Author: Abt Associates Inc.

Date Created: 11/30/2009

Date Modified: 4/1/2011

Purpose:

Calculates economic impact (income, jobs, earnings) of individual 316(b) regulatory options on a total economy basis, on a year-by-year, affected

sector basis, accounting for activity effect of compliance outlays and loss in ouput from increased electricity rates

File Contents:

Worksheet Contents

Total, Summarized, tbs 9 & 10 Summary results tables for reporting in the EA chapter

Total, Generators and Mfg Compilation of total economic impact results, on year-by-year basis across Electric Generator and Manufacturers sectors

Generators Analysis of total economic impact, on year-by-year basis, for Electric Generators

Total Mfg Compilation of total economic impact results, on year-by-year basis across individual Manufacturers sectors

Pulp, Paper Analysis of total economic impact, on year-by-year basis, for Pulp and Paper manufacturers sector

Refineries Analysis of total economic impact, on year-by-year basis, for Refineries manufacturers sector

Aluminum Analysis of total economic impact, on year-by-year basis, for Aluminum manufacturers sector

Iron, Steel Analysis of total economic impact, on year-by-year basis, for Iron and Steel manufacturers sector

Chemicals Analysis of total economic impact, on year-by-year basis, for Chemicals manufacturers sector

Food, Kindred Products Analysis of total economic impact, on year-by-year basis, for Food and Kindred Products manufacturers sector

RIMS Mult Matrix Specific RIMS multipliers assigned to sectors for this analysis

Summary Results Summary results tables for export to Total Economic Impact Analysis file

Input Files:

External data used in calculations/analysis:

Analysis of Total Economic Impact

for 316(b) Existing Facilities Rule

Options

Provides compliance costs and business impact (change in income and employment in direct impact sectors) from electricity rate impact analysis for

use in calculating multiplier-based effects on income and employment.

File_Info 1 of 26
Output Effect, Reported as Average Annual Values by Effect Category for Indicated Time Periods SUMS, BEFORE CALCULATING ANNUAL AVERAGE

(millions, $2009) x x x x x

x x x x x Total Output Effect Total Output Effect

x Compliance Outlay Effects Household Demand with x Demand with Compliance Outlay Effects Household Demand with Demand with

Year Interval

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity x

Elasticity

only

Supply

Elasticity

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Elasticity

only

Supply

Elasticity

Option 1: IM Everywhere

2012 2017 2012 - 2017 $1,253 $245 -$426 -$500 -$361 x $572 $711 7,521 1,470 -2,558 -2,998 -2,167 3,434 4,265

2018 2022 2018 - 2022 $0 $478 -$512 -$600 -$433 x -$633 -$467 0 2,389 -2,558 -2,998 -2,167 -3,167 -2,336

2023 2027 2023 - 2027 $0 $478 -$512 -$600 -$433 x -$633 -$467 0 2,389 -2,558 -2,998 -2,167 -3,167 -2,336

2028 2031 2028 - 2031 $0 $478 -$512 -$600 -$433 xx -$633 -$467 0 1,911 -2,046 -2,399 -1,734 -2,534 -1,869

2032 2036 2032 - 2036 $815 $478 -$512 -$600 -$433 x $181 $348 4,073 2,389 -2,558 -2,998 -2,167 906 1,738

2037 2041 2037 - 2041 $373 $478 -$512 -$600 -$433 x -$261 -$95 1,863 2,389 -2,558 -2,998 -2,167 -1,304 -473

2042 2046 2042 - 2046 $55 $478 -$512 -$600 -$433 x -$579 -$413 273 2,389 -2,558 -2,998 -2,167 -2,894 -2,063

2047 2051 2047 - 2051 $3 $478 -$512 -$600 -$433 x -$630 -$464 15 2,389 -2,558 -2,998 -2,167 -3,152 -2,320

2052 2056 2052 - 2056 $0 $282 -$512 -$600 -$433 x -$829 -$663 0 1,410 -2,558 -2,998 -2,167 -4,147 -3,315

2012 - 2056 $305 $425 -$500 -$586 -$424 x -$356 -$194 13,745 19,125 -22,510 -26,386 -19,069 -16,025 -8,708

Employment Effect, Reported as Average Annual Values by Effect Category for Indicated Time Periods SUMS, BEFORE CALCULATING ANNUAL AVERAGE

(full-time-equivalent jobs) x x x x x

x x x x x Total Output Effect Total Output Effect

x Compliance Outlay Effects Household Demand with x Demand with Compliance Outlay Effects Household Demand with Demand with

Year Interval

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity x

Elasticity

only

Supply

Elasticity

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Elasticity

only

Supply

Elasticity

Option 1: IM Everywhere

2012 2017 2012 - 2017 9,421 1,029 -3,229 -3,319 -2,370 x 3,902 4,851 56,527 6,174 -19,377 -19,913 -14,219 23,410 29,104

2018 2022 2018 - 2022 0 1,985 -3,875 -3,983 -2,844 x -5,873 -4,734 0 9,926 -19,377 -19,913 -14,219 -29,364 -23,670

2023 2027 2023 - 2027 0 1,985 -3,875 -3,983 -2,844 x -5,873 -4,734 0 9,926 -19,377 -19,913 -14,219 -29,364 -23,670

2028 2031 2028 - 2031 0 1,985 -3,875 -3,983 -2,844 xx -5,873 -4,734 0 7,941 -15,502 -15,931 -11,375 -23,491 -18,936

2032 2036 2032 - 2036 6,313 1,985 -3,875 -3,983 -2,844 x 440 1,579 31,563 9,926 -19,377 -19,913 -14,219 2,199 7,893

2037 2041 2037 - 2041 2,887 1,985 -3,875 -3,983 -2,844 x -2,986 -1,847 14,433 9,926 -19,377 -19,913 -14,219 -14,931 -9,237

2042 2046 2042 - 2046 423 1,985 -3,875 -3,983 -2,844 x -5,450 -4,311 2,116 9,926 -19,377 -19,913 -14,219 -27,248 -21,554

2047 2051 2047 - 2051 24 1,985 -3,875 -3,983 -2,844 x -5,849 -4,710 120 9,926 -19,377 -19,913 -14,219 -29,244 -23,550

2052 2056 2052 - 2056 0 1,170 -3,875 -3,983 -2,844 x -6,688 -5,550 0 5,848 -19,377 -19,913 -14,219 -33,442 -27,748

2012 - 2056 2,328 1,767 -3,789 -3,894 -2,781 x -3,588 -2,475 104,759 79,519 -170,517 -175,236 -125,129 -161,475 -111,368

Electricity Price Effects

in Dependent Product

Electricity Price Effects in

Dependent Product

Electricity Price Effects

in Dependent Product

Electricity Price Effects in

Dependent Product

Total, Summarized, tbs 9 & 10 2 of 26
Output

Construction Utilities Utilities Utilities Utilities Utilities Utilities Household Total Output Effect Construction

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Household

Sector

Bsns Elec w/o

ES

Bsns Elec

with ES without ES with ES Capital

2012 0 0 20 0 0 0 0 0 0.0 0 20 20 0

2013 1,385 76 21 62 0 29 12 -512 -600 -433 475 641 10,734

2014 1,401 76 21 126 0 59 12 -512 -600 -433 584 751 10,855

2015 1,417 76 21 191 0 90 12 -512 -600 -433 696 862 10,977

2016 1,417 76 21 255 0 120 12 -512 -600 -433 790 956 10,977

2017 1,417 76 0 319 5 150 12 -512 -600 -433 868 1,034 10,977

2018 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2019 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2020 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2021 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2022 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2023 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2024 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2025 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2026 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2027 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2028 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2029 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2030 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2031 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2032 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2033 1,018 0 0 319 9 150 0 -512 -600 -433 385 551 7,891

2034 1,018 0 0 319 9 150 0 -512 -600 -433 385 551 7,891

2035 1,018 0 0 319 9 150 0 -512 -600 -433 385 551 7,891

2036 1,018 0 0 319 9 150 0 -512 -600 -433 385 551 7,891

2037 1,018 0 0 319 9 150 0 -512 -600 -433 385 551 7,891

2038 211 0 0 319 9 150 0 -512 -600 -433 -422 -256 1,636

2039 211 0 0 319 9 150 0 -512 -600 -433 -422 -256 1,636

2040 211 0 0 319 9 150 0 -512 -600 -433 -422 -256 1,636

2041 211 0 0 319 9 150 0 -512 -600 -433 -422 -256 1,636

2042 211 0 0 319 9 150 0 -512 -600 -433 -422 -256 1,636

2043 15 0 0 319 9 150 0 -512 -600 -433 -618 -452 120

2044 15 0 0 319 9 150 0 -512 -600 -433 -618 -452 120

2045 15 0 0 319 9 150 0 -512 -600 -433 -618 -452 120

2046 15 0 0 319 9 150 0 -512 -600 -433 -618 -452 120

2047 15 0 0 319 9 150 0 -512 -600 -433 -618 -452 120

2048 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2049 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2050 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2051 0 0 0 319 9 150 0 -512 -600 -433 -633 -467 0

2052 0 0 0 319 4 150 0 -512 -600 -433 -639 -472 0

Total, Generators & Mfg 3 of 26
Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

Employment

Utilities Utilities Utilities Utilities Utilities Utilities Household Total Employment Effect

Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Household

Sector

Bsns Elec

w/o ES

Bsns Elec

with ES without ES with ES

0 91 0 0 0 0 0 0.0 0 91 91

309 91 251 0 130 66 -3,875 -3,983 -2,844 3,723 4,862

309 92 508 0 262 66 -3,875 -3,983 -2,844 4,234 5,373

309 93 770 0 396 66 -3,875 -3,983 -2,844 4,754 5,893

309 93 1,027 0 529 66 -3,875 -3,983 -2,844 5,143 6,282

309 0 1,284 26 661 66 -3,875 -3,983 -2,844 5,465 6,604

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 2,018 3,157

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 2,018 3,157

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 2,018 3,157

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 2,018 3,157

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 2,018 3,157

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -4,237 -3,098

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -4,237 -3,098

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -4,237 -3,098

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -4,237 -3,098

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -4,237 -3,098

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,753 -4,614

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,753 -4,614

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,753 -4,614

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,753 -4,614

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,753 -4,614

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 41 661 0 -3,875 -3,983 -2,844 -5,873 -4,734

0 0 1,284 15 661 0 -3,875 -3,983 -2,844 -5,899 -4,760

Total, Generators & Mfg 4 of 26
Output

Construction Utilities Utilities Utilities Utilities Utilities Utilities Household Total Output Effect Construction

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Household

Sector

Bsns Elec w/o

ES

Bsns Elec

with ES without ES with ES Capital

2053 0 0 0 255 0 120 0 -512 -600 -433 -736 -570 0

2054 0 0 0 191 0 90 0 -512 -600 -433 -830 -664 0

2055 0 0 0 128 0 60 0 -512 -600 -433 -924 -758 0

2056 0 0 0 64 0 30 0 -512 -600 -433 -1,018 -851 0

Present value

7.0% -1,900 207

3.0% -6,354 -2,438

Annualized value

7.0% -140 15

3.0% -259 -99

Total, Generators & Mfg 5 of 26
Year

2053

2054

2055

2056

Employment

Utilities Utilities Utilities Utilities Utilities Utilities Household Total Employment Effect

Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Household

Sector

Bsns Elec

w/o ES

Bsns Elec

with ES without ES with ES

0 0 1,027 0 529 0 -3,875 -3,983 -2,844 -6,303 -5,164

0 0 770 0 396 0 -3,875 -3,983 -2,844 -6,691 -5,553

0 0 513 0 264 0 -3,875 -3,983 -2,844 -7,080 -5,942

0 0 257 0 132 0 -3,875 -3,983 -2,844 -7,469 -6,330

Present value

7.0% -25,361 -10,931

3.0% -69,464 -42,648

Annualized value

7.0% -1,864 -803

3.0% -2,833 -1,739

Total, Generators & Mfg 6 of 26
Utility Industry Effects (millions, $2009) Output Employment

Sector Construction Utilities Utilities Utilities Utilities Utilities Utilities Household Construction Utilities Utilities Utilities Utilities Utilities Utilities Household Construction Utilities Utilities Utilities Utilities

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Annual Rate

Recovery Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Annual Rate

Recovery Capital Downtime

Initial

Permitting O&M

Permit

Renewal

2012 0.0 0.0 3.9 0.0 0.0 0.0 0.0 0.0 0 0 9 0 0 0 0 0 0 0 33 0 0

2013 364.1 28.8 3.9 22.5 0.0 6.0 0.0 -178.6 1,177 64 9 50 0 13 0 -414 9,123 243 33 190 0

2014 368.2 28.8 4.0 45.5 0.0 12.0 0.0 -178.6 1,191 64 9 101 0 27 0 -414 9,226 243 34 384 0

2015 372.3 28.8 4.0 69.0 0.0 18.2 0.0 -178.6 1,204 64 9 153 0 40 0 -414 9,330 243 34 583 0

2016 372.3 28.8 4.0 92.0 0.0 24.3 0.0 -178.6 1,204 64 9 204 0 54 0 -414 9,330 243 34 778 0

2017 372.3 28.8 0.0 115.0 0.0 30.4 0.0 -178.6 1,204 64 0 255 0 67 0 -414 9,330 243 0 972 0

2018 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2019 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2020 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2021 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2022 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2023 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2024 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2025 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2026 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2027 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2028 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2029 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2030 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2031 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2032 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2033 269.9 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 873 0 0 255 4 67 0 -414 6,763 0 0 972 15

2034 269.9 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 873 0 0 255 4 67 0 -414 6,763 0 0 972 15

2035 269.9 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 873 0 0 255 4 67 0 -414 6,763 0 0 972 15

2036 269.9 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 873 0 0 255 4 67 0 -414 6,763 0 0 972 15

2037 269.9 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 873 0 0 255 4 67 0 -414 6,763 0 0 972 15

2038 57.6 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 186 0 0 255 4 67 0 -414 1,444 0 0 972 15

2039 57.6 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 186 0 0 255 4 67 0 -414 1,444 0 0 972 15

2040 57.6 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 186 0 0 255 4 67 0 -414 1,444 0 0 972 15

2041 57.6 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 186 0 0 255 4 67 0 -414 1,444 0 0 972 15

2042 57.6 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 186 0 0 255 4 67 0 -414 1,444 0 0 972 15

2043 2.1 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 7 0 0 255 4 67 0 -414 53 0 0 972 15

2044 2.1 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 7 0 0 255 4 67 0 -414 53 0 0 972 15

2045 2.1 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 7 0 0 255 4 67 0 -414 53 0 0 972 15

2046 2.1 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 7 0 0 255 4 67 0 -414 53 0 0 972 15

2047 2.1 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 7 0 0 255 4 67 0 -414 53 0 0 972 15

2048 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2049 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2050 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2051 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2052 0.0 0.0 0.0 115.0 1.8 30.4 0.0 -178.6 0 0 0 255 4 67 0 -414 0 0 0 972 15

2053 0.0 0.0 0.0 92.0 0.0 24.3 0.0 -178.6 0 0 0 204 0 54 0 -414 0 0 0 778 0

2054 0.0 0.0 0.0 69.0 0.0 18.2 0.0 -178.6 0 0 0 153 0 40 0 -414 0 0 0 583 0

2055 0.0 0.0 0.0 46.0 0.0 12.2 0.0 -178.6 0 0 0 102 0 27 0 -414 0 0 0 389 0

2056 0.0 0.0 0.0 23.0 0.0 6.1 0.0 -178.6 0 0 0 51 0 13 0 -414 0 0 0 194 0

Totals 11,310 319 35 10,182 136 2,690 0 -18,230 87,639 1,216 134 38,870 519

Average Annual Values, by relevant time period

2013-2017 2,262 64 7 2,036 27 538 0 -3,646 17,528 243 27 7,774 104

2013-2027 754 21 2 679 9 179 0 -1,215 5,843 81 9 2,591 35

2013-2046 333 9 1 299 4 79 0 -536 2,578 36 4 1,143 15

2018-2046 390 11 1 351 5 93 0 -629 3,022 42 5 1,340 18

2018-2056 290 8 1 261 3 69 0 -467 2,247 31 3 997 13

2013-2056 257 7 1 231 3 61 0 -414 1,992 28 3 883 12

Output Employment

Initial outlays Recurring res elec effs Initial outlays Recurring res elec effs

2013-2017 2,333 2,602 -3,646 17,798 9,932 -27,619

2013-2027 778 867 -1,215 5,933 3,311 -9,206

2013-2046 343 383 -536 2,617 1,461 -4,062

2018-2046 402 449 -629 3,069 1,712 -4,762

2018-2056 299 334 -467 2,282 1,273 -3,541

2013-2056 265 296 -414 2,022 1,129 -3,139

Generators 7 of 26
Utility Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Totals

Average Annual Values, by relevant time period

2013-2017

2013-2027

2013-2046

2018-2046

2018-2056

2013-2056

2013-2017

2013-2027

2013-2046

2018-2046

2018-2056

2013-2056

Utilities Utilities Household

Monitoring

Energy

Penalty

Annual Rate

Recovery

0 0 0

50 0 -3,139

102 0 -3,139

154 0 -3,139

205 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

257 0 -3,139

205 0 -3,139

154 0 -3,139

103 0 -3,139

51 0 -3,139

10,271 0 -138,097

2,054 0 -27,619

685 0 -9,206

302 0 -4,062

354 0 -4,762

263 0 -3,541

233 0 -3,139

Generators 8 of 26
Aggregate Manufacturing Industry Effects (millions, $2009) Output

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

2012 0.0 0.0 4.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 11.8 0.0 0.0 0.0

2013 64.3 4.1 4.0 4.3 0.0 5.5 4.1 -41.9 207.9 12.5 11.9 12.6 0.0 16.2

2014 65.0 4.1 4.1 8.7 0.0 11.0 4.1 -41.9 210.2 12.5 12.0 25.4 0.0 32.7

2015 65.7 4.1 4.1 13.2 0.0 16.7 4.1 -41.9 212.6 12.5 12.2 38.6 0.0 49.5

2016 65.7 4.1 4.1 17.7 0.0 22.3 4.1 -41.9 212.6 12.5 12.2 51.4 0.0 66.0

2017 65.7 4.1 0.0 22.1 1.8 27.9 4.1 -41.9 212.6 12.5 0.0 64.3 5.3 82.5

2018 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2019 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2020 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2021 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2022 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2023 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2024 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2025 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2026 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2027 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2028 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2029 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2030 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2031 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2032 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2033 45.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 145.6 0.0 0.0 64.3 5.3 82.5

2034 45.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 145.6 0.0 0.0 64.3 5.3 82.5

2035 45.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 145.6 0.0 0.0 64.3 5.3 82.5

2036 45.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 145.6 0.0 0.0 64.3 5.3 82.5

2037 45.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 145.6 0.0 0.0 64.3 5.3 82.5

2038 7.6 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 24.7 0.0 0.0 64.3 5.3 82.5

2039 7.6 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 24.7 0.0 0.0 64.3 5.3 82.5

2040 7.6 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 24.7 0.0 0.0 64.3 5.3 82.5

2041 7.6 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 24.7 0.0 0.0 64.3 5.3 82.5

2042 7.6 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 24.7 0.0 0.0 64.3 5.3 82.5

2043 2.7 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 8.6 0.0 0.0 64.3 5.3 82.5

2044 2.7 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 8.6 0.0 0.0 64.3 5.3 82.5

2045 2.7 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 8.6 0.0 0.0 64.3 5.3 82.5

2046 2.7 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 8.6 0.0 0.0 64.3 5.3 82.5

2047 2.7 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 8.6 0.0 0.0 64.3 5.3 82.5

2048 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2049 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2050 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

2051 0.0 0.0 0.0 22.1 1.8 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 5.3 82.5

Total Mfg 9 of 26
Aggregate Manufacturing Industry Effects (millions, $2009)

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

Employment

household household

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0.0 0.0 0 0 58 0 0 0 0 0

12.5 -97.3 1611 66 58 61 0 79 66 -737

12.5 -97.3 1629 66 59 123 0 160 66 -737

12.5 -97.3 1647 66 59 187 0 242 66 -737

12.5 -97.3 1647 66 59 249 0 323 66 -737

12.5 -97.3 1647 66 0 312 26 404 66 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 1128 0 0 312 26 404 0 -737

0.0 -97.3 1128 0 0 312 26 404 0 -737

0.0 -97.3 1128 0 0 312 26 404 0 -737

0.0 -97.3 1128 0 0 312 26 404 0 -737

0.0 -97.3 1128 0 0 312 26 404 0 -737

0.0 -97.3 191 0 0 312 26 404 0 -737

0.0 -97.3 191 0 0 312 26 404 0 -737

0.0 -97.3 191 0 0 312 26 404 0 -737

0.0 -97.3 191 0 0 312 26 404 0 -737

0.0 -97.3 191 0 0 312 26 404 0 -737

0.0 -97.3 67 0 0 312 26 404 0 -737

0.0 -97.3 67 0 0 312 26 404 0 -737

0.0 -97.3 67 0 0 312 26 404 0 -737

0.0 -97.3 67 0 0 312 26 404 0 -737

0.0 -97.3 67 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

0.0 -97.3 0 0 0 312 26 404 0 -737

Total Mfg 10 of 26
Aggregate Manufacturing Industry Effects (millions, $2009) Output

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

2052 0.0 0.0 0.0 22.1 0.0 27.9 0.0 -41.9 0.0 0.0 0.0 64.3 0.0 82.5

2053 0.0 0.0 0.0 17.7 0.0 22.3 0.0 -41.9 0.0 0.0 0.0 51.4 0.0 66.0

2054 0.0 0.0 0.0 13.2 0.0 16.7 0.0 -41.9 0.0 0.0 0.0 38.6 0.0 49.5

2055 0.0 0.0 0.0 8.8 0.0 11.2 0.0 -41.9 0.0 0.0 0.0 25.7 0.0 33.0

2056 0.0 0.0 0.0 4.4 0.0 5.6 0.0 -41.9 0.0 0.0 0.0 12.9 0.0 16.5

Totals 1,950 62 48 2,570 186 3,298

Average Annual Values, by relevant time period

2013-2017 390 12 10 514 37 660

2013-2027 130 4 3 171 12 220

2013-2046 57 2 1 76 5 97

2018-2046 67 2 2 89 6 114

2018-2056 50 2 1 66 5 85

2013-2056 44 1 1 58 4 75

Output Employment

Initial outlays Recurring cmpl cost Initial outlays Recurring cmpl cost

2013-2017 412 1,223 -856 3,136 5,972 -6,484

2013-2027 137 408 -285 1,045 1,991 -2,161

2013-2046 61 180 -126 461 878 -954

2018-2046 71 211 -148 541 1,030 -1,118

2018-2056 53 157 -110 402 766 -831

2013-2056 47 139 -97 356 679 -737

Total Mfg 11 of 26
Aggregate Manufacturing Industry Effects (millions, $2009)

Year

2052

2053

2054

2055

2056

Totals

Average Annual Values, by relevant time period

2013-2017

2013-2027

2013-2046

2018-2046

2018-2056

2013-2056

2013-2017

2013-2027

2013-2046

2018-2046

2018-2056

2013-2056

Employment

household household

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0.0 -97.3 0 0 0 312 0 404 0 -737

0.0 -97.3 0 0 0 249 0 323 0 -737

0.0 -97.3 0 0 0 187 0 242 0 -737

0.0 -97.3 0 0 0 125 0 162 0 -737

0.0 -97.3 0 0 0 62 0 81 0 -737

62 -4,280 15,113 331 236 12,466 912 16,150 331 -32,420

12 -856 3,023 66 47 2,493 182 3,230 66 -6,484

4 -285 1,008 22 16 831 61 1,077 22 -2,161

2 -126 444 10 7 367 27 475 10 -954

2 -148 521 11 8 430 31 557 11 -1,118

2 -110 388 8 6 320 23 414 8 -831

1 -97 343 8 5 283 21 367 8 -737

Total Mfg 12 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Paper Paper Paper Paper Paper Paper Household Construction Paper Paper Paper Paper Paper Paper

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 1.57 0.00 0.00 0.00 0.00 0 0 5 0 0 0 0

2013 17.97 3.89 1.58 1.49 0.00 2.18 3.89 58 12 5 5 0 7 12

2014 18.17 3.89 1.60 3.01 0.00 4.39 3.89 59 12 5 9 0 14 12

2015 18.37 3.89 1.61 4.57 0.00 6.66 3.89 59 12 5 14 0 21 12

2016 18.37 3.89 1.61 6.09 0.00 8.88 3.89 59 12 5 19 0 27 12

2017 18.37 3.89 0.00 7.61 0.71 11.10 3.89 59 12 0 23 2 34 12

2018 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2019 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2020 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2021 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2022 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2023 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2024 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2025 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2026 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2027 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2028 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2029 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2030 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2031 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2032 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2033 13.98 0.00 0.00 7.61 0.71 11.10 0.00 45 0 0 23 2 34 0

2034 13.98 0.00 0.00 7.61 0.71 11.10 0.00 45 0 0 23 2 34 0

2035 13.98 0.00 0.00 7.61 0.71 11.10 0.00 45 0 0 23 2 34 0

2036 13.98 0.00 0.00 7.61 0.71 11.10 0.00 45 0 0 23 2 34 0

2037 13.98 0.00 0.00 7.61 0.71 11.10 0.00 45 0 0 23 2 34 0

2038 1.24 0.00 0.00 7.61 0.71 11.10 0.00 4 0 0 23 2 34 0

2039 1.24 0.00 0.00 7.61 0.71 11.10 0.00 4 0 0 23 2 34 0

2040 1.24 0.00 0.00 7.61 0.71 11.10 0.00 4 0 0 23 2 34 0

2041 1.24 0.00 0.00 7.61 0.71 11.10 0.00 4 0 0 23 2 34 0

2042 1.24 0.00 0.00 7.61 0.71 11.10 0.00 4 0 0 23 2 34 0

2043 0.78 0.00 0.00 7.61 0.71 11.10 0.00 3 0 0 23 2 34 0

2044 0.78 0.00 0.00 7.61 0.71 11.10 0.00 3 0 0 23 2 34 0

2045 0.78 0.00 0.00 7.61 0.71 11.10 0.00 3 0 0 23 2 34 0

2046 0.78 0.00 0.00 7.61 0.71 11.10 0.00 3 0 0 23 2 34 0

2047 0.78 0.00 0.00 7.61 0.71 11.10 0.00 3 0 0 23 2 34 0

2048 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2049 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2050 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2051 0.00 0.00 0.00 7.61 0.71 11.10 0.00 0 0 0 23 2 34 0

2052 0.00 0.00 0.00 7.61 0.00 11.10 0.00 0 0 0 23 0 34 0

2053 0.00 0.00 0.00 6.09 0.00 8.88 0.00 0 0 0 19 0 27 0

2054 0.00 0.00 0.00 4.57 0.00 6.66 0.00 0 0 0 14 0 21 0

2055 0.00 0.00 0.00 3.04 0.00 4.44 0.00 0 0 0 9 0 14 0

2056 0.00 0.00 0.00 1.52 0.00 2.22 0.00 0 0 0 5 0 7 0

Pulp, Paper 13 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Paper Paper Paper Paper Paper Paper Household

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 26 0 0 0 0 0

0 450 64 26 24 0 36 64 0

0 455 64 26 49 0 72 64 0

0 460 64 26 75 0 109 64 0

0 460 64 26 100 0 146 64 0

0 460 64 0 125 12 182 64 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 350 0 0 125 12 182 0 0

0 350 0 0 125 12 182 0 0

0 350 0 0 125 12 182 0 0

0 350 0 0 125 12 182 0 0

0 350 0 0 125 12 182 0 0

0 31 0 0 125 12 182 0 0

0 31 0 0 125 12 182 0 0

0 31 0 0 125 12 182 0 0

0 31 0 0 125 12 182 0 0

0 31 0 0 125 12 182 0 0

0 19 0 0 125 12 182 0 0

0 19 0 0 125 12 182 0 0

0 19 0 0 125 12 182 0 0

0 19 0 0 125 12 182 0 0

0 19 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 12 182 0 0

0 0 0 0 125 0 182 0 0

0 0 0 0 100 0 146 0 0

0 0 0 0 75 0 109 0 0

0 0 0 0 50 0 73 0 0

0 0 0 0 25 0 36 0 0

Pulp, Paper 14 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Petroleum Petroleum Petroleum Petroleum Petroleum Petroleum Household Construction Petroleum Petroleum Petroleum Petroleum Petroleum Petroleum

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 0.27 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 5.56 0.01 0.27 0.46 0.00 0.42 0.01 18 0 1 1 0 1 0

2014 5.62 0.01 0.28 0.94 0.00 0.84 0.01 18 0 1 2 0 2 0

2015 5.69 0.01 0.28 1.43 0.00 1.27 0.01 18 0 1 3 0 3 0

2016 5.69 0.01 0.28 1.90 0.00 1.69 0.01 18 0 1 4 0 4 0

2017 5.69 0.01 0.00 2.38 0.12 2.12 0.01 18 0 0 5 0 5 0

2018 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2019 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2020 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2021 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2022 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2023 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2024 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2025 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2026 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2027 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2028 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2029 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2030 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2031 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2032 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2033 5.03 0.00 0.00 2.38 0.12 2.12 0.00 16 0 0 5 0 5 0

2034 5.03 0.00 0.00 2.38 0.12 2.12 0.00 16 0 0 5 0 5 0

2035 5.03 0.00 0.00 2.38 0.12 2.12 0.00 16 0 0 5 0 5 0

2036 5.03 0.00 0.00 2.38 0.12 2.12 0.00 16 0 0 5 0 5 0

2037 5.03 0.00 0.00 2.38 0.12 2.12 0.00 16 0 0 5 0 5 0

2038 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2039 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2040 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2041 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2042 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2043 0.22 0.00 0.00 2.38 0.12 2.12 0.00 1 0 0 5 0 5 0

2044 0.22 0.00 0.00 2.38 0.12 2.12 0.00 1 0 0 5 0 5 0

2045 0.22 0.00 0.00 2.38 0.12 2.12 0.00 1 0 0 5 0 5 0

2046 0.22 0.00 0.00 2.38 0.12 2.12 0.00 1 0 0 5 0 5 0

2047 0.22 0.00 0.00 2.38 0.12 2.12 0.00 1 0 0 5 0 5 0

2048 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2049 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2050 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2051 0.00 0.00 0.00 2.38 0.12 2.12 0.00 0 0 0 5 0 5 0

2052 0.00 0.00 0.00 2.38 0.00 2.12 0.00 0 0 0 5 0 5 0

2053 0.00 0.00 0.00 1.90 0.00 1.69 0.00 0 0 0 4 0 4 0

2054 0.00 0.00 0.00 1.43 0.00 1.27 0.00 0 0 0 3 0 3 0

2055 0.00 0.00 0.00 0.95 0.00 0.85 0.00 0 0 0 2 0 2 0

2056 0.00 0.00 0.00 0.48 0.00 0.42 0.00 0 0 0 1 0 1 0

Refineries 15 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Petroleum Petroleum Petroleum Petroleum Petroleum Petroleum Household

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 2 0 0 0 0 0

0 139 0 2 4 0 3 0 0

0 141 0 2 7 0 7 0 0

0 143 0 2 11 0 10 0 0

0 143 0 2 15 0 13 0 0

0 143 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 126 0 0 19 1 17 0 0

0 126 0 0 19 1 17 0 0

0 126 0 0 19 1 17 0 0

0 126 0 0 19 1 17 0 0

0 126 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 5 0 0 19 1 17 0 0

0 5 0 0 19 1 17 0 0

0 5 0 0 19 1 17 0 0

0 5 0 0 19 1 17 0 0

0 5 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 1 17 0 0

0 0 0 0 19 0 17 0 0

0 0 0 0 15 0 13 0 0

0 0 0 0 11 0 10 0 0

0 0 0 0 8 0 7 0 0

0 0 0 0 4 0 3 0 0

Refineries 16 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsHousehold Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metals

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 0.18 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0

2013 1.04 0.13 0.18 0.11 0.00 0.17 0.13 3 0 0 0 0 0 0

2014 1.05 0.13 0.18 0.22 0.00 0.34 0.13 3 0 0 1 0 1 0

2015 1.06 0.13 0.18 0.33 0.00 0.52 0.13 3 0 0 1 0 1 0

2016 1.06 0.13 0.18 0.44 0.00 0.69 0.13 3 0 0 1 0 2 0

2017 1.06 0.13 0.00 0.55 0.08 0.86 0.13 3 0 0 1 0 2 0

2018 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2019 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2020 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2021 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2022 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2023 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2024 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2025 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2026 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2027 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2028 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2029 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2030 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2031 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2032 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2033 0.80 0.00 0.00 0.55 0.08 0.86 0.00 3 0 0 1 0 2 0

2034 0.80 0.00 0.00 0.55 0.08 0.86 0.00 3 0 0 1 0 2 0

2035 0.80 0.00 0.00 0.55 0.08 0.86 0.00 3 0 0 1 0 2 0

2036 0.80 0.00 0.00 0.55 0.08 0.86 0.00 3 0 0 1 0 2 0

2037 0.80 0.00 0.00 0.55 0.08 0.86 0.00 3 0 0 1 0 2 0

2038 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2039 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2040 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2041 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2042 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2043 0.09 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2044 0.09 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2045 0.09 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2046 0.09 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2047 0.09 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2048 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2049 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2050 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2051 0.00 0.00 0.00 0.55 0.08 0.86 0.00 0 0 0 1 0 2 0

2052 0.00 0.00 0.00 0.55 0.00 0.86 0.00 0 0 0 1 0 2 0

2053 0.00 0.00 0.00 0.44 0.00 0.69 0.00 0 0 0 1 0 2 0

2054 0.00 0.00 0.00 0.33 0.00 0.52 0.00 0 0 0 1 0 1 0

2055 0.00 0.00 0.00 0.22 0.00 0.35 0.00 0 0 0 1 0 1 0

2056 0.00 0.00 0.00 0.11 0.00 0.17 0.00 0 0 0 0 0 0 0

Aluminum 17 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsHousehold

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 2 0 0 0 0 0

0 26 2 2 1 0 2 2 0

0 26 2 2 3 0 4 2 0

0 27 2 2 4 0 6 2 0

0 27 2 2 5 0 9 2 0

0 27 2 0 7 1 11 2 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 20 0 0 7 1 11 0 0

0 20 0 0 7 1 11 0 0

0 20 0 0 7 1 11 0 0

0 20 0 0 7 1 11 0 0

0 20 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 2 0 0 7 1 11 0 0

0 2 0 0 7 1 11 0 0

0 2 0 0 7 1 11 0 0

0 2 0 0 7 1 11 0 0

0 2 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 1 11 0 0

0 0 0 0 7 0 11 0 0

0 0 0 0 5 0 9 0 0

0 0 0 0 4 0 6 0 0

0 0 0 0 3 0 4 0 0

0 0 0 0 1 0 2 0 0

Aluminum 18 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsHousehold Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metals

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 0.47 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 10.95 0.00 0.48 0.77 0.00 0.61 0.00 35 0 1 2 0 2 0

2014 11.07 0.00 0.48 1.55 0.00 1.22 0.00 36 0 1 4 0 3 0

2015 11.20 0.00 0.49 2.35 0.00 1.85 0.00 36 0 1 6 0 5 0

2016 11.20 0.00 0.49 3.14 0.00 2.47 0.00 36 0 1 8 0 7 0

2017 11.20 0.00 0.00 3.92 0.21 3.09 0.00 36 0 0 10 1 8 0

2018 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2019 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2020 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2021 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2022 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2023 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2024 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2025 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2026 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2027 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2028 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2029 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2030 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2031 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2032 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2033 10.83 0.00 0.00 3.92 0.21 3.09 0.00 35 0 0 10 1 8 0

2034 10.83 0.00 0.00 3.92 0.21 3.09 0.00 35 0 0 10 1 8 0

2035 10.83 0.00 0.00 3.92 0.21 3.09 0.00 35 0 0 10 1 8 0

2036 10.83 0.00 0.00 3.92 0.21 3.09 0.00 35 0 0 10 1 8 0

2037 10.83 0.00 0.00 3.92 0.21 3.09 0.00 35 0 0 10 1 8 0

2038 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2039 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2040 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2041 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2042 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2043 0.12 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2044 0.12 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2045 0.12 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2046 0.12 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2047 0.12 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2048 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2049 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2050 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2051 0.00 0.00 0.00 3.92 0.21 3.09 0.00 0 0 0 10 1 8 0

2052 0.00 0.00 0.00 3.92 0.00 3.09 0.00 0 0 0 10 0 8 0

2053 0.00 0.00 0.00 3.14 0.00 2.47 0.00 0 0 0 8 0 7 0

2054 0.00 0.00 0.00 2.35 0.00 1.85 0.00 0 0 0 6 0 5 0

2055 0.00 0.00 0.00 1.57 0.00 1.24 0.00 0 0 0 4 0 3 0

2056 0.00 0.00 0.00 0.78 0.00 0.62 0.00 0 0 0 2 0 2 0

Iron, Steel 19 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Primary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsPrimary metalsHousehold

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 6 0 0 0 0 0

0 274 0 6 10 0 8 0 0

0 277 0 6 19 0 15 0 0

0 281 0 6 29 0 23 0 0

0 281 0 6 39 0 31 0 0

0 281 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 271 0 0 49 3 38 0 0

0 271 0 0 49 3 38 0 0

0 271 0 0 49 3 38 0 0

0 271 0 0 49 3 38 0 0

0 271 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 3 0 0 49 3 38 0 0

0 3 0 0 49 3 38 0 0

0 3 0 0 49 3 38 0 0

0 3 0 0 49 3 38 0 0

0 3 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 3 38 0 0

0 0 0 0 49 0 38 0 0

0 0 0 0 39 0 31 0 0

0 0 0 0 29 0 23 0 0

0 0 0 0 20 0 15 0 0

0 0 0 0 10 0 8 0 0

Iron, Steel 20 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Chemicals Chemicals Chemicals Chemicals Chemicals Chemicals Household Construction Chemicals Chemicals Chemicals Chemicals Chemicals Chemicals

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 1.25 0.00 0.00 0.00 0.00 0 0 4 0 0 0 0

2013 24.36 0.00 1.26 1.15 0.00 1.71 0.00 79 0 4 3 0 5 0

2014 24.64 0.00 1.27 2.33 0.00 3.44 0.00 80 0 4 7 0 10 0

2015 24.92 0.00 1.29 3.54 0.00 5.22 0.00 81 0 4 11 0 16 0

2016 24.92 0.00 1.29 4.72 0.00 6.96 0.00 81 0 4 14 0 21 0

2017 24.92 0.00 0.00 5.90 0.56 8.70 0.00 81 0 0 18 2 26 0

2018 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2019 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2020 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2021 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2022 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2023 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2024 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2025 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2026 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2027 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2028 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2029 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2030 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2031 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2032 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2033 10.80 0.00 0.00 5.90 0.56 8.70 0.00 35 0 0 18 2 26 0

2034 10.80 0.00 0.00 5.90 0.56 8.70 0.00 35 0 0 18 2 26 0

2035 10.80 0.00 0.00 5.90 0.56 8.70 0.00 35 0 0 18 2 26 0

2036 10.80 0.00 0.00 5.90 0.56 8.70 0.00 35 0 0 18 2 26 0

2037 10.80 0.00 0.00 5.90 0.56 8.70 0.00 35 0 0 18 2 26 0

2038 6.40 0.00 0.00 5.90 0.56 8.70 0.00 21 0 0 18 2 26 0

2039 6.40 0.00 0.00 5.90 0.56 8.70 0.00 21 0 0 18 2 26 0

2040 6.40 0.00 0.00 5.90 0.56 8.70 0.00 21 0 0 18 2 26 0

2041 6.40 0.00 0.00 5.90 0.56 8.70 0.00 21 0 0 18 2 26 0

2042 6.40 0.00 0.00 5.90 0.56 8.70 0.00 21 0 0 18 2 26 0

2043 1.15 0.00 0.00 5.90 0.56 8.70 0.00 4 0 0 18 2 26 0

2044 1.15 0.00 0.00 5.90 0.56 8.70 0.00 4 0 0 18 2 26 0

2045 1.15 0.00 0.00 5.90 0.56 8.70 0.00 4 0 0 18 2 26 0

2046 1.15 0.00 0.00 5.90 0.56 8.70 0.00 4 0 0 18 2 26 0

2047 1.15 0.00 0.00 5.90 0.56 8.70 0.00 4 0 0 18 2 26 0

2048 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2049 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2050 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2051 0.00 0.00 0.00 5.90 0.56 8.70 0.00 0 0 0 18 2 26 0

2052 0.00 0.00 0.00 5.90 0.00 8.70 0.00 0 0 0 18 0 26 0

2053 0.00 0.00 0.00 4.72 0.00 6.96 0.00 0 0 0 14 0 21 0

2054 0.00 0.00 0.00 3.54 0.00 5.22 0.00 0 0 0 11 0 16 0

2055 0.00 0.00 0.00 2.36 0.00 3.48 0.00 0 0 0 7 0 10 0

2056 0.00 0.00 0.00 1.18 0.00 1.74 0.00 0 0 0 4 0 5 0

Chemicals 21 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Chemicals Chemicals Chemicals Chemicals Chemicals Chemicals Household

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 17 0 0 0 0 0

0 610 0 17 15 0 23 0 0

0 617 0 17 31 0 46 0 0

0 624 0 17 47 0 69 0 0

0 624 0 17 63 0 92 0 0

0 624 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 271 0 0 78 7 115 0 0

0 271 0 0 78 7 115 0 0

0 271 0 0 78 7 115 0 0

0 271 0 0 78 7 115 0 0

0 271 0 0 78 7 115 0 0

0 160 0 0 78 7 115 0 0

0 160 0 0 78 7 115 0 0

0 160 0 0 78 7 115 0 0

0 160 0 0 78 7 115 0 0

0 160 0 0 78 7 115 0 0

0 29 0 0 78 7 115 0 0

0 29 0 0 78 7 115 0 0

0 29 0 0 78 7 115 0 0

0 29 0 0 78 7 115 0 0

0 29 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 7 115 0 0

0 0 0 0 78 0 115 0 0

0 0 0 0 63 0 92 0 0

0 0 0 0 47 0 69 0 0

0 0 0 0 31 0 46 0 0

0 0 0 0 16 0 23 0 0

Chemicals 22 of 26
Individual Manufacturing Industry Effects (millions, $2009) Output

Sector Construction Food, beverageFood, beverageFood, beverageFood, beverageFood, beverageFood, beverageHousehold Construction Food, beverageFood, beverageFood, beverageFood, beverageFood, beverageFood, beverage

Year Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

2012 0.00 0.00 0.26 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 4.41 0.04 0.26 0.33 0.00 0.40 0.04 14 0 1 1 0 1 0

2014 4.46 0.04 0.26 0.67 0.00 0.80 0.04 14 0 1 2 0 3 0

2015 4.51 0.04 0.27 1.02 0.00 1.21 0.04 15 0 1 4 0 4 0

2016 4.51 0.04 0.27 1.37 0.00 1.62 0.04 15 0 1 5 0 6 0

2017 4.51 0.04 0.00 1.71 0.12 2.02 0.04 15 0 0 6 0 7 0

2018 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2019 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2020 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2021 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2022 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2023 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2024 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2025 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2026 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2027 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2028 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2029 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2030 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2031 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2032 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2033 3.57 0.00 0.00 1.71 0.12 2.02 0.00 12 0 0 6 0 7 0

2034 3.57 0.00 0.00 1.71 0.12 2.02 0.00 12 0 0 6 0 7 0

2035 3.57 0.00 0.00 1.71 0.12 2.02 0.00 12 0 0 6 0 7 0

2036 3.57 0.00 0.00 1.71 0.12 2.02 0.00 12 0 0 6 0 7 0

2037 3.57 0.00 0.00 1.71 0.12 2.02 0.00 12 0 0 6 0 7 0

2038 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2039 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2040 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2041 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2042 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2043 0.31 0.00 0.00 1.71 0.12 2.02 0.00 1 0 0 6 0 7 0

2044 0.31 0.00 0.00 1.71 0.12 2.02 0.00 1 0 0 6 0 7 0

2045 0.31 0.00 0.00 1.71 0.12 2.02 0.00 1 0 0 6 0 7 0

2046 0.31 0.00 0.00 1.71 0.12 2.02 0.00 1 0 0 6 0 7 0

2047 0.31 0.00 0.00 1.71 0.12 2.02 0.00 1 0 0 6 0 7 0

2048 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2049 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2050 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2051 0.00 0.00 0.00 1.71 0.12 2.02 0.00 0 0 0 6 0 7 0

2052 0.00 0.00 0.00 1.71 0.00 2.02 0.00 0 0 0 6 0 7 0

2053 0.00 0.00 0.00 1.37 0.00 1.62 0.00 0 0 0 5 0 6 0

2054 0.00 0.00 0.00 1.02 0.00 1.21 0.00 0 0 0 4 0 4 0

2055 0.00 0.00 0.00 0.68 0.00 0.81 0.00 0 0 0 2 0 3 0

2056 0.00 0.00 0.00 0.34 0.00 0.40 0.00 0 0 0 1 0 1 0

Food, Kindred Products 23 of 26
Individual Manufacturing Industry Effects (millions, $2009)

Sector

Year

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

2056

Employment

Household Construction Food, beverageFood, beverageFood, beverageFood, beverageFood, beverageFood, beverageHousehold

After-tax cmpl

cost Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

After-tax cmpl

cost

0 0 0 5 0 0 0 0 0

0 110 1 5 7 0 8 1 0

0 112 1 5 13 0 16 1 0

0 113 1 5 20 0 24 1 0

0 113 1 5 27 0 32 1 0

0 113 1 0 34 2 40 1 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 90 0 0 34 2 40 0 0

0 90 0 0 34 2 40 0 0

0 90 0 0 34 2 40 0 0

0 90 0 0 34 2 40 0 0

0 90 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 8 0 0 34 2 40 0 0

0 8 0 0 34 2 40 0 0

0 8 0 0 34 2 40 0 0

0 8 0 0 34 2 40 0 0

0 8 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 2 40 0 0

0 0 0 0 34 0 40 0 0

0 0 0 0 27 0 32 0 0

0 0 0 0 20 0 24 0 0

0 0 0 0 14 0 16 0 0

0 0 0 0 7 0 8 0 0

Food, Kindred Products 24 of 26
RIMS Sector Name Short Name Output Earnings Employment

Construction Construction 3.2336 1.0036 25.0564

Utilities Utilities 2.2143 0.4635 8.4533

Households Household 2.3203 0.6423 17.577

Paper manufacturing Paper 3.0814 0.7211 16.4012

Chemical manufacturing Chemicals 2.9782 0.6642 13.2655

Petroleum and coal products manufacturing Petroleum 2.286 0.4541 7.9432

Primary metal manufacturing Primary metals 2.6691 0.5847 12.4519

Food, beverage, and tobacco product manufacturing Food, beverage 3.4481 0.7671 19.9725

RIMS Mult Matrix 25 of 26
Time Period

2013-2017 2013-2027 2013-2046 2018-2046 2018-2056 2013-2056

Output (millions, $2009)

Initial compliance outlays

Generators 2,333 778 343 402 299 265

Manufacturers 412 137 61 71 53 47

Recurring costs

Generators 2,602 867 383 449 334 296

Manufacturers 1,223 408 180 211 157 139

Manufacturers' annualized compliance costs -856 -285 -126 -148 -110 -97

Increase in generator revenue requirements

residential customer effects -3,646 -1,215 -536 -629 -467 -414

business effects, accounting only for demand

elasticity

business effects, accounting for demand and

supply elasticity

Employment

Initial compliance outlays

Generators 17,798 5,933 2,617 3,069 2,282 2,022

Manufacturers 3,136 1,045 461 541 402 356

Recurring costs

Generators 9,932 3,311 1,461 1,712 1,273 1,129

Manufacturers 5,972 1,991 878 1,030 766 679

Manufacturers' annualized compliance costs -6,484 -2,161 -954 -1,118 -831 -737

Increase in generator revenue requirements

residential customer effects -27,619 -9,206 -4,062 -4,762 -3,541 -3,139

business effects, accounting only for demand

elasticity

business effects, accounting for demand and

supply elasticity

Summary Results 26 of 26