Record for the Final Section 316(b) Existing Facilities Rule

Author:

Date Created:

Date Modified:

Purpose:

File Contents:

Worksheet

Vars&Assumps

SCCValsByYr

IPMCO2_Exist

CarbCostByYr_Exist

CarbCostByYr_NewRep

Summary

Input Files:

External data used in calculations/analysis:

EPA302ABT_PC_2b_ParsedSummary_Analysis.xlsx

EPA302ABT_PC_1b_ParsedSummary_Analysis.xlsx

MarketImpact_v1.xlsx

SocCosts.xlsx

GDP_Deflator.xlsx

EPA-HQ-OW-2008-0667-DRAFT-3492 FileInfo 1
Record for the Final Section 316(b) Existing Facilities Rule

Abt Associates Inc.

8/27/2008

5/16/2014

Generates SCC values.

Contents

Contains variables and assumptions used in this analysis.

Contains SCC values in $2007/Ton CO2 and $2011/Ton CO2 from the titled Technical Support Document: Technical 

Update of the Social Cost of Carbon for Regulatory Impact Analysis-Under Executive Order 12866 (2013) developed by the 

U.S. Government Interagency Work Group on Social Cost of Carbon.

Contains year-by-year CO2 emission values for existing units from IPM.

Contains SCC calculations by year for a given existing units option.

Contains SCC calculations by year for a given new units option.

Contains a summary table of SCC by year as well as discounted and annualized values for existing and new units.

 used in calculations/analysis:

_PC_2b_ParsedSummary_Analysis.xlsx

_PC_1b_ParsedSummary_Analysis.xlsx

EPA-HQ-OW-2008-0667-DRAFT-3492 FileInfo 2
Record for the Final Section 316(b) Existing Facilities Rule

Option 2: CT_125DIF_IM

New Unit Option A_GfieldNew&Rep

Weights FR_24JAN14_NERC_wNYCA_wPONDS

Compare to FMMA1

Existing Units New and Repowering Units

1 2 3 4 5 6 8 9

2 8 18 21 28 2

2.5% 5.0%

Year

(Millions; 

tCO2eq) Average Average High Average Year

(Millions; 

tCO2eq)

Total 1,471.9 $134,814.3 $96,399.4 $298,420.9 $32,530.8 Total 0.0

NPV 3% $60,971.5 $43,130.7 $133,328.2 $14,331.5 NPV 3%

Annualized, 3% $2,281.0 $1,613.6 $4,988.0 $536.2 Annualized, 3%

NPV 7% $25,374.9 $17,729.9 $54,669.9 $5,755.5 NPV 7%

Annualized 7% $1,714.4 $1,197.9 $3,693.7 $388.9 Annualized 7%

2013 0.0 $0.0 $0.0 $0.0 $0.0 2013 0.0

2014 0.0 $0.0 $0.0 $0.0 $0.0 2014 0.0

2015 0.0 $0.0 $0.0 $0.0 $0.0 2015 0.0

2016 0.0 $0.0 $0.0 $0.0 $0.0 2016 0.0

2017 0.0 $0.0 $0.0 $0.0 $0.0 2017 0.0

2018 -3.2 -$210.3 -$137.9 -$413.7 -$41.4 2018 0.0

2019 -3.2 -$213.7 -$144.8 -$427.5 -$41.4 2019 0.0

2020 -3.2 -$220.6 -$148.2 -$441.3 -$41.4 2020 0.0

2021 27.4 $1,901.9 $1,258.2 $3,833.1 $351.1 2021 0.0

2022 27.4 $1,931.2 $1,287.5 $3,920.9 $380.4 2022 0.0

2023 30.7 $2,191.4 $1,471.9 $4,481.0 $425.2 2023 0.0

2024 30.7 $2,224.1 $1,504.6 $4,579.1 $457.9 2024 0.0

2025 30.7 $2,256.9 $1,537.3 $4,677.3 $457.9 2025 0.0

2026 50.8 $3,793.8 $2,601.5 $7,912.8 $813.0 2026 0.0

2027 50.8 $3,848.0 $2,655.7 $8,075.4 $813.0 2027 0.0

2028 50.8 $3,902.2 $2,709.9 $8,238.0 $813.0 2028 0.0

2029 50.8 $3,956.4 $2,764.1 $8,400.6 $867.2 2029 0.0

2030 50.8 $4,064.8 $2,818.3 $8,617.4 $867.2 2030 0.0

2031 37.3 $3,022.7 $2,068.2 $6,443.2 $676.1 2031 0.0

2032 37.3 $3,062.5 $2,108.0 $6,562.5 $676.1 2032 0.0

2033 37.3 $3,102.3 $2,147.7 $6,681.8 $715.9 2033 0.0

2034 37.3 $3,142.1 $2,187.5 $6,840.9 $715.9 2034 0.0

2035 37.3 $3,181.8 $2,227.3 $6,960.2 $755.7 2035 0.0

2036 37.3 $3,221.6 $2,267.1 $7,079.6 $755.7 2036 0.0

2037 37.3 $3,301.1 $2,306.8 $7,198.9 $795.5 2037 0.0

2038 37.3 $3,340.9 $2,346.6 $7,358.0 $795.5 2038 0.0

2039 37.3 $3,380.7 $2,386.4 $7,477.3 $835.2 2039 0.0

2040 37.3 $3,420.5 $2,426.1 $7,596.6 $835.2 2040 0.0

2041 37.3 $3,460.2 $2,465.9 $7,715.9 $875.0 2041 0.0

2042 37.3 $3,500.0 $2,505.7 $7,835.2 $875.0 2042 0.0

2043 37.3 $3,539.8 $2,545.5 $7,954.6 $914.8 2043 0.0

2044 37.3 $3,579.6 $2,585.2 $8,073.9 $914.8 2044 0.0

2045 37.3 $3,659.1 $2,625.0 $8,193.2 $954.5 2045 0.0

2046 37.3 $3,698.9 $2,664.8 $8,312.5 $954.5 2046 0.0

Social Cost of Carbon as of 2013 (Millions; $2011)

Discount Rate

3.0%

EPA-HQ-OW-2008-0667-DRAFT-3492 Summary 1
Record for the Final Section 316(b) Existing Facilities Rule

2047 37.3 $3,738.6 $2,704.6 $8,392.1 $994.3 2047 0.0

2048 37.3 $3,778.4 $2,744.3 $8,511.4 $994.3 2048 0.0

2049 37.3 $3,818.2 $2,784.1 $8,630.7 $1,034.1 2049 0.0

2050 37.3 $3,858.0 $2,823.9 $8,750.0 $1,034.1 2050 0.0

2051 37.3 $3,898.2 $2,864.2 $8,871.0 $1,034.1 2051 0.0

2052 37.3 $3,938.8 $2,905.1 $8,993.6 $1,034.1 2052 0.0

2053 37.3 $3,979.8 $2,946.6 $9,118.0 $1,034.1 2053 0.0

2054 37.3 $4,021.2 $2,988.7 $9,244.0 $1,034.1 2054 0.0

2055 37.3 $4,063.1 $3,031.4 $9,371.8 $1,034.1 2055 0.0

2056 37.3 $4,105.5 $3,074.7 $9,501.4 $1,034.1 2056 0.0

2057 37.3 $4,148.2 $3,118.7 $9,632.7 $1,034.1 2057 0.0

2058 37.3 $4,191.4 $3,163.2 $9,765.9 $1,034.1 2058 0.0

2059 37.3 $4,235.1 $3,208.4 $9,900.9 $1,034.1 2059 0.0

2060 0.0 $0.0 $0.0 $0.0 $0.0 2060 0.0

2061 0.0 $0.0 $0.0 $0.0 $0.0 2061 0.0

2062 0.0 $0.0 $0.0 $0.0 $0.0 2062 0.0

2063 0.0 $0.0 $0.0 $0.0 $0.0 2063 0.0

2064 0.0 $0.0 $0.0 $0.0 $0.0 2064 0.0

EPA-HQ-OW-2008-0667-DRAFT-3492 Summary 2
Record for the Final Section 316(b) Existing Facilities Rule

 Repowering Units

10 11 12 13

8 18 21 28

2.5% 5.0%

Average Average High Average

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

Social Cost of Carbon as of 2013 (Millions; $2011)

Discount Rate

3.0%

EPA-HQ-OW-2008-0667-DRAFT-3492 Summary 3
Record for the Final Section 316(b) Existing Facilities Rule

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

$0.0 $0.0 $0.0 $0.0

EPA-HQ-OW-2008-0667-DRAFT-3492 Summary 4
Record for the Final Section 316(b) Existing Facilities Rule

Monetization of Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

DR Option 1: Discount Rate of 2.5%

2.5% Discount Rate, Global Measure of SCC

Low Mid

Unit SCC Total SCC PV SCC Unit SCC Total SCC PV SCC Unit SCC

2010 0.0 $0.0 $0 $0 $54.4 $0 $0 $0.0

2011 0.0 $0.0 $0 $0 $55.5 $0 $0 $0.0

2012 0.0 $0.0 $0 $0 $57.6 $0 $0 $0.0

2013 0.0 $0.0 $0 $0 $58.7 $0 $0 $0.0

2014 0.0 $0.0 $0 $0 $59.8 $0 $0 $0.0

2015 0.0 $0.0 $0 $0 $60.8 $0 $0 $0.0

2016 0.0 $0.0 $0 $0 $63.0 $0 $0 $0.0

2017 0.0 $0.0 $0 $0 $64.0 $0 $0 $0.0

2018 -3,230,648.4 $0.0 $0 $0 $65.1 $210,300,654 $185,875,135 $0.0

2019 -3,230,648.4 $0.0 $0 $0 $66.2 $213,748,206 $184,314,408 $0.0

2020 -3,230,648.4 $0.0 $0 $0 $68.3 $220,643,309 $185,619,545 $0.0

2021 27,419,563.3 $0.0 $0 $0 $69.4 ($1,901,931,978) ($1,561,004,149) $0.0

2022 27,419,563.3 $0.0 $0 $0 $70.4 ($1,931,192,470) ($1,546,360,583) $0.0

2023 30,650,211.8 $0.0 $0 $0 $71.5 ($2,191,438,927) ($1,711,948,587) $0.0

2024 30,650,211.8 $0.0 $0 $0 $72.6 ($2,224,146,970) ($1,695,122,008) $0.0

2025 30,650,211.8 $0.0 $0 $0 $73.6 ($2,256,855,014) ($1,678,097,827) $0.0

2026 50,787,424.7 $0.0 $0 $0 $74.7 ($3,793,807,764) ($2,752,105,453) $0.0

2027 50,787,424.7 $0.0 $0 $0 $75.8 ($3,848,005,018) ($2,723,337,801) $0.0

2028 50,787,424.7 $0.0 $0 $0 $76.8 ($3,902,202,272) ($2,694,336,264) $0.0

2029 50,787,424.7 $0.0 $0 $0 $77.9 ($3,956,399,525) ($2,665,129,367) $0.0

2030 50,787,424.7 $0.0 $0 $0 $80.0 ($4,064,794,033) ($2,671,362,546) $0.0

2031 37,270,507.9 $0.0 $0 $0 $81.1 ($3,022,734,427) ($1,938,074,268) $0.0

2032 37,270,507.9 $0.0 $0 $0 $82.2 ($3,062,507,248) ($1,915,683,166) $0.0

2033 37,270,507.9 $0.0 $0 $0 $83.2 ($3,102,280,070) ($1,893,231,383) $0.0

2034 37,270,507.9 $0.0 $0 $0 $84.3 ($3,142,052,891) ($1,870,735,200) $0.0

2035 37,270,507.9 $0.0 $0 $0 $85.4 ($3,181,825,713) ($1,848,210,139) $0.0

2036 37,270,507.9 $0.0 $0 $0 $86.4 ($3,221,598,534) ($1,825,670,991) $0.0

2037 37,270,507.9 $0.0 $0 $0 $88.6 ($3,301,144,177) ($1,825,121,256) $0.0

2038 37,270,507.9 $0.0 $0 $0 $89.6 ($3,340,916,998) ($1,802,059,189) $0.0

2039 37,270,507.9 $0.0 $0 $0 $90.7 ($3,380,689,820) ($1,779,036,365) $0.0

2040 37,270,507.9 $0.0 $0 $0 $91.8 ($3,420,462,641) ($1,756,064,590) $0.0

2041 37,270,507.9 $0.0 $0 $0 $92.8 ($3,460,235,462) ($1,733,155,069) $0.0

Emissions 

Year (tCO2eq)

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 1
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9 $0.0 $0 $0 $93.9 ($3,500,008,284) ($1,710,318,431) $0.0

2043 37,270,507.9 $0.0 $0 $0 $95.0 ($3,539,781,105) ($1,687,564,749) $0.0

2044 37,270,507.9 $0.0 $0 $0 $96.0 ($3,579,553,927) ($1,664,903,562) $0.0

2045 37,270,507.9 $0.0 $0 $0 $98.2 ($3,659,099,569) ($1,660,391,628) $0.0

2046 37,270,507.9 $0.0 $0 $0 $99.2 ($3,698,872,391) ($1,637,501,818) $0.0

2047 37,270,507.9 $0.0 $0 $0 $100.3 ($3,738,645,212) ($1,614,740,843) $0.0

2048 37,270,507.9 $0.0 $0 $0 $101.4 ($3,778,418,034) ($1,592,116,036) $0.0

2049 37,270,507.9 $0.0 $0 $0 $102.4 ($3,818,190,855) ($1,569,634,295) $0.0

2050 37,270,507.9 $0.0 $0 $0 $103.5 ($3,857,963,676) ($1,547,302,100) $0.0

2051 37,270,507.9 $0.0 $0 $0 $104.6 ($3,898,150,798) ($1,525,287,639) $0.0

2052 37,270,507.9 $0.0 $0 $0 $105.7 ($3,938,756,536) ($1,503,586,392) $0.0

2053 37,270,507.9 $0.0 $0 $0 $106.8 ($3,979,785,249) ($1,482,193,903) $0.0

2054 37,270,507.9 $0.0 $0 $0 $107.9 ($4,021,241,346) ($1,461,105,778) $0.0

2055 37,270,507.9 $0.0 $0 $0 $109.0 ($4,063,129,276) ($1,440,317,688) $0.0

2056 37,270,507.9 $0.0 $0 $0 $110.2 ($4,105,453,540) ($1,419,825,363) $0.0

2057 37,270,507.9 $0.0 $0 $0 $111.3 ($4,148,218,681) ($1,399,624,595) $0.0

2058 37,270,507.9 $0.0 $0 $0 $112.5 ($4,191,429,292) ($1,379,711,237) $0.0

2059 37,270,507.9 $0.0 $0 $0 $113.6 ($4,235,090,014) ($1,360,081,199) $0.0

Total 1,471,879,667.9 $0 $0 ################ ################

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 2
Record for the Final Section 316(b) Existing Facilities Rule

2010 0.0

2011 0.0

2012 0.0

2013 0.0

2014 0.0

2015 0.0

2016 0.0

2017 0.0

2018 -3,230,648.4

2019 -3,230,648.4

2020 -3,230,648.4

2021 27,419,563.3

2022 27,419,563.3

2023 30,650,211.8

2024 30,650,211.8

2025 30,650,211.8

2026 50,787,424.7

2027 50,787,424.7

2028 50,787,424.7

2029 50,787,424.7

2030 50,787,424.7

2031 37,270,507.9

2032 37,270,507.9

2033 37,270,507.9

2034 37,270,507.9

2035 37,270,507.9

2036 37,270,507.9

2037 37,270,507.9

2038 37,270,507.9

2039 37,270,507.9

2040 37,270,507.9

2041 37,270,507.9

Emissions 

Year (tCO2eq)

from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

High

Total SCC PV SCC

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 3
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9

2043 37,270,507.9

2044 37,270,507.9

2045 37,270,507.9

2046 37,270,507.9

2047 37,270,507.9

2048 37,270,507.9

2049 37,270,507.9

2050 37,270,507.9

2051 37,270,507.9

2052 37,270,507.9

2053 37,270,507.9

2054 37,270,507.9

2055 37,270,507.9

2056 37,270,507.9

2057 37,270,507.9

2058 37,270,507.9

2059 37,270,507.9

Total 1,471,879,667.9

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 4
Record for the Final Section 316(b) Existing Facilities Rule

2010 0.0

2011 0.0

2012 0.0

2013 0.0

2014 0.0

2015 0.0

2016 0.0

2017 0.0

2018 -3,230,648.4

2019 -3,230,648.4

2020 -3,230,648.4

2021 27,419,563.3

2022 27,419,563.3

2023 30,650,211.8

2024 30,650,211.8

2025 30,650,211.8

2026 50,787,424.7

2027 50,787,424.7

2028 50,787,424.7

2029 50,787,424.7

2030 50,787,424.7

2031 37,270,507.9

2032 37,270,507.9

2033 37,270,507.9

2034 37,270,507.9

2035 37,270,507.9

2036 37,270,507.9

2037 37,270,507.9

2038 37,270,507.9

2039 37,270,507.9

2040 37,270,507.9

2041 37,270,507.9

Emissions 

Year (tCO2eq)

Monetization of Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

DR Option 2: Discount Rate of 3.0%

3% Discount Rate, Global Measure of SCC

Low Mid

Unit SCC Total SCC PV SCC Unit SCC Total SCC PV SCC Unit SCC

$0.0 $0 $0 $34.1 $0 $0 $95.0

$0.0 $0 $0 $35.2 $0 $0 $99.2

$0.0 $0 $0 $36.3 $0 $0 $103.5

$0.0 $0 $0 $37.3 $0 $0 $107.8

$0.0 $0 $0 $38.4 $0 $0 $112.0

$0.0 $0 $0 $39.5 $0 $0 $116.3

$0.0 $0 $0 $40.6 $0 $0 $119.5

$0.0 $0 $0 $41.6 $0 $0 $123.8

$0.0 $0 $0 $42.7 $137,902,068 $118,955,535 $128.1

$0.0 $0 $0 $44.8 $144,797,172 $121,265,352 $132.3

$0.0 $0 $0 $45.9 $148,244,723 $120,536,526 $136.6

$0.0 $0 $0 $45.9 ############### ($993,235,610) $139.8

$0.0 $0 $0 $47.0 ############### ($986,732,148) $143.0

$0.0 $0 $0 $48.0 ############### ############### $146.2

$0.0 $0 $0 $49.1 ############### ############### $149.4

$0.0 $0 $0 $50.2 ############### ############### $152.6

$0.0 $0 $0 $51.2 ############### ############### $155.8

$0.0 $0 $0 $52.3 ############### ############### $159.0

$0.0 $0 $0 $53.4 ############### ############### $162.2

$0.0 $0 $0 $54.4 ############### ############### $165.4

$0.0 $0 $0 $55.5 ############### ############### $169.7

$0.0 $0 $0 $55.5 ############### ############### $172.9

$0.0 $0 $0 $56.6 ############### ############### $176.1

$0.0 $0 $0 $57.6 ############### ############### $179.3

$0.0 $0 $0 $58.7 ############### ############### $183.5

$0.0 $0 $0 $59.8 ############### ############### $186.7

$0.0 $0 $0 $60.8 ############### ############### $190.0

$0.0 $0 $0 $61.9 ############### ############### $193.2

$0.0 $0 $0 $63.0 ############### ############### $197.4

$0.0 $0 $0 $64.0 ############### ############### $200.6

$0.0 $0 $0 $65.1 ############### ############### $203.8

$0.0 $0 $0 $66.2 ############### ############### $207.0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 5
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9

2043 37,270,507.9

2044 37,270,507.9

2045 37,270,507.9

2046 37,270,507.9

2047 37,270,507.9

2048 37,270,507.9

2049 37,270,507.9

2050 37,270,507.9

2051 37,270,507.9

2052 37,270,507.9

2053 37,270,507.9

2054 37,270,507.9

2055 37,270,507.9

2056 37,270,507.9

2057 37,270,507.9

2058 37,270,507.9

2059 37,270,507.9

Total 1,471,879,667.9

$0.0 $0 $0 $67.2 ############### ############### $210.2

$0.0 $0 $0 $68.3 ############### ############### $213.4

$0.0 $0 $0 $69.4 ############### ############### $216.6

$0.0 $0 $0 $70.4 ############### ############### $219.8

$0.0 $0 $0 $71.5 ############### ############### $223.0

$0.0 $0 $0 $72.6 ############### ($989,987,413) $225.2

$0.0 $0 $0 $73.6 ############### ($975,287,428) $228.4

$0.0 $0 $0 $74.7 ############### ($960,603,911) $231.6

$0.0 $0 $0 $75.8 ############### ($945,948,373) $234.8

$0.0 $0 $0 $76.8 ############### ($931,516,429) $238.0

$0.0 $0 $0 $77.9 ############### ($917,304,666) $241.3

$0.0 $0 $0 $79.1 ############### ($903,309,727) $244.6

$0.0 $0 $0 $80.2 ############### ($889,528,302) $248.0

$0.0 $0 $0 $81.3 ############### ($875,957,135) $251.5

$0.0 $0 $0 $82.5 ############### ($862,593,018) $254.9

$0.0 $0 $0 $83.7 ############### ($849,432,792) $258.5

$0.0 $0 $0 $84.9 ############### ($836,473,346) $262.0

$0.0 $0 $0 $86.1 ############### ($823,711,616) $265.7

$0 $0 ############### ###############

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 6
Record for the Final Section 316(b) Existing Facilities Rule

2010 0.0

2011 0.0

2012 0.0

2013 0.0

2014 0.0

2015 0.0

2016 0.0

2017 0.0

2018 -3,230,648.4

2019 -3,230,648.4

2020 -3,230,648.4

2021 27,419,563.3

2022 27,419,563.3

2023 30,650,211.8

2024 30,650,211.8

2025 30,650,211.8

2026 50,787,424.7

2027 50,787,424.7

2028 50,787,424.7

2029 50,787,424.7

2030 50,787,424.7

2031 37,270,507.9

2032 37,270,507.9

2033 37,270,507.9

2034 37,270,507.9

2035 37,270,507.9

2036 37,270,507.9

2037 37,270,507.9

2038 37,270,507.9

2039 37,270,507.9

2040 37,270,507.9

2041 37,270,507.9

Emissions 

Year (tCO2eq)

fits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

High

Total SCC PV SCC

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$413,706,205 $356,866,606

$427,496,411 $358,021,514

$441,286,618 $358,806,403

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 7
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9

2043 37,270,507.9

2044 37,270,507.9

2045 37,270,507.9

2046 37,270,507.9

2047 37,270,507.9

2048 37,270,507.9

2049 37,270,507.9

2050 37,270,507.9

2051 37,270,507.9

2052 37,270,507.9

2053 37,270,507.9

2054 37,270,507.9

2055 37,270,507.9

2056 37,270,507.9

2057 37,270,507.9

2058 37,270,507.9

2059 37,270,507.9

Total 1,471,879,667.9

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

############### ###############

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 8
Record for the Final Section 316(b) Existing Facilities Rule

2010 0.0

2011 0.0

2012 0.0

2013 0.0

2014 0.0

2015 0.0

2016 0.0

2017 0.0

2018 -3,230,648.4

2019 -3,230,648.4

2020 -3,230,648.4

2021 27,419,563.3

2022 27,419,563.3

2023 30,650,211.8

2024 30,650,211.8

2025 30,650,211.8

2026 50,787,424.7

2027 50,787,424.7

2028 50,787,424.7

2029 50,787,424.7

2030 50,787,424.7

2031 37,270,507.9

2032 37,270,507.9

2033 37,270,507.9

2034 37,270,507.9

2035 37,270,507.9

2036 37,270,507.9

2037 37,270,507.9

2038 37,270,507.9

2039 37,270,507.9

2040 37,270,507.9

2041 37,270,507.9

Emissions 

Year (tCO2eq)

Monetization of Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

DR Option 3: Discount Rate of 5.0%

5% Discount Rate, Global Measure of SCC

Low Mid

Unit SCC Total SCC PV SCC Unit SCC Total SCC PV SCC Unit SCC

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $41,370,620 $32,414,964 $0.0

$0.0 $0 $0 $12.8 $41,370,620 $30,871,394 $0.0

$0.0 $0 $0 $12.8 $41,370,620 $29,401,328 $0.0

$0.0 $0 $0 $12.8 ($351,125,904) ($237,655,833) $0.0

$0.0 $0 $0 $13.9 ($380,386,396) ($245,200,462) $0.0

$0.0 $0 $0 $13.9 ($425,204,568) ($261,038,720) $0.0

$0.0 $0 $0 $14.9 ($457,912,612) ($267,732,020) $0.0

$0.0 $0 $0 $14.9 ($457,912,612) ($254,982,876) $0.0

$0.0 $0 $0 $16.0 ($812,958,807) ($431,129,412) $0.0

$0.0 $0 $0 $16.0 ($812,958,807) ($410,599,440) $0.0

$0.0 $0 $0 $16.0 ($812,958,807) ($391,047,086) $0.0

$0.0 $0 $0 $17.1 ($867,156,060) ($397,254,183) $0.0

$0.0 $0 $0 $17.1 ($867,156,060) ($378,337,317) $0.0

$0.0 $0 $0 $18.1 ($676,137,964) ($280,949,290) $0.0

$0.0 $0 $0 $18.1 ($676,137,964) ($267,570,752) $0.0

$0.0 $0 $0 $19.2 ($715,910,785) ($269,819,246) $0.0

$0.0 $0 $0 $19.2 ($715,910,785) ($256,970,710) $0.0

$0.0 $0 $0 $20.3 ($755,683,607) ($258,330,344) $0.0

$0.0 $0 $0 $20.3 ($755,683,607) ($246,028,899) $0.0

$0.0 $0 $0 $21.3 ($795,456,428) ($246,645,512) $0.0

$0.0 $0 $0 $21.3 ($795,456,428) ($234,900,488) $0.0

$0.0 $0 $0 $22.4 ($835,229,250) ($234,900,488) $0.0

$0.0 $0 $0 $22.4 ($835,229,250) ($223,714,750) $0.0

$0.0 $0 $0 $23.5 ($875,002,071) ($223,207,461) $0.0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 9
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9

2043 37,270,507.9

2044 37,270,507.9

2045 37,270,507.9

2046 37,270,507.9

2047 37,270,507.9

2048 37,270,507.9

2049 37,270,507.9

2050 37,270,507.9

2051 37,270,507.9

2052 37,270,507.9

2053 37,270,507.9

2054 37,270,507.9

2055 37,270,507.9

2056 37,270,507.9

2057 37,270,507.9

2058 37,270,507.9

2059 37,270,507.9

Total 1,471,879,667.9

$0.0 $0 $0 $23.5 ($875,002,071) ($212,578,534) $0.0

$0.0 $0 $0 $24.5 ($914,774,892) ($211,658,281) $0.0

$0.0 $0 $0 $24.5 ($914,774,892) ($201,579,315) $0.0

$0.0 $0 $0 $25.6 ($954,547,714) ($200,327,270) $0.0

$0.0 $0 $0 $25.6 ($954,547,714) ($190,787,876) $0.0

$0.0 $0 $0 $26.7 ($994,320,535) ($189,273,686) $0.0

$0.0 $0 $0 $26.7 ($994,320,535) ($180,260,654) $0.0

$0.0 $0 $0 $27.7 ############### ($178,543,885) $0.0

$0.0 $0 $0 $27.7 ############### ($170,041,796) $0.0

$0.0 $0 $0 $27.7 ############### ($161,944,567) $0.0

$0.0 $0 $0 $27.7 ############### ($154,232,921) $0.0

$0.0 $0 $0 $27.7 ############### ($146,888,496) $0.0

$0.0 $0 $0 $27.7 ############### ($139,893,806) $0.0

$0.0 $0 $0 $27.7 ############### ($133,232,196) $0.0

$0.0 $0 $0 $27.7 ############### ($126,887,806) $0.0

$0.0 $0 $0 $27.7 ############### ($120,845,530) $0.0

$0.0 $0 $0 $27.7 ############### ($115,090,980) $0.0

$0.0 $0 $0 $27.7 ############### ($109,610,458) $0.0

$0 $0 ############### ###############

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 10
Record for the Final Section 316(b) Existing Facilities Rule

2010 0.0

2011 0.0

2012 0.0

2013 0.0

2014 0.0

2015 0.0

2016 0.0

2017 0.0

2018 -3,230,648.4

2019 -3,230,648.4

2020 -3,230,648.4

2021 27,419,563.3

2022 27,419,563.3

2023 30,650,211.8

2024 30,650,211.8

2025 30,650,211.8

2026 50,787,424.7

2027 50,787,424.7

2028 50,787,424.7

2029 50,787,424.7

2030 50,787,424.7

2031 37,270,507.9

2032 37,270,507.9

2033 37,270,507.9

2034 37,270,507.9

2035 37,270,507.9

2036 37,270,507.9

2037 37,270,507.9

2038 37,270,507.9

2039 37,270,507.9

2040 37,270,507.9

2041 37,270,507.9

Emissions 

Year (tCO2eq)

fits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

High

Total SCC PV SCC

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 11
Record for the Final Section 316(b) Existing Facilities Rule

2042 37,270,507.9

2043 37,270,507.9

2044 37,270,507.9

2045 37,270,507.9

2046 37,270,507.9

2047 37,270,507.9

2048 37,270,507.9

2049 37,270,507.9

2050 37,270,507.9

2051 37,270,507.9

2052 37,270,507.9

2053 37,270,507.9

2054 37,270,507.9

2055 37,270,507.9

2056 37,270,507.9

2057 37,270,507.9

2058 37,270,507.9

2059 37,270,507.9

Total 1,471,879,667.9

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_Exist 12
Record for the Final Section 316(b) Existing Facilities Rule

Option 2: CT_125DIF_IM

New Unit Option A_GfieldNew&Rep

Weights FR_24JAN14_NERC_wNYCA_wPONDS

Compare to FMMA1

1 2 3 4 5 6 7 8

Monetization of Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social C

DR Option 1: Discount Rate of 2.5%

76 2.5% Discount Rate, Global Measure of SCC

Low Mid

Unit SCC Total SCC PV SCC Unit SCC Total SCC

2010 0.0 $0.0 $0 $0 $54.4 $0

2011 0.0 $0.0 $0 $0 $55.5 $0

2012 0.0 $0.0 $0 $0 $57.6 $0

2013 0.0 $0.0 $0 $0 $58.7 $0

2014 0.0 $0.0 $0 $0 $59.8 $0

2015 0.0 $0.0 $0 $0 $60.8 $0

2016 0.0 $0.0 $0 $0 $63.0 $0

2017 0.0 $0.0 $0 $0 $64.0 $0

2018 0.0 $0.0 $0 $0 $65.1 $0

2019 0.0 $0.0 $0 $0 $66.2 $0

2020 0.0 $0.0 $0 $0 $68.3 $0

2021 0.0 $0.0 $0 $0 $69.4 $0

2022 0.0 $0.0 $0 $0 $70.4 $0

2023 0.0 $0.0 $0 $0 $71.5 $0

2024 0.0 $0.0 $0 $0 $72.6 $0

2025 0.0 $0.0 $0 $0 $73.6 $0

2026 0.0 $0.0 $0 $0 $74.7 $0

2027 0.0 $0.0 $0 $0 $75.8 $0

2028 0.0 $0.0 $0 $0 $76.8 $0

2029 0.0 $0.0 $0 $0 $77.9 $0

2030 0.0 $0.0 $0 $0 $80.0 $0

2031 0.0 $0.0 $0 $0 $81.1 $0

2032 0.0 $0.0 $0 $0 $82.2 $0

2033 0.0 $0.0 $0 $0 $83.2 $0

2034 0.0 $0.0 $0 $0 $84.3 $0

2035 0.0 $0.0 $0 $0 $85.4 $0

2036 0.0 $0.0 $0 $0 $86.4 $0

2037 0.0 $0.0 $0 $0 $88.6 $0

2038 0.0 $0.0 $0 $0 $89.6 $0

2039 0.0 $0.0 $0 $0 $90.7 $0

2040 0.0 $0.0 $0 $0 $91.8 $0

2041 0.0 $0.0 $0 $0 $92.8 $0

2042 0.0 $0.0 $0 $0 $93.9 $0

2043 0.0 $0.0 $0 $0 $95.0 $0

2044 0.0 $0.0 $0 $0 $96.0 $0

2045 0.0 $0.0 $0 $0 $98.2 $0

2046 0.0 $0.0 $0 $0 $99.2 $0

2047 0.0 $0.0 $0 $0 $100.3 $0

2048 0.0 $0.0 $0 $0 $101.4 $0

2049 0.0 $0.0 $0 $0 $102.4 $0

2050 0.0 $0.0 $0 $0 $103.5 $0

Year

Emissions 

(tCO2eq)

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 1
Record for the Final Section 316(b) Existing Facilities Rule

2051 0.0 $0.0 $0 $0 $104.6 $0

2052 0.0 $0.0 $0 $0 $105.7 $0

2053 0.0 $0.0 $0 $0 $106.8 $0

2054 0.0 $0.0 $0 $0 $107.9 $0

2055 0.0 $0.0 $0 $0 $109.0 $0

2056 0.0 $0.0 $0 $0 $110.2 $0

2057 0.0 $0.0 $0 $0 $111.3 $0

2058 0.0 $0.0 $0 $0 $112.5 $0

2059 0.0 $0.0 $0 $0 $113.6 $0

Total 0.0 $0 $0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 2
Record for the Final Section 316(b) Existing Facilities Rule

9 10 11 12 # 14 15

 a Global Measure of the Social Cost of Carbon ($2011) Monetization of Benefits from Changes in tCO2eq Emi

n 1: Discount Rate of 2.5%

unt Rate, Global Measure of SCC

High Low

PV SCC Unit SCC Total SCC PV SCC Unit SCC Total SCC

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 3
Record for the Final Section 316(b) Existing Facilities Rule

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0.0 $0 $0 $0.0 $0

$0 $0 $0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 4
Record for the Final Section 316(b) Existing Facilities Rule

16 17 18 19 20 21 22

Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

DR Option 2: Discount Rate of 3.0%

3% Discount Rate, Global Measure of SCC

Mid High

PV SCC Unit SCC Total SCC PV SCC Unit SCC Total SCC PV SCC

$0 $34.1 $0 $0 $95.0 $0 $0

$0 $35.2 $0 $0 $99.2 $0 $0

$0 $36.3 $0 $0 $103.5 $0 $0

$0 $37.3 $0 $0 $107.8 $0 $0

$0 $38.4 $0 $0 $112.0 $0 $0

$0 $39.5 $0 $0 $116.3 $0 $0

$0 $40.6 $0 $0 $119.5 $0 $0

$0 $41.6 $0 $0 $123.8 $0 $0

$0 $42.7 $0 $0 $128.1 $0 $0

$0 $44.8 $0 $0 $132.3 $0 $0

$0 $45.9 $0 $0 $136.6 $0 $0

$0 $45.9 $0 $0 $139.8 $0 $0

$0 $47.0 $0 $0 $143.0 $0 $0

$0 $48.0 $0 $0 $146.2 $0 $0

$0 $49.1 $0 $0 $149.4 $0 $0

$0 $50.2 $0 $0 $152.6 $0 $0

$0 $51.2 $0 $0 $155.8 $0 $0

$0 $52.3 $0 $0 $159.0 $0 $0

$0 $53.4 $0 $0 $162.2 $0 $0

$0 $54.4 $0 $0 $165.4 $0 $0

$0 $55.5 $0 $0 $169.7 $0 $0

$0 $55.5 $0 $0 $172.9 $0 $0

$0 $56.6 $0 $0 $176.1 $0 $0

$0 $57.6 $0 $0 $179.3 $0 $0

$0 $58.7 $0 $0 $183.5 $0 $0

$0 $59.8 $0 $0 $186.7 $0 $0

$0 $60.8 $0 $0 $190.0 $0 $0

$0 $61.9 $0 $0 $193.2 $0 $0

$0 $63.0 $0 $0 $197.4 $0 $0

$0 $64.0 $0 $0 $200.6 $0 $0

$0 $65.1 $0 $0 $203.8 $0 $0

$0 $66.2 $0 $0 $207.0 $0 $0

$0 $67.2 $0 $0 $210.2 $0 $0

$0 $68.3 $0 $0 $213.4 $0 $0

$0 $69.4 $0 $0 $216.6 $0 $0

$0 $70.4 $0 $0 $219.8 $0 $0

$0 $71.5 $0 $0 $223.0 $0 $0

$0 $72.6 $0 $0 $225.2 $0 $0

$0 $73.6 $0 $0 $228.4 $0 $0

$0 $74.7 $0 $0 $231.6 $0 $0

$0 $75.8 $0 $0 $234.8 $0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 5
Record for the Final Section 316(b) Existing Facilities Rule

$0 $76.8 $0 $0 $238.0 $0 $0

$0 $77.9 $0 $0 $241.3 $0 $0

$0 $79.1 $0 $0 $244.6 $0 $0

$0 $80.2 $0 $0 $248.0 $0 $0

$0 $81.3 $0 $0 $251.5 $0 $0

$0 $82.5 $0 $0 $254.9 $0 $0

$0 $83.7 $0 $0 $258.5 $0 $0

$0 $84.9 $0 $0 $262.0 $0 $0

$0 $86.1 $0 $0 $265.7 $0 $0

$0 $0 $0 $0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 6
Record for the Final Section 316(b) Existing Facilities Rule

23 24 25 26 27 28 29 30

Monetization of Benefits from Changes in tCO2eq Emissions Using a Global Measure of the Social Cost of Carbon ($2011)

DR Option 3: Discount Rate of 5.0%

5% Discount Rate, Global Measure of SCC

Low Mid

Unit SCC Total SCC PV SCC Unit SCC Total SCC PV SCC Unit SCC

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $11.7 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $12.8 $0 $0 $0.0

$0.0 $0 $0 $13.9 $0 $0 $0.0

$0.0 $0 $0 $13.9 $0 $0 $0.0

$0.0 $0 $0 $14.9 $0 $0 $0.0

$0.0 $0 $0 $14.9 $0 $0 $0.0

$0.0 $0 $0 $16.0 $0 $0 $0.0

$0.0 $0 $0 $16.0 $0 $0 $0.0

$0.0 $0 $0 $16.0 $0 $0 $0.0

$0.0 $0 $0 $17.1 $0 $0 $0.0

$0.0 $0 $0 $17.1 $0 $0 $0.0

$0.0 $0 $0 $18.1 $0 $0 $0.0

$0.0 $0 $0 $18.1 $0 $0 $0.0

$0.0 $0 $0 $19.2 $0 $0 $0.0

$0.0 $0 $0 $19.2 $0 $0 $0.0

$0.0 $0 $0 $20.3 $0 $0 $0.0

$0.0 $0 $0 $20.3 $0 $0 $0.0

$0.0 $0 $0 $21.3 $0 $0 $0.0

$0.0 $0 $0 $21.3 $0 $0 $0.0

$0.0 $0 $0 $22.4 $0 $0 $0.0

$0.0 $0 $0 $22.4 $0 $0 $0.0

$0.0 $0 $0 $23.5 $0 $0 $0.0

$0.0 $0 $0 $23.5 $0 $0 $0.0

$0.0 $0 $0 $24.5 $0 $0 $0.0

$0.0 $0 $0 $24.5 $0 $0 $0.0

$0.0 $0 $0 $25.6 $0 $0 $0.0

$0.0 $0 $0 $25.6 $0 $0 $0.0

$0.0 $0 $0 $26.7 $0 $0 $0.0

$0.0 $0 $0 $26.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 7
Record for the Final Section 316(b) Existing Facilities Rule

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0.0 $0 $0 $27.7 $0 $0 $0.0

$0 $0 $0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 8
Record for the Final Section 316(b) Existing Facilities Rule

31 32

al Cost of Carbon ($2011)

High

Total SCC PV SCC

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 9
Record for the Final Section 316(b) Existing Facilities Rule

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

$0 $0

EPA-HQ-OW-2008-0667-DRAFT-3492 CarbCostByYr_NewRep 10
Record for the Final Section 316(b) Existing Facilities Rule

Option 2: CT_125DIF_IM

New Unit Option A_GfieldNew&Rep

Weights FR_24JAN14_NERC_wNYCA_wPONDS

Compare to FMMA1

1 3 4 5 6

5 5 5

Year

Run Year - 

Final

Run Year - 

Proposal Policy 1 Policy 2 Policy 3 Policy 4

2015 2015 none -218,914 0 0 -218,914

2016 2015 none -218,914 0 0 -218,914

2017 2015 none -218,914 0 0 -218,914

2018 2020 2015 43,413 -3,230,648 -3,498,648 43,413

2019 2020 2015 43,413 -3,230,648 -3,498,648 43,413

2020 2020 2015 43,413 -3,230,648 -3,498,648 43,413

2021 2020 2015 43,413 27,419,563 28,366,570 43,413

2022 2020 2015 43,413 27,419,563 28,366,570 43,413

2023 2030 2020 -916,706 30,650,212 31,865,218 -916,706

2024 2030 2020 -916,706 30,650,212 31,865,218 -916,706

2025 2030 2020 -916,706 30,650,212 31,865,218 -916,706

2026 2030 2020 -916,706 50,787,425 51,866,369 -916,706

2027 2030 2020 -916,706 50,787,425 51,866,369 -916,706

2028 2030 2025 -916,706 50,787,425 51,866,369 -916,706

2029 2030 2025 -916,706 50,787,425 51,866,369 -916,706

2030 2030 2025 -916,706 50,787,425 51,866,369 -916,706

2031 2030 2025 -916,706 37,270,508 38,134,581 -916,706

2032 2030 2025 -916,706 37,270,508 38,134,581 -916,706

2033 none 2028 0 37,270,508 38,134,581 0

2034 none none 0 37,270,508 38,134,581 0

2035 none none 0 37,270,508 38,134,581 0

2036 none none 0 37,270,508 38,134,581 0

2037 none none 0 37,270,508 38,134,581 0

2038 none none 0 37,270,508 38,134,581 0

2039 none none 0 37,270,508 38,134,581 0

2040 none none 0 37,270,508 38,134,581 0

2041 none none 0 37,270,508 38,134,581 0

2042 none none 0 37,270,508 38,134,581 0

2043 none none 0 37,270,508 38,134,581 0

2044 none none 0 37,270,508 38,134,581 0

2045 none none 0 37,270,508 38,134,581 0

2046 none none 0 37,270,508 38,134,581 0

2047 none none 0 37,270,508 38,134,581 0

2048 none none 0 37,270,508 38,134,581 0

2049 none none 0 37,270,508 38,134,581 0

2050 none none 0 37,270,508 38,134,581 0

2051 none none 0 37,270,508 38,134,581 0

2052 none none 0 37,270,508 38,134,581 0

2053 none none 0 37,270,508 38,134,581 0

2054 none none 0 37,270,508 38,134,581 0

2055 none none 0 37,270,508 38,134,581 0

CO2 Total (Metric Tons)

EPA-HQ-OW-2008-0667-DRAFT-3492 IPMCO2_Exist 1
Record for the Final Section 316(b) Existing Facilities Rule

2056 none none 0 37,270,508 38,134,581 0

2057 none none 1 37,270,508 38,134,581 1

2058 none none 2 37,270,508 38,134,581 2

2059 none none 3 37,270,508 38,134,581 3

EPA-HQ-OW-2008-0667-DRAFT-3492 IPMCO2_Exist 2
Record for the Final Section 316(b) Existing Facilities Rule

8

Analyzed Policy

0

0

0

-3,230,648

-3,230,648

-3,230,648

27,419,563

27,419,563

30,650,212

30,650,212

30,650,212

50,787,425

50,787,425

50,787,425

50,787,425

50,787,425

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

37,270,508

EPA-HQ-OW-2008-0667-DRAFT-3492 IPMCO2_Exist 3
Record for the Final Section 316(b) Existing Facilities Rule

37,270,508

37,270,508

37,270,508

37,270,508

EPA-HQ-OW-2008-0667-DRAFT-3492 IPMCO2_Exist 4
Record for the Final Section 316(b) Existing Facilities Rule

Annual ACC Values 2 3 4 5 6 7 8

Discount Rate 5% 3% 2.50% 3% 5% 3% 2.50%

Year Avg Avg Avg 95th Avg Avg Avg

2010 $11.00 $32.00 $51.00 $89.00 $11.74 $34.15 $54.42

2011 $11.00 $33.00 $52.00 $93.00 $11.74 $35.22 $55.49

2012 $11.00 $34.00 $54.00 $97.00 $11.74 $36.28 $57.63

2013 $11.00 $35.00 $55.00 $101.00 $11.74 $37.35 $58.69

2014 $11.00 $36.00 $56.00 $105.00 $11.74 $38.42 $59.76

2015 $11.00 $37.00 $57.00 $109.00 $11.74 $39.48 $60.83

2016 $12.00 $38.00 $59.00 $112.00 $12.81 $40.55 $62.96

2017 $12.00 $39.00 $60.00 $116.00 $12.81 $41.62 $64.03

2018 $12.00 $40.00 $61.00 $120.00 $12.81 $42.69 $65.10

2019 $12.00 $42.00 $62.00 $124.00 $12.81 $44.82 $66.16

2020 $12.00 $43.00 $64.00 $128.00 $12.81 $45.89 $68.30

2021 $12.00 $43.00 $65.00 $131.00 $12.81 $45.89 $69.36

2022 $13.00 $44.00 $66.00 $134.00 $13.87 $46.95 $70.43

2023 $13.00 $45.00 $67.00 $137.00 $13.87 $48.02 $71.50

2024 $14.00 $46.00 $68.00 $140.00 $14.94 $49.09 $72.57

2025 $14.00 $47.00 $69.00 $143.00 $14.94 $50.16 $73.63

2026 $15.00 $48.00 $70.00 $146.00 $16.01 $51.22 $74.70

2027 $15.00 $49.00 $71.00 $149.00 $16.01 $52.29 $75.77

2028 $15.00 $50.00 $72.00 $152.00 $16.01 $53.36 $76.83

2029 $16.00 $51.00 $73.00 $155.00 $17.07 $54.42 $77.90

2030 $16.00 $52.00 $75.00 $159.00 $17.07 $55.49 $80.04

2031 $17.00 $52.00 $76.00 $162.00 $18.14 $55.49 $81.10

2032 $17.00 $53.00 $77.00 $165.00 $18.14 $56.56 $82.17

2033 $18.00 $54.00 $78.00 $168.00 $19.21 $57.63 $83.24

2034 $18.00 $55.00 $79.00 $172.00 $19.21 $58.69 $84.30

2035 $19.00 $56.00 $80.00 $175.00 $20.28 $59.76 $85.37

2036 $19.00 $57.00 $81.00 $178.00 $20.28 $60.83 $86.44

2037 $20.00 $58.00 $83.00 $181.00 $21.34 $61.89 $88.57

2038 $20.00 $59.00 $84.00 $185.00 $21.34 $62.96 $89.64

2039 $21.00 $60.00 $85.00 $188.00 $22.41 $64.03 $90.71

2040 $21.00 $61.00 $86.00 $191.00 $22.41 $65.10 $91.77

2041 $22.00 $62.00 $87.00 $194.00 $23.48 $66.16 $92.84

2042 $22.00 $63.00 $88.00 $197.00 $23.48 $67.23 $93.91

2043 $23.00 $64.00 $89.00 $200.00 $24.54 $68.30 $94.98

2044 $23.00 $65.00 $90.00 $203.00 $24.54 $69.36 $96.04

2045 $24.00 $66.00 $92.00 $206.00 $25.61 $70.43 $98.18

2046 $24.00 $67.00 $93.00 $209.00 $25.61 $71.50 $99.24

2047 $25.00 $68.00 $94.00 $211.00 $26.68 $72.57 $100.31

2048 $25.00 $69.00 $95.00 $214.00 $26.68 $73.63 $101.38

2049 $26.00 $70.00 $96.00 $217.00 $27.75 $74.70 $102.45

2050 $26.00 $71.00 $97.00 $220.00 $27.75 $75.77 $103.51

2051 $26.00 $72.01 $98.01 $223.04 $27.75 $76.85 $104.59

2052 $26.00 $73.04 $99.03 $226.12 $27.75 $77.95 $105.68

2053 $26.00 $74.09 $100.06 $229.25 $27.75 $79.06 $106.78

2054 $26.00 $75.14 $101.11 $232.42 $27.75 $80.19 $107.89

2055 $26.00 $76.22 $102.16 $235.63 $27.75 $81.34 $109.02

2056 $26.00 $77.31 $103.22 $238.89 $27.75 $82.50 $110.15

2057 $26.00 $78.41 $104.30 $242.19 $27.75 $83.68 $111.30

Annual SCC Values: 2010-2050 (2007$/metric ton CO2) (2013 Report) $2011/Ton CO2

EPA-HQ-OW-2008-0667-DRAFT-3492 SCCValsByYr 1
Record for the Final Section 316(b) Existing Facilities Rule

2058 $26.00 $79.53 $105.38 $245.54 $27.75 $84.87 $112.46

2059 $26.00 $80.67 $106.48 $248.94 $27.75 $86.08 $113.63

AGR 2.2% 2.0% 1.6% 2.3% 2.2% 2.0% 1.6%

EPA-HQ-OW-2008-0667-DRAFT-3492 SCCValsByYr 2
Record for the Final Section 316(b) Existing Facilities Rule

9

3%

95th

$94.98 1

$99.24

$103.51

$107.78

$112.05

$116.32 1

$119.52

$123.79

$128.06

$132.33

$136.59 1

$139.80

$143.00

$146.20

$149.40

$152.60 1

$155.80

$159.00

$162.21

$165.41

$169.68 1

$172.88

$176.08

$179.28

$183.55

$186.75 1

$189.95

$193.15

$197.42

$200.62

$203.82 1

$207.03

$210.23

$213.43

$216.63

$219.83 1

$223.03

$225.17

$228.37

$231.57

$234.77 1

$238.02

$241.31

$244.64

$248.03

$251.45

$254.93

$258.45

EPA-HQ-OW-2008-0667-DRAFT-3492 SCCValsByYr 3
Record for the Final Section 316(b) Existing Facilities Rule

$262.03

$265.65

2.3%

EPA-HQ-OW-2008-0667-DRAFT-3492 SCCValsByYr 4
Record for the Final Section 316(b) Existing Facilities Rule

Social Cost of Carbon ($/t CO2, $2006)EO 12866 Support Doc

DR Option 1: Discount Rate of 2.5%

Low

Med $54.4

High

DR Option 2: Discount Rate of 3.0%

Low

Med $34.1

High $95.0

DR Option 3: Discount Rate of 5.0%

Low

Med $11.7

High

EPA-HQ-OW-2008-0667-DRAFT-3492 Vars&Assumps 1