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 700
Discount 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 700
Capital 

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 700
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

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 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-Based

Weights

Private_Promulg_OnSite 4 of 700
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

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

Weeks 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 Life

Facility One-Time 

Private_Promulg_OnSite 5 of 700
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

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 700
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

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 Backpressure 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 700
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

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

Private_Promulg_OnSite 8 of 700
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

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 

Backpressure 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

Entrainment Study (O&M)

Private_Promulg_OnSite 9 of 700
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

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Total Annualized 

Unweighted Pre-Tax 

Cost

Unweighted Annualized Pre-Tax Costs ($2009)

Private_Promulg_OnSite 10 of 700
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

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized After-Tax Costs ($2009)

Private_Promulg_OnSite 11 of 700
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

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 Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Weighted Annualized Pre-Tax Costs ($2009)

Private_Promulg_OnSite 12 of 700
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

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Grand Total PreTax

Grand Total PreTax, excluding 

baseline closures

Weighted Annualized After-Tax Costs ($2009)

Private_Promulg_OnSite 13 of 700
123456789

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Grand Total AfterTax

Grand Total After-Tax, 

excluding baseline 

closures

Private_Promulg_OnSite 14 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership 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 700
9

10

11

12

L M N O P Q R S T U

Capital Costs

Compliance/Analy

sis Year

Weeks 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 Life

Facility One-Time 

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 700
9

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 700
9

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 Backpressure 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 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

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

Present Value as of Compliance Year, Discounted to 2012 ($2009)

Entrainment Study (O&

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 700
9

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 

Backpressure 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

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 700
9

10

11

12

BI BJ BK BL BM BN BO BP BQ

Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 

Backpressure 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 700
9

10

11

12

CA CB CC CD CE CF CG CH CI CJ

One-Time Costs Recurring Costs

Total Annualized 

Unweighted AfterTax Cost

Total Annualized 

Unweighted AfterTax Cost (Excl 

Baseline Closures)

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure 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 700
9

10

11

12

CU CV

Total National 

Post-Tax Cost

Total 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 700
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

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 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-Based

Weights

Private_AnalysisYr_OnSite 158 of 700
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

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

Weeks 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 700
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

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 700
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

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 161 of 700
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

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 162 of 700
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

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 700
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

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 

Backpressure 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

Private_AnalysisYr_OnSite 164 of 700
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

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 165 of 700
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

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 700
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

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 

Backpressure 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 700
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

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 168 of 700
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

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 173 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 174 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 176 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 177 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 180 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 185 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 186 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 188 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 189 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 192 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 197 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 198 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 200 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 201 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 204 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 209 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 210 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 212 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 213 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 216 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 221 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 222 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 224 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 225 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 228 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 233 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 234 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 236 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 237 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 240 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 245 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 246 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 248 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 249 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 252 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 257 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 258 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 260 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 261 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 264 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 269 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 270 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 272 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 273 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 276 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 281 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 282 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 284 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 285 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 288 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 293 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 294 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 296 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 297 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 300 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 305 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 306 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 308 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 309 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 312 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 317 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 318 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 320 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 321 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 324 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Entr Study (O&M)

Private_AnalysisYr_OnSite 329 of 700
9

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 Downtime

Initial Permitting 

Costs Incurred 

Over 1 Year, 1 

Year Prior to 

Compliance

Initial Permitting 

Costs Incurred 

Over 1 Year, 

Compliance Year

Present Value as of Comp

Private_AnalysisYr_OnSite 330 of 700
9

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 700
9

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 

Backpressure 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

Private_AnalysisYr_OnSite 332 of 700
9

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 Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements 

Penalty

Unweighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 333 of 700
9

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 700
9

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 

Backpressure 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 700
9

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 

Backpressure 

and Auxilliary 

Requirements 

Penalty

Repermitting 

Costs

Total National PreTax Cost

Total National PreTax Cost Excl. 

Baseline Closures

Total Capital Cost Downtime Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private_AnalysisYr_OnSite 336 of 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Repermitting 

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 700
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

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 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-Based

Weights

Private _ComplAnalys_OnSite 338 of 700
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

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

Weeks 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 700
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

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 700
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

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 341 of 700
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

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 

Backpressure 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 700
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

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 343 of 700
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

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 344 of 700
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

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 345 of 700
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

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 346 of 700
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

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 

Backpressure 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 700
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

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 348 of 700
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

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 349 of 700
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

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 350 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 354 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 356 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 357 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 358 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 359 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 361 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 362 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 363 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 367 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 369 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 370 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 371 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 372 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 374 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 375 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 376 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 380 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 382 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 383 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 384 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 385 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 387 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 388 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 389 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 393 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 395 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 396 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 397 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 398 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 400 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 401 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 402 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 406 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 408 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 409 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 410 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 411 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 413 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 414 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 415 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 419 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 421 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 422 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 423 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 424 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 426 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 427 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 428 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 432 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 434 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 435 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 436 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 437 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 439 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 440 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 441 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 445 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 447 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 448 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 449 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 450 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 452 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 453 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 454 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 458 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 460 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 461 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 462 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 463 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 465 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 466 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 467 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 471 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 473 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 474 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 475 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 476 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 478 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 479 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 480 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 484 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 486 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 487 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 488 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 489 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 491 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 492 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 493 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 497 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 499 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 500 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 501 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 502 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 504 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 505 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 506 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 510 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 512 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 513 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 514 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 515 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 517 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 518 of 700
9

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 Cost

Total National Post-Tax 

Cost Excl. baseline 

Closures

Private _ComplAnalys_OnSite 519 of 700
9

10

11

12

A B C D E F G H I J K

EIA Plant Code Plant Name NERC 

Region Steam Plant Type Ownership Type Phase Private/ Public/ Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

CapacityBased DIF-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 700
9

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

Weeks 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 700
9

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 700
9

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 Costs Monitoring Costs

Entr Study (O&M)

Private _ComplAnalys_OnSite 523 of 700
9

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 

Backpressure 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 700
9

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 Year

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

Present Value as of Compliance Year, Discounted to 2015 ($2009)

Entrainment Study (O&M)

Private _ComplAnalys_OnSite 525 of 700
9

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 

Backpressure and 

Auxilliary 

Requirements 

Penalty

CT Capital - 30-yr 

Life Capital - IPM Capital - 10-yr Life Capital - 20-yr Life

Capital - 25-yr 

Life

One-Time Costs

Private _ComplAnalys_OnSite 526 of 700
9

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 Life Total Capital Costs One-Time Loss Due 

to Downtime

Initial Permitting 

Costs Pilot Study Repermitting Costs O&M Costs Monitoring Cost

Unweighted Annualized Pre-Tax Costs ($2009)

One-Time Costs Facility Recurring Costs

Private _ComplAnalys_OnSite 527 of 700
9

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 

Backpressure 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

Facility Recurring Costs

Private _ComplAnalys_OnSite 528 of 700
9

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 

Backpressure 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 700
9

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 Cost Pilot Study O&M Costs Monitoring Cost Turbine Backpressure and Auxilliary Requirements Penalty Repermitting Costs Total National PreTax Cost

Weighted Annualized Pre-Tax Costs ($2009)

Private _ComplAnalys_OnSite 530 of 700
9

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 Closures

Total Capital Cost Downtime Cost Initial 

Permitting Cost Pilot Study O&M Costs Monitoring Cost

Turbine 

Backpressure and 

Auxilliary 

Requirements Penalty

Weighted Annualized After-Tax Costs ($2009)

Private _ComplAnalys_OnSite 531 of 700
9

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 Cost

Total 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

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 535 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 538 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 541 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 544 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 547 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 550 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 553 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 556 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 559 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 562 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 565 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 568 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 571 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 574 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 577 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 580 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 583 of 700
EIA Plant Code Plant Name

Facility

CountBased

CapacityBased DIF-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 Penalty

Annual 

Entrainme

nt Study 

(O&M)

Annual 

Entrainme

nt Study 

(O&M)

TechCosts_AnalysisYr 586 of 700
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

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 Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
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

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 588 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 590 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 592 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 594 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 596 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 598 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 600 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 602 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 604 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 606 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 608 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 610 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 612 of 700
8

9

10

11

A B C D E F G H I J

Weights

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
8

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 Costs Monitoring Costs

ICR Costs as of 2015 in $2009

ICR_Costs_AnalysisYear 614 of 700
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 11

Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
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

12 13 14 15

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 616 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 618 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 620 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 622 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 624 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 626 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 628 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 630 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 632 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 634 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 636 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 638 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 640 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 642 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 644 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 646 of 700
Weights Initial Permitting Costs

EIA Plant Code Plant Name ICR Category

Facility

CountBased

CapacityBased DIF-Based Compliance/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 700
EIA Plant Code

ICR Costs

Initial Permitting Costs

Incurred Over 3 

Years, 3 Years Prior 

to Compliance

Total Initial 

Permitting Costs Repermitting Costs Monitoring Costs

ICR_Costs_Unadjusted 648 of 700
Discount 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 Year Analysis Year (2015)

1 2 3 4 5 6 7 8 9 10 11

EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 649 of 700
Discount Rate

Option

Weights

Discounting Year

1

EIA Plant Code

12 13 14 15 16 17 18 19 20

CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 650 of 700
Discount Rate

Option

Weights

Discounting Year

1

EIA Plant Code

21 22 23 24 25 26 27

Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 651 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 652 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 653 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 654 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 655 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 656 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 657 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 658 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 659 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 660 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 661 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 662 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 663 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 664 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 665 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 666 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 667 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 668 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 669 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 670 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 671 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 672 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 673 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 674 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 675 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 676 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 677 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 678 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 679 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 680 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 681 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 682 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 683 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 684 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 685 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 686 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 687 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 688 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 689 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 690 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 691 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 692 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 693 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 694 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 695 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 696 of 700
EIA Plant Code Plant Name State NERC 

Region

Benefits 

Region Steam Plant Type ICR Category Ownership Type

Private/ Public/ 

Non-Profit

Facility Annual 

Tax Shield

Facility

CountBased

FacilityInfo 697 of 700
EIA Plant Code CapacityBased DIF-Based Compliance 

Year (2015)

Compliance Year 

(2013-2027)

Weeks of 

Downtime

CT=1, non-CT=0, 

rec=2, no costs=3)

Design Intake 

Flow (MGD) Flow Category 2008 IPM Status

Weights

FacilityInfo 698 of 700
EIA Plant Code Ph2/Ph3 DQ/STQ Weekly DTC 

($2009) - As of 

2015

Weekly DTC 

($2009) - As 

of Compl Yr

Weighted 

DIF 

(MGD)

Private All

( Nucs: 

CT=1, nonCT=0, 

rec=2, no 

costs=3)

IM-Only wtd DIF (MGD)

FacilityInfo 699 of 700
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

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

60

A 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 2020 AEO_Adj_2015_to_2020 1.03935461

Useful_Life_5 5 2025 AEO_Adj_2015_to_2025 1.086184283

Useful_Life_10 10 2015 No 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 2010 GDP_Adjustment_2010_to_2009 0.98 2010 ECI_2009_to_2010 1.03

compliance_year_6 2018 2011 GDP_Adjustment_2011_to_2009 0.95 2011 ECI_2009_to_2011 1.07

compliance_year_7 2019 2012 GDP_Adjustment_2012_to_2009 0.93 2012 ECI_2009_to_2012 1.11

compliance_year_8 2020 2013 GDP_Adjustment_2013_to_2009 0.91 2013 ECI_2009_to_2013 1.14

compliance_year_9 2021 2014 GDP_Adjustment_2014_to_2009 0.89 2014 ECI_2009_to_2014 1.18

compliance_year_10 2022 2015 GDP_Adjustment_2015_to_2009 0.87 2015 ECI_2009_to_2015 1.22

compliance_year_11 2023 2016 GDP_Adjustment_2016_to_2009 0.85 2016 ECI_2009_to_2016 1.26

compliance_year_12 2024 2017 GDP_Adjustment_2017_to_2009 0.83 2017 ECI_2009_to_2017 1.31

compliance_year_13 2025 2018 GDP_Adjustment_2018_to_2009 0.81 2018 ECI_2009_to_2018 1.35

compliance_year_14 2026 2019 GDP_Adjustment_2019_to_2009 0.79 2019 ECI_2009_to_2019 1.40

compliance_year_15 2027 2020 GDP_Adjustment_2020_to_2009 0.77 2020 ECI_2009_to_2020 1.45

compliance_year_16 2028 2021 GDP_Adjustment_2021_to_2009 0.75 2021 ECI_2009_to_2021 1.50

compliance_year_17 2029 2022 GDP_Adjustment_2022_to_2009 0.74 2022 ECI_2009_to_2022 1.55

compliance_year_18 2030 2023 GDP_Adjustment_2023_to_2009 0.72 2023 ECI_2009_to_2023 1.60

compliance_year_19 2031 2024 GDP_Adjustment_2024_to_2009 0.70 2024 ECI_2009_to_2024 1.65

compliance_year_20 2032 2025 GDP_Adjustment_2025_to_2009 0.69 2025 ECI_2009_to_2025 1.71

compliance_year_21 2033 2026 GDP_Adjustment_2026_to_2009 0.67 2026 ECI_2009_to_2026 1.77

compliance_year_22 2034 2027 GDP_Adjustment_2027_to_2009 0.65 2027 ECI_2009_to_2027 1.83

compliance_year_23 2035 2028 GDP_Adjustment_2028_to_2009 0.64 2028 ECI_2009_to_2028 1.89

compliance_year_24 2036 2029 GDP_Adjustment_2029_to_2009 0.62 2029 ECI_2009_to_2029 1.96

compliance_year_25 2037 2030 GDP_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