.51	5,302.78	5,526.86	5,760.41	6,003.83	6,257.54	6,521.97	6,797.57	7,084.82	7,384.21	7,696.25
		Optimistic	3,302.08	3,444.07	3,579.16	3,721.72	3,864.14	4,011.14	4,159.15	4,311.44	4,469.51	4,632.40	4,800.60	4,974.72	5,154.88	5,341.55	5,534.99	5,735.44	5,943.14	6,158.37	6,381.39	6,612.48	6,851.95
Total Expenditures (US$ Billions)		Baseline	0.90	0.99	1.06	1.15	1.24	1.32	1.41	1.50	1.60	1.71	1.83	1.95	2.08	2.21	2.36	2.50	2.67	2.84	3.00	3.19	3.40
		Optimistic	0.90	0.98	1.05	1.11	1.17	1.23	1.30	1.35	1.41	1.45	1.50	1.54	1.58	1.62	1.66	1.70	1.75	1.79	1.83	1.92	1.98
Lost Productivity (US$ Billions)		Baseline	1.49	1.64	1.78	1.94	2.08	2.23	2.37	2.51	2.68	2.86	3.05	3.22	3.42	3.62	3.83	4.02	4.25	4.48	4.69	4.95	5.21
		Optimistic	1.49	1.63	1.75	1.86	1.94	2.04	2.14	2.23	2.31	2.37	2.45	2.49	2.55	2.59	2.63	2.67	2.72	2.76	2.81	2.91	2.97
South Dakota
PRC		Baseline	55,436	57,025	57,732	58,949	59,958	60,525	61,009	61,059	61,641	62,449	63,285	63,783	64,633	65,512	66,566	67,137	68,229	69,224	69,824	70,806	71,827
		Optimistic	55,436	57,025	57,732	58,062	57,878	57,989	58,097	57,490	56,899	55,568	54,919	53,814	52,848	51,807	50,791	49,700	49,064	48,155	47,420	47,496	46,957
Expenditures per PRC ($)		Baseline	4,639.41	4,863.08	5,079.50	5,308.57	5,539.81	5,779.92	6,023.92	6,276.55	6,540.06	6,813.23	7,096.91	7,392.12	7,699.21	8,019.05	8,352.18	8,699.15	9,060.54	9,436.93	9,828.97	10,237.28	10,662.57
		Optimistic	4,639.41	4,835.52	5,021.98	5,218.62	5,414.94	5,617.46	5,821.23	6,030.77	6,248.13	6,471.99	6,703.01	6,942.02	7,189.16	7,445.10	7,710.16	7,984.65	8,268.91	8,563.29	8,868.16	9,183.87	9,510.83
Total Expenditures (US$ Billions)		Baseline	0.26	0.28	0.29	0.31	0.33	0.35	0.37	0.38	0.40	0.43	0.45	0.47	0.50	0.53	0.56	0.58	0.62	0.65	0.69	0.72	0.77
		Optimistic	0.26	0.28	0.29	0.30	0.31	0.33	0.34	0.35	0.36	0.36	0.37	0.37	0.38	0.39	0.39	0.40	0.41	0.41	0.42	0.44	0.45
Lost Productivity (US$ Billions)		Baseline	0.30	0.33	0.35	0.38	0.40	0.42	0.44	0.46	0.48	0.51	0.53	0.56	0.59	0.62	0.65	0.68	0.71	0.74	0.77	0.81	0.85
		Optimistic	0.30	0.33	0.34	0.36	0.37	0.38	0.40	0.41	0.42	0.42	0.43	0.43	0.44	0.44	0.45	0.45	0.45	0.46	0.46	0.48	0.48
Tennessee
PRC		Baseline	457,714	470,549	480,088	494,140	506,251	514,122	521,316	525,737	534,641	546,045	556,591	563,141	571,984	580,057	589,011	593,907	603,432	612,597	617,342	626,783	636,121
		Optimistic	457,714	470,549	480,088	486,706	488,692	492,583	496,434	495,004	493,511	485,877	483,008	475,126	467,683	458,711	449,426	439,657	433,933	426,149	419,257	420,442	415,863
Expenditures per PRC ($)		Baseline	3,526.59	3,676.78	3,821.33	3,973.56	4,126.47	4,284.46	4,444.24	4,608.88	4,779.82	4,956.18	5,138.48	5,327.30	5,522.80	5,725.48	5,935.59	6,153.41	6,379.23	6,613.34	6,856.03	7,107.63	7,368.47
		Optimistic	3,526.59	3,658.28	3,782.89	3,913.74	4,043.80	4,177.41	4,311.27	4,448.36	4,589.99	4,735.26	4,884.58	5,038.44	5,196.89	5,360.33	5,528.91	5,702.80	5,882.15	6,067.14	6,257.95	6,454.76	6,657.76
Total Expenditures (US$ Billions)		Baseline	1.60	1.73	1.83	1.96	2.09	2.20	2.32	2.42	2.56	2.71	2.86	3.00	3.16	3.32	3.50	3.65	3.85	4.05	4.23	4.45	4.69
		Optimistic	1.60	1.72	1.82	1.90	1.98	2.06	2.14	2.20	2.27	2.30	2.36	2.39	2.43	2.46	2.48	2.51	2.55	2.59	2.62	2.71	2.77
Lost Productivity (US$ Billions)		Baseline	2.50	2.72	2.92	3.16	3.36	3.57	3.77	3.96	4.19	4.45	4.70	4.94	5.20	5.46	5.74	5.98	6.27