To bodysurf:

The numbers are worst case right now because no revenues are being added to the other side. But the operating "costs" of the BLM land, Indian reservations, national forests, and miltary bases are (apparently) being used in the Fed payout-per- person calculation. The more crowded states simply do not have these things to pay for.