you make it sound like the numbers are out of thin air.. but your link says:<p><i>Baseline budgeting uses current spending levels as the &quot;baseline&quot; for establishing future funding requirements and assumes future budgets will equal the current budget times the inflation rate times the population growth rate.</i><p>Sounds reasonable to me.