Stroke

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	5,596	5,827	6,052	6,287	6,526	6,770	7,015	7,268	7,532	7,804	8,084	8,375	8,675	8,986	9,309	9,642	9,988	10,346	10,718	11,102	11,500
		Optimistic	5,596	5,799	5,994	6,196	6,402	6,609	6,815	7,027	7,246	7,472	7,703	7,941	8,186	8,439	8,700	8,968	9,245	9,530	9,824	10,128	10,440
Expenditures per PRC ($)		Baseline	301,816.25	314,802.39	327,471.78	340,767.23	354,381.32	368,291.93	382,285.15	396,795.88	411,932.96	427,618.71	443,869.99	460,727.29	478,219.54	496,398.37	515,291.41	534,927.43	555,336.39	576,549.45	598,599.10	621,519.13	645,344.74
		Optimistic	301,816.25	313,228.33	324,196.30	335,658.83	347,304.33	359,106.97	370,854.59	382,968.20	395,545.66	408,503.77	421,851.21	435,618.76	449,825.57	464,511.57	479,693.35	495,388.07	511,613.50	528,388.03	545,730.71	563,661.28	582,200.14
Total Expenditures (US$ Billions)		Baseline	13.57	14.25	14.93	15.69	16.49	17.32	18.16	18.77	19.69	20.80	21.96	22.84	24.10	25.44	26.86	27.99	29.57	31.25	32.58	34.51	36.57
		Optimistic	13.57	14.19	14.79	15.41	16.04	16.46	17.10	17.73	18.05	18.67	19.36	19.79	20.52	20.92	21.65	22.44	22.89	23.76	24.84	25.66	26.86
Lost Productivity (US$ Billions)		Baseline	22.12	23.55	24.95	26.52	27.88	29.48	31.08	32.26	33.96	35.93	37.97	39.49	41.65	43.92	46.29	48.09	50.59	53.25	55.26	58.24	61.40
		Optimistic	22.12	23.46	24.76	26.11	27.21	28.16	29.45	30.75	31.48	32.71	34.04	34.84	36.20	36.95	38.28	39.67	40.41	41.89	43.71	45.06	47.06
Alabama
PRC		Baseline	46,330	46,229	46,563	46,902	47,178	47,467	47,754	47,317	47,561	48,134	48,768	48,717	49,307	49,931	50,600	50,583	51,290	52,039	52,112	53,039	53,904
		Optimistic	46,330	46,229	46,563	46,723	46,796	46,235	46,313	46,265	45,349	45,158	45,160	44,571	44,556	43,785	43,720	43,688	42,989	43,053	43,447	43,348	43,747
Expenditures per PRC ($)		Baseline	5,588.02	5,813.01	6,031.59	6,260.06	6,493.06	6,730.17	6,967.75	7,213.15	7,468.14	7,731.32	8,002.90	8,283.47	8,573.43	8,873.54	9,184.15	9,505.64	9,838.38	10,182.77	10,539.21	10,908.13	11,289.97
		Optimistic	5,588.02	5,785.74	5,975.05	6,172.22	6,371.83	6,573.43	6,773.39	6,978.89	7,191.54	7,409.88	7,634.00	7,864.39	8,101.30	8,345.34	8,596.74	8,855.71	9,122.48	9,397.29	9,680.38	9,971.99	10,272.39
Total Expenditures (US$ Billions)		Baseline	0.26	0.27	0.28	0.29	0.31	0.32	0.33	0.34	0.36	0.37	0.39	0.40	0.42	0.44	0.46	0.48	0.50	0.53	0.55	0.58	0.61
		Optimistic	0.26	0.27	0.28	0.29	0.30	0.30	0.31	0.32	0.33	0.33	0.34	0.35	0.36	0.37	0.38	0.39	0.39	0.40	0.42	0.43	0.45
Lost Productivity (US$ Billions)		Baseline	0.42	0.45	0.47	0.50	0.52	0.55	0.58	0.59	0.62	0.65	0.69	0.71	0.75	0.78	0.82	0.85	0.89	0.93	0.96	1.01	1.06
		Optimistic	0.42	0.44	0.47	0.49	0.51	0.52	0.54	0.57	0.58	0.59	0.61	0.63	0.65	0.66	0.68	0.70	0.71	0.73	0.76	0.78	0.81
Alaska
PRC		Baseline	2,524	2,629	2,730	2,853	2,984	3,108	3,229	3,300	3,408	3,554	3,690	3,784	3,932	4,063	4,204	4,293	4,425	4,551	4,602	4,715	4,814
		Optimistic	2,524	2,629	2,730	2,842	2,960	3,028	3,132	3,226	3,249	3,335	3,417	3,462	3,553	3,563	3,632	3,708	3,708	3,765	3,837	3,854	3,907
Expenditures per PRC ($)		Baseline	8,222.61	8,666.19	9,102.82	9,564.82	10,041.82	10,533.18	11,031.38	11,551.96	12,099.13	12,670.44	13,266.79	13,890.00	14,541.47	15,223.50	15,937.52	16,685.02	17,467.59	18,286.86	19,144.56	20,042.48	20,982.52
		Optimistic	8,222.61	8,612.43	8,990.02	9,387.51	9,794.29	10,209.50	10,625.63	11,057.58	11,509.03	11,977.21	12,462.62	12,966.55	13,489.93	14,034.43	14,600.90	15,190.25	15,803.38	16,441.25	17,104.88	17,795.29	18,513.57
Total Expenditures (US$ Billions)		Baseline	0.02	0.02	0.02	0.03	0.03	0.03	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10
		Optimistic	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07
Lost Productivity (US$ Billions)		Baseline	0.02	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.08	0.09	0.09
		Optimistic	0.02	0.03	0.03	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07
Arizona
PRC		Baseline	33,121	34,109	35,046	36,135	37,309	38,477	39,750	40,566	41,946	43,460	45,123	46,200	47,968	49,831	51,742	53,034	55,044	57,045	58,386	60,870	63,403
		Optimistic	33,121	34,109	35,046	35,997	37,007	37,478	38,550	39,664	39,995	40,773	41,785	42,268	43,345	43,698	44,707	45,805	46,135	47,194	48,677	49,747	51,456
Expenditures per PRC ($)		Baseline	4,916.77	5,153.79	5,385.82	5,630.08	5,880.98	6,138.12	6,397.55	6,667.33	6,949.53	7,242.76	7,547.38	7,864.19	8,193.79	8,537.20	8,895.01	9,267.81	9,656.24	10,060.95	10,482.62	10,921.96	11,379.71
		Optimistic	4,916.77	5,125.06	5,325.85	5,536.27	5,750.64	5,968.48	6,185.87	6,410.57	6,644.45	6,885.98	7,135.36	7,393.18	7,659.84	7,936.12	8,222.36	8,518.93	8,826.19	9,144.54	9,474.37	9,816.09	10,170.14
Total Expenditures (US$ Billions)		Baseline	0.16	0.18	0.19	0.20	0.22	0.24	0.25	0.27	0.29	0.31	0.34	0.36	0.39	0.43	0.46	0.49	0.53	0.57	0.61	0.66	0.72
		Optimistic	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.35	0.37	0.39	0.41	0.43	0.46	0.49	0.52
Lost Productivity (US$ Billions)		Baseline	0.30	0.33	0.35	0.38	0.41	0.44	0.48	0.51	0.55	0.59	0.63	0.67	0.72	0.78	0.84	0.89	0.95	1.02	1.08	1.16	1.24
		Optimistic	0.30	0.33	0.35	0.38	0.40	0.42	0.45	0.48	0.51	0.54	0.57	0.59	0.63	0.66	0.69	0.73	0.76	0.80	0.85	0.90	0.95
Arkansas
PRC		Baseline	32,239	31,993	32,303	32,670	32,973	33,197	33,491	33,304	33,559	34,013	34,433	34,374	34,724	35,092	35,503	35,481	35,935	36,383	36,410	37,021	37,610
		Optimistic	32,239	31,993	32,303	32,545	32,707	32,336	32,480	32,563	31,998	31,910	31,886	31,449	31,377	30,773	30,676	30,644	30,119	30,101	30,356	30,256	30,523
Expenditures per PRC ($)		Baseline	5,540.56	5,788.19	6,029.80	6,283.35	6,542.96	6,808.21	7,075.00	7,351.61	7,640.11	7,938.99	8,248.57	8,569.59	8,902.59	9,248.53	9,607.91	9,981.26	10,369.11	10,772.04	11,190.62	11,625.47	12,077.21
		Optimistic	5,540.56	5,758.18	5,967.34	6,185.93	6,408.01	6,633.07	6,857.06	7,088.00	7,327.75	7,574.72	7,829.06	8,091.34	8,361.92	8,641.55	8,930.53	9,229.17	9,537.80	9,856.75	10,186.37	10,527.01	10,879.04
Total Expenditures (US$ Billions)		Baseline	0.18	0.19	0.19	0.21	0.22	0.23	0.24	0.24	0.26	0.27	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.39	0.41	0.43	0.45
		Optimistic	0.18	0.18	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31	0.32	0.33
Lost Productivity (US$ Billions)		Baseline	0.29	0.31	0.33	0.35	0.36	0.38	0.40	0.42	0.44	0.46	0.48	0.50	0.52	0.55	0.58	0.59	0.62	0.65	0.67	0.70	0.74
		Optimistic	0.29	0.31	0.32	0.34	0.36	0.37	0.38	0.40	0.41	0.42	0.43	0.44	0.46	0.46	0.48	0.49	0.50	0.51	0.53	0.54	0.57
California
PRC		Baseline	241,341	245,502	249,442	253,771	258,092	262,209	266,544	267,767	272,711	278,707	284,630	286,659	293,147	299,449	305,726	308,238	314,781	321,431	323,514	331,091	338,811
		Optimistic	241,341	245,502	249,442	252,802	256,005	255,406	258,500	261,814	260,029	261,473	263,575	262,265	264,898	262,593	264,159	266,222	263,835	265,926	269,718	270,593	274,968
Expenditures per PRC ($)		Baseline	5,374.02	5,559.71	5,739.12	5,925.69	6,114.97	6,306.61	6,497.67	6,694.07	6,897.16	7,105.75	7,319.96	7,540.20	7,766.72	8,000.04	8,240.37	8,487.92	8,742.91	9,005.56	9,276.10	9,554.76	9,841.80
		Optimistic	5,374.02	5,537.20	5,692.69	5,853.91	6,016.38	6,179.74	6,341.07	6,506.18	6,676.31	6,850.27	7,028.09	7,210.11	7,396.51	7,587.74	7,783.90	7,985.14	8,191.58	8,403.35	8,620.61	8,843.47	9,072.10
Total Expenditures (US$ Billions)		Baseline	1.29	1.36	1.43	1.50	1.58	1.65	1.73	1.79	1.88	1.98	2.08	2.16	2.28	2.40	2.52	2.62	2.75	2.89	3.00	3.16	3.33
		Optimistic	1.29	1.36	1.42	1.48	1.54	1.58	1.64	1.70	1.74	1.79	1.85	1.89	1.96	1.99	2.06	2.13	2.16	2.23	2.33	2.39	2.49
Lost Productivity (US$ Billions)		Baseline	2.20	2.37	2.52	2.70	2.85	3.03	3.21	3.36	3.56	3.78	4.00	4.18	4.43	4.69	4.95	5.16	5.44	5.74	5.96	6.30	6.65
		Optimistic	2.20	2.36	2.51	2.66	2.78	2.89	3.04	3.20	3.30	3.44	3.59	3.69	3.85	3.94	4.10	4.26	4.35	4.52	4.72	4.87	5.10
Colorado
PRC		Baseline	24,732	24,866	25,255	25,690	26,149	26,617	27,119	27,233	27,748	28,596	29,419	29,758	30,531	31,304	32,097	32,456	33,162	33,838	34,009	34,646	35,261
		Optimistic	24,732	24,866	25,255	25,592	25,938	25,927	26,301	26,627	26,458	26,828	27,243	27,226	27,589	27,451	27,733	28,032	27,795	27,995	28,354	28,315	28,617
Expenditures per PRC ($)		Baseline	5,548.53	5,824.23	6,094.52	6,379.43	6,672.47	6,973.20	7,276.99	7,593.30	7,924.58	8,269.24	8,627.74	9,001.04	9,389.90	9,795.55	10,218.73	10,660.20	11,120.73	11,601.16	12,102.35	12,625.18	13,170.61
		Optimistic	5,548.53	5,790.82	6,024.67	6,270.03	6,520.28	6,774.88	7,029.23	7,292.43	7,566.66	7,850.18	8,143.23	8,446.52	8,760.55	9,086.25	9,424.06	9,774.44	10,137.83	10,514.74	10,905.66	11,311.11	11,731.64
Total Expenditures (US$ Billions)		Baseline	0.14	0.14	0.15	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.25	0.27	0.29	0.31	0.33	0.35	0.37	0.39	0.41	0.44	0.46
		Optimistic	0.14	0.14	0.15	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.31	0.32	0.34
Lost Productivity (US$ Billions)		Baseline	0.23	0.24	0.26	0.27	0.29	0.31	0.33	0.34	0.36	0.39	0.41	0.43	0.46	0.49	0.52	0.54	0.57	0.60	0.63	0.66	0.69
		Optimistic	0.23	0.24	0.25	0.27	0.28	0.29	0.31	0.33	0.34	0.35	0.37	0.38	0.40	0.41	0.43	0.45	0.46	0.48	0.50	0.51	0.53
Connecticut
PRC		Baseline	29,802	30,312	30,344	30,476	30,811	31,283	31,608	31,402	31,713	32,259	32,656	32,455	32,678	32,893	33,090	32,817	33,083	33,440	33,347	33,749	34,301
		Optimistic	29,802	30,312	30,344	30,359	30,562	30,471	30,654	30,704	30,238	30,264	30,240	29,694	29,529	28,844	28,591	28,343	27,728	27,665	27,802	27,582	27,837
Expenditures per PRC ($)		Baseline	5,213.35	5,393.81	5,568.19	5,749.52	5,933.51	6,119.80	6,305.53	6,496.46	6,693.91	6,896.72	7,105.01	7,319.17	7,539.44	7,766.34	8,000.07	8,240.83	8,488.84	8,744.32	9,007.48	9,278.56	9,557.80
		Optimistic	5,213.35	5,371.94	5,523.07	5,679.76	5,837.68	5,996.47	6,153.30	6,313.81	6,479.21	6,648.33	6,821.22	6,998.20	7,179.45	7,365.40	7,556.16	7,751.86	7,952.63	8,158.59	8,369.90	8,586.67	8,809.06
Total Expenditures (US$ Billions)		Baseline	0.16	0.16	0.17	0.18	0.18	0.19	0.20	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.26	0.27	0.28	0.29	0.30	0.31	0.33
		Optimistic	0.16	0.16	0.17	0.17	0.18	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.21	0.21	0.22	0.22	0.22	0.23	0.23	0.24	0.25
Lost Productivity (US$ Billions)		Baseline	0.27	0.29	0.31	0.32	0.34	0.36	0.38	0.39	0.41	0.44	0.46	0.47	0.49	0.51	0.54	0.55	0.57	0.60	0.61	0.64	0.67
		Optimistic	0.27	0.29	0.30	0.32	0.33	0.35	0.36	0.38	0.38	0.40	0.41	0.42	0.43	0.43	0.44	0.45	0.46	0.47	0.49	0.50	0.52
Delaware
PRC		Baseline	6,227	6,312	6,387	6,490	6,596	6,703	6,827	6,846	6,979	7,160	7,323	7,365	7,502	7,658	7,810	7,870	8,024	8,199	8,276	8,492	8,723
		Optimistic	6,227	6,312	6,387	6,465	6,542	6,529	6,621	6,694	6,654	6,717	6,781	6,738	6,779	6,715	6,748	6,798	6,725	6,783	6,900	6,940	7,079
Expenditures per PRC ($)		Baseline	6,716.43	7,058.55	7,394.34	7,748.70	8,113.58	8,488.44	8,867.54	9,262.67	9,676.93	10,108.38	10,557.61	11,025.89	11,514.19	12,024.11	12,556.61	13,112.70	13,693.41	14,299.84	14,933.13	15,594.46	16,285.08
		Optimistic	6,716.43	7,017.08	7,307.58	7,612.66	7,924.13	8,241.31	8,558.49	8,887.00	9,229.59	9,584.11	9,950.87	10,330.80	10,724.52	11,133.26	11,557.57	11,998.05	12,455.32	12,930.02	13,422.81	13,934.39	14,465.45
Total Expenditures (US$ Billions)		Baseline	0.04	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14
		Optimistic	0.04	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17
		Optimistic	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13
Florida
PRC		Baseline	151,461	152,963	155,145	157,837	160,721	163,816	167,374	169,091	173,291	177,822	182,797	185,478	190,910	196,879	203,144	206,975	213,732	220,662	225,085	234,126	243,530
		Optimistic	151,461	152,963	155,145	157,234	159,421	159,566	162,323	165,332	165,232	166,826	169,275	169,694	172,513	172,647	175,524	178,762	179,140	182,558	187,656	191,346	197,640
Expenditures per PRC ($)		Baseline	5,720.76	5,968.56	6,210.00	6,463.06	6,721.85	6,985.93	7,251.23	7,525.98	7,812.20	8,108.38	8,414.79	8,732.17	9,061.01	9,402.23	9,756.30	10,123.71	10,504.95	10,900.55	11,311.05	11,737.00	12,179.00
		Optimistic	5,720.76	5,938.52	6,147.57	6,365.81	6,587.29	6,811.50	7,034.41	7,264.01	7,502.13	7,747.17	7,999.26	8,258.96	8,526.62	8,802.95	9,088.24	9,382.77	9,686.85	10,000.78	10,324.89	10,659.50	11,004.95
Total Expenditures (US$ Billions)		Baseline	0.87	0.91	0.96	1.02	1.08	1.14	1.21	1.27	1.35	1.44	1.54	1.62	1.73	1.85	1.98	2.10	2.25	2.41	2.55	2.75	2.97
		Optimistic	0.87	0.91	0.95	1.00	1.05	1.09	1.14	1.20	1.24	1.29	1.35	1.40	1.47	1.52	1.60	1.68	1.74	1.83	1.94	2.04	2.18
Lost Productivity (US$ Billions)		Baseline	1.38	1.47	1.57	1.68	1.78	1.89	2.02	2.12	2.26	2.41	2.57	2.70	2.88	3.08	3.29	3.47	3.70	3.94	4.15	4.45	4.78
		Optimistic	1.38	1.47	1.56	1.65	1.73	1.81	1.91	2.02	2.10	2.19	2.30	2.39	2.51	2.59	2.72	2.86	2.95	3.10	3.28	3.45	3.67
Georgia
PRC		Baseline	65,808	65,866	67,167	68,662	70,084	71,514	72,897	73,212	74,580	76,549	78,535	79,238	80,929	82,537	84,132	84,595	86,224	87,903	88,422	90,399	92,407
		Optimistic	65,808	65,866	67,167	68,399	69,517	69,659	70,697	71,585	71,112	71,816	72,726	72,495	73,130	72,378	72,693	73,064	72,269	72,724	73,719	73,881	74,994
Expenditures per PRC ($)		Baseline	5,217.96	5,437.58	5,651.31	5,875.09	6,103.68	6,336.69	6,570.53	6,812.44	7,064.19	7,324.43	7,593.38	7,871.68	8,159.72	8,458.31	8,767.82	9,088.65	9,421.23	9,765.98	10,123.34	10,493.78	10,877.77
		Optimistic	5,217.96	5,410.96	5,596.04	5,789.08	5,984.79	6,182.73	6,379.34	6,581.67	6,791.32	7,006.86	7,228.41	7,456.45	7,691.26	7,933.46	8,183.29	8,440.99	8,706.81	8,980.99	9,263.81	9,555.54	9,856.45
Total Expenditures (US$ Billions)		Baseline	0.34	0.36	0.38	0.40	0.43	0.45	0.48	0.50	0.53	0.56	0.60	0.62	0.66	0.70	0.74	0.77	0.81	0.86	0.90	0.95	1.01
		Optimistic	0.34	0.36	0.38	0.40	0.42	0.43	0.45	0.47	0.48	0.50	0.53	0.54	0.56	0.57	0.59	0.62	0.63	0.65	0.68	0.71	0.74
Lost Productivity (US$ Billions)		Baseline	0.60	0.63	0.68	0.73	0.77	0.83	0.88	0.92	0.97	1.04	1.10	1.16	1.22	1.29	1.36	1.42	1.49	1.57	1.63	1.72	1.81
		Optimistic	0.60	0.63	0.67	0.72	0.76	0.79	0.83	0.88	0.90	0.94	0.99	1.02	1.06	1.09	1.13	1.17	1.19	1.23	1.29	1.33	1.39
Hawaii
PRC		Baseline	10,258	10,586	10,724	10,841	10,974	11,128	11,389	11,529	11,786	12,002	12,254	12,350	12,622	12,873	13,114	13,157	13,300	13,411	13,351	13,537	13,676
		Optimistic	10,258	10,586	10,724	10,800	10,886	10,839	11,046	11,272	11,238	11,260	11,347	11,299	11,406	11,289	11,331	11,364	11,148	11,095	11,131	11,063	11,099
Expenditures per PRC ($)		Baseline	6,303.01	6,518.21	6,726.04	6,942.08	7,161.18	7,382.94	7,603.93	7,831.02	8,065.77	8,306.80	8,554.23	8,808.53	9,069.99	9,339.21	9,616.43	9,901.87	10,195.78	10,498.42	10,810.04	11,130.91	11,461.30
		Optimistic	6,303.01	6,492.12	6,672.26	6,858.96	7,047.05	7,236.11	7,422.77	7,613.73	7,810.46	8,011.53	8,217.01	8,427.29	8,642.56	8,863.33	9,089.74	9,321.93	9,560.05	9,804.26	10,054.70	10,311.54	10,574.94
Total Expenditures (US$ Billions)		Baseline	0.06	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14	0.14	0.14	0.15	0.16
		Optimistic	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.11	0.11	0.11	0.12
Lost Productivity (US$ Billions)		Baseline	0.09	0.10	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.27
		Optimistic	0.09	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.18	0.18	0.19	0.19	0.20	0.21
Idaho
PRC		Baseline	10,395	10,363	10,582	10,831	11,061	11,307	11,562	11,647	11,886	12,185	12,528	12,670	13,004	13,365	13,769	13,993	14,382	14,759	14,929	15,343	15,719
		Optimistic	10,395	10,363	10,582	10,790	10,972	11,013	11,213	11,388	11,333	11,431	11,601	11,592	11,750	11,720	11,897	12,086	12,054	12,211	12,446	12,539	12,757
Expenditures per PRC ($)		Baseline	4,772.97	5,033.68	5,290.46	5,562.33	5,843.19	6,132.69	6,426.38	6,733.44	7,056.36	7,393.72	7,746.07	8,114.50	8,499.85	8,903.50	9,326.32	9,769.22	10,233.15	10,719.11	11,228.15	11,761.36	12,319.90
		Optimistic	4,772.97	5,002.08	5,224.13	5,458.00	5,697.46	5,942.01	6,187.24	6,441.90	6,708.20	6,984.50	7,271.10	7,568.80	7,878.12	8,200.09	8,535.21	8,884.03	9,247.10	9,625.02	10,018.38	10,427.81	10,853.98
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.10	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14
Lost Productivity (US$ Billions)		Baseline	0.09	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.28	0.29	0.31
		Optimistic	0.09	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	0.18	0.19	0.20	0.21	0.22	0.23	0.24
Illinois
PRC		Baseline	113,102	113,057	113,195	113,658	114,424	115,057	115,293	113,602	113,633	114,686	115,638	114,868	116,021	117,208	118,292	117,828	119,142	120,900	120,848	122,580	124,482
		Optimistic	113,102	113,057	113,195	113,224	113,498	112,072	111,813	111,077	108,348	107,594	107,084	105,093	104,841	102,782	102,209	101,767	99,859	100,023	100,752	100,181	101,026
Expenditures per PRC ($)		Baseline	5,007.62	5,192.56	5,371.65	5,558.29	5,748.06	5,940.61	6,132.96	6,331.09	6,536.39	6,747.68	6,965.10	7,189.08	7,419.92	7,658.16	7,904.05	8,157.84	8,419.78	8,690.13	8,969.16	9,257.15	9,554.38
		Optimistic	5,007.62	5,170.14	5,325.32	5,486.51	5,649.27	5,813.21	5,975.42	6,141.72	6,313.37	6,489.19	6,669.24	6,853.85	7,043.24	7,237.86	7,437.86	7,643.39	7,854.59	8,071.63	8,294.67	8,523.87	8,759.40
Total Expenditures (US$ Billions)		Baseline	0.56	0.59	0.61	0.63	0.66	0.68	0.71	0.72	0.74	0.77	0.81	0.83	0.86	0.90	0.93	0.96	1.00	1.05	1.08	1.13	1.19
		Optimistic	0.56	0.58	0.60	0.62	0.64	0.65	0.67	0.68	0.68	0.70	0.71	0.72	0.74	0.74	0.76	0.78	0.78	0.81	0.84	0.85	0.88
Lost Productivity (US$ Billions)		Baseline	1.03	1.09	1.15	1.21	1.26	1.33	1.39	1.42	1.48	1.55	1.63	1.67	1.75	1.83	1.92	1.97	2.06	2.16	2.23	2.33	2.44
		Optimistic	1.03	1.09	1.14	1.19	1.23	1.27	1.32	1.36	1.37	1.41	1.46	1.48	1.52	1.54	1.58	1.63	1.65	1.70	1.76	1.80	1.87
Indiana
PRC		Baseline	59,375	59,288	59,421	59,774	60,172	60,528	60,741	60,023	60,129	60,853	61,481	61,222	61,827	62,430	63,155	63,053	63,911	64,794	64,803	65,746	66,756
		Optimistic	59,375	59,288	59,421	59,546	59,685	58,958	58,908	58,688	57,333	57,090	56,934	56,012	55,869	54,746	54,568	54,459	53,567	53,606	54,027	53,733	54,177
Expenditures per PRC ($)		Baseline	5,105.95	5,311.91	5,512.03	5,721.22	5,934.57	6,151.70	6,369.27	6,594.02	6,827.57	7,068.63	7,317.40	7,574.43	7,840.07	8,115.03	8,399.64	8,694.22	8,999.14	9,314.75	9,641.43	9,979.56	10,329.56
		Optimistic	5,105.95	5,286.95	5,460.27	5,640.80	5,823.57	6,008.17	6,191.28	6,379.48	6,574.24	6,774.21	6,979.50	7,190.53	7,407.55	7,631.13	7,861.45	8,098.72	8,343.15	8,594.96	8,854.37	9,121.61	9,396.91
Total Expenditures (US$ Billions)		Baseline	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.40	0.41	0.43	0.45	0.46	0.48	0.51	0.53	0.55	0.58	0.60	0.62	0.66	0.69
		Optimistic	0.30	0.31	0.32	0.34	0.35	0.35	0.36	0.37	0.38	0.39	0.40	0.40	0.41	0.42	0.43	0.44	0.45	0.46	0.48	0.49	0.51
Lost Productivity (US$ Billions)		Baseline	0.54	0.57	0.60	0.64	0.67	0.70	0.73	0.75	0.78	0.82	0.86	0.89	0.93	0.98	1.02	1.06	1.11	1.16	1.19	1.25	1.31
		Optimistic	0.54	0.57	0.60	0.63	0.65	0.67	0.69	0.72	0.73	0.75	0.78	0.79	0.81	0.82	0.85	0.87	0.88	0.91	0.94	0.97	1.00
Iowa
PRC		Baseline	34,067	34,163	34,117	34,150	34,130	34,074	34,054	33,511	33,462	33,734	34,075	33,918	34,310	34,820	35,436	35,522	36,069	36,642	36,691	37,236	37,753
		Optimistic	34,067	34,163	34,117	34,020	33,854	33,190	33,026	32,766	31,906	31,648	31,555	31,032	31,004	30,534	30,618	30,680	30,231	30,315	30,590	30,432	30,639
Expenditures per PRC ($)		Baseline	5,043.36	5,258.14	5,467.27	5,686.32	5,910.18	6,138.48	6,367.68	6,604.89	6,851.86	7,107.27	7,371.34	7,644.69	7,927.74	8,221.27	8,525.67	8,841.34	9,168.69	9,508.17	9,860.21	10,225.29	10,603.89
		Optimistic	5,043.36	5,232.10	5,413.19	5,602.13	5,793.77	5,987.66	6,180.32	6,378.65	6,584.23	6,795.67	7,013.09	7,236.95	7,467.55	7,705.49	7,951.02	8,204.36	8,465.79	8,735.54	9,013.88	9,301.10	9,597.46
Total Expenditures (US$ Billions)		Baseline	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.25	0.26	0.27	0.29	0.30	0.31	0.33	0.35	0.36	0.38	0.40
		Optimistic	0.17	0.18	0.18	0.19	0.20	0.20	0.20	0.21	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.25	0.26	0.26	0.28	0.28	0.29
Lost Productivity (US$ Billions)		Baseline	0.31	0.33	0.35	0.36	0.38	0.39	0.41	0.42	0.44	0.46	0.48	0.49	0.52	0.54	0.57	0.59	0.62	0.65	0.68	0.71	0.74
		Optimistic	0.31	0.33	0.34	0.36	0.37	0.38	0.39	0.40	0.40	0.42	0.43	0.44	0.45	0.46	0.47	0.49	0.50	0.51	0.54	0.55	0.57
Kansas
PRC		Baseline	28,779	28,906	28,916	28,986	29,050	29,115	29,200	28,847	28,934	29,328	29,725	29,677	30,082	30,563	31,116	31,262	31,836	32,453	32,621	33,243	33,834
		Optimistic	28,779	28,906	28,916	28,876	28,816	28,360	28,319	28,206	27,588	27,514	27,526	27,151	27,183	26,801	26,885	27,001	26,684	26,849	27,197	27,169	27,459
Expenditures per PRC ($)		Baseline	4,594.99	4,789.47	4,978.79	5,177.04	5,379.60	5,586.12	5,793.41	6,007.90	6,231.16	6,462.00	6,700.62	6,947.57	7,203.23	7,468.29	7,743.10	8,028.03	8,323.44	8,629.73	8,947.28	9,276.52	9,617.88
		Optimistic	4,594.99	4,765.89	4,929.83	5,100.84	5,274.25	5,449.67	5,623.94	5,803.31	5,989.19	6,180.34	6,376.86	6,579.16	6,787.50	7,002.45	7,224.20	7,452.97	7,688.98	7,932.47	8,183.68	8,442.83	8,710.20
Total Expenditures (US$ Billions)		Baseline	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.33
		Optimistic	0.13	0.14	0.14	0.15	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.18	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23	0.24
Lost Productivity (US$ Billions)		Baseline	0.26	0.28	0.29	0.31	0.32	0.34	0.35	0.36	0.38	0.40	0.42	0.43	0.45	0.48	0.50	0.52	0.55	0.58	0.60	0.63	0.66
		Optimistic	0.26	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.38	0.40	0.40	0.42	0.43	0.44	0.46	0.48	0.49	0.51
Kentucky
PRC		Baseline	37,364	37,305	37,575	37,971	38,309	38,545	38,720	38,379	38,607	39,221	39,777	39,751	40,275	40,823	41,432	41,493	42,158	42,851	42,924	43,656	44,406
		Optimistic	37,364	37,305	37,575	37,826	37,999	37,545	37,552	37,526	36,811	36,796	36,835	36,369	36,394	35,799	35,799	35,838	35,335	35,451	35,786	35,679	36,038
Expenditures per PRC ($)		Baseline	6,178.39	6,477.25	6,769.86	7,077.95	7,394.45	7,718.88	8,046.24	8,386.71	8,742.90	9,113.07	9,497.66	9,897.71	10,313.96	10,747.72	11,199.72	11,670.73	12,161.54	12,673.00	13,205.97	13,761.35	14,340.09
		Optimistic	6,178.39	6,441.02	6,694.23	6,959.63	7,230.04	7,504.86	7,779.14	8,062.70	8,357.86	8,662.72	8,977.51	9,303.01	9,639.71	9,988.59	10,350.10	10,724.69	11,112.84	11,515.04	11,931.79	12,363.63	12,811.10
Total Expenditures (US$ Billions)		Baseline	0.23	0.24	0.25	0.27	0.28	0.30	0.31	0.32	0.34	0.36	0.38	0.39	0.42	0.44	0.46	0.48	0.51	0.54	0.57	0.60	0.64
		Optimistic	0.23	0.24	0.25	0.26	0.27	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.38	0.39	0.41	0.43	0.44	0.46
Lost Productivity (US$ Billions)		Baseline	0.34	0.36	0.38	0.40	0.42	0.45	0.47	0.48	0.50	0.53	0.56	0.58	0.61	0.64	0.67	0.69	0.73	0.77	0.79	0.83	0.87
		Optimistic	0.34	0.36	0.38	0.40	0.41	0.43	0.44	0.46	0.47	0.48	0.50	0.51	0.53	0.54	0.56	0.57	0.58	0.60	0.63	0.64	0.67
Louisiana
PRC		Baseline	38,650	39,070	39,334	39,667	39,952	40,156	40,410	40,100	40,315	40,828	41,341	41,261	41,825	42,454	43,107	43,224	43,948	44,720	44,872	45,693	46,485
		Optimistic	38,650	39,070	39,334	39,516	39,629	39,114	39,190	39,208	38,440	38,303	38,283	37,750	37,795	37,229	37,246	37,332	36,835	36,998	37,411	37,344	37,726
Expenditures per PRC ($)		Baseline	6,427.82	6,655.20	6,875.07	7,103.89	7,336.20	7,571.59	7,806.43	8,048.00	8,297.97	8,554.90	8,818.93	9,090.58	9,370.17	9,658.36	9,955.41	10,261.60	10,577.20	10,902.51	11,237.83	11,583.45	11,939.71
		Optimistic	6,427.82	6,627.64	6,818.18	7,015.87	7,215.22	7,415.79	7,614.00	7,816.96	8,026.24	8,240.34	8,459.33	8,683.64	8,913.47	9,149.40	9,391.56	9,640.14	9,895.29	10,157.20	10,426.04	10,701.99	10,985.25
Total Expenditures (US$ Billions)		Baseline	0.25	0.26	0.27	0.28	0.29	0.30	0.32	0.32	0.33	0.35	0.36	0.38	0.39	0.41	0.43	0.44	0.46	0.49	0.50	0.53	0.56
		Optimistic	0.25	0.26	0.27	0.28	0.29	0.29	0.30	0.31	0.31	0.32	0.32	0.33	0.34	0.34	0.35	0.36	0.36	0.38	0.39	0.40	0.41
Lost Productivity (US$ Billions)		Baseline	0.35	0.38	0.40	0.42	0.44	0.46	0.49	0.50	0.53	0.55	0.58	0.60	0.63	0.66	0.70	0.72	0.76	0.80	0.83	0.87	0.91
		Optimistic	0.35	0.38	0.40	0.42	0.43	0.44	0.46	0.48	0.49	0.50	0.52	0.53	0.55	0.56	0.58	0.60	0.61	0.63	0.65	0.67	0.70
Maine
PRC		Baseline	13,075	13,257	13,326	13,438	13,586	13,774	13,974	13,958	14,143	14,499	14,866	15,002	15,359	15,713	16,054	16,172	16,495	16,792	16,870	17,184	17,495
		Optimistic	13,075	13,257	13,326	13,386	13,476	13,416	13,553	13,648	13,485	13,603	13,766	13,725	13,879	13,779	13,871	13,968	13,825	13,892	14,065	14,044	14,199
Expenditures per PRC ($)		Baseline	5,629.04	5,915.17	6,195.98	6,492.29	6,797.37	7,110.77	7,427.68	7,757.95	8,104.20	8,464.77	8,840.17	9,231.46	9,639.43	10,065.44	10,510.27	10,974.76	11,459.78	11,966.23	12,495.07	13,047.28	13,623.89
		Optimistic	5,629.04	5,880.49	6,123.42	6,378.53	6,638.97	6,904.16	7,169.32	7,443.93	7,730.30	8,026.60	8,333.12	8,650.62	8,979.62	9,321.14	9,675.65	10,043.64	10,425.63	10,822.14	11,233.73	11,660.98	12,104.48
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.24
		Optimistic	0.07	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	0.13	0.14	0.14	0.15	0.16	0.16	0.17
Lost Productivity (US$ Billions)		Baseline	0.12	0.13	0.13	0.14	0.15	0.16	0.17	0.18	0.18	0.20	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.31	0.33	0.34
		Optimistic	0.12	0.13	0.13	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.25	0.25	0.26
Maryland
PRC		Baseline	41,832	42,205	42,695	43,364	44,129	44,852	45,499	45,480	46,042	47,027	47,884	47,924	48,553	49,187	49,765	49,705	50,328	51,034	51,062	51,882	52,818
		Optimistic	41,832	42,205	42,695	43,198	43,772	43,689	44,126	44,469	43,901	44,119	44,342	43,846	43,874	43,133	42,999	42,930	42,183	42,221	42,571	42,402	42,865
Expenditures per PRC ($)		Baseline	5,892.64	6,136.83	6,374.33	6,622.85	6,876.56	7,135.03	7,394.27	7,662.31	7,941.10	8,229.14	8,526.66	8,834.34	9,152.63	9,482.39	9,824.03	10,177.97	10,544.67	10,924.58	11,318.18	11,725.96	12,148.43
		Optimistic	5,892.64	6,107.23	6,312.91	6,527.32	6,744.59	6,964.22	7,182.27	7,406.55	7,638.84	7,877.54	8,122.78	8,375.09	8,634.76	8,902.49	9,178.52	9,463.10	9,756.51	10,059.02	10,370.90	10,692.46	11,023.99
Total Expenditures (US$ Billions)		Baseline	0.25	0.26	0.27	0.29	0.30	0.32	0.34	0.35	0.37	0.39	0.41	0.42	0.44	0.47	0.49	0.51	0.53	0.56	0.58	0.61	0.64
		Optimistic	0.25	0.26	0.27	0.28	0.30	0.30	0.32	0.33	0.34	0.35	0.36	0.37	0.38	0.38	0.39	0.41	0.41	0.42	0.44	0.45	0.47
Lost Productivity (US$ Billions)		Baseline	0.38	0.41	0.43	0.46	0.49	0.52	0.55	0.57	0.60	0.64	0.67	0.70	0.73	0.77	0.81	0.83	0.87	0.91	0.94	0.99	1.04
		Optimistic	0.38	0.41	0.43	0.45	0.48	0.49	0.52	0.54	0.56	0.58	0.60	0.62	0.64	0.65	0.67	0.69	0.70	0.72	0.74	0.76	0.79
Massachusetts
PRC		Baseline	55,544	56,048	55,951	56,113	56,484	57,042	57,528	57,140	57,678	58,804	59,812	59,841	60,651	61,473	62,223	62,104	62,884	63,802	63,848	64,813	65,917
		Optimistic	55,544	56,048	55,951	55,899	56,027	55,562	55,792	55,870	54,995	55,168	55,387	54,749	54,807	53,907	53,763	53,639	52,707	52,785	53,231	52,970	53,496
Expenditures per PRC ($)		Baseline	7,125.89	7,406.41	7,678.71	7,963.11	8,252.91	8,547.59	8,842.61	9,147.12	9,463.29	9,789.37	10,125.59	10,472.69	10,831.13	11,201.84	11,585.24	11,981.76	12,391.85	12,815.97	13,254.61	13,708.27	14,177.45
		Optimistic	7,125.89	7,372.41	7,608.28	7,853.76	8,102.11	8,352.75	8,601.19	8,856.34	9,120.19	9,390.93	9,668.66	9,953.96	10,247.15	10,548.97	10,859.69	11,179.56	11,508.85	11,847.83	12,196.81	12,556.06	12,925.89
Total Expenditures (US$ Billions)		Baseline	0.40	0.42	0.43	0.45	0.47	0.49	0.51	0.52	0.55	0.58	0.61	0.63	0.66	0.69	0.72	0.74	0.78	0.82	0.85	0.89	0.93
		Optimistic	0.40	0.41	0.43	0.44	0.45	0.46	0.48	0.49	0.50	0.52	0.54	0.54	0.56	0.57	0.58	0.60	0.61	0.63	0.65	0.67	0.69
Lost Productivity (US$ Billions)		Baseline	0.51	0.54	0.57	0.60	0.62	0.66	0.69	0.72	0.75	0.80	0.84	0.87	0.92	0.96	1.01	1.04	1.09	1.14	1.18	1.23	1.29
		Optimistic	0.51	0.54	0.56	0.59	0.61	0.63	0.66	0.68	0.70	0.73	0.75	0.77	0.80	0.81	0.83	0.86	0.87	0.90	0.93	0.95	0.99
Michigan
PRC		Baseline	89,546	90,392	90,603	91,175	92,142	93,181	93,884	92,954	93,401	94,790	96,122	95,974	97,207	98,526	99,793	99,619	100,989	102,568	102,736	104,433	106,104
		Optimistic	89,546	90,392	90,603	90,827	91,397	90,763	91,050	90,888	89,058	88,928	89,012	87,807	87,840	86,400	86,225	86,040	84,644	84,857	85,652	85,350	86,111
Expenditures per PRC ($)		Baseline	4,831.08	5,003.72	5,170.72	5,344.56	5,521.13	5,700.09	5,878.68	6,062.45	6,252.68	6,448.25	6,649.30	6,856.21	7,069.23	7,288.87	7,515.33	7,748.83	7,989.59	8,237.82	8,493.77	8,757.67	9,029.76
		Optimistic	4,831.08	4,982.79	5,127.51	5,277.69	5,429.19	5,581.65	5,732.35	5,886.72	6,045.93	6,208.85	6,375.54	6,546.32	6,721.35	6,901.07	7,085.59	7,275.04	7,469.57	7,669.29	7,874.35	8,084.89	8,301.07
Total Expenditures (US$ Billions)		Baseline	0.43	0.45	0.47	0.49	0.51	0.53	0.55	0.56	0.58	0.61	0.64	0.66	0.69	0.72	0.75	0.77	0.81	0.84	0.87	0.91	0.96
		Optimistic	0.43	0.45	0.46	0.48	0.50	0.51	0.52	0.54	0.54	0.55	0.57	0.57	0.59	0.60	0.61	0.63	0.63	0.65	0.67	0.69	0.71
Lost Productivity (US$ Billions)		Baseline	0.82	0.87	0.92	0.97	1.02	1.08	1.13	1.17	1.22	1.28	1.35	1.40	1.47	1.54	1.62	1.67	1.75	1.83	1.89	1.99	2.08
		Optimistic	0.82	0.87	0.91	0.96	0.99	1.03	1.07	1.11	1.13	1.17	1.21	1.23	1.28	1.30	1.34	1.38	1.40	1.44	1.50	1.54	1.60
Minnesota
PRC		Baseline	41,744	41,826	42,187	42,706	43,209	43,757	44,222	44,042	44,477	45,297	46,135	46,294	47,204	48,236	49,371	49,761	50,859	52,001	52,456	53,707	55,036
		Optimistic	41,744	41,826	42,187	42,543	42,860	42,622	42,887	43,063	42,408	42,496	42,722	42,355	42,655	42,299	42,658	42,978	42,628	43,021	43,734	43,894	44,665
Expenditures per PRC ($)		Baseline	5,328.10	5,580.36	5,827.10	6,086.65	6,353.04	6,625.86	6,900.89	7,186.69	7,485.43	7,795.62	8,117.63	8,452.29	8,800.20	9,162.43	9,539.57	9,932.24	10,341.07	10,766.73	11,209.91	11,671.33	12,151.74
		Optimistic	5,328.10	5,549.78	5,763.32	5,986.95	6,214.63	6,445.84	6,676.41	6,914.60	7,162.35	7,418.05	7,681.89	7,954.50	8,236.27	8,528.03	8,830.12	9,142.91	9,466.78	9,802.13	10,149.35	10,508.87	10,881.13
Total Expenditures (US$ Billions)		Baseline	0.22	0.23	0.25	0.26	0.27	0.29	0.31	0.32	0.33	0.35	0.37	0.39	0.42	0.44	0.47	0.49	0.53	0.56	0.59	0.63	0.67
		Optimistic	0.22	0.23	0.24	0.25	0.27	0.27	0.29	0.30	0.30	0.32	0.33	0.34	0.35	0.36	0.38	0.39	0.40	0.42	0.44	0.46	0.49
Lost Productivity (US$ Billions)		Baseline	0.38	0.40	0.43	0.45	0.48	0.51	0.53	0.55	0.58	0.61	0.65	0.67	0.71	0.75	0.80	0.83	0.88	0.93	0.97	1.02	1.08
		Optimistic	0.38	0.40	0.42	0.45	0.47	0.48	0.50	0.53	0.54	0.56	0.58	0.60	0.62	0.64	0.66	0.69	0.70	0.73	0.76	0.79	0.83
Mississippi
PRC		Baseline	26,562	26,416	26,612	26,783	26,949	27,075	27,248	27,010	27,178	27,548	27,910	27,870	28,273	28,720	29,174	29,258	29,775	30,335	30,470	31,106	31,745
		Optimistic	26,562	26,416	26,612	26,681	26,731	26,373	26,425	26,409	25,914	25,845	25,845	25,499	25,548	25,185	25,207	25,270	24,956	25,096	25,404	25,422	25,763
Expenditures per PRC ($)		Baseline	5,838.42	6,124.05	6,403.85	6,698.59	7,001.53	7,312.21	7,625.85	7,952.19	8,293.77	8,648.91	9,018.06	9,402.22	9,802.13	10,219.04	10,653.69	11,106.82	11,579.23	12,071.73	12,585.18	13,120.46	13,678.52
		Optimistic	5,838.42	6,089.43	6,331.54	6,585.41	6,844.18	7,107.29	7,369.99	7,641.69	7,924.61	8,216.95	8,518.94	8,831.32	9,154.58	9,489.67	9,837.02	10,197.09	10,570.33	10,957.24	11,358.31	11,774.06	12,205.03
Total Expenditures (US$ Billions)		Baseline	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.21	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.37	0.38	0.41	0.43
		Optimistic	0.15	0.16	0.17	0.18	0.18	0.19	0.19	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.26	0.27	0.29	0.30	0.31
Lost Productivity (US$ Billions)		Baseline	0.24	0.25	0.27	0.28	0.30	0.31	0.33	0.34	0.35	0.37	0.39	0.41	0.43	0.45	0.47	0.49	0.51	0.54	0.56	0.59	0.62
		Optimistic	0.24	0.25	0.27	0.28	0.29	0.30	0.31	0.32	0.33	0.34	0.35	0.36	0.37	0.38	0.39	0.40	0.41	0.43	0.44	0.46	0.48
Missouri
PRC		Baseline	58,606	58,609	58,897	59,362	59,801	60,132	60,447	59,832	60,063	60,787	61,472	61,242	61,884	62,623	63,437	63,391	64,307	65,335	65,537	66,770	68,035
		Optimistic	58,606	58,609	58,897	59,135	59,317	58,572	58,622	58,502	57,269	57,028	56,925	56,030	55,920	54,916	54,812	54,751	53,899	54,053	54,639	54,569	55,215
Expenditures per PRC ($)		Baseline	6,061.78	6,323.89	6,579.27	6,846.91	7,120.60	7,399.87	7,680.41	7,970.91	8,273.53	8,586.65	8,910.59	9,246.08	9,593.67	9,954.33	10,328.55	10,716.83	11,119.72	11,537.74	11,971.49	12,421.53	12,888.50
		Optimistic	6,061.78	6,292.12	6,513.24	6,744.06	6,978.29	7,215.40	7,451.13	7,693.91	7,945.68	8,204.76	8,471.28	8,745.84	9,028.79	9,320.89	9,622.44	9,933.74	10,255.12	10,586.90	10,929.41	11,283.00	11,648.03
Total Expenditures (US$ Billions)		Baseline	0.35	0.37	0.39	0.41	0.43	0.44	0.46	0.48	0.50	0.52	0.55	0.57	0.59	0.62	0.66	0.68	0.72	0.75	0.78	0.83	0.88
		Optimistic	0.35	0.37	0.38	0.40	0.41	0.42	0.44	0.45	0.46	0.47	0.48	0.49	0.50	0.51	0.53	0.54	0.55	0.57	0.60	0.62	0.64
Lost Productivity (US$ Billions)		Baseline	0.53	0.56	0.60	0.63	0.66	0.69	0.73	0.75	0.78	0.82	0.86	0.89	0.94	0.98	1.03	1.06	1.11	1.17	1.21	1.27	1.34
		Optimistic	0.53	0.56	0.59	0.62	0.65	0.66	0.69	0.72	0.73	0.75	0.78	0.79	0.81	0.82	0.85	0.88	0.89	0.92	0.96	0.98	1.02
Montana
PRC		Baseline	7,857	7,904	8,017	8,164	8,307	8,461	8,596	8,620	8,762	8,956	9,177	9,292	9,549	9,822	10,129	10,303	10,597	10,868	10,976	11,245	11,492
		Optimistic	7,857	7,904	8,017	8,133	8,240	8,241	8,336	8,429	8,355	8,403	8,498	8,502	8,629	8,614	8,751	8,899	8,882	8,991	9,151	9,190	9,326
Expenditures per PRC ($)		Baseline	6,417.64	6,715.06	7,005.70	7,311.15	7,624.38	7,944.87	8,267.69	8,602.87	8,952.92	9,316.09	9,692.77	10,083.92	10,490.23	10,912.91	11,352.61	11,810.04	12,285.89	12,780.92	13,295.89	13,831.62	14,388.93
		Optimistic	6,417.64	6,679.01	6,930.57	7,193.81	7,461.61	7,733.34	8,004.13	8,283.65	8,574.19	8,873.82	9,182.78	9,501.76	9,831.23	10,172.13	10,524.85	10,889.80	11,267.40	11,658.10	12,062.34	12,480.61	12,913.37
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.15	0.16	0.17
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12
Lost Productivity (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.23
		Optimistic	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.17
Nebraska
PRC		Baseline	17,909	17,889	17,843	17,829	17,828	17,834	17,873	17,632	17,652	17,829	18,077	18,108	18,405	18,744	19,107	19,197	19,524	19,849	19,918	20,242	20,561
		Optimistic	17,909	17,889	17,843	17,761	17,684	17,372	17,333	17,240	16,831	16,727	16,740	16,567	16,631	16,437	16,510	16,580	16,364	16,421	16,606	16,544	16,687
Expenditures per PRC ($)		Baseline	5,757.16	6,033.81	6,304.60	6,589.63	6,882.37	7,182.35	7,484.95	7,799.59	8,128.67	8,470.57	8,825.71	9,195.01	9,579.17	9,979.38	10,396.31	10,830.66	11,283.15	11,754.55	12,245.65	12,757.26	13,290.25
		Optimistic	5,757.16	6,000.28	6,234.62	6,480.17	6,730.29	6,984.44	7,238.03	7,500.12	7,772.89	8,054.55	8,345.32	8,645.91	8,956.77	9,278.81	9,612.42	9,958.03	10,316.07	10,686.98	11,071.22	11,469.28	11,881.65
Total Expenditures (US$ Billions)		Baseline	0.10	0.11	0.11	0.12	0.12	0.13	0.13	0.14	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
		Optimistic	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.13	0.14	0.14	0.15	0.15	0.16	0.17	0.17	0.18	0.18	0.19	0.20
Lost Productivity (US$ Billions)		Baseline	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.31	0.32	0.34	0.35	0.37	0.39	0.40
		Optimistic	0.16	0.17	0.18	0.19	0.19	0.20	0.20	0.21	0.21	0.22	0.23	0.23	0.24	0.25	0.26	0.27	0.27	0.28	0.29	0.30	0.31
Nevada
PRC		Baseline	14,023	14,294	14,783	15,335	15,876	16,412	16,944	17,251	17,778	18,375	18,970	19,296	19,898	20,518	21,151	21,540	22,243	22,952	23,370	24,233	25,125
		Optimistic	14,023	14,294	14,783	15,276	15,747	15,986	16,433	16,867	16,951	17,239	17,567	17,654	17,981	17,993	18,275	18,604	18,643	18,989	19,484	19,805	20,390
Expenditures per PRC ($)		Baseline	4,941.84	5,249.79	5,555.31	5,880.99	6,219.77	6,571.31	6,930.33	7,308.10	7,707.95	8,128.36	8,570.27	9,035.30	9,524.80	10,040.82	10,584.80	11,158.26	11,762.78	12,400.05	13,071.84	13,780.03	14,526.59
		Optimistic	4,941.84	5,212.46	5,476.44	5,756.13	6,044.24	6,340.21	6,638.72	6,950.45	7,278.23	7,620.22	7,976.95	8,349.54	8,738.82	9,146.26	9,572.69	10,019.01	10,486.13	10,975.03	11,486.73	12,022.28	12,582.81
Total Expenditures (US$ Billions)		Baseline	0.07	0.08	0.08	0.09	0.10	0.11	0.12	0.13	0.14	0.15	0.16	0.17	0.19	0.21	0.22	0.24	0.26	0.28	0.31	0.33	0.36
		Optimistic	0.07	0.07	0.08	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.16	0.17	0.19	0.20	0.21	0.22	0.24	0.26
Lost Productivity (US$ Billions)		Baseline	0.13	0.14	0.15	0.16	0.18	0.19	0.20	0.22	0.23	0.25	0.27	0.28	0.30	0.32	0.34	0.36	0.38	0.41	0.43	0.46	0.49
		Optimistic	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.30	0.31	0.32	0.34	0.36	0.38
New Hampshire
PRC		Baseline	8,738	8,917	9,033	9,185	9,370	9,580	9,778	9,813	10,007	10,362	10,710	10,863	11,137	11,418	11,712	11,845	12,123	12,412	12,529	12,826	13,140
		Optimistic	8,738	8,917	9,033	9,150	9,294	9,331	9,483	9,595	9,542	9,722	9,918	9,938	10,064	10,013	10,119	10,230	10,161	10,268	10,446	10,483	10,664
Expenditures per PRC ($)		Baseline	5,014.54	5,245.23	5,470.58	5,707.35	5,950.07	6,198.35	6,448.35	6,707.85	6,978.79	7,259.80	7,551.18	7,853.67	8,167.79	8,494.47	8,834.22	9,187.56	9,555.03	9,937.20	10,334.65	10,748.00	11,177.88
		Optimistic	5,014.54	5,217.26	5,412.33	5,616.39	5,823.93	6,034.47	6,244.21	6,460.68	6,685.61	6,917.53	7,156.60	7,403.38	7,658.21	7,921.80	8,194.47	8,476.53	8,768.29	9,070.10	9,382.30	9,705.24	10,039.29
Total Expenditures (US$ Billions)		Baseline	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15
		Optimistic	0.04	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11
Lost Productivity (US$ Billions)		Baseline	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.15	0.16	0.17	0.18	0.19	0.20	0.21	0.22	0.23	0.24	0.26
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.15	0.16	0.16	0.17	0.17	0.18	0.19	0.20
New Jersey
PRC		Baseline	64,658	66,012	66,212	66,616	67,263	68,028	68,492	68,005	68,570	69,551	70,301	69,861	70,465	71,064	71,560	71,115	71,855	72,800	72,753	73,892	75,268
		Optimistic	64,658	66,012	66,212	66,362	66,719	66,263	66,425	66,493	65,381	65,250	65,101	63,916	63,675	62,317	61,831	61,422	60,226	60,229	60,655	60,390	61,085
Expenditures per PRC ($)		Baseline	4,977.11	5,166.64	5,350.39	5,542.08	5,737.18	5,935.35	6,133.52	6,337.83	6,549.75	6,768.06	6,992.92	7,224.81	7,464.01	7,711.13	7,966.43	8,230.19	8,502.67	8,784.18	9,075.01	9,375.47	9,685.88
		Optimistic	4,977.11	5,143.67	5,302.86	5,468.37	5,635.63	5,804.28	5,971.28	6,142.63	6,319.66	6,501.13	6,687.12	6,878.00	7,073.97	7,275.52	7,482.82	7,696.02	7,915.30	8,140.83	8,372.78	8,611.34	8,856.70
Total Expenditures (US$ Billions)		Baseline	0.32	0.34	0.35	0.37	0.39	0.40	0.42	0.43	0.45	0.47	0.49	0.50	0.53	0.55	0.57	0.59	0.61	0.64	0.66	0.69	0.73
		Optimistic	0.32	0.34	0.35	0.36	0.38	0.38	0.40	0.41	0.41	0.42	0.44	0.44	0.45	0.45	0.46	0.47	0.48	0.49	0.51	0.52	0.54
Lost Productivity (US$ Billions)		Baseline	0.59	0.64	0.67	0.71	0.74	0.79	0.82	0.85	0.89	0.94	0.99	1.02	1.06	1.11	1.16	1.19	1.24	1.30	1.34	1.41	1.48
		Optimistic	0.59	0.63	0.67	0.70	0.73	0.75	0.78	0.81	0.83	0.86	0.89	0.90	0.93	0.94	0.96	0.98	0.99	1.02	1.06	1.09	1.13
New Mexico
PRC		Baseline	10,504	10,787	11,016	11,260	11,486	11,713	11,963	12,067	12,341	12,682	13,040	13,235	13,625	14,030	14,437	14,650	15,024	15,380	15,524	15,921	16,292
		Optimistic	10,504	10,787	11,016	11,217	11,393	11,409	11,602	11,798	11,767	11,897	12,075	12,109	12,312	12,303	12,474	12,653	12,593	12,724	12,942	13,012	13,222
Expenditures per PRC ($)		Baseline	4,971.89	5,184.13	5,390.81	5,607.31	5,828.59	6,054.27	6,280.86	6,515.40	6,759.60	7,012.16	7,273.32	7,543.68	7,823.65	8,114.02	8,415.16	8,727.47	9,051.38	9,387.31	9,735.71	10,097.04	10,471.77
		Optimistic	4,971.89	5,158.41	5,337.37	5,524.11	5,713.52	5,905.18	6,095.63	6,291.72	6,494.98	6,704.05	6,919.04	7,140.43	7,368.49	7,603.84	7,846.70	8,097.32	8,355.94	8,622.82	8,898.23	9,182.43	9,475.72
Total Expenditures (US$ Billions)		Baseline	0.05	0.06	0.06	0.06	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17
		Optimistic	0.05	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.12	0.13
Lost Productivity (US$ Billions)		Baseline	0.10	0.10	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.17	0.18	0.19	0.21	0.22	0.23	0.25	0.26	0.27	0.29	0.30	0.32
		Optimistic	0.10	0.10	0.11	0.12	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18	0.18	0.19	0.20	0.21	0.22	0.23	0.23	0.25
New York
PRC		Baseline	118,702	119,470	119,705	120,029	120,472	120,940	121,021	119,503	119,817	120,813	121,672	120,760	121,701	122,606	123,327	122,349	123,237	124,470	123,843	125,168	126,762
		Optimistic	118,702	119,470	119,705	119,571	119,498	117,802	117,369	116,846	114,245	113,343	112,672	110,484	109,974	107,515	106,560	105,672	103,292	102,976	103,250	102,297	102,876
Expenditures per PRC ($)		Baseline	6,245.70	6,489.28	6,725.63	6,972.40	7,223.77	7,479.30	7,735.03	7,998.91	8,272.81	8,555.20	8,846.29	9,146.70	9,456.83	9,777.48	10,109.00	10,451.76	10,806.14	11,172.53	11,551.35	11,943.02	12,347.96
		Optimistic	6,245.70	6,459.75	6,664.49	6,877.51	7,092.95	7,310.32	7,525.73	7,746.89	7,975.54	8,210.08	8,450.62	8,697.65	8,951.44	9,212.63	9,481.45	9,758.11	10,042.85	10,335.89	10,637.48	10,947.88	11,267.33
Total Expenditures (US$ Billions)		Baseline	0.74	0.78	0.81	0.84	0.87	0.90	0.94	0.96	0.99	1.03	1.08	1.10	1.15	1.20	1.25	1.28	1.33	1.39	1.43	1.49	1.57
		Optimistic	0.74	0.77	0.80	0.82	0.85	0.86	0.88	0.91	0.91	0.93	0.95	0.96	0.98	0.99	1.01	1.03	1.04	1.06	1.10	1.12	1.16
Lost Productivity (US$ Billions)		Baseline	1.08	1.15	1.21	1.28	1.33	1.40	1.46	1.50	1.56	1.64	1.71	1.76	1.84	1.92	2.00	2.05	2.13	2.22	2.28	2.38	2.49
		Optimistic	1.08	1.15	1.20	1.26	1.30	1.33	1.38	1.43	1.45	1.49	1.53	1.55	1.60	1.61	1.65	1.69	1.70	1.75	1.81	1.84	1.91
North Carolina
PRC		Baseline	79,609	79,850	80,933	82,227	83,489	84,702	85,954	85,975	87,305	89,290	91,270	91,812	93,569	95,381	97,305	97,895	99,808	101,715	102,325	104,673	107,119
		Optimistic	79,609	79,850	80,933	81,913	82,813	82,505	83,360	84,064	83,245	83,769	84,519	83,999	84,552	83,642	84,075	84,551	83,655	84,151	85,310	85,547	86,934
Expenditures per PRC ($)		Baseline	5,880.92	6,193.08	6,500.08	6,824.68	7,159.56	7,504.25	7,853.48	8,218.14	8,601.14	9,000.74	9,417.56	9,852.84	10,307.53	10,783.21	11,280.83	11,801.42	12,346.04	12,915.78	13,511.82	14,135.37	14,787.69
		Optimistic	5,880.92	6,155.24	6,420.77	6,700.09	6,985.75	7,277.13	7,568.98	7,871.72	8,187.93	8,515.66	8,855.23	9,207.54	9,573.21	9,953.41	10,348.70	10,759.69	11,187.01	11,631.29	12,093.22	12,573.50	13,072.85
Total Expenditures (US$ Billions)		Baseline	0.47	0.49	0.53	0.56	0.60	0.64	0.68	0.71	0.75	0.80	0.86	0.90	0.96	1.03	1.10	1.16	1.23	1.31	1.38	1.48	1.58
		Optimistic	0.47	0.49	0.52	0.55	0.58	0.60	0.63	0.66	0.68	0.71	0.75	0.77	0.81	0.83	0.87	0.91	0.94	0.98	1.03	1.08	1.14
Lost Productivity (US$ Billions)		Baseline	0.73	0.77	0.82	0.87	0.92	0.98	1.04	1.08	1.14	1.21	1.28	1.34	1.41	1.49	1.58	1.64	1.73	1.82	1.89	1.99	2.10
		Optimistic	0.73	0.77	0.81	0.86	0.90	0.93	0.98	1.03	1.06	1.10	1.15	1.18	1.23	1.26	1.30	1.35	1.38	1.43	1.49	1.54	1.61
North Dakota
PRC		Baseline	7,792	7,844	7,790	7,785	7,765	7,747	7,757	7,664	7,681	7,733	7,831	7,838	7,985	8,159	8,377	8,477	8,668	8,860	8,934	9,130	9,307
		Optimistic	7,792	7,844	7,790	7,755	7,702	7,546	7,523	7,493	7,324	7,255	7,252	7,171	7,216	7,155	7,238	7,322	7,266	7,330	7,448	7,462	7,554
Expenditures per PRC ($)		Baseline	6,714.63	6,970.88	7,219.33	7,478.53	7,742.37	8,010.37	8,278.39	8,554.75	8,841.40	9,136.73	9,440.94	9,754.67	10,078.32	10,412.71	10,758.20	11,115.15	11,483.95	11,864.98	12,258.65	12,665.38	13,085.61
		Optimistic	6,714.63	6,939.82	7,155.06	7,378.85	7,605.04	7,833.11	8,058.97	8,290.72	8,530.17	8,775.65	9,027.25	9,285.47	9,550.60	9,823.31	10,103.80	10,392.30	10,689.04	10,994.25	11,308.17	11,631.06	11,963.17
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.12
		Optimistic	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.09	0.09
Lost Productivity (US$ Billions)		Baseline	0.07	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18
		Optimistic	0.07	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.14
Ohio
PRC		Baseline	113,119	113,959	113,802	114,073	114,597	114,984	114,820	112,780	112,709	114,182	115,488	115,050	116,289	117,542	118,847	118,578	120,186	122,069	122,102	123,745	125,508
		Optimistic	113,119	113,959	113,802	113,638	113,670	112,001	111,354	110,273	107,467	107,122	106,945	105,259	105,083	103,075	102,689	102,414	100,735	100,990	101,798	101,133	101,858
Expenditures per PRC ($)		Baseline	5,413.58	5,622.68	5,825.50	6,037.19	6,252.76	6,471.81	6,690.97	6,917.04	7,151.62	7,393.40	7,642.54	7,899.58	8,164.86	8,439.04	8,722.43	9,015.34	9,318.08	9,630.99	9,954.40	10,288.68	10,634.18
		Optimistic	5,413.58	5,597.33	5,773.04	5,955.79	6,140.57	6,326.94	6,511.58	6,701.10	6,896.98	7,097.86	7,303.82	7,515.27	7,732.46	7,955.92	8,185.84	8,422.40	8,665.80	8,916.23	9,173.90	9,439.02	9,711.80
Total Expenditures (US$ Billions)		Baseline	0.61	0.64	0.66	0.69	0.72	0.74	0.77	0.78	0.81	0.84	0.88	0.91	0.95	0.99	1.04	1.07	1.12	1.18	1.22	1.27	1.33
		Optimistic	0.61	0.64	0.66	0.68	0.70	0.71	0.73	0.74	0.74	0.76	0.78	0.79	0.81	0.82	0.84	0.86	0.87	0.90	0.93	0.95	0.99
Lost Productivity (US$ Billions)		Baseline	1.03	1.10	1.15	1.21	1.27	1.33	1.38	1.41	1.47	1.55	1.62	1.68	1.76	1.84	1.93	1.99	2.08	2.18	2.25	2.35	2.46
		Optimistic	1.03	1.09	1.14	1.19	1.24	1.27	1.31	1.35	1.36	1.41	1.46	1.48	1.53	1.55	1.59	1.64	1.66	1.71	1.78	1.82	1.89
Oklahoma
PRC		Baseline	38,022	37,663	37,879	38,135	38,327	38,415	38,601	38,199	38,310	38,714	39,065	38,840	39,149	39,540	39,991	39,979	40,484	41,016	41,020	41,665	42,344
		Optimistic	38,022	37,663	37,879	37,989	38,017	37,419	37,436	37,349	36,529	36,320	36,175	35,534	35,377	34,673	34,553	34,529	33,932	33,933	34,199	34,052	34,365
Expenditures per PRC ($)		Baseline	5,375.81	5,607.98	5,834.16	6,071.21	6,313.59	6,560.91	6,809.33	7,066.58	7,334.53	7,611.78	7,898.59	8,195.62	8,503.34	8,822.62	9,153.89	9,497.59	9,854.20	10,224.20	10,608.10	11,006.40	11,419.66
		Optimistic	5,375.81	5,579.83	5,775.68	5,980.11	6,187.56	6,397.54	6,606.29	6,821.29	7,044.23	7,273.63	7,509.62	7,752.71	8,003.23	8,261.83	8,528.79	8,804.38	9,088.87	9,382.56	9,685.74	9,998.71	10,321.79
Total Expenditures (US$ Billions)		Baseline	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	0.35	0.37	0.38	0.40	0.42	0.44	0.46	0.48
		Optimistic	0.20	0.21	0.22	0.23	0.24	0.24	0.25	0.25	0.26	0.26	0.27	0.28	0.28	0.29	0.29	0.30	0.31	0.32	0.33	0.34	0.35
Lost Productivity (US$ Billions)		Baseline	0.35	0.36	0.38	0.41	0.42	0.44	0.46	0.48	0.50	0.52	0.55	0.57	0.59	0.62	0.65	0.67	0.70	0.73	0.76	0.79	0.83
		Optimistic	0.35	0.36	0.38	0.40	0.41	0.42	0.44	0.46	0.46	0.48	0.49	0.50	0.51	0.52	0.54	0.55	0.56	0.58	0.60	0.61	0.64
Oregon
PRC		Baseline	34,840	34,063	34,433	34,964	35,557	36,212	36,939	37,156	37,942	39,077	40,170	40,666	41,778	42,883	43,993	44,509	45,469	46,286	46,372	47,088	47,732
		Optimistic	34,840	34,063	34,433	34,831	35,270	35,272	35,824	36,330	36,177	36,660	37,199	37,206	37,752	37,605	38,012	38,442	38,110	38,293	38,661	38,484	38,738
Expenditures per PRC ($)		Baseline	5,393.98	5,649.54	5,899.52	6,162.49	6,432.40	6,708.82	6,987.50	7,277.10	7,579.82	7,894.15	8,220.46	8,559.60	8,912.19	9,279.30	9,661.53	10,059.50	10,473.87	10,905.31	11,354.52	11,822.23	12,309.21
		Optimistic	5,393.98	5,618.56	5,834.91	6,061.49	6,292.16	6,526.42	6,760.05	7,001.40	7,252.44	7,511.55	7,778.91	8,055.16	8,340.70	8,636.37	8,942.52	9,259.53	9,587.77	9,927.64	10,279.57	10,643.97	11,021.28
Total Expenditures (US$ Billions)		Baseline	0.19	0.19	0.20	0.22	0.23	0.24	0.26	0.27	0.29	0.31	0.33	0.35	0.37	0.40	0.43	0.45	0.48	0.50	0.53	0.56	0.59
		Optimistic	0.19	0.19	0.20	0.21	0.22	0.23	0.24	0.25	0.26	0.28	0.29	0.30	0.31	0.32	0.34	0.36	0.37	0.38	0.40	0.41	0.43
Lost Productivity (US$ Billions)		Baseline	0.32	0.33	0.35	0.37	0.39	0.42	0.44	0.47	0.50	0.53	0.56	0.59	0.63	0.67	0.71	0.75	0.79	0.83	0.85	0.90	0.94
		Optimistic	0.32	0.33	0.35	0.37	0.38	0.40	0.42	0.44	0.46	0.48	0.51	0.52	0.55	0.56	0.59	0.61	0.63	0.65	0.68	0.69	0.72
Pennsylvania
PRC		Baseline	134,679	136,419	135,484	135,182	135,249	135,692	135,789	133,665	133,760	135,442	137,012	136,370	137,760	139,350	141,155	140,999	142,962	145,149	145,293	147,473	149,830
		Optimistic	134,679	136,419	135,484	134,666	134,155	132,172	131,691	130,693	127,540	127,067	126,877	124,766	124,485	122,199	121,963	121,780	119,824	120,084	121,132	120,526	121,597
Expenditures per PRC ($)		Baseline	5,764.03	5,965.48	6,160.20	6,362.76	6,568.34	6,776.56	6,984.21	7,197.74	7,418.61	7,645.55	7,878.69	8,118.46	8,365.15	8,619.34	8,881.25	9,151.11	9,429.18	9,715.70	10,010.92	10,315.11	10,628.55
		Optimistic	5,764.03	5,941.07	6,109.82	6,284.83	6,461.27	6,638.72	6,814.03	6,993.49	7,178.47	7,367.65	7,561.10	7,759.18	7,962.08	8,170.29	8,383.94	8,603.18	8,828.15	9,059.01	9,295.90	9,538.98	9,788.43
Total Expenditures (US$ Billions)		Baseline	0.78	0.81	0.83	0.86	0.89	0.92	0.95	0.96	0.99	1.04	1.08	1.11	1.15	1.20	1.25	1.29	1.35	1.41	1.45	1.52	1.59
		Optimistic	0.78	0.81	0.83	0.85	0.87	0.88	0.90	0.91	0.92	0.94	0.96	0.97	0.99	1.00	1.02	1.05	1.06	1.09	1.13	1.15	1.19
Lost Productivity (US$ Billions)		Baseline	1.23	1.31	1.37	1.44	1.49	1.57	1.64	1.68	1.75	1.84	1.93	1.99	2.08	2.18	2.29	2.36	2.47	2.59	2.68	2.81	2.94
		Optimistic	1.23	1.31	1.36	1.42	1.46	1.50	1.55	1.60	1.62	1.67	1.73	1.75	1.81	1.84	1.89	1.95	1.98	2.04	2.12	2.17	2.25
Rhode Island
PRC		Baseline	9,211	9,407	9,374	9,371	9,426	9,504	9,563	9,497	9,582	9,758	9,899	9,893	10,027	10,162	10,307	10,299	10,464	10,655	10,680	10,855	11,067
		Optimistic	9,211	9,407	9,374	9,335	9,350	9,257	9,274	9,286	9,136	9,155	9,166	9,051	9,061	8,912	8,905	8,895	8,771	8,815	8,904	8,872	8,982
Expenditures per PRC ($)		Baseline	6,013.93	6,269.47	6,518.27	6,778.85	7,045.13	7,316.65	7,589.23	7,871.32	8,164.98	8,468.65	8,782.60	9,107.56	9,444.02	9,792.90	10,154.68	10,529.82	10,918.82	11,322.19	11,740.46	12,174.19	12,623.94
		Optimistic	6,013.93	6,238.50	6,453.94	6,678.70	6,906.65	7,137.26	7,366.40	7,602.26	7,846.73	8,098.15	8,356.66	8,622.82	8,896.96	9,179.81	9,471.66	9,772.78	10,083.48	10,404.06	10,734.83	11,076.11	11,428.25
Total Expenditures (US$ Billions)		Baseline	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.11	0.11	0.12	0.13	0.13	0.14
		Optimistic	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10
Lost Productivity (US$ Billions)		Baseline	0.08	0.09	0.09	0.10	0.10	0.11	0.12	0.12	0.13	0.13	0.14	0.14	0.15	0.16	0.17	0.17	0.18	0.19	0.20	0.21	0.22
		Optimistic	0.08	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.12	0.12	0.13	0.13	0.13	0.14	0.14	0.14	0.15	0.16	0.16	0.17
South Carolina
PRC		Baseline	42,046	42,545	43,464	44,455	45,346	46,147	46,972	47,201	48,109	49,315	50,506	50,888	51,941	52,982	54,066	54,444	55,485	56,492	56,723	57,919	59,097
		Optimistic	42,046	42,545	43,464	44,285	44,979	44,949	45,554	46,152	45,871	46,265	46,770	46,558	46,936	46,461	46,715	47,022	46,505	46,737	47,290	47,336	47,961
Expenditures per PRC ($)		Baseline	5,931.68	6,227.43	6,517.41	6,823.13	7,137.62	7,460.41	7,786.54	8,126.15	8,481.89	8,852.04	9,237.11	9,638.14	10,055.94	10,491.85	10,946.66	11,421.18	11,916.27	12,432.82	12,971.77	13,534.07	14,120.75
		Optimistic	5,931.68	6,191.58	6,442.48	6,705.74	6,974.30	7,247.55	7,520.57	7,803.13	8,097.57	8,402.02	8,716.73	9,042.50	9,379.83	9,729.74	10,092.71	10,469.22	10,859.77	11,264.89	11,685.13	12,121.04	12,573.22
Total Expenditures (US$ Billions)		Baseline	0.25	0.26	0.28	0.30	0.32	0.34	0.37	0.38	0.41	0.44	0.47	0.49	0.52	0.56	0.59	0.62	0.66	0.70	0.74	0.78	0.83
		Optimistic	0.25	0.26	0.28	0.30	0.31	0.33	0.34	0.36	0.37	0.39	0.41	0.42	0.44	0.45	0.47	0.49	0.51	0.53	0.55	0.57	0.60
Lost Productivity (US$ Billions)		Baseline	0.38	0.41	0.44	0.47	0.50	0.53	0.57	0.59	0.63	0.67	0.71	0.74	0.78	0.83	0.88	0.91	0.96	1.01	1.05	1.10	1.16
		Optimistic	0.38	0.41	0.44	0.47	0.49	0.51	0.54	0.56	0.58	0.61	0.64	0.65	0.68	0.70	0.72	0.75	0.77	0.79	0.83	0.85	0.89
South Dakota
PRC		Baseline	7,792	7,726	7,711	7,703	7,693	7,696	7,712	7,615	7,623	7,684	7,796	7,813	7,963	8,143	8,348	8,435	8,634	8,825	8,909	9,119	9,307
		Optimistic	7,792	7,726	7,711	7,673	7,631	7,497	7,479	7,446	7,269	7,209	7,219	7,149	7,196	7,141	7,213	7,285	7,236	7,301	7,428	7,453	7,553
Expenditures per PRC ($)		Baseline	6,151.55	6,453.07	6,748.47	7,059.67	7,379.56	7,707.64	8,038.88	8,383.56	8,744.35	9,119.51	9,509.49	9,915.37	10,337.91	10,778.46	11,237.78	11,716.67	12,215.98	12,736.56	13,279.33	13,845.22	14,435.24
		Optimistic	6,151.55	6,416.53	6,672.13	6,940.17	7,213.41	7,491.25	7,768.67	8,055.61	8,354.44	8,663.23	8,982.23	9,312.23	9,653.75	10,007.79	10,374.81	10,755.29	11,149.72	11,558.63	11,982.52	12,421.96	12,877.52
Total Expenditures (US$ Billions)		Baseline	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.08	0.08	0.09	0.09	0.10	0.11	0.11	0.12	0.13	0.13
		Optimistic	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10
Lost Productivity (US$ Billions)		Baseline	0.07	0.07	0.08	0.08	0.09	0.09	0.09	0.10	0.10	0.10	0.11	0.11	0.12	0.13	0.14	0.14	0.15	0.16	0.16	0.17	0.18
		Optimistic	0.07	0.07	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	0.12	0.12	0.12	0.13	0.13	0.14
Tennessee
PRC		Baseline	59,413	59,558	60,355	61,289	62,147	62,910	63,680	63,524	64,199	65,447	66,632	66,811	67,804	68,788	69,834	69,955	71,072	72,176	72,296	73,533	74,749
		Optimistic	59,413	59,558	60,355	61,055	61,644	61,278	61,758	62,112	61,213	61,400	61,703	61,126	61,270	60,321	60,339	60,420	59,569	59,713	60,274	60,096	60,664
Expenditures per PRC ($)		Baseline	6,140.97	6,406.87	6,665.96	6,937.51	7,215.20	7,498.57	7,783.24	8,078.04	8,385.15	8,702.94	9,031.71	9,372.24	9,725.06	10,091.17	10,471.05	10,865.24	11,274.27	11,698.69	12,139.09	12,596.07	13,070.26
		Optimistic	6,140.97	6,374.64	6,598.97	6,833.15	7,070.81	7,311.40	7,550.59	7,796.95	8,052.45	8,315.37	8,585.86	8,864.51	9,151.70	9,448.18	9,754.28	10,070.29	10,396.53	10,733.35	11,081.08	11,440.07	11,810.69
Total Expenditures (US$ Billions)		Baseline	0.36	0.38	0.40	0.43	0.45	0.47	0.50	0.51	0.54	0.57	0.60	0.63	0.66	0.69	0.73	0.76	0.80	0.84	0.88	0.93	0.98
		Optimistic	0.36	0.38	0.40	0.42	0.44	0.45	0.47	0.48	0.49	0.51	0.53	0.54	0.56	0.57	0.59	0.61	0.62	0.64	0.67	0.69	0.72
Lost Productivity (US$ Billions)		Baseline	0.54	0.57	0.61	0.65	0.69	0.73	0.77	0.80	0.84	0.89	0.94	0.97	1.02	1.08	1.13	1.17	1.23	1.29	1.33	1.40	1.47
		Optimistic	0.54	0.57	0.61	0.64	0.67	0.69	0.73	0.76	0.78	0.81	0.84	0.86	0.89	0.91	0.94	0.97	0.98	1.01	1.05