### 1

2 3 4

5 6 7 8

9

10

11 12 13

14

15

16 17 18 19 20 21 22 23 24 25 26 27 28 29

30 A B

Author: Abt Associates Inc. Date Created: 4/8/2008 Date Modified: 3/30/2011

Purpose: This file generates private disocunted and annualized compliance cost estimates used in various economic analyses. Original costs are discounted to either promulgation year (2012), compliance year (2015, 2020, or 2025), or analysis year (2015), annualized over appropriate number of years, and adjusted for taxes. (CBI)

File Contents: Worksheet Contents

Assumptions Lists assumed constants used throughout the cost and economic impacts analysis model as well as various adjustment indexes for dollar years adjustments FacilityInfo Contains facility-level information from PlantData.xls and Tax_Rates.xls (data do not depend on analysed option) and Cost_Control.xls and ICR_Costs.xls (data change depending on analysed option). ICR_Costs_Unadjusted Reads in certain plant-data from the FacilityInfo worksheet and ICR costs from the ICR_Costs.xls file. These costs are in 2009 dollars.
ICR_Costs_AnalysisYear Reads ICR costs from the ICR_Costs_Unadjusted worksheet, brings ICR cost values to 2015 and re-stated them in 2009 dollars. TechCosts_AnalysisYr Reads technology costs from the Cost_Control.xls file. Calculates private cost of downtime.

Private_ComplAnalysis_OnSite Contains calculations for discounting technology and administrative cost values to a given compliance year (i.e., 2015, 2020, or 2025), annualization of all cost components except for those that recur on an annual basis over the appropriate time period, and adjustment for taxes. These costs are used for electricity rate and household impact analyses.

Private_AnalysisYr_OnSite Contains calculations for discounting technology and administrative cost values to an analysis year of 2015, annualization of all cost components except for those that recur on an annual basis over the appropriate time period, and adjustment for taxes. These costs are used for facility- and firm-level cost-to revenue and RFA analyses.

Private_Promulg_OnSite Contains calculations for discounting technology and administrative cost values to the promulgation year (i.e., 2012), annualization of all cost components except for those that recur on an annual basis over the appropriate time period, and adjustment for taxes. These cost estimates are used for the summary of private annualized costs (Tables_OnSite worksheet).

Tables_OnSite Contains private cost summary.

Input Files: External data used in calculations/analysis: Cost_Control.xls ICR_Costs.xls PlantData.xls GDP_Deflator.xls AEO_2009.xls ECI.xls Tax_Rates.xls

The original version of this file contains, or is linked to a file that contains, confidential business information (CBI), or information that could be used to reveal CBI. As a result, the values for any

variables determined by EPA to be CBI, or that could be used to reveal CBI, have been concealed.

FileInfo 1 of 700Discount Rate 7%

Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015)

2 3 4 5 6 7 8 9 10 11 12 Annualized Weighted Compliance Costs by NERC Region (in millions, $2009)

Capital Technology Connection

Outage Initial Permit

Application Pilot Study O&M Monitoring, Record Keeping, & Reporting Energy

Penalty Permit

Renewal

ASCC $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 ERCOT $12.07 $3.59 $0.11 $0.00 $15.03 $1.79 $0.00 $0.10 $32.68 42 FRCC $15.84 $6.21 $0.06 $0.00 $10.46 $1.05 $0.00 $0.06 $33.68 25 HICC $1.38 $0.00 $0.01 $0.00 $1.91 $0.17 $0.00 $0.01 $3.48 3 MRO $6.19 $5.82 $0.12 $0.00 $8.91 $2.09 $0.00 $0.11 $23.24 46 NPCC $14.31 $0.00 $0.16 $0.00 $24.89 $2.66 $0.00 $0.15 $42.16 63 RFC $46.85 $6.15 $0.41 $0.00 $56.26 $7.85 $0.00 $0.39 $117.91 164 SERC $35.49 $6.60 $0.40 $0.00 $47.63 $6.78 $0.00 $0.38 $97.28 157 SPP $6.56 $31.17 $0.09 $0.00 $12.62 $1.57 $0.00 $0.08 $52.09 34 WECC $1.05 $0.44 $0.06 $0.00 $0.83 $0.85 $0.00 $0.06 $3.28 23 Total $139.73 $59.99 $1.41 $0.00 $178.53 $24.80 $0.00 $1.33 $405.78 559

ASCC $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 ERCOT $8.43 $2.33 $0.08 $0.00 $11.12 $1.33 $0.00 $0.07 $23.36 42 FRCC $9.75 $3.81 $0.04 $0.00 $6.44 $0.69 $0.00 $0.04 $20.77 25 HICC $0.84 $0.00 $0.00 $0.00 $1.16 $0.11 $0.00 $0.00 $2.12 3 MRO $4.68 $5.76 $0.08 $0.00 $5.99 $1.38 $0.00 $0.07 $17.96 46 NPCC $8.54 $0.00 $0.10 $0.00 $14.82 $1.61 $0.00 $0.09 $25.16 63 RFC $28.14 $3.72 $0.26 $0.00 $34.04 $4.96 $0.00 $0.25 $71.37 164 SERC $25.17 $4.00 $0.28 $0.00 $34.25 $4.73 $0.00 $0.26 $68.70 157 SPP $4.22 $19.05 $0.06 $0.00 $8.14 $1.03 $0.00 $0.05 $32.55 34 WECC $0.72 $0.26 $0.04 $0.00 $0.55 $0.56 $0.00 $0.04 $2.17 23 Total $90.49 $38.94 $0.94 $0.00 $116.51 $16.40 $0.00 $0.89 $264.16 559 Addit Pre-Tax (Repowering) $70.25 $0.00 $0.00 $0.00 $7.58 $37.57 $115.40 Addit After-Tax (Repowering) $46.68 $0.00 $0.00 $0.00 $5.03 $24.96 $76.68 Pre-Tax Total w/ Repowering $209.98 $59.99 $1.41 $0.00 $186.11 $24.80 $37.57 $1.33 $521.19 After-Tax Total w/ Repowering $137.17 $38.94 $0.94 $0.00 $121.55 $16.40 $24.96 $0.89 $340.84 Addit Pre-Tax (New) $0.00 $0.00 $0.00 $0.00 $4.02 $7.60 $11.63 Addit After-Tax (New) $0.00 $0.00 $0.00 $0.00 $2.67 $5.05 $7.72

Annualized Weighted Compliance Costs by Ownership Type (Millions; As of 2012; $2009)

Capital Technology Connection

Outage Initial Permit

Application Pilot Study O&M Monitoring, Record Keeping, & Reporting Energy

Penalty Permit

Renewal

Cooperative $3.22 $5.68 $0.06 $0.00 $3.09 $0.80 $0.00 $0.06 $12.91 25 Weighte d Num of Facilities

Weighte d Num of Facilities Recurring Costs

Total Costs After-Tax National Costs Pre-Tax National Costs

One-Time Costs

Ownership Type NERC One-Time Costs Recurring Costs

Total Costs

Pre-Tax National Costs

Tables_OnSite 2 of 700Capital Technology Connection

Outage Initial Permit

Application Pilot Study O&M Monitoring, Record Keeping, & Reporting Energy

Penalty Permit

Renewal Weighte

d Num of Facilities Pre-Tax National Costs NERC One-Time Costs Recurring Costs

Total Costs Federal $8.40 $0.00 $0.04 $0.00 $12.20 $0.85 $0.00 $0.04 $21.53 16 Investor-owned $81.26 $45.59 $0.77 $0.00 $102.44 $13.77 $0.00 $0.73 $244.56 306 Municipality $1.15 $0.25 $0.06 $0.00 $2.06 $1.12 $0.00 $0.06 $4.69 25 Nonutility $43.94 $8.47 $0.43 $0.00 $55.22 $7.52 $0.00 $0.40 $115.99 170 Political Subdivision $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 State $1.75 $0.00 $0.04 $0.00 $3.52 $0.74 $0.00 $0.04 $6.10 17 Total $139.73 $59.99 $1.41 $0.00 $178.53 $24.80 $0.00 $1.33 $405.78 559

Cooperative $3.22 $5.68 $0.06 $0.00 $3.09 $0.80 $0.00 $0.06 $12.91 25 Federal $8.40 $0.00 $0.04 $0.00 $12.20 $0.85 $0.00 $0.04 $21.53 16 Investor-owned $49.33 $27.81 $0.47 $0.00 $62.27 $8.36 $0.00 $0.44 $148.68 306 Municipality $1.15 $0.25 $0.06 $0.00 $2.06 $1.12 $0.00 $0.06 $4.69 25 Nonutility $26.64 $5.20 $0.26 $0.00 $33.37 $4.53 $0.00 $0.24 $70.25 170 Political Subdivision $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 State $1.75 $0.00 $0.04 $0.00 $3.52 $0.74 $0.00 $0.04 $6.10 17 Total $90.49 $38.94 $0.94 $0.00 $116.51 $16.40 $0.00 $0.89 $264.16 559

Total Publicly Owned $11.30 $0.25 $0.15 $0.00 $17.78 $2.71 $0.00 $0.14 $32.32 58 Other $128.43 $59.73 $1.26 $0.00 $160.75 $22.09 $0.00 $1.19 $373.46 501

Total Publicly Owned $11.30 $0.25 $0.15 $0.00 $17.78 $2.71 $0.00 $0.14 $32.32 58 Other $79.19 $38.69 $0.79 $0.00 $98.73 $13.69 $0.00 $0.75 $231.84 501

Annualized Weighted Compliance Costs by Plant Type (in millions, $2008)

Capital Technology Connection

Outage Initial Permit

Application Pilot Study O&M Monitoring, Record Keeping, & Reporting Energy

Penalty Permit

Renewal

Coal Steam $64.67 $57.58 $0.88 $0.00 $99.79 $15.23 $0.00 $0.83 $238.97 347 Combined Cycle $4.44 $0.00 $0.09 $0.00 $6.93 $1.47 $0.00 $0.08 $13.02 35 Gas $12.88 $0.15 $0.19 $0.00 $21.64 $3.61 $0.00 $0.18 $38.63 74 Nuclear $36.64 $0.00 $0.13 $0.00 $36.65 $2.31 $0.00 $0.12 $75.85 50 Oil $20.20 $1.82 $0.07 $0.00 $12.61 $1.43 $0.00 $0.07 $36.20 28 Other Steam $0.90 $0.44 $0.06 $0.00 $0.90 $0.75 $0.00 $0.06 $3.11 24 No Steam $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 Total $139.73 $59.99 $1.41 $0.00 $178.53 $24.80 $0.00 $1.33 $405.78 559

Coal Steam $42.00 $37.48 $0.58 $0.00 $65.02 $10.10 $0.00 $0.55 $155.74 347 Combined Cycle $2.71 $0.00 $0.06 $0.00 $4.15 $0.95 $0.00 $0.05 $7.92 35 Gas $8.79 $0.09 $0.13 $0.00 $14.85 $2.55 $0.00 $0.12 $26.53 74 Nuclear $24.23 $0.00 $0.08 $0.00 $24.36 $1.49 $0.00 $0.08 $50.24 50 Oil $12.24 $1.11 $0.04 $0.00 $7.59 $0.86 $0.00 $0.04 $21.88 28 Other Steam $0.53 $0.26 $0.04 $0.00 $0.53 $0.45 $0.00 $0.04 $1.85 24 No Steam $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 Total $90.49 $38.94 $0.94 $0.00 $116.51 $16.40 $0.00 $0.89 $264.16 559 Recurring Costs Pre-Tax National Costs

After-Tax National Costs

Weighte d Num of Facilities After-Tax National Costs

Plant Type

After-Tax National Costs One-Time Costs

Pre-Tax National Costs Total Costs

Tables_OnSite 3 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 A B C D E F G H I J K

Discount Rate 7% Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015) Addit Annual Costs (New)--> Addit Annual Costs--> 39% NA NA NA Addit Annual Costs (Rep)--> Addit Annual Costs--> 39% NA NA NA

1 2 3 4 5 6 7 8 9 10 11

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

Private_Promulg_OnSite 4 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 L M N O P Q R S T U

2015 NA NA NA NA $0 $0 $0 $0 $0 2015 NA NA NA NA $71,127,075 $0 $0 $0 $0 8 9 10 11 12

12 13 14 16 17 20 21

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

Private_Promulg_OnSite 5 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 V W X Y Z AA AB AC AD

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 14 9 10 11 12 13 15 14

22 23 24 25 26 27 28 29 30

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

Private_Promulg_OnSite 6 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 AE AF AG AH AI AJ AK AL AM

$0 $0 $277,360 $0 $524,015 $0 $0 $0 $0 $0 $0 $522,354 $0 $2,590,014 $871,767,006 $0 $0 $0 18 19 16 15 17

31 32 33 34 35 36 39 Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

Private_Promulg_OnSite 7 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 AN AO AP AQ AR AS AT AU AV AW AX

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

40 41 42 43 44 45 46 47 48 49

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

Private_Promulg_OnSite 8 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 AY AZ BA BB BC BD BE BF BG BH

$0 $4,023,651 $0 $7,601,859 $0 $0 $0 $0 $0 $0 $0 $7,577,773 $0 $37,573,230 $70,252,568 $0 $0 $0 $0 $0

52 53 54 55 58 59 60

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

Private_Promulg_OnSite 9 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 BI BJ BK BL BM BN BO BP BQ

$0 $0 $0 $0 $0 $4,023,651 $0 $7,601,859 $11,625,510 $70,252,568 $0 $0 $0 $0 $7,577,773 $0 $37,573,230 $115,403,571

61 62 63 64 65 66 67 68 69

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_Promulg_OnSite 10 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 BR BS BT BU BV BW BX BY BZ

$11,625,510 $0 $0 $0 $0 $0 $2,673,401 $0 $5,050,839 $115,403,571 $46,677,323 $0 $0 $0 $0 $5,034,836 $0 $24,964,466

70 71 72 73 74 75 76 77 78

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

Private_Promulg_OnSite 11 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 CA CB CC CD CE CF CG CH CI CJ

$7,724,240 $7,724,240 $0 $0 $0 $0 $4,023,651 $0 $7,601,859 $0 $76,676,624 $76,676,624 $70,252,568 $0 $0 $0 $7,577,773 $0 $37,573,230 $0

79 80 81 82 83 84 85 86 87 88

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_Promulg_OnSite 12 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 CK CL CM CN CO CP CQ CR CS CT

$405,781,684 $405,781,684 $11,625,510 $11,625,510 $0 $0 $0 $0 $2,673,401 $0 $5,050,839 $0 $115,403,571 $115,403,571 $46,677,323 $0 $0 $0 $5,034,836 $0 $24,964,466 $0

89 90 91 92 93 94 95 96 97 98

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

CostsGrand Total PreTax Grand Total PreTax, excluding baseline closures



### Weighted Annualized After-Tax Costs ($2009)

Private_Promulg_OnSite 13 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 CU CV

$264,161,386 $264,161,386 $7,724,240 $7,724,240 $76,676,624 $76,676,624

99 100

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline ClosuresGrand Total AfterTax Grand Total After-Tax,

excluding baseline closures

Private_Promulg_OnSite 14 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 15 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 16 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 17 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 18 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 19 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 20 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 21 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 22 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 23 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 24 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101

Private_Promulg_OnSite 25 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 26 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 27 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 28 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 29 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 30 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 31 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 32 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 33 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 34 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 35 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150

Private_Promulg_OnSite 36 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 37 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 38 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 39 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 40 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 41 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 42 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 43 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 44 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 45 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 46 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199

Private_Promulg_OnSite 47 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 48 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 49 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 50 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 51 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 52 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 53 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 54 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 55 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 56 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 57 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248

Private_Promulg_OnSite 58 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 59 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 60 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 61 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 62 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 63 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 64 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 65 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 66 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 67 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 68 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297

Private_Promulg_OnSite 69 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 70 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 71 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 72 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 73 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 74 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 75 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 76 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 77 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 78 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 79 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346

Private_Promulg_OnSite 80 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 81 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 82 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 83 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 84 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 85 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 86 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 87 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 88 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 89 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 90 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395

Private_Promulg_OnSite 91 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 92 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 93 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 94 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 95 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 96 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 97 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 98 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 99 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 100 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 101 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444

Private_Promulg_OnSite 102 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 103 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 104 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 105 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 106 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 107 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 108 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 109 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 110 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 111 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 112 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493

Private_Promulg_OnSite 113 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 114 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 115 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 116 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 117 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 118 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 119 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 120 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 121 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 122 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 123 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542

Private_Promulg_OnSite 124 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 125 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 126 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 127 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 128 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 129 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 130 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 131 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 132 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 133 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 134 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591

Private_Promulg_OnSite 135 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 136 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 137 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 138 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 139 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 140 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 141 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 142 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 143 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 144 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 145 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640

Private_Promulg_OnSite 146 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBased DIF-Based Weights

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 147 of 7009

10

11 12 L M N O P Q R S T U

Capital Costs

Compliance/Analy sis Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr LifeFacility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 148 of 7009

10

11 12 V W X Y Z AA AB AC AD

Initial Permitting Costs

Capital - 30-yr Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2012; $2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 149 of 7009

10

11 12 AE AF AG AH AI AJ AK AL AM Facility Annually Recurring Costs ($2009)

Initial Follow-Up Total O&M Costs Monitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Entr Study (O&M)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 150 of 7009

10

11 12 AN AO AP AQ AR AS AT AU AV AW AX

One-Time Costs

Capital - 25-yr Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial 

### Present Value as of Compliance Year, Discounted to 2012 ($2009) Entrainment Study (O&M)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 151 of 7009

10

11 12 AY AZ BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Follow-Up O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life Entrainment Study (O&M)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 152 of 7009

10

11 12 BI BJ BK BL BM BN BO BP BQ

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost 

### Unweighted Annualized Pre-Tax Costs ($2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 153 of 7009

10

11 12 BR BS BT BU BV BW BX BY BZ

One-Time Costs Recurring Costs

Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures) Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized After-Tax Costs ($2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 154 of 7009

10

11 12 CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total AnnualizedUnweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized Pre-Tax Costs ($2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 155 of 7009

10

11 12 CK CL CM CN CO CP CQ CR CS CT

One-Time Costs Recurring Costs

Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs 

### Weighted Annualized After-Tax Costs ($2009)

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 156 of 7009

10

11 12 CU CV

Total National Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_Promulg_OnSite 157 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A B C D E F G H I J K Discount Rate 7% Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015) Addit Annual Costs (New)--> Addit Annual Costs (New)--> 39% NA NA NA Addit Annual Costs (Rep)--> Addit Annual Costs (Rep)--> 39% NA NA NA

1 2 3 4 5 6 7 8 9 10 11

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

Private_AnalysisYr_OnSite 158 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code L M N O P Q R S

2015 NA NA NA NA $0 $0 $0 2015 NA NA NA NA $71,127,075 $0 $0 8 9 10

12 13 14 15 16 17

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 159 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code T U V W X Y Z AA

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 12 13 14 9 10 11 12

20 21 22 23 24 25 26 27 Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 160 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AB AC AD AE AF AG AH AI

$0 $0 $0 $0 $0 $277,360 $0 $524,015 $0 $0 $0 $0 $0 $522,354 $0 $2,590,014 13 15 14 18 19 16 15 17

28 29 30 31 32 33 34 35 Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 161 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AJ AK AL AM AN AO AP AQ AR

$0 $0 $0 $0 $0 $0 $0 $0 $0 $1,067,952,068 $0 $0 $0 $0 $0 $0 $0 $0

36 37 38 39 40 41 42 43 44

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 162 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AS AT AU AV AW AX AY AZ

$0 $0 $0 $0 $0 $0 $0 $4,023,651 $0 $0 $0 $0 $0 $0 $0 $7,577,773

45 46 47 48 49 52

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 163 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BA BB BC BD BE BF BG BH

$0 $7,601,859 $0 $0 $0 $0 $0 $0 $0 $37,573,230 $86,062,416 $0 $0 $0 $0 $0

53 54 55 56 57 58 59 60

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 164 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BI BJ BK BL BM BN BO BP

$0 $0 $0 $0 $0 $4,023,651 $0 $7,601,859 $86,062,416 $0 $0 $0 $0 $7,577,773 $0 $37,573,230

61 62 63 64 65 66 67 68

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 165 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BQ BR BS BT BU BV BW

$11,625,510 $11,625,510 $0 $0 $0 $0 $0 $131,213,419 $131,213,419 $57,181,728 $0 $0 $0 $0

69 70 71 72 73 74 75

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 166 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BX BY BZ CA CB CC CD CE

$2,673,401 $0 $5,050,839 $7,724,240 $7,724,240 $0 $0 $0 $5,034,836 $0 $24,964,466 $87,181,029 $87,181,029 $86,062,416 $0 $0

76 77 78 79 80 81 82 83

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 167 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code CF CG CH CI CJ CK CL CM CN

$0 $4,023,651 $0 $7,601,859 $0 $11,625,510 $11,625,510 $0 $0 $0 $7,577,773 $0 $37,573,230 $0 $131,213,419 $131,213,419 $57,181,728 $0

84 85 86 87 88 89 90 91 92

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 168 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code CO CP CQ CR CS CT CU CV

$0 $0 $2,673,401 $0 $5,050,839 $0 $7,724,240 $7,724,240 $0 $0 $5,034,836 $0 $24,964,466 $0 $87,181,029 $87,181,029

93 94 95 96 97 98 99 100

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 169 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94

Private_AnalysisYr_OnSite 170 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 171 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 172 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 173 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 174 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 175 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 176 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 177 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 178 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 179 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 180 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 181 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140

Private_AnalysisYr_OnSite 182 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 183 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 184 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 185 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 186 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 187 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 188 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 189 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 190 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 191 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 192 of 7009

10

11 12 A

EIA Plant Code

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 193 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186

Private_AnalysisYr_OnSite 194 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 195 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 196 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 197 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 198 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 199 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 200 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 201 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 202 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 203 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 204 of 7009

10

11 12 A

EIA Plant Code

141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 205 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232

Private_AnalysisYr_OnSite 206 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 207 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 208 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 209 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 210 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 211 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 212 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 213 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 214 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 215 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 216 of 7009

10

11 12 A

EIA Plant Code

187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 217 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278

Private_AnalysisYr_OnSite 218 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 219 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 220 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 221 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 222 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 223 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 224 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 225 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 226 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 227 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 228 of 7009

10

11 12 A

EIA Plant Code

233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 229 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324

Private_AnalysisYr_OnSite 230 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 231 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 232 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 233 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 234 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 235 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 236 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 237 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 238 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 239 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 240 of 7009

10

11 12 A

EIA Plant Code

279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 241 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370

Private_AnalysisYr_OnSite 242 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 243 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 244 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 245 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 246 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 247 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 248 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 249 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 250 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 251 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 252 of 7009

10

11 12 A

EIA Plant Code

325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 253 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416

Private_AnalysisYr_OnSite 254 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 255 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 256 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 257 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 258 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 259 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 260 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 261 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 262 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 263 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 264 of 7009

10

11 12 A

EIA Plant Code

371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 265 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462

Private_AnalysisYr_OnSite 266 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 267 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 268 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 269 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 270 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 271 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 272 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 273 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 274 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 275 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 276 of 7009

10

11 12 A

EIA Plant Code

417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 277 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508

Private_AnalysisYr_OnSite 278 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 279 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 280 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 281 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 282 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 283 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 284 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 285 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 286 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 287 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 288 of 7009

10

11 12 A

EIA Plant Code

463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 289 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554

Private_AnalysisYr_OnSite 290 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 291 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 292 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 293 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 294 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 295 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 296 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 297 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 298 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 299 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 300 of 7009

10

11 12 A

EIA Plant Code

509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 301 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600

Private_AnalysisYr_OnSite 302 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 303 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 304 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 305 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 306 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 307 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 308 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 309 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 310 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 311 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 312 of 7009

10

11 12 A

EIA Plant Code

555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 313 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646

Private_AnalysisYr_OnSite 314 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 315 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 316 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 317 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 318 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 319 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 320 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 321 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 322 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 323 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 324 of 7009

10

11 12 A

EIA Plant Code

601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 325 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private_AnalysisYr_OnSite 326 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 L M N O P Q R S

Capital Costs

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life

Private_AnalysisYr_OnSite 327 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 T U V W X Y Z AA Facility One-Time Costs - Total (As of 2015; $2009) Initial Permitting Costs

Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance

Private_AnalysisYr_OnSite 328 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AB AC AD AE AF AG AH AI Facility Annually Recurring Costs ($2009)

Total Initial Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Turbine Back pressure and Auxilliary Requirements Penalty Entr Study (O&M)

Private_AnalysisYr_OnSite 329 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AJ AK AL AM AN AO AP AQ AR

One-Time Costs

CT Capital - 30- yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to DowntimeInitial Permitting

Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance Year 

### Present Value as of Compliance Year ($2009)

Private_AnalysisYr_OnSite 330 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AS AT AU AV AW AX AY AZ

Facility Recurring Costs Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up O&M Costs 

### Present Value as of Compliance Year ($2009) Entrainment Study (O&M)

Private_AnalysisYr_OnSite 331 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BA BB BC BD BE BF BG BH

Facility Recurring Costs One-Time Costs

Monitoring Cost Turbine

Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr Life

Private_AnalysisYr_OnSite 332 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BI BJ BK BL BM BN BO BP

Total Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 333 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BQ BR BS BT BU BV BW

One-Time Costs

Total Annualized Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study Repermitting Costs 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 334 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BX BY BZ CA CB CC CD CE

Recurring Costs One-Time Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 335 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 CF CG CH CI CJ CK CL CM CN

Recurring Costs One-Time Costs

Pilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting

Costs Total National PreTax Cost Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 336 of 7009

10

11 12 A

EIA Plant Code

647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 CO CP CQ CR CS CT CU CV

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements PenaltyRepermitting Costs Total National

Post-Tax Cost Total National

Post-Tax Cost Excl. baseline Closures 

### Weighted Annualized After-Tax Costs ($2009)

Private_AnalysisYr_OnSite 337 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A B C D E F G H I J K Discount Rate 7% Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015) Addit Annual Costs (New)--> Addit Annual Costs (New)--> 39% NA NA NA Addit Annual Costs (Rep)--> Addit Annual Costs (Rep)--> 39% NA NA NA

1 2 3 4 5 7 8 9 10 11

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

Private _ComplAnalys_OnSite 338 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code L M N O P Q R $659,132,831 $0 $546,797,982 $0

2015 NA NA NA NA $0 $0 2015 NA NA NA NA $71,127,075 $0 8 9

12 13 14 15 16 17 18

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 339 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code S T U V W X Y Z $0 $0 $0 $0 $362,438,769 $35,752 $0 $0 $0 $0 $0 $0 $31,511,359 $35,752 $0 $0 $17,057,104 $2,344,123 $12,144,671

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 11 12 13 14 9 10 11

19 20 21 22 23 24 25 26

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 340 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AA AB AC AD AE AF AG AH $0 $35,752 $0 $15,669 $6,314,460 $0 $0 $35,752 $0 $15,669 $5,238,297 $0 $170,563,702 $202,109,600 $18,534,005 $67,496,739 $29,133,209 $26,833,172

$0 $0 $0 $0 $0 $0 $277,360 $0 $0 $0 $0 $0 $0 $0 $522,354 $0 12 13 15 14 18 19 16 15

27 28 29 30 31 32 33 34

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 341 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AI AJ AK AL AM AN AO AP $45,445,349 $69,897,548$0

$524,015 $0 $0 $0 $0 $0 $0 $0 $2,590,014 $1,067,952,068 $0 $0 $0 $0 $0 $0 17

35 36 37 38 39 40 41 42

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 342 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AQ AR AS AT AU AV AW AX AY

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

43 44 45 46 47 48 49

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 343 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code AZ BA BB BC BD BE BF BG

$4,023,651 $0 $7,601,859 $0 $0 $0 $0 $0 $7,577,773 $0 $37,573,230 $86,062,416 $0 $0 $0 $0

52 53 54 55 56 57 58 59

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 344 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BH BI BJ BK BL BM BN BO

$0 $0 $0 $0 $0 $0 $4,023,651 $0 $0 $86,062,416 $0 $0 $0 $0 $7,577,773 $0

60 61 62 63 64 65 66 67

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 345 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BP BQ BR BS BT BU BV

135949687.9 $123,287,971

$7,601,859 $11,625,510 $11,625,510 $0 $0 $0 $0 $37,573,230 $131,213,419 $131,213,419 $57,181,728 $0 $0 $0

68 69 70 71 72 73 74

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 346 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code BW BX BY BZ CA CB CC CD

$0 $2,673,401 $0 $5,050,839 $7,724,240 $7,724,240 $0 $0 $0 $5,034,836 $0 $24,964,466 $87,181,029 $87,181,029 $86,062,416 $0

75 76 77 78 79 80 81 82

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 347 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code CE CF CG CH CI CJ CK

$0 $0 $4,023,651 $0 $7,601,859 $0 $11,625,510 $0 $0 $7,577,773 $0 $37,573,230 $0 $131,213,419

83 84 85 86 87 88 89

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 348 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code CL CM CN CO CP CQ CR CS

$11,625,510 $0 $0 $0 $0 $2,673,401 $0 $5,050,839 $131,213,419 $57,181,728 $0 $0 $0 $5,034,836 $0 $24,964,466

90 91 92 93 94 95 96 97

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 349 of 7001

2 3 4 5 6 7 8

9 10

11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 A Discount Rate Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1

EIA Plant Code CT CU CV

$0 $7,724,240 $7,724,240 $0 $87,181,029 $87,181,029

98 99 100

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 350 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93

Private _ComplAnalys_OnSite 351 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 352 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 353 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 354 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 355 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 356 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 357 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 358 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 359 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 360 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 361 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 362 of 7009

10

11 12 A

EIA Plant Code

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 363 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138

Private _ComplAnalys_OnSite 364 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 365 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 366 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 367 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 368 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 369 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 370 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 371 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 372 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 373 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 374 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 375 of 7009

10

11 12 A

EIA Plant Code

94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 376 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183

Private _ComplAnalys_OnSite 377 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 378 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 379 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 380 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 381 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 382 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 383 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 384 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 385 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 386 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 387 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 388 of 7009

10

11 12 A

EIA Plant Code

139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 389 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228

Private _ComplAnalys_OnSite 390 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 391 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 392 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 393 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 394 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 395 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 396 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 397 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 398 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 399 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 400 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 401 of 7009

10

11 12 A

EIA Plant Code

184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 402 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273

Private _ComplAnalys_OnSite 403 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 404 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 405 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 406 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 407 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 408 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 409 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 410 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 411 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 412 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 413 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 414 of 7009

10

11 12 A

EIA Plant Code

229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 415 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318

Private _ComplAnalys_OnSite 416 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 417 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 418 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 419 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 420 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 421 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 422 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 423 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 424 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 425 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 426 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 427 of 7009

10

11 12 A

EIA Plant Code

274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 428 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363

Private _ComplAnalys_OnSite 429 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 430 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 431 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 432 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 433 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 434 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 435 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 436 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 437 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 438 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 439 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 440 of 7009

10

11 12 A

EIA Plant Code

319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 441 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408

Private _ComplAnalys_OnSite 442 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 443 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 444 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 445 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 446 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 447 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 448 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 449 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 450 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 451 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 452 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 453 of 7009

10

11 12 A

EIA Plant Code

364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 454 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453

Private _ComplAnalys_OnSite 455 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 456 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 457 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 458 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 459 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 460 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 461 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 462 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 463 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 464 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 465 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 466 of 7009

10

11 12 A

EIA Plant Code

409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 467 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498

Private _ComplAnalys_OnSite 468 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 469 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 470 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 471 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 472 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 473 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 474 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 475 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 476 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 477 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 478 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 479 of 7009

10

11 12 A

EIA Plant Code

454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 480 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543

Private _ComplAnalys_OnSite 481 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 482 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 483 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 484 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 485 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 486 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 487 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 488 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 489 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 490 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 491 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 492 of 7009

10

11 12 A

EIA Plant Code

499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 493 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588

Private _ComplAnalys_OnSite 494 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 495 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 496 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 497 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 498 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 499 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 500 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 501 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 502 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 503 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 504 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 505 of 7009

10

11 12 A

EIA Plant Code

544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 506 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633

Private _ComplAnalys_OnSite 507 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 508 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 509 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 510 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 511 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 512 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 513 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 514 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 515 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 516 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 517 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 518 of 7009

10

11 12 A

EIA Plant Code

589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 519 of 7009

10

11 12 A B C D E F G H I J K

EIA Plant Code Plant Name NERC RegionSteam Plant TypeOwnership Type Phase Private/ Public/ Non-Profit Facility Annual

Tax Shield Facility

CountBased CapacityBasedDIF-Based Weights

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667

Private _ComplAnalys_OnSite 520 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 L M N O P Q R

Compliance/Analys is Year Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3)Flow Category IPM Status CT Capital - 30-yr Life Capital - IPM

Private _ComplAnalys_OnSite 521 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 S T U V W X Y Z

Capital Costs Initial Permitting Costs

Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Private _ComplAnalys_OnSite 522 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AA AB AC AD AE AF AG AH

Facility Annually Recurring Costs ($2009) Initial Permitting Costs

Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up Total O&M CostsMonitoring Costs Entr Study (O&M)

Private _ComplAnalys_OnSite 523 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AI AJ AK AL AM AN AO AP

Facility Annually Recurring Costs ($2009) One-Time Costs

Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr Life Capital - 20-yr

Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss

Due to Downtime

Private _ComplAnalys_OnSite 524 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AQ AR AS AT AU AV AW AX AY

Initial Permitting Costs Incurred Over 1 Year, 1 Year Prior to Compliance Initial Permitting

Costs Incurred Over 1 Year, Compliance YearInitial Permitting

Costs Incurred Over 1 Year, 3 Years Prior to Compliance Initial Permitting

Costs Incurred Over 3 Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Pilot Study Repermitting Costs Initial Follow-Up 

### Present Value as of Compliance Year, Discounted to 2015 ($2009) Entrainment Study (O&M)

Private _ComplAnalys_OnSite 525 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 AZ BA BB BC BD BE BF BG

Facility Recurring Costs

O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty CT Capital - 30-yr Life Capital - IPM Capital - 10-yr LifeCapital - 20-yr Life Capital - 25-yr

LifeOne-Time Costs

Private _ComplAnalys_OnSite 526 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BH BI BJ BK BL BM BN BO

Capital - 30-yr LifeTotal Capital CostsOne-Time Loss Due to Downtime Initial Permitting Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost 

### Unweighted Annualized Pre-Tax Costs ($2009) Facility Recurring Costs One-Time Costs

Private _ComplAnalys_OnSite 527 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BP BQ BR BS BT BU BV

One-Time Costs Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted Pre-Tax Cost Total Annualized Unweighted Pre-Tax Cost (Excl. Baseline Closures)Total Capital Cost Downtime Cost Initial Permitting Cost Pilot Study 

### Unweighted Annualized After-Tax Costs ($2009) Facility Recurring Costs

Private _ComplAnalys_OnSite 528 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 BW BX BY BZ CA CB CC CD

Recurring Costs One-Time Costs

Repermitting Costs O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Total Annualized

Unweighted AfterTax Cost Total Annualized

Unweighted AfterTax Cost (Excl Baseline Closures) Total Capital Cost Downtime Cost 

### Unweighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 529 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 CE CF CG CH CI CJ CK

One-Time Costs Recurring Costs

Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty Repermitting CostsTotal National PreTax Cost 

### Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 530 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 CL CM CN CO CP CQ CR CS

One-Time Costs Recurring Costs

Total National PreTax Cost Excl. Baseline ClosuresTotal Capital CostDowntime Cost Initial Permitting CostPilot Study O&M Costs Monitoring Cost Turbine Back pressure and Auxilliary Requirements Penalty 

### Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 531 of 7009

10

11 12 A

EIA Plant Code

634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 CT CU CV

Repermitting Costs Total National

Post-Tax CostTotal National Post-Tax

Cost Excl. baseline Closures

Private _ComplAnalys_OnSite 532 of 700

### Discount Rate 7%

Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015) Addit Annual Costs (New)--> $0 Addit Annual Costs (Rep)--> $71,127,075 10

1 2 3 4 5 6 7 8



### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 533 of 700

### Discount Rate

Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1



### EIA Plant Code $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 12 13 14 15 9 19

9 10 11 12 13 14 15



### Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009)

Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 534 of 700

### Discount Rate

Option Weights Discounting Year Addit Annual Costs (New)--> Addit Annual Costs (Rep)-->

1



### EIA Plant Code $277,360 $524,015 $522,354 $2,590,014 16 18 24 24

16 17 18 19 

### Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 535 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 536 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 537 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 538 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 539 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 540 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 541 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 542 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 543 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 544 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 545 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 546 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 547 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 548 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 549 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 550 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 551 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 552 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 553 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 554 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 555 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 556 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 557 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 558 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 559 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 560 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 561 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 562 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 563 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 564 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 565 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 566 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 567 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 568 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 569 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 570 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 571 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 572 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 573 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 574 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 575 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 576 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 577 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 578 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 579 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 580 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 581 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 582 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 583 of 700

### EIA Plant Code Plant Name FacilityCountBased CapacityBasedDIF-Based Weeks of Downtime CT=1, non-CT=0,

rec=2, no costs=3)CT Capital - 30-yr Life Weights

TechCosts_AnalysisYr 584 of 700

### EIA Plant Code Facility One-Time Costs - Total (As of Compliance Year, Discounted to 2015; $2009) Capital Costs

Capital - IPM Capital - 10-yr Life Capital - 20-yr Life Capital - 25-yr

Life Capital - 30-yr

Life One-Time Loss Due to

Downtime Pilot Study

TechCosts_AnalysisYr 585 of 700

### EIA Plant Code Facility Annually Recurring Costs ($2009) Initial Entr Study Costs ($2009)

Initial Entr Study Costs ($2009) Over 3 years Annual; Every 3 yrs

Total O&M Costs Turbine

Backpressure and Auxilliary Requirements PenaltyAnnual

Entrainme nt Study (O&M) Annual

Entrainme nt Study (O&M)

TechCosts_AnalysisYr 586 of 7001

2 3 4 5 6 7 8 9

10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 A B C D E F G H I J Discount Rate 7% Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015)

These cost estimates are used for the facility-level and firm-level cost-to-revenue analyses.

1 2 3 4 5 6 7 8 9 10

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year

ICR_Costs_AnalysisYear 587 of 7001

2 3 4 5 6 7 8 9

10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 A Discount Rate Option Weights Discounting Year

These cost estimates are used for the facility-level and firm-level cost-to-revenue analyses.

1

EIA Plant Code K L M N O

11 12 13 14 15

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 588 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99

ICR_Costs_AnalysisYear 589 of 7008

9

10 11 A

EIA Plant Code

52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 590 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147

ICR_Costs_AnalysisYear 591 of 7008

9

10 11 A

EIA Plant Code

100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 592 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195

ICR_Costs_AnalysisYear 593 of 7008

9

10 11 A

EIA Plant Code

148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 594 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243

ICR_Costs_AnalysisYear 595 of 7008

9

10 11 A

EIA Plant Code

196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 596 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291

ICR_Costs_AnalysisYear 597 of 7008

9

10 11 A

EIA Plant Code

244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 598 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339

ICR_Costs_AnalysisYear 599 of 7008

9

10 11 A

EIA Plant Code

292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 600 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387

ICR_Costs_AnalysisYear 601 of 7008

9

10 11 A

EIA Plant Code

340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 602 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435

ICR_Costs_AnalysisYear 603 of 7008

9

10 11 A

EIA Plant Code

388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 604 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483

ICR_Costs_AnalysisYear 605 of 7008

9

10 11 A

EIA Plant Code

436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 606 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531

ICR_Costs_AnalysisYear 607 of 7008

9

10 11 A

EIA Plant Code

484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 608 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579

ICR_Costs_AnalysisYear 609 of 7008

9

10 11 A

EIA Plant Code

532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 610 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627

ICR_Costs_AnalysisYear 611 of 7008

9

10 11 A

EIA Plant Code

580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 612 of 7008

9

10 11 A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666

ICR_Costs_AnalysisYear 613 of 7008

9

10 11 A

EIA Plant Code

628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 K L M N O

Initial Permitting Costs Incurred Over 1 Year, 3 Years Prior to Compliance Incurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 614 of 700Discount Rate 7%

Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting Year Analysis Year (2015)

These cost estimates are used for the facility-level and firm-level cost-to-revenue analyses.

1 2 3 4 5 6 7 8 9 10 11

Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 615 of 700Discount Rate

Option Weights Discounting Year

These cost estimates are used for the facility-level and firm-level cost-to-revenue analyses.

1

EIA Plant Code 12 13 14 15 ICR Costs Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 616 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 617 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 618 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 619 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 620 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 621 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 622 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 623 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 624 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 625 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 626 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 627 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 628 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 629 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 630 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 631 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 632 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 633 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 634 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 635 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 636 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 637 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 638 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 639 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 640 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 641 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 642 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 643 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 644 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 645 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 646 of 700Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR CategoryFacilityCountBased CapacityBasedDIF-BasedCompliance/Analys is Year CT=1, non-CT=0,

rec=2, no costs=3)Incurred Over 1

Year, 1 Year Prior to Compliance Incurred Over 1

Year, Compliance Year Incurred Over 1

Year, 3 Years Prior to Compliance

ICR_Costs_Unadjusted 647 of 700EIA Plant Code ICR Costs

Initial Permitting CostsIncurred Over 3

Years, 3 Years Prior to Compliance Total Initial

Permitting Costs Repermitting CostsMonitoring Costs

ICR_Costs_Unadjusted 648 of 700Discount Rate 7% Private cost estimates for all impact analyses except for facility-level and firm-level cost-to-revenue and RFA analyses.

Option EG_AllIM_NE11B_08-03-10 Weights P2RR - 29Sep10_NERC_125MGD Discounting YearAnalysis Year (2015)

1 2 3 4 5 6 7 8 9 10 11

EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 649 of 700Discount Rate

Option Weights Discounting Year

1

EIA Plant Code 12 13 14 15 16 17 18 19 20

CapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 650 of 700Discount Rate

Option Weights Discounting Year

1

EIA Plant Code 21 22 23 24 25 26 27

Ph2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 651 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 652 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 653 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 654 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 655 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 656 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 657 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 658 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 659 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 660 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 661 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 662 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 663 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 664 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 665 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 666 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 667 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 668 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 669 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 670 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 671 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 672 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 673 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 674 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 675 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 676 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 677 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 678 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 679 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 680 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 681 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 682 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 683 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 684 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 685 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 686 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 687 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 688 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 689 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 690 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 691 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 692 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 693 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 694 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 695 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 696 of 700EIA Plant Code Plant Name StateNERC RegionBenefits

RegionSteam Plant TypeICR CategoryOwnership Type Private/ Public/

Non-Profit Facility Annual

Tax Shield Facility

CountBased

FacilityInfo 697 of 700EIA Plant CodeCapacityBasedDIF-BasedCompliance

Year (2015)Compliance Year

(2013-2027) Week s of Downtime CT=1, non-CT=0,

rec=2, no costs=3) Design Intak e Flow (MGD) Flow Category 2008 IPM Status Weights

FacilityInfo 698 of 700EIA Plant CodePh2/Ph3DQ/STQ Week ly DTC ($2009) - As of 2015 Week

ly DTC ($2009) - As of Compl YrWeighted

DIF (MGD) Private All ( Nucs:CT=1, nonCT=0, rec=2, no costs=3) IM-Only wtd DIF (MGD)

FacilityInfo 699 of 7001

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60A B C D E F G H I J K

Discount_Rate_3 3% Annual Energy Outlook Discount_Rate_7 7% vlookup--do not delete Useful_Life_3 3 2020AEO_Adj_2015_to_2020 1.03935461 Useful_Life_5 5 2025AEO_Adj_2015_to_2025 1.086184283 Useful_Life_10 10 2015No Adjustment 1 Useful_Life_20 20 Useful_Life_25 25 Useful_Life_30 30 Useful_Life_im_ipm 27.5 Useful_Life_ct_ipm num_of_analysis_yrs 44 IMOnly_PrivateShare 85.4% promulgation_year 2012 CTs assigned? 0 compliance_year_1 2013 CTs assigned to Nucs? 0 compliance_year_2 2014 compliance_year_3 2015 GDP Deflator Employment Cost Index (ECI) compliance_year_4 2016 vlookup--do not delete vlookup--do not delete compliance_year_5 2017 2010GDP_Adjustment_2010_to_2009 0.98 2010 ECI _2009_to_2010 1.03 compliance_year_6 2018 2011GDP_Adjustment_2011_to_2009 0.95 2011 ECI _2009_to_2011 1.07 compliance_year_7 2019 2012GDP_Adjustment_2012_to_2009 0.93 2012 ECI _2009_to_2012 1.11 compliance_year_8 2020 2013GDP_Adjustment_2013_to_2009 0.91 2013 ECI _2009_to_2013 1.14 compliance_year_9 2021 2014GDP_Adjustment_2014_to_2009 0.89 2014 ECI _2009_to_2014 1.18 compliance_year_10 2022 2015GDP_Adjustment_2015_to_2009 0.87 2015 ECI _2009_to_2015 1.22 compliance_year_11 2023 2016GDP_Adjustment_2016_to_2009 0.85 2016 ECI _2009_to_2016 1.26 compliance_year_12 2024 2017GDP_Adjustment_2017_to_2009 0.83 2017 ECI _2009_to_2017 1.31 compliance_year_13 2025 2018GDP_Adjustment_2018_to_2009 0.81 2018 ECI _2009_to_2018 1.35 compliance_year_14 2026 2019GDP_Adjustment_2019_to_2009 0.79 2019 ECI _2009_to_2019 1.40 compliance_year_15 2027 2020GDP_Adjustment_2020_to_2009 0.77 2020 ECI _2009_to_2020 1.45 compliance_year_16 2028 2021GDP_Adjustment_2021_to_2009 0.75 2021 ECI _2009_to_2021 1.50 compliance_year_17 2029 2022GDP_Adjustment_2022_to_2009 0.74 2022 ECI _2009_to_2022 1.55 compliance_year_18 2030 2023GDP_Adjustment_2023_to_2009 0.72 2023 ECI _2009_to_2023 1.60 compliance_year_19 2031 2024GDP_Adjustment_2024_to_2009 0.70 2024 ECI _2009_to_2024 1.65 compliance_year_20 2032 2025GDP_Adjustment_2025_to_2009 0.69 2025 ECI _2009_to_2025 1.71 compliance_year_21 2033 2026GDP_Adjustment_2026_to_2009 0.67 2026 ECI _2009_to_2026 1.77 compliance_year_22 2034 2027GDP_Adjustment_2027_to_2009 0.65 2027 ECI _2009_to_2027 1.83 compliance_year_23 2035 2028GDP_Adjustment_2028_to_2009 0.64 2028 ECI _2009_to_2028 1.89 compliance_year_24 2036 2029GDP_Adjustment_2029_to_2009 0.62 2029 ECI _2009_to_2029 1.96 compliance_year_25 2037 2030GDP_Adjustment_2030_to_2009 0.61 2030 ECI _2009_to_2030 2.02 compliance_year_26 2038 compliance_year_27 2039 DollarYear 2009 compliance_year_28 2040 AnalysisYear 2015 compliance_year_29 2041 IPMDollarYear 2006 compliance_year_30 2042 IPM_Yr1 2015 compliance_year_31 2043 IPM_Yr2 2020 compliance_year_32 2044 IPM_Yr3 2025 compliance_year_33 2045 IPM_YrLast 2028 compliance_year_34 2046 EIA_Yr1 2003 compliance_year_35 2047 EIA_Yr2 2004 compliance_year_36 2048 EIA_Yr3 2005 compliance_year_37 2049 EIA_Yr4 2006 compliance_year_38 2050 EIA_YrLast 2007 compliance_year_39 2051 compliance_year_40 2052 compliance_year_41 2053 compliance_year_42 2054 compliance_year_43 2055 compliance_year_44 2056 compliance_year_45 2057 compliance_year_46 2058 analysis_year 2015

Assumptions 700 of 700