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 29
Output Effect, Reported as Average Annual Values by Effect Category for Indicated Time Periods SUMS, BEFORE CALCULATING ANNUAL AVERAGE

(millions, $2009)

Total Output Effect

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

Year Interval

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Elasticity

only

Supply

Elasticity

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Option 2: Cooling Towers for Facilities with DIF > 125 MGD, Else IM

2012 - 2017 $2,719 $81 -$4,279 -$6,075 -$4,391 -$7,554 -$5,869 16,313 487 -25,671 -36,453 -26,344

2018 - 2022 $29,742 $3,287 -$5,134 -$7,291 -$5,269 $20,605 $22,626 148,712 16,436 -25,671 -36,453 -26,344

2023 - 2027 $10,550 $7,070 -$5,134 -$7,291 -$5,269 $5,195 $7,216 52,748 35,349 -25,671 -36,453 -26,344

2028 - 2031 $0 $8,194 -$5,134 -$7,291 -$5,269 -$4,230 -$2,209 0 32,778 -20,537 -29,162 -21,076

2032 - 2036 $96 $8,194 -$5,134 -$7,291 -$5,269 -$4,134 -$2,112 482 40,972 -25,671 -36,453 -26,344

2037 - 2041 $58 $8,194 -$5,134 -$7,291 -$5,269 -$4,173 -$2,151 290 40,972 -25,671 -36,453 -26,344

2042 - 2046 $40 $8,194 -$5,134 -$7,291 -$5,269 -$4,190 -$2,169 201 40,972 -25,671 -36,453 -26,344

2047 - 2051 $9 $8,194 -$5,134 -$7,291 -$5,269 -$4,222 -$2,200 44 40,972 -25,671 -36,453 -26,344

2052 - 2056 $0 $4,912 -$5,134 -$7,291 -$5,269 -$7,513 -$5,491 1 24,559 -25,671 -36,453 -26,344

2012 - 2056 $4,862 $6,078 -$5,020 -$7,129 -$5,152 -$1,209 $768 218,791 273,496 -225,908 -320,784 -231,831

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

(full-time-equivalent jobs)

Total Output Effect

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

Year Interval

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Elasticity

only

Supply

Elasticity

Initial/

One-Time Recurring

Sector

Effects

Elasticity

only

Supply

Elasticity

Option 2: Cooling Towers for Facilities with DIF > 125 MGD, Else IM

2012 - 2017 20,625 385 -32,411 -40,349 -28,812 -51,751 -40,214 123,748 2,308 -194,469 -242,093 -172,869

2018 - 2022 221,193 12,672 -38,894 -48,419 -34,574 146,553 160,397 1,105,964 63,360 -194,469 -242,093 -172,869

2023 - 2027 78,619 27,143 -38,894 -48,419 -34,574 18,449 32,294 393,095 135,713 -194,469 -242,093 -172,869

2028 - 2031 0 31,456 -38,894 -48,419 -34,574 -55,856 -42,012 0 125,824 -155,575 -193,674 -138,296

2032 - 2036 748 31,456 -38,894 -48,419 -34,574 -55,109 -41,264 3,738 157,280 -194,469 -242,093 -172,869

2037 - 2041 449 31,456 -38,894 -48,419 -34,574 -55,408 -41,563 2,244 157,280 -194,469 -242,093 -172,869

2042 - 2046 312 31,456 -38,894 -48,419 -34,574 -55,544 -41,700 1,560 157,280 -194,469 -242,093 -172,869

2047 - 2051 69 31,456 -38,894 -48,419 -34,574 -55,788 -41,943 344 157,280 -194,469 -242,093 -172,869

2052 - 2056 2 18,852 -38,894 -48,419 -34,574 -68,459 -54,614 9 94,260 -194,469 -242,093 -172,869

2012 - 2056 36,238 23,346 -38,029 -47,343 -33,806 -25,788 -12,251 1,630,703 1,050,583 -1,711,324 -2,130,418 -1,521,251

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 29
Total Output Effect

Demand with

Elasticity

only

Supply

Elasticity

-45,324 -35,216

103,023 113,132

25,973 36,081

-16,922 -8,835

-20,670 -10,562

-20,863 -10,754

-20,951 -10,843

-21,108 -10,999

-37,564 -27,455

-54,405 34,549

Total Output Effect

Demand with

Elasticity

only

Supply

Elasticity

-310,505 -241,282

732,763 801,987

92,247 161,470

-223,426 -168,047

-275,544 -206,321

-277,038 -207,815

-277,722 -208,499

-278,938 -209,714

-342,293 -273,069

-1,160,456 -551,289

Total, Summarized, tbs 9 & 10 3 of 29
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 14 0 0 0 0 0 0.0 0 14 14 0

2013 197 128 14 10 0 18 12 -5,134 -7,291 -5,269 -12,047 -10,025 1,526

2014 199 128 14 19 0 36 12 -5,134 -7,291 -5,269 -12,016 -9,994 1,544

2015 201 128 14 29 0 55 12 -5,134 -7,291 -5,269 -11,985 -9,963 1,561

2016 201 128 14 39 0 74 12 -5,134 -7,291 -5,269 -11,957 -9,935 1,561

2017 14,800 128 5 49 5 92 12 -5,134 -7,291 -5,269 2,666 4,688 114,682

2018 29,224 2,354 5 227 6 101 860 -5,134 -7,291 -5,269 20,353 22,374 226,451

2019 29,224 2,354 5 405 6 109 1,720 -5,134 -7,291 -5,269 21,399 23,421 226,451

2020 29,224 2,354 5 583 6 118 2,580 -5,134 -7,291 -5,269 22,446 24,468 226,451

2021 29,224 2,354 5 762 6 127 3,440 -5,134 -7,291 -5,269 23,493 25,515 226,451

2022 20,020 2,354 2 940 6 135 4,299 -5,134 -7,291 -5,269 15,332 17,354 155,133

2023 10,833 794 2 1,008 8 137 4,791 -5,134 -7,291 -5,269 5,150 7,171 83,940

2024 10,833 794 2 1,077 8 140 5,282 -5,134 -7,291 -5,269 5,712 7,733 83,940

2025 10,833 794 2 1,145 8 142 5,774 -5,134 -7,291 -5,269 6,274 8,295 83,940

2026 10,833 794 2 1,214 8 144 6,265 -5,134 -7,291 -5,269 6,836 8,858 83,940

2027 5,438 794 0 1,282 9 147 6,757 -5,134 -7,291 -5,269 2,002 4,024 42,137

2028 0 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,230 -2,209 0

2029 0 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,230 -2,209 0

2030 0 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,230 -2,209 0

2031 0 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,230 -2,209 0

2032 0 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,230 -2,209 0

2033 121 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,110 -2,088 934

2034 121 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,110 -2,088 934

2035 121 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,110 -2,088 934

2036 121 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,110 -2,088 934

2037 121 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,110 -2,088 934

2038 42 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,188 -2,167 327

2039 42 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,188 -2,167 327

2040 42 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,188 -2,167 327

2041 42 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,188 -2,167 327

2042 42 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,188 -2,167 327

2043 40 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,191 -2,169 308

2044 40 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,191 -2,169 308

2045 40 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,191 -2,169 308

2046 40 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,191 -2,169 308

2047 40 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,191 -2,169 308

2048 1 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,229 -2,208 9

2049 1 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,229 -2,208 9

2050 1 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,229 -2,208 9

2051 1 0 0 1,282 9 147 6,756 -5,134 -7,291 -5,269 -4,229 -2,208 9

2052 1 0 0 1,282 4 147 6,756 -5,134 -7,291 -5,269 -4,235 -2,213 9

Total, Generators & Mfg 4 of 29
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 63 0 0 0 0 0 0.0 0 63 63

506 64 44 0 85 65 -38,894 -48,419 -34,574 -85,022 -71,178

506 65 88 0 171 65 -38,894 -48,419 -34,574 -84,874 -71,029

506 65 134 0 259 65 -38,894 -48,419 -34,574 -84,722 -70,877

506 65 179 0 346 65 -38,894 -48,419 -34,574 -84,590 -70,746

506 20 223 23 432 65 -38,894 -48,419 -34,574 28,640 42,484

8,988 20 904 29 465 3,283 -38,894 -48,419 -34,574 152,827 166,671

8,988 20 1,584 29 498 6,565 -38,894 -48,419 -34,574 156,823 170,667

8,988 20 2,264 29 531 9,848 -38,894 -48,419 -34,574 160,819 174,663

8,988 20 2,945 29 564 13,131 -38,894 -48,419 -34,574 164,815 178,659

8,988 8 3,625 29 597 16,414 -38,894 -48,419 -34,574 97,481 111,325

3,033 8 3,895 37 607 18,291 -38,894 -48,419 -34,574 22,499 36,344

3,033 8 4,165 37 617 20,167 -38,894 -48,419 -34,574 24,655 38,500

3,033 8 4,436 37 627 22,043 -38,894 -48,419 -34,574 26,811 40,656

3,033 8 4,706 37 637 23,918 -38,894 -48,419 -34,574 28,967 42,812

3,033 0 4,976 40 647 25,794 -38,894 -48,419 -34,574 -10,685 3,159

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,856 -42,012

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,856 -42,012

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,856 -42,012

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,856 -42,012

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,856 -42,012

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -54,922 -41,077

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -54,922 -41,077

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -54,922 -41,077

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -54,922 -41,077

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -54,922 -41,077

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,529 -41,684

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,529 -41,684

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,529 -41,684

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,529 -41,684

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,529 -41,684

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,548 -41,704

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,548 -41,704

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,548 -41,704

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,548 -41,704

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,548 -41,704

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,847 -42,003

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,847 -42,003

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,847 -42,003

0 0 4,976 41 647 25,792 -38,894 -48,419 -34,574 -55,847 -42,003

0 0 4,976 15 647 25,792 -38,894 -48,419 -34,574 -55,873 -42,029

Total, Generators & Mfg 5 of 29
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 1,026 0 117 5,405 -5,134 -7,291 -5,269 -5,877 -3,855 0

2054 0 0 0 769 0 88 4,054 -5,134 -7,291 -5,269 -7,514 -5,492 0

2055 0 0 0 513 0 59 2,702 -5,134 -7,291 -5,269 -9,151 -7,129 0

2056 0 0 0 256 0 29 1,351 -5,134 -7,291 -5,269 -10,788 -8,766 0

Present value

7.0% 12,339 37,955

3.0% 821 48,427

Annualized value

7.0% 907 2,790

3.0% 33 1,975

Total, Generators & Mfg 6 of 29
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 3,981 0 517 20,634 -38,894 -48,419 -34,574 -62,180 -48,336

0 0 2,985 0 388 15,475 -38,894 -48,419 -34,574 -68,463 -54,619

0 0 1,990 0 259 10,317 -38,894 -48,419 -34,574 -74,746 -60,902

0 0 995 0 129 5,158 -38,894 -48,419 -34,574 -81,029 -67,185

Present value

7.0% -42,037 133,389

3.0% -336,916 -10,903

Annualized value

7.0% -3,090 9,804

3.0% -13,741 -445

Total, Generators & Mfg 7 of 29
Utility Industry Effects (millions, $2009) Output

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

2012 0.0 0.0 1.3 0.0 0.0 0.0 0.0 0.0 0 0 3 0 0 0 0

2013 25.7 52.3 1.4 1.3 0.0 1.7 0.0 -2,170.8 83 116 3 3 0 4 0

2014 26.0 52.3 1.4 2.6 0.0 3.4 0.0 -2,170.8 84 116 3 6 0 8 0

2015 26.3 52.3 1.4 4.0 0.0 5.2 0.0 -2,170.8 85 116 3 9 0 11 0

2016 26.3 52.3 1.4 5.3 0.0 6.9 0.0 -2,170.8 85 116 3 12 0 15 0

2017 4,540.9 52.3 2.3 6.6 0.0 8.6 0.0 -2,170.8 14,684 116 5 15 0 19 0

2018 9,037.6 1,063.3 2.3 87.1 0.6 12.5 388.3 -2,170.8 29,224 2,354 5 193 1 28 860

2019 9,037.6 1,063.3 2.3 167.6 0.6 16.4 776.7 -2,170.8 29,224 2,354 5 371 1 36 1,720

2020 9,037.6 1,063.3 2.3 248.1 0.6 20.3 1,165.0 -2,170.8 29,224 2,354 5 549 1 45 2,580

2021 9,037.6 1,063.3 2.3 328.6 0.6 24.2 1,553.3 -2,170.8 29,224 2,354 5 728 1 54 3,440

2022 6,064.9 1,063.3 0.3 409.1 0.6 28.1 1,941.7 -2,170.8 19,612 2,354 1 906 1 62 4,299

2023 3,083.9 358.6 0.3 436.0 1.6 28.5 2,163.6 -2,170.8 9,972 794 1 966 4 63 4,791

2024 3,083.9 358.6 0.3 463.0 1.6 29.0 2,385.5 -2,170.8 9,972 794 1 1,025 4 64 5,282

2025 3,083.9 358.6 0.3 490.0 1.6 29.5 2,607.4 -2,170.8 9,972 794 1 1,085 4 65 5,773

2026 3,083.9 358.6 0.3 517.0 1.6 29.9 2,829.3 -2,170.8 9,972 794 1 1,145 4 66 6,265

2027 1,542.0 358.6 0.0 544.0 1.6 30.4 3,051.2 -2,170.8 4,986 794 0 1,205 4 67 6,756

2028 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2029 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2030 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2031 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2032 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2033 16.2 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 52 0 0 1,205 4 67 6,756

2034 16.2 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 52 0 0 1,205 4 67 6,756

2035 16.2 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 52 0 0 1,205 4 67 6,756

2036 16.2 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 52 0 0 1,205 4 67 6,756

2037 16.2 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 52 0 0 1,205 4 67 6,756

2038 8.9 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 29 0 0 1,205 4 67 6,756

2039 8.9 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 29 0 0 1,205 4 67 6,756

2040 8.9 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 29 0 0 1,205 4 67 6,756

2041 8.9 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 29 0 0 1,205 4 67 6,756

2042 8.9 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 29 0 0 1,205 4 67 6,756

2043 1.8 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 6 0 0 1,205 4 67 6,756

2044 1.8 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 6 0 0 1,205 4 67 6,756

2045 1.8 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 6 0 0 1,205 4 67 6,756

2046 1.8 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 6 0 0 1,205 4 67 6,756

2047 1.8 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 6 0 0 1,205 4 67 6,756

2048 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2049 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2050 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2051 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2052 0.0 0.0 0.0 544.0 1.8 30.4 3,051.2 -2,170.8 0 0 0 1,205 4 67 6,756

2053 0.0 0.0 0.0 435.2 0.0 24.3 2,440.9 -2,170.8 0 0 0 964 0 54 5,405

2054 0.0 0.0 0.0 326.4 0.0 18.2 1,830.7 -2,170.8 0 0 0 723 0 40 4,054

2055 0.0 0.0 0.0 217.6 0.0 12.2 1,220.5 -2,170.8 0 0 0 482 0 27 2,702

2056 0.0 0.0 0.0 108.8 0.0 6.1 610.2 -2,170.8 0 0 0 241 0 13 1,351

Generators 8 of 29
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

Employment

Household Construction Utilities Utilities Utilities Utilities Utilities Utilities Household

Annual Rate

Recovery Capital Downtime

Initial

Permitting O&M

Permit

Renewal Monitoring

Energy

Penalty

Annual Rate

Recovery

0 0 0 11 0 0 0 0 0

-5,037 644 442 11 11 0 14 0 -38,157

-5,037 651 442 12 22 0 29 0 -38,157

-5,037 658 442 12 34 0 44 0 -38,157

-5,037 658 442 12 45 0 58 0 -38,157

-5,037 113,779 442 20 56 0 73 0 -38,157

-5,037 226,451 8,988 20 736 5 106 3,283 -38,157

-5,037 226,451 8,988 20 1,417 5 139 6,565 -38,157

-5,037 226,451 8,988 20 2,097 5 172 9,848 -38,157

-5,037 226,451 8,988 20 2,778 5 204 13,131 -38,157

-5,037 151,966 8,988 2 3,458 5 237 16,414 -38,157

-5,037 77,272 3,032 2 3,686 14 241 18,289 -38,157

-5,037 77,272 3,032 2 3,914 14 245 20,165 -38,157

-5,037 77,272 3,032 2 4,142 14 249 22,041 -38,157

-5,037 77,272 3,032 2 4,371 14 253 23,917 -38,157

-5,037 38,636 3,032 0 4,599 14 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 407 0 0 4,599 15 257 25,792 -38,157

-5,037 407 0 0 4,599 15 257 25,792 -38,157

-5,037 407 0 0 4,599 15 257 25,792 -38,157

-5,037 407 0 0 4,599 15 257 25,792 -38,157

-5,037 407 0 0 4,599 15 257 25,792 -38,157

-5,037 222 0 0 4,599 15 257 25,792 -38,157

-5,037 222 0 0 4,599 15 257 25,792 -38,157

-5,037 222 0 0 4,599 15 257 25,792 -38,157

-5,037 222 0 0 4,599 15 257 25,792 -38,157

-5,037 222 0 0 4,599 15 257 25,792 -38,157

-5,037 46 0 0 4,599 15 257 25,792 -38,157

-5,037 46 0 0 4,599 15 257 25,792 -38,157

-5,037 46 0 0 4,599 15 257 25,792 -38,157

-5,037 46 0 0 4,599 15 257 25,792 -38,157

-5,037 46 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 4,599 15 257 25,792 -38,157

-5,037 0 0 0 3,679 0 205 20,634 -38,157

-5,037 0 0 0 2,759 0 154 15,475 -38,157

-5,037 0 0 0 1,840 0 103 10,317 -38,157

-5,037 0 0 0 920 0 51 5,158 -38,157

Generators 9 of 29
Utility Industry Effects (millions, $2009) Output

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

Totals 196,839 16,322 41 40,741 122 2,424 224,183

Average Annual Values, by relevant time period

2013-2017 39,368 3,264 8 8,148 24 485 44,837

2013-2027 13,123 1,088 3 2,716 8 162 14,946

2013-2046 5,789 480 1 1,198 4 71 6,594

2018-2046 6,788 563 1 1,405 4 84 7,730

2018-2056 5,047 419 1 1,045 3 62 5,748

2013-2056 4,474 371 1 926 3 55 5,095

Output Employment

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

2013-2017 42,640 53,494 -44,326 317,544 204,219 -335,781

2013-2027 14,213 17,831 -14,775 105,848 68,073 -111,927

2013-2046 6,271 7,867 -6,518 46,698 30,032 -49,380

2018-2046 7,352 9,223 -7,642 54,749 35,210 -57,893

2018-2056 5,467 6,858 -5,683 40,711 26,182 -43,049

2013-2056 4,845 6,079 -5,037 36,085 23,207 -38,157

Generators 10 of 29
Utility Industry Effects (millions, $2009)

Sector

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 Construction Utilities Utilities Utilities Utilities Utilities Utilities Household

-221,628 1,525,256 62,309 157 155,532 466 9,256 855,841 -1,678,903

-44,326 305,051 12,462 31 31,106 93 1,851 171,168 -335,781

-14,775 101,684 4,154 10 10,369 31 617 57,056 -111,927

-6,518 44,860 1,833 5 4,574 14 272 25,172 -49,380

-7,642 52,595 2,149 5 5,363 16 319 29,512 -57,893

-5,683 39,109 1,598 4 3,988 12 237 21,945 -43,049

-5,037 34,665 1,416 4 3,535 11 210 19,451 -38,157

Generators 11 of 29
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 3.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 10.6 0.0 0.0 0.0

2013 35.2 3.9 3.6 2.3 0.0 4.8 3.9 -41.9 113.9 12.1 10.7 6.7 0.0 14.3

2014 35.6 3.9 3.7 4.6 0.0 9.7 3.9 -41.9 115.2 12.1 10.8 13.5 0.0 28.9

2015 36.0 3.9 3.7 6.9 0.0 14.7 3.9 -41.9 116.5 12.1 10.9 20.5 0.0 43.8

2016 36.0 3.9 3.7 9.3 0.0 19.6 3.9 -41.9 116.5 12.1 10.9 27.3 0.0 58.4

2017 36.0 3.9 0.0 11.6 1.6 24.6 3.9 -41.9 116.5 12.1 0.0 34.1 4.8 73.0

2018 0.0 0.0 0.0 11.6 1.6 24.6 0.0 -41.9 0.0 0.0 0.0 34.1 4.8 73.0

2019 0.0 0.0 0.0 11.6 1.6 24.6 0.0 -41.9 0.0 0.0 0.0 34.1 4.8 73.0

2020 0.0 0.0 0.0 11.6 1.6 24.6 0.0 -41.9 0.0 0.0 0.0 34.1 4.8 73.0

2021 0.0 0.0 0.0 11.6 1.6 24.6 0.0 -41.9 0.0 0.0 0.0 34.1 4.8 73.0

2022 126.4 0.0 0.4 11.6 1.6 24.6 0.0 -41.9 408.7 0.0 1.2 34.1 4.8 73.0

2023 266.1 0.1 0.4 14.6 1.6 25.0 0.1 -41.9 860.5 0.4 1.2 42.8 4.8 74.3

2024 266.1 0.1 0.4 17.5 1.6 25.4 0.1 -41.9 860.5 0.4 1.2 51.6 4.8 75.5

2025 266.1 0.1 0.4 20.5 1.6 25.9 0.1 -41.9 860.5 0.4 1.2 60.3 4.8 76.8

2026 266.1 0.1 0.4 23.5 1.6 26.3 0.1 -41.9 860.5 0.4 1.2 69.0 4.8 78.1

2027 139.7 0.1 0.0 26.5 1.8 26.7 0.1 -41.9 451.8 0.4 0.0 77.7 5.3 79.3

2028 0.0 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 0.0 0.0 0.0 77.7 5.3 79.3

2029 0.0 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 0.0 0.0 0.0 77.7 5.3 79.3

2030 0.0 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 0.0 0.0 0.0 77.7 5.3 79.3

2031 0.0 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 0.0 0.0 0.0 77.7 5.3 79.3

2032 0.0 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 0.0 0.0 0.0 77.7 5.3 79.3

2033 21.1 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 68.1 0.0 0.0 77.7 5.3 79.3

2034 21.1 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 68.1 0.0 0.0 77.7 5.3 79.3

2035 21.1 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 68.1 0.0 0.0 77.7 5.3 79.3

2036 21.1 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 68.1 0.0 0.0 77.7 5.3 79.3

2037 21.1 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 68.1 0.0 0.0 77.7 5.3 79.3

2038 4.2 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 13.6 0.0 0.0 77.7 5.3 79.3

2039 4.2 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 13.6 0.0 0.0 77.7 5.3 79.3

2040 4.2 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 13.6 0.0 0.0 77.7 5.3 79.3

2041 4.2 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 13.6 0.0 0.0 77.7 5.3 79.3

2042 4.2 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 13.6 0.0 0.0 77.7 5.3 79.3

2043 10.5 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 33.8 0.0 0.0 77.7 5.3 79.3

2044 10.5 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 33.8 0.0 0.0 77.7 5.3 79.3

2045 10.5 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 33.8 0.0 0.0 77.7 5.3 79.3

2046 10.5 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 33.8 0.0 0.0 77.7 5.3 79.3

2047 10.5 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 33.8 0.0 0.0 77.7 5.3 79.3

2048 0.4 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 1.2 0.0 0.0 77.7 5.3 79.3

2049 0.4 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 1.2 0.0 0.0 77.7 5.3 79.3

2050 0.4 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 1.2 0.0 0.0 77.7 5.3 79.3

2051 0.4 0.0 0.0 26.5 1.8 26.7 0.0 -41.9 1.2 0.0 0.0 77.7 5.3 79.3

Total Mfg 12 of 29
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 52 0 0 0 0 0

12.1 -97.3 883 65 53 33 0 70 65 -737

12.1 -97.3 893 65 53 66 0 142 65 -737

12.1 -97.3 903 65 54 100 0 216 65 -737

12.1 -97.3 903 65 54 134 0 287 65 -737

12.1 -97.3 903 65 0 167 23 359 65 -737

0.0 -97.3 0 0 0 167 23 359 0 -737

0.0 -97.3 0 0 0 167 23 359 0 -737

0.0 -97.3 0 0 0 167 23 359 0 -737

0.0 -97.3 0 0 0 167 23 359 0 -737

0.0 -97.3 3167 0 6 167 23 359 0 -737

0.4 -97.3 6668 2 6 209 23 365 2 -737

0.4 -97.3 6668 2 6 251 23 372 2 -737

0.4 -97.3 6668 2 6 293 23 378 2 -737

0.4 -97.3 6668 2 6 335 23 384 2 -737

0.4 -97.3 3501 2 0 377 26 390 2 -737

0.0 -97.3 0 0 0 377 26 390 0 -737

0.0 -97.3 0 0 0 377 26 390 0 -737

0.0 -97.3 0 0 0 377 26 390 0 -737

0.0 -97.3 0 0 0 377 26 390 0 -737

0.0 -97.3 0 0 0 377 26 390 0 -737

0.0 -97.3 528 0 0 377 26 390 0 -737

0.0 -97.3 528 0 0 377 26 390 0 -737

0.0 -97.3 528 0 0 377 26 390 0 -737

0.0 -97.3 528 0 0 377 26 390 0 -737

0.0 -97.3 528 0 0 377 26 390 0 -737

0.0 -97.3 105 0 0 377 26 390 0 -737

0.0 -97.3 105 0 0 377 26 390 0 -737

0.0 -97.3 105 0 0 377 26 390 0 -737

0.0 -97.3 105 0 0 377 26 390 0 -737

0.0 -97.3 105 0 0 377 26 390 0 -737

0.0 -97.3 262 0 0 377 26 390 0 -737

0.0 -97.3 262 0 0 377 26 390 0 -737

0.0 -97.3 262 0 0 377 26 390 0 -737

0.0 -97.3 262 0 0 377 26 390 0 -737

0.0 -97.3 262 0 0 377 26 390 0 -737

0.0 -97.3 9 0 0 377 26 390 0 -737

0.0 -97.3 9 0 0 377 26 390 0 -737

0.0 -97.3 9 0 0 377 26 390 0 -737

0.0 -97.3 9 0 0 377 26 390 0 -737

Total Mfg 13 of 29
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 0.4 0.0 0.0 26.5 0.0 26.7 0.0 -41.9 1.2 0.0 0.0 77.7 0.0 79.3

2053 0.0 0.0 0.0 21.2 0.0 21.4 0.0 -41.9 0.0 0.0 0.0 62.2 0.0 63.5

2054 0.0 0.0 0.0 15.9 0.0 16.0 0.0 -41.9 0.0 0.0 0.0 46.6 0.0 47.6

2055 0.0 0.0 0.0 10.6 0.0 10.7 0.0 -41.9 0.0 0.0 0.0 31.1 0.0 31.7

2056 0.0 0.0 0.0 5.3 0.0 5.3 0.0 -41.9 0.0 0.0 0.0 15.5 0.0 15.9

Totals 5,465 62 50 2,673 181 3,110

Average Annual Values, by relevant time period

2013-2017 1,093 12 10 535 36 622

2013-2027 364 4 3 178 12 207

2013-2046 161 2 1 79 5 91

2018-2046 188 2 2 92 6 107

2018-2056 140 2 1 69 5 80

2013-2056 124 1 1 61 4 71

Output Employment

Initial outlays Recurring cmpl cost Initial outlays Recurring cmpl cost

2013-2017 1,115 1,205 -856 8,583 5,898 -6,484

2013-2027 372 402 -285 2,861 1,966 -2,161

2013-2046 164 177 -126 1,262 867 -954

2018-2046 192 208 -148 1,480 1,017 -1,118

2018-2056 143 155 -110 1,100 756 -831

2013-2056 127 137 -97 975 670 -737

Total Mfg 14 of 29
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 9 0 0 377 0 390 0 -737

0.0 -97.3 0 0 0 302 0 312 0 -737

0.0 -97.3 0 0 0 226 0 234 0 -737

0.0 -97.3 0 0 0 151 0 156 0 -737

0.0 -97.3 0 0 0 75 0 78 0 -737

62 -4,280 42,344 331 242 12,982 886 15,290 331 -32,420

12 -856 8,469 66 48 2,596 177 3,058 66 -6,484

4 -285 2,823 22 16 865 59 1,019 22 -2,161

2 -126 1,245 10 7 382 26 450 10 -954

2 -148 1,460 11 8 448 31 527 11 -1,118

2 -110 1,086 8 6 333 23 392 8 -831

1 -97 962 8 6 295 20 347 8 -737

Total Mfg 15 of 29
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 1.51 0.00 0.00 0.00 0.00 0 0 5 0 0 0 0

2013 12.83 3.89 1.52 0.96 0.00 2.07 3.89 41 12 5 3 0 6 12

2014 12.97 3.89 1.54 1.93 0.00 4.18 3.89 42 12 5 6 0 13 12

2015 13.12 3.89 1.55 2.93 0.00 6.33 3.89 42 12 5 9 0 19 12

2016 13.12 3.89 1.55 3.91 0.00 8.44 3.89 42 12 5 12 0 26 12

2017 13.12 3.89 0.00 4.89 0.68 10.55 3.89 42 12 0 15 2 32 12

2018 0.00 0.00 0.00 4.89 0.68 10.55 0.00 0 0 0 15 2 32 0

2019 0.00 0.00 0.00 4.89 0.68 10.55 0.00 0 0 0 15 2 32 0

2020 0.00 0.00 0.00 4.89 0.68 10.55 0.00 0 0 0 15 2 32 0

2021 0.00 0.00 0.00 4.89 0.68 10.55 0.00 0 0 0 15 2 32 0

2022 5.28 0.00 0.06 4.89 0.68 10.55 0.00 17 0 0 15 2 32 0

2023 15.05 0.00 0.06 5.45 0.68 10.63 0.00 49 0 0 17 2 33 0

2024 15.05 0.00 0.06 6.02 0.68 10.71 0.00 49 0 0 19 2 33 0

2025 15.05 0.00 0.06 6.58 0.68 10.79 0.00 49 0 0 20 2 33 0

2026 15.05 0.00 0.06 7.15 0.68 10.87 0.00 49 0 0 22 2 33 0

2027 9.78 0.00 0.00 7.72 0.71 10.95 0.00 32 0 0 24 2 34 0

2028 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2029 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2030 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2031 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2032 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2033 8.72 0.00 0.00 7.72 0.71 10.95 0.00 28 0 0 24 2 34 0

2034 8.72 0.00 0.00 7.72 0.71 10.95 0.00 28 0 0 24 2 34 0

2035 8.72 0.00 0.00 7.72 0.71 10.95 0.00 28 0 0 24 2 34 0

2036 8.72 0.00 0.00 7.72 0.71 10.95 0.00 28 0 0 24 2 34 0

2037 8.72 0.00 0.00 7.72 0.71 10.95 0.00 28 0 0 24 2 34 0

2038 1.24 0.00 0.00 7.72 0.71 10.95 0.00 4 0 0 24 2 34 0

2039 1.24 0.00 0.00 7.72 0.71 10.95 0.00 4 0 0 24 2 34 0

2040 1.24 0.00 0.00 7.72 0.71 10.95 0.00 4 0 0 24 2 34 0

2041 1.24 0.00 0.00 7.72 0.71 10.95 0.00 4 0 0 24 2 34 0

2042 1.24 0.00 0.00 7.72 0.71 10.95 0.00 4 0 0 24 2 34 0

2043 3.11 0.00 0.00 7.72 0.71 10.95 0.00 10 0 0 24 2 34 0

2044 3.11 0.00 0.00 7.72 0.71 10.95 0.00 10 0 0 24 2 34 0

2045 3.11 0.00 0.00 7.72 0.71 10.95 0.00 10 0 0 24 2 34 0

2046 3.11 0.00 0.00 7.72 0.71 10.95 0.00 10 0 0 24 2 34 0

2047 3.11 0.00 0.00 7.72 0.71 10.95 0.00 10 0 0 24 2 34 0

2048 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2049 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2050 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2051 0.00 0.00 0.00 7.72 0.71 10.95 0.00 0 0 0 24 2 34 0

2052 0.00 0.00 0.00 7.72 0.00 10.95 0.00 0 0 0 24 0 34 0

2053 0.00 0.00 0.00 6.17 0.00 8.76 0.00 0 0 0 19 0 27 0

2054 0.00 0.00 0.00 4.63 0.00 6.57 0.00 0 0 0 14 0 20 0

2055 0.00 0.00 0.00 3.09 0.00 4.38 0.00 0 0 0 10 0 13 0

2056 0.00 0.00 0.00 1.54 0.00 2.19 0.00 0 0 0 5 0 7 0

Pulp, Paper 16 of 29
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 25 0 0 0 0 0

0 321 64 25 16 0 34 64 0

0 325 64 25 32 0 68 64 0

0 329 64 25 48 0 104 64 0

0 329 64 25 64 0 138 64 0

0 329 64 0 80 11 173 64 0

0 0 0 0 80 11 173 0 0

0 0 0 0 80 11 173 0 0

0 0 0 0 80 11 173 0 0

0 0 0 0 80 11 173 0 0

0 132 0 1 80 11 173 0 0

0 377 0 1 89 11 174 0 0

0 377 0 1 99 11 176 0 0

0 377 0 1 108 11 177 0 0

0 377 0 1 117 11 178 0 0

0 245 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 219 0 0 127 12 180 0 0

0 219 0 0 127 12 180 0 0

0 219 0 0 127 12 180 0 0

0 219 0 0 127 12 180 0 0

0 219 0 0 127 12 180 0 0

0 31 0 0 127 12 180 0 0

0 31 0 0 127 12 180 0 0

0 31 0 0 127 12 180 0 0

0 31 0 0 127 12 180 0 0

0 31 0 0 127 12 180 0 0

0 78 0 0 127 12 180 0 0

0 78 0 0 127 12 180 0 0

0 78 0 0 127 12 180 0 0

0 78 0 0 127 12 180 0 0

0 78 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 12 180 0 0

0 0 0 0 127 0 180 0 0

0 0 0 0 101 0 144 0 0

0 0 0 0 76 0 108 0 0

0 0 0 0 51 0 72 0 0

0 0 0 0 25 0 36 0 0

Pulp, Paper 17 of 29
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 0.23 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 2.15 0.01 0.23 0.20 0.00 0.34 0.01 7 0 1 0 0 1 0

2014 2.17 0.01 0.23 0.40 0.00 0.69 0.01 7 0 1 1 0 2 0

2015 2.19 0.01 0.23 0.61 0.00 1.05 0.01 7 0 1 1 0 2 0

2016 2.19 0.01 0.23 0.81 0.00 1.40 0.01 7 0 1 2 0 3 0

2017 2.19 0.01 0.00 1.01 0.10 1.74 0.01 7 0 0 2 0 4 0

2018 0.00 0.00 0.00 1.01 0.10 1.74 0.00 0 0 0 2 0 4 0

2019 0.00 0.00 0.00 1.01 0.10 1.74 0.00 0 0 0 2 0 4 0

2020 0.00 0.00 0.00 1.01 0.10 1.74 0.00 0 0 0 2 0 4 0

2021 0.00 0.00 0.00 1.01 0.10 1.74 0.00 0 0 0 2 0 4 0

2022 14.88 0.00 0.05 1.01 0.10 1.74 0.00 48 0 0 2 0 4 0

2023 29.42 0.00 0.05 1.20 0.10 1.76 0.00 95 0 0 3 0 4 0

2024 29.42 0.00 0.05 1.40 0.10 1.77 0.00 95 0 0 3 0 4 0

2025 29.42 0.00 0.05 1.59 0.10 1.79 0.00 95 0 0 4 0 4 0

2026 29.42 0.00 0.05 1.79 0.10 1.80 0.00 95 0 0 4 0 4 0

2027 14.53 0.00 0.00 1.98 0.12 1.81 0.00 47 0 0 5 0 4 0

2028 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2029 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2030 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2031 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2032 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2033 1.54 0.00 0.00 1.98 0.12 1.81 0.00 5 0 0 5 0 4 0

2034 1.54 0.00 0.00 1.98 0.12 1.81 0.00 5 0 0 5 0 4 0

2035 1.54 0.00 0.00 1.98 0.12 1.81 0.00 5 0 0 5 0 4 0

2036 1.54 0.00 0.00 1.98 0.12 1.81 0.00 5 0 0 5 0 4 0

2037 1.54 0.00 0.00 1.98 0.12 1.81 0.00 5 0 0 5 0 4 0

2038 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2039 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2040 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2041 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2042 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2043 0.28 0.00 0.00 1.98 0.12 1.81 0.00 1 0 0 5 0 4 0

2044 0.28 0.00 0.00 1.98 0.12 1.81 0.00 1 0 0 5 0 4 0

2045 0.28 0.00 0.00 1.98 0.12 1.81 0.00 1 0 0 5 0 4 0

2046 0.28 0.00 0.00 1.98 0.12 1.81 0.00 1 0 0 5 0 4 0

2047 0.28 0.00 0.00 1.98 0.12 1.81 0.00 1 0 0 5 0 4 0

2048 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2049 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2050 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2051 0.00 0.00 0.00 1.98 0.12 1.81 0.00 0 0 0 5 0 4 0

2052 0.00 0.00 0.00 1.98 0.00 1.81 0.00 0 0 0 5 0 4 0

2053 0.00 0.00 0.00 1.59 0.00 1.45 0.00 0 0 0 4 0 3 0

2054 0.00 0.00 0.00 1.19 0.00 1.09 0.00 0 0 0 3 0 2 0

2055 0.00 0.00 0.00 0.79 0.00 0.72 0.00 0 0 0 2 0 2 0

2056 0.00 0.00 0.00 0.40 0.00 0.36 0.00 0 0 0 1 0 1 0

Refineries 18 of 29
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 54 0 2 2 0 3 0 0

0 54 0 2 3 0 5 0 0

0 55 0 2 5 0 8 0 0

0 55 0 2 6 0 11 0 0

0 55 0 0 8 1 14 0 0

0 0 0 0 8 1 14 0 0

0 0 0 0 8 1 14 0 0

0 0 0 0 8 1 14 0 0

0 0 0 0 8 1 14 0 0

0 373 0 0 8 1 14 0 0

0 737 0 0 10 1 14 0 0

0 737 0 0 11 1 14 0 0

0 737 0 0 13 1 14 0 0

0 737 0 0 14 1 14 0 0

0 364 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 39 0 0 16 1 14 0 0

0 39 0 0 16 1 14 0 0

0 39 0 0 16 1 14 0 0

0 39 0 0 16 1 14 0 0

0 39 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 7 0 0 16 1 14 0 0

0 7 0 0 16 1 14 0 0

0 7 0 0 16 1 14 0 0

0 7 0 0 16 1 14 0 0

0 7 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 1 14 0 0

0 0 0 0 16 0 14 0 0

0 0 0 0 13 0 12 0 0

0 0 0 0 9 0 9 0 0

0 0 0 0 6 0 6 0 0

0 0 0 0 3 0 3 0 0

Refineries 19 of 29
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 0.17 0.00 0.00 0.00 0.00 0 0 0 0 0 0 0

2013 0.71 0.00 0.17 0.08 0.00 0.15 0.00 2 0 0 0 0 0 0

2014 0.71 0.00 0.17 0.16 0.00 0.31 0.00 2 0 0 0 0 1 0

2015 0.72 0.00 0.17 0.24 0.00 0.47 0.00 2 0 0 1 0 1 0

2016 0.72 0.00 0.17 0.32 0.00 0.63 0.00 2 0 0 1 0 2 0

2017 0.72 0.00 0.00 0.40 0.08 0.79 0.00 2 0 0 1 0 2 0

2018 0.00 0.00 0.00 0.40 0.08 0.79 0.00 0 0 0 1 0 2 0

2019 0.00 0.00 0.00 0.40 0.08 0.79 0.00 0 0 0 1 0 2 0

2020 0.00 0.00 0.00 0.40 0.08 0.79 0.00 0 0 0 1 0 2 0

2021 0.00 0.00 0.00 0.40 0.08 0.79 0.00 0 0 0 1 0 2 0

2022 1.94 0.00 0.01 0.40 0.08 0.79 0.00 6 0 0 1 0 2 0

2023 3.82 0.13 0.01 0.43 0.08 0.79 0.13 12 0 0 1 0 2 0

2024 3.82 0.13 0.01 0.47 0.08 0.79 0.13 12 0 0 1 0 2 0

2025 3.82 0.13 0.01 0.51 0.08 0.79 0.13 12 0 0 1 0 2 0

2026 3.82 0.13 0.01 0.54 0.08 0.79 0.13 12 0 0 1 0 2 0

2027 1.88 0.13 0.00 0.58 0.08 0.79 0.13 6 0 0 2 0 2 0

2028 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2029 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2030 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2031 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2032 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2033 0.46 0.00 0.00 0.58 0.08 0.79 0.00 1 0 0 2 0 2 0

2034 0.46 0.00 0.00 0.58 0.08 0.79 0.00 1 0 0 2 0 2 0

2035 0.46 0.00 0.00 0.58 0.08 0.79 0.00 1 0 0 2 0 2 0

2036 0.46 0.00 0.00 0.58 0.08 0.79 0.00 1 0 0 2 0 2 0

2037 0.46 0.00 0.00 0.58 0.08 0.79 0.00 1 0 0 2 0 2 0

2038 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2039 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2040 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2041 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2042 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2043 0.09 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2044 0.09 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2045 0.09 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2046 0.09 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2047 0.09 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2048 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2049 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2050 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2051 0.00 0.00 0.00 0.58 0.08 0.79 0.00 0 0 0 2 0 2 0

2052 0.00 0.00 0.00 0.58 0.00 0.79 0.00 0 0 0 2 0 2 0

2053 0.00 0.00 0.00 0.47 0.00 0.63 0.00 0 0 0 1 0 2 0

2054 0.00 0.00 0.00 0.35 0.00 0.47 0.00 0 0 0 1 0 1 0

2055 0.00 0.00 0.00 0.23 0.00 0.32 0.00 0 0 0 1 0 1 0

2056 0.00 0.00 0.00 0.12 0.00 0.16 0.00 0 0 0 0 0 0 0

Aluminum 20 of 29
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 18 0 2 1 0 2 0 0

0 18 0 2 2 0 4 0 0

0 18 0 2 3 0 6 0 0

0 18 0 2 4 0 8 0 0

0 18 0 0 5 1 10 0 0

0 0 0 0 5 1 10 0 0

0 0 0 0 5 1 10 0 0

0 0 0 0 5 1 10 0 0

0 0 0 0 5 1 10 0 0

0 49 0 0 5 1 10 0 0

0 96 2 0 5 1 10 2 0

0 96 2 0 6 1 10 2 0

0 96 2 0 6 1 10 2 0

0 96 2 0 7 1 10 2 0

0 47 2 0 7 1 10 2 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 12 0 0 7 1 10 0 0

0 12 0 0 7 1 10 0 0

0 12 0 0 7 1 10 0 0

0 12 0 0 7 1 10 0 0

0 12 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 2 0 0 7 1 10 0 0

0 2 0 0 7 1 10 0 0

0 2 0 0 7 1 10 0 0

0 2 0 0 7 1 10 0 0

0 2 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 1 10 0 0

0 0 0 0 7 0 10 0 0

0 0 0 0 6 0 8 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 21 of 29
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 0.34 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 5.03 0.00 0.35 0.26 0.00 0.40 0.00 16 0 1 1 0 1 0

2014 5.09 0.00 0.35 0.52 0.00 0.81 0.00 16 0 1 1 0 2 0

2015 5.15 0.00 0.35 0.78 0.00 1.23 0.00 17 0 1 2 0 3 0

2016 5.15 0.00 0.35 1.05 0.00 1.64 0.00 17 0 1 3 0 4 0

2017 5.15 0.00 0.00 1.31 0.16 2.05 0.00 17 0 0 3 0 5 0

2018 0.00 0.00 0.00 1.31 0.16 2.05 0.00 0 0 0 3 0 5 0

2019 0.00 0.00 0.00 1.31 0.16 2.05 0.00 0 0 0 3 0 5 0

2020 0.00 0.00 0.00 1.31 0.16 2.05 0.00 0 0 0 3 0 5 0

2021 0.00 0.00 0.00 1.31 0.16 2.05 0.00 0 0 0 3 0 5 0

2022 44.43 0.00 0.13 1.31 0.16 2.05 0.00 144 0 0 3 0 5 0

2023 89.61 0.00 0.13 2.06 0.16 2.19 0.00 290 0 0 5 0 6 0

2024 89.61 0.00 0.13 2.80 0.16 2.33 0.00 290 0 0 7 0 6 0

2025 89.61 0.00 0.13 3.55 0.16 2.46 0.00 290 0 0 9 0 7 0

2026 89.61 0.00 0.13 4.30 0.16 2.60 0.00 290 0 0 11 0 7 0

2027 45.19 0.00 0.00 5.05 0.21 2.74 0.00 146 0 0 13 1 7 0

2028 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2029 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2030 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2031 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2032 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2033 4.79 0.00 0.00 5.05 0.21 2.74 0.00 15 0 0 13 1 7 0

2034 4.79 0.00 0.00 5.05 0.21 2.74 0.00 15 0 0 13 1 7 0

2035 4.79 0.00 0.00 5.05 0.21 2.74 0.00 15 0 0 13 1 7 0

2036 4.79 0.00 0.00 5.05 0.21 2.74 0.00 15 0 0 13 1 7 0

2037 4.79 0.00 0.00 5.05 0.21 2.74 0.00 15 0 0 13 1 7 0

2038 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2039 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2040 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2041 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2042 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2043 1.22 0.00 0.00 5.05 0.21 2.74 0.00 4 0 0 13 1 7 0

2044 1.22 0.00 0.00 5.05 0.21 2.74 0.00 4 0 0 13 1 7 0

2045 1.22 0.00 0.00 5.05 0.21 2.74 0.00 4 0 0 13 1 7 0

2046 1.22 0.00 0.00 5.05 0.21 2.74 0.00 4 0 0 13 1 7 0

2047 1.22 0.00 0.00 5.05 0.21 2.74 0.00 4 0 0 13 1 7 0

2048 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2049 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2050 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2051 0.00 0.00 0.00 5.05 0.21 2.74 0.00 0 0 0 13 1 7 0

2052 0.00 0.00 0.00 5.05 0.00 2.74 0.00 0 0 0 13 0 7 0

2053 0.00 0.00 0.00 4.04 0.00 2.19 0.00 0 0 0 11 0 6 0

2054 0.00 0.00 0.00 3.03 0.00 1.64 0.00 0 0 0 8 0 4 0

2055 0.00 0.00 0.00 2.02 0.00 1.09 0.00 0 0 0 5 0 3 0

2056 0.00 0.00 0.00 1.01 0.00 0.55 0.00 0 0 0 3 0 1 0

Iron, Steel 22 of 29
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 4 0 0 0 0 0

0 126 0 4 3 0 5 0 0

0 128 0 4 6 0 10 0 0

0 129 0 4 10 0 15 0 0

0 129 0 4 13 0 20 0 0

0 129 0 0 16 2 26 0 0

0 0 0 0 16 2 26 0 0

0 0 0 0 16 2 26 0 0

0 0 0 0 16 2 26 0 0

0 0 0 0 16 2 26 0 0

0 1,113 0 2 16 2 26 0 0

0 2,245 0 2 26 2 27 0 0

0 2,245 0 2 35 2 29 0 0

0 2,245 0 2 44 2 31 0 0

0 2,245 0 2 54 2 32 0 0

0 1,132 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 120 0 0 63 3 34 0 0

0 120 0 0 63 3 34 0 0

0 120 0 0 63 3 34 0 0

0 120 0 0 63 3 34 0 0

0 120 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 30 0 0 63 3 34 0 0

0 30 0 0 63 3 34 0 0

0 30 0 0 63 3 34 0 0

0 30 0 0 63 3 34 0 0

0 30 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 3 34 0 0

0 0 0 0 63 0 34 0 0

0 0 0 0 50 0 27 0 0

0 0 0 0 38 0 20 0 0

0 0 0 0 25 0 14 0 0

0 0 0 0 13 0 7 0 0

Iron, Steel 23 of 29
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 1.12 0.00 0.00 0.00 0.00 0 0 3 0 0 0 0

2013 12.62 0.00 1.13 0.63 0.00 1.49 0.00 41 0 3 2 0 4 0

2014 12.76 0.00 1.14 1.28 0.00 3.02 0.00 41 0 3 4 0 9 0

2015 12.90 0.00 1.15 1.93 0.00 4.57 0.00 42 0 3 6 0 14 0

2016 12.90 0.00 1.15 2.58 0.00 6.09 0.00 42 0 3 8 0 18 0

2017 12.90 0.00 0.00 3.22 0.51 7.62 0.00 42 0 0 10 2 23 0

2018 0.00 0.00 0.00 3.22 0.51 7.62 0.00 0 0 0 10 2 23 0

2019 0.00 0.00 0.00 3.22 0.51 7.62 0.00 0 0 0 10 2 23 0

2020 0.00 0.00 0.00 3.22 0.51 7.62 0.00 0 0 0 10 2 23 0

2021 0.00 0.00 0.00 3.22 0.51 7.62 0.00 0 0 0 10 2 23 0

2022 47.18 0.00 0.13 3.22 0.51 7.62 0.00 153 0 0 10 2 23 0

2023 100.69 0.00 0.13 4.31 0.51 7.78 0.00 326 0 0 13 2 23 0

2024 100.69 0.00 0.13 5.40 0.51 7.94 0.00 326 0 0 16 2 24 0

2025 100.69 0.00 0.13 6.49 0.51 8.10 0.00 326 0 0 19 2 24 0

2026 100.69 0.00 0.13 7.58 0.51 8.26 0.00 326 0 0 23 2 25 0

2027 53.51 0.00 0.00 8.67 0.56 8.42 0.00 173 0 0 26 2 25 0

2028 0.00 0.00 0.00 8.67 0.56 8.42 0.00 0 0 0 26 2 25 0

2029 0.00 0.00 0.00 8.67 0.56 8.42 0.00 0 0 0 26 2 25 0

2030 0.00 0.00 0.00 8.67 0.56 8.42 0.00 0 0 0 26 2 25 0

2031 0.00 0.00 0.00 8.67 0.56 8.42 0.00 0 0 0 26 2 25 0

2032 0.00 0.00 0.00 8.67 0.56 8.42 0.00 0 0 0 26 2 25 0

2033 4.56 0.00 0.00 8.67 0.56 8.42 0.00 15 0 0 26 2 25 0

2034 4.56 0.00 0.00 8.67 0.56 8.42 0.00 15 0 0 26 2 25 0

2035 4.56 0.00 0.00 8.67 0.56 8.42 0.00 15 0 0 26 2 25 0

2036 4.56 0.00 0.00 8.67 0.56 8.42 0.00 15 0 0 26 2 25 0

2037 4.56 0.00 0.00 8.67 0.56 8.42 0.00 15 0 0 26 2 25 0

2038 2.96 0.00 0.00 8.67 0.56 8.42 0.00 10 0 0 26 2 25 0

2039 2.96 0.00 0.00 8.67 0.56 8.42 0.00 10 0 0 26 2 25 0

2040 2.96 0.00 0.00 8.67 0.56 8.42 0.00 10 0 0 26 2 25 0

2041 2.96 0.00 0.00 8.67 0.56 8.42 0.00 10 0 0 26 2 25 0

2042 2.96 0.00 0.00 8.67 0.56 8.42 0.00 10 0 0 26 2 25 0

2043 4.16 0.00 0.00 8.67 0.56 8.42 0.00 13 0 0 26 2 25 0

2044 4.16 0.00 0.00 8.67 0.56 8.42 0.00 13 0 0 26 2 25 0

2045 4.16 0.00 0.00 8.67 0.56 8.42 0.00 13 0 0 26 2 25 0

2046 4.16 0.00 0.00 8.67 0.56 8.42 0.00 13 0 0 26 2 25 0

2047 4.16 0.00 0.00 8.67 0.56 8.42 0.00 13 0 0 26 2 25 0

2048 0.36 0.00 0.00 8.67 0.56 8.42 0.00 1 0 0 26 2 25 0

2049 0.36 0.00 0.00 8.67 0.56 8.42 0.00 1 0 0 26 2 25 0

2050 0.36 0.00 0.00 8.67 0.56 8.42 0.00 1 0 0 26 2 25 0

2051 0.36 0.00 0.00 8.67 0.56 8.42 0.00 1 0 0 26 2 25 0

2052 0.36 0.00 0.00 8.67 0.00 8.42 0.00 1 0 0 26 0 25 0

2053 0.00 0.00 0.00 6.93 0.00 6.74 0.00 0 0 0 21 0 20 0

2054 0.00 0.00 0.00 5.20 0.00 5.05 0.00 0 0 0 15 0 15 0

2055 0.00 0.00 0.00 3.47 0.00 3.37 0.00 0 0 0 10 0 10 0

2056 0.00 0.00 0.00 1.73 0.00 1.68 0.00 0 0 0 5 0 5 0

Chemicals 24 of 29
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 15 0 0 0 0 0

0 316 0 15 8 0 20 0 0

0 320 0 15 17 0 40 0 0

0 323 0 15 26 0 61 0 0

0 323 0 15 34 0 81 0 0

0 323 0 0 43 7 101 0 0

0 0 0 0 43 7 101 0 0

0 0 0 0 43 7 101 0 0

0 0 0 0 43 7 101 0 0

0 0 0 0 43 7 101 0 0

0 1,182 0 2 43 7 101 0 0

0 2,523 0 2 57 7 103 0 0

0 2,523 0 2 72 7 105 0 0

0 2,523 0 2 86 7 107 0 0

0 2,523 0 2 101 7 110 0 0

0 1,341 0 0 115 7 112 0 0

0 0 0 0 115 7 112 0 0

0 0 0 0 115 7 112 0 0

0 0 0 0 115 7 112 0 0

0 0 0 0 115 7 112 0 0

0 0 0 0 115 7 112 0 0

0 114 0 0 115 7 112 0 0

0 114 0 0 115 7 112 0 0

0 114 0 0 115 7 112 0 0

0 114 0 0 115 7 112 0 0

0 114 0 0 115 7 112 0 0

0 74 0 0 115 7 112 0 0

0 74 0 0 115 7 112 0 0

0 74 0 0 115 7 112 0 0

0 74 0 0 115 7 112 0 0

0 74 0 0 115 7 112 0 0

0 104 0 0 115 7 112 0 0

0 104 0 0 115 7 112 0 0

0 104 0 0 115 7 112 0 0

0 104 0 0 115 7 112 0 0

0 104 0 0 115 7 112 0 0

0 9 0 0 115 7 112 0 0

0 9 0 0 115 7 112 0 0

0 9 0 0 115 7 112 0 0

0 9 0 0 115 7 112 0 0

0 9 0 0 115 0 112 0 0

0 0 0 0 92 0 89 0 0

0 0 0 0 69 0 67 0 0

0 0 0 0 46 0 45 0 0

0 0 0 0 23 0 22 0 0

Chemicals 25 of 29
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 0.21 0.00 0.00 0.00 0.00 0 0 1 0 0 0 0

2013 1.90 0.04 0.21 0.15 0.00 0.35 0.04 6 0 1 1 0 1 0

2014 1.92 0.04 0.22 0.30 0.00 0.71 0.04 6 0 1 1 0 2 0

2015 1.94 0.04 0.22 0.45 0.00 1.08 0.04 6 0 1 2 0 4 0

2016 1.94 0.04 0.22 0.61 0.00 1.44 0.04 6 0 1 2 0 5 0

2017 1.94 0.04 0.00 0.76 0.10 1.80 0.04 6 0 0 3 0 6 0

2018 0.00 0.00 0.00 0.76 0.10 1.80 0.00 0 0 0 3 0 6 0

2019 0.00 0.00 0.00 0.76 0.10 1.80 0.00 0 0 0 3 0 6 0

2020 0.00 0.00 0.00 0.76 0.10 1.80 0.00 0 0 0 3 0 6 0

2021 0.00 0.00 0.00 0.76 0.10 1.80 0.00 0 0 0 3 0 6 0

2022 12.68 0.00 0.05 0.76 0.10 1.80 0.00 41 0 0 3 0 6 0

2023 27.53 0.00 0.05 1.10 0.10 1.85 0.00 89 0 0 4 0 6 0

2024 27.53 0.00 0.05 1.45 0.10 1.89 0.00 89 0 0 5 0 7 0

2025 27.53 0.00 0.05 1.79 0.10 1.93 0.00 89 0 0 6 0 7 0

2026 27.53 0.00 0.05 2.14 0.10 1.98 0.00 89 0 0 7 0 7 0

2027 14.84 0.00 0.00 2.48 0.12 2.02 0.00 48 0 0 9 0 7 0

2028 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2029 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2030 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2031 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2032 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2033 1.00 0.00 0.00 2.48 0.12 2.02 0.00 3 0 0 9 0 7 0

2034 1.00 0.00 0.00 2.48 0.12 2.02 0.00 3 0 0 9 0 7 0

2035 1.00 0.00 0.00 2.48 0.12 2.02 0.00 3 0 0 9 0 7 0

2036 1.00 0.00 0.00 2.48 0.12 2.02 0.00 3 0 0 9 0 7 0

2037 1.00 0.00 0.00 2.48 0.12 2.02 0.00 3 0 0 9 0 7 0

2038 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2039 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2040 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2041 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2042 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2043 1.60 0.00 0.00 2.48 0.12 2.02 0.00 5 0 0 9 0 7 0

2044 1.60 0.00 0.00 2.48 0.12 2.02 0.00 5 0 0 9 0 7 0

2045 1.60 0.00 0.00 2.48 0.12 2.02 0.00 5 0 0 9 0 7 0

2046 1.60 0.00 0.00 2.48 0.12 2.02 0.00 5 0 0 9 0 7 0

2047 1.60 0.00 0.00 2.48 0.12 2.02 0.00 5 0 0 9 0 7 0

2048 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2049 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2050 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2051 0.00 0.00 0.00 2.48 0.12 2.02 0.00 0 0 0 9 0 7 0

2052 0.00 0.00 0.00 2.48 0.00 2.02 0.00 0 0 0 9 0 7 0

2053 0.00 0.00 0.00 1.99 0.00 1.62 0.00 0 0 0 7 0 6 0

2054 0.00 0.00 0.00 1.49 0.00 1.21 0.00 0 0 0 5 0 4 0

2055 0.00 0.00 0.00 0.99 0.00 0.81 0.00 0 0 0 3 0 3 0

2056 0.00 0.00 0.00 0.50 0.00 0.40 0.00 0 0 0 2 0 1 0

Food, Kindred Products 26 of 29
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 4 0 0 0 0 0

0 48 1 4 3 0 7 1 0

0 48 1 4 6 0 14 1 0

0 49 1 4 9 0 22 1 0

0 49 1 4 12 0 29 1 0

0 49 1 0 15 2 36 1 0

0 0 0 0 15 2 36 0 0

0 0 0 0 15 2 36 0 0

0 0 0 0 15 2 36 0 0

0 0 0 0 15 2 36 0 0

0 318 0 1 15 2 36 0 0

0 690 0 1 22 2 37 0 0

0 690 0 1 29 2 38 0 0

0 690 0 1 36 2 39 0 0

0 690 0 1 43 2 39 0 0

0 372 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 25 0 0 50 2 40 0 0

0 25 0 0 50 2 40 0 0

0 25 0 0 50 2 40 0 0

0 25 0 0 50 2 40 0 0

0 25 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 40 0 0 50 2 40 0 0

0 40 0 0 50 2 40 0 0

0 40 0 0 50 2 40 0 0

0 40 0 0 50 2 40 0 0

0 40 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 2 40 0 0

0 0 0 0 50 0 40 0 0

0 0 0 0 40 0 32 0 0

0 0 0 0 30 0 24 0 0

0 0 0 0 20 0 16 0 0

0 0 0 0 10 0 8 0 0

Food, Kindred Products 27 of 29
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 28 of 29
Time Period

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

Output (millions, $2009)

Initial compliance outlays

Generators 42,640 14,213 6,271 7,352 5,467 4,845

Manufacturers 1,115 372 164 192 143 127

Recurring costs

Generators 53,494 17,831 7,867 9,223 6,858 6,079

Manufacturers 1,205 402 177 208 155 137

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

Increase in generator revenue requirements

residential customer effects -44,326 -14,775 -6,518 -7,642 -5,683 -5,037

business effects, accounting only for demand

elasticity

business effects, accounting for demand and

supply elasticity

Employment

Initial compliance outlays

Generators 317,544 105,848 46,698 54,749 40,711 36,085

Manufacturers 8,583 2,861 1,262 1,480 1,100 975

Recurring costs

Generators 204,219 68,073 30,032 35,210 26,182 23,207

Manufacturers 5,898 1,966 867 1,017 756 670

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

Increase in generator revenue requirements

residential customer effects -335,781 -111,927 -49,380 -57,893 -43,049 -38,157

business effects, accounting only for demand

elasticity

business effects, accounting for demand and

supply elasticity

Summary Results 29 of 29