Discounting Appendix Tables.xls

Author: Abt Associates Inc. Created: 9/24/10 Updated: 3/24/2011 Purpose: Outputs from the I&E model by regulatory option

Worksheet Description

table table showing time profile of national benefits

compile calculations to compile benefits under separate

categories as required to produced the time profile of national benefits

File Info 1 of 213% Discount Rate7% Discount

Rate3% Discount

Rate7% Discount

Rate3% Discount

Rate7% Discount

Rate3% Discount

Rate7% Discount

Rate 2010 0 0 0 0 0 0 $0 $0 2011 0 0 0 0 0 0 $0 $0 2012 $0 $0 $0 $0 $0 $0 $0 $0 2013 $470 $448 $32 $30 $7 $7 $463 $441 2014 $1,309 $1,205 $85 $78 $20 $19 $1,288 $1,186 2015 $4,165 $3,705 $264 $235 $72 $64 $4,091 $3,638 2016 $7,461 $6,393 $458 $392 $126 $109 $7,329 $6,280 2017 $10,765 $8,882 $652 $538 $181 $150 $10,576 $8,726 2018 $13,640 $10,838 $14,443 $11,102 $14,415 $11,064 $13,400 $10,647 2019 $16,019 $12,255 $28,190 $20,863 $28,616 $21,160 $15,737 $12,040 2020 $16,464 $12,126 $44,411 $31,724 $45,435 $32,437 $16,179 $11,915 2021 $16,347 $11,590 $61,484 $42,366 $63,150 $43,496 $16,064 $11,389 2022 $16,047 $10,952 $77,979 $51,791 $80,270 $53,294 $15,769 $10,762 2023 $15,598 $10,248 $86,028 $55,095 $88,729 $56,808 $15,329 $10,070 2024 $15,144 $9,577 $93,426 $57,672 $96,529 $59,571 $14,882 $9,412 2025 $14,703 $8,951 $98,547 $58,596 $102,101 $60,695 $14,449 $8,796 2026 $14,274 $8,365 $103,581 $59,322 $107,577 $61,599 $14,028 $8,220 2027 $13,859 $7,818 $108,187 $59,674 $112,604 $62,100 $13,619 $7,683 2028 $13,455 $7,306 $108,905 $57,873 $113,471 $60,292 $13,223 $7,180 2029 $13,063 $6,828 $109,142 $55,871 $113,816 $58,257 $12,837 $6,710 2030 $12,683 $6,382 $108,273 $53,379 $112,912 $55,661 $12,464 $6,271 2031 $12,313 $5,964 $105,740 $50,188 $110,279 $52,337 $12,101 $5,861 2032 $11,955 $5,574 $102,961 $47,045 $107,385 $49,062 $11,748 $5,478 2033 $11,606 $5,209 $100,080 $44,021 $104,379 $45,906 $11,406 $5,119 2034 $11,268 $4,869 $97,165 $41,141 $101,339 $42,903 $11,074 $4,784 2035 $10,940 $4,550 $94,335 $38,449 $98,387 $40,096 $10,751 $4,471 2036 $10,622 $4,252 $91,588 $35,934 $95,522 $37,473 $10,438 $4,179 2037 $10,312 $3,974 $88,920 $33,583 $92,739 $35,022 $10,134 $3,905 2038 $10,012 $3,714 $86,330 $31,386 $90,038 $32,731 $9,839 $3,650 2039 $9,720 $3,471 $83,816 $29,333 $87,416 $30,589 $9,552 $3,411 2040 $9,437 $3,244 $81,374 $27,414 $84,870 $28,588 $9,274 $3,188 2041 $9,162 $3,032 $79,004 $25,620 $82,398 $26,718 $9,004 $2,979 2042 $8,895 $2,834 $76,703 $23,944 $79,998 $24,970 $8,742 $2,785 2043 $8,636 $2,648 $74,469 $22,378 $77,668 $23,337 $8,487 $2,602 2044 $8,385 $2,475 $72,300 $20,914 $75,406 $21,810 $8,240 $2,432 2045 $8,141 $2,313 $70,194 $19,546 $73,209 $20,383 $8,000 $2,273 2046 $7,903 $2,162 $68,150 $18,267 $71,077 $19,050 $7,767 $2,124 2047 $7,673 $2,020 $66,165 $17,072 $69,007 $17,803 $7,541 $1,985 2048 $7,450 $1,888 $64,238 $15,955 $66,997 $16,639 $7,321 $1,855 2049 $7,233 $1,765 $62,367 $14,911 $65,046 $15,550 $7,108 $1,734 2050 $7,022 $1,649 $60,550 $13,936 $63,151 $14,533 $6,901 $1,621 2051 $6,818 $1,541 $58,787 $13,024 $61,312 $13,582 $6,700 $1,515 2052 $6,619 $1,440 $57,074 $12,172 $59,526 $12,694 $6,505 $1,416 2053 $6,426 $1,346 $55,412 $11,376 $57,792 $11,863 $6,315 $1,323 Option 4: I for Facilities with DIF > 50 MGD Table A

‐1: Time Profile of National Mean Total Benefits for the Regulatory Options at In

‐Scope Facilities (2009$, thousands)

Year Option 1: I Everywhere Option 3: I&E Mortality Everywhere Option 2: I Everywhere and E for Facilities with DIF > 125 MGD

table 2 of 212054 $6,239 $1,258 $53,798 $10,632 $56,109 $11,087 $6,131 $1,236 2055 $6,057 $1,176 $52,231 $9,936 $54,475 $10,362 $5,953 $1,155 2056 $5,881 $1,099 $50,710 $9,286 $52,888 $9,684 $5,779 $1,080 2057 $5,128 $922 $42,374 $7,475 $44,184 $7,794 $5,039 $906 2058 $4,415 $765 $34,749 $5,906 $36,224 $6,156 $4,339 $751 2059 $1,120 $186 $17,101 $2,772 $17,875 $2,897 $1,101 $183 2060 $555 $89 $10,326 $1,608 $10,799 $1,682 $546 $87 2061 $270 $42 $5,135 $770 $5,371 $805 $266 $41 2062 $0 $0 $0 $0 $0 $0 $0 $0 2063 0 0 0 0 0 0 $0 $0 2064 0 0 0 0 0 0 $0 $0 2065 0 0 0 0 0 0 $0 $0

Total Present Valuea$453,679 $221,341 $3,108,232 $1,272,593 $3,232,893 $1,320,887 $445,825 $217,499

Annualized Valueb $17,632 $16,038 $120,794 $92,200 $125,649 $95,711 $17,327 $15,760

aThe total present value is equal to the sum of the values of the benefits realized in all years of the analysis, discounted to 2012.

bThe annualized value represents the total present value of the benefits of the regulation, distributed over a 50-year period. Source:U.S. EPA analysis for this report.

table 3 of 21Option 1 Option 2 Option 3 3% 7% 3% 7% 3% 7% 2010 0 0 0 0 0 0 2011 0 0 0 0 0 0 2012 0 0 0 0 0 0 2013 12 11 2 2 1 1 2014 34 32 6 5 2 2 2015 122 109 20 18 7 6 2016 216 186 36 31 12 11 2017 310 256 51 42 18 15 2018 392 312 77 62 35 28 2019 460 352 113 86 64 49 2020 466 343 207 153 162 120 2021 462 328 306 217 266 189 2022 453 309 404 276 369 252 2023 439 289 493 325 465 306 2024 427 270 571 361 549 347 2025 414 252 604 368 590 360 2026 402 236 628 369 622 365 2027 390 220 648 366 649 367 2028 379 206 659 358 667 363 2029 368 193 666 349 680 356 2030 357 180 653 329 668 336 2031 347 168 637 309 652 316 2032 337 157 620 289 635 296 2033 327 147 602 271 616 277 2034 317 137 585 253 598 259 2035 308 128 568 236 581 242 2036 299 120 551 221 564 226 2037 290 112 535 206 547 211 2038 282 105 519 193 532 197 2039 274 98 504 180 516 184 2040 266 91 490 168 501 172 2041 258 85 475 157 486 161 2042 251 80 462 147 472 151 2043 243 75 448 138 458 141 2044 236 70 435 129 445 132 2045 229 65 422 120 432 123 2046 223 61 410 112 420 115 2047 216 57 398 105 407 107 2048 210 53 387 98 395 100 2049 204 50 375 92 384 94 2050 198 47 364 86 373 88 2051 192 43 354 80 362 82 2052 186 41 343 75 351 77 2053 181 38 333 70 341 72 2054 176 35 324 65 331 67 2055 171 33 314 61 322 62 2056 166 31 305 57 312 58 2057 145 26 267 48 273 49 2058 125 22 230 40 235 41 T&E

compile 4 of 212010 2011 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 2057 2058Option 4 Option 1 Option 2

3% 7% 3% 7% 3% 7% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12 11 113 105 9 8 34 31 219 196 17 15 119 107 320 274 25 22 211 181 414 342 33 27 302 250 502 400 40 31 383 304 488 373 13,104 10,037 449 344 473 349 25,408 18,733 454 335 460 326 36,984 26,248 450 320 446 305 47,864 32,700 442 302 433 285 58,079 38,195 429 282 421 266 60,218 38,121 416 263 408 249 62,183 37,894 404 246 396 233 63,983 37,533 392 230 385 217 65,626 37,057 381 215 374 203 67,118 36,483 370 201 363 190 65,163 34,097 359 188 352 177 63,265 31,866 349 176 342 166 61,422 29,781 338 164 332 155 59,633 27,833 329 153 322 145 57,897 26,012 319 143 313 135 56,210 24,310 310 134 304 126 54,573 22,720 301 125 295 118 52,984 21,234 292 117 286 110 51,440 19,844 283 109 278 103 49,942 18,546 275 102 270 96 48,487 17,333 267 95 262 90 47,075 16,199 259 89 254 84 45,704 15,139 252 83 247 79 44,373 14,149 244 78 240 74 43,080 13,223 237 73 233 69 41,826 12,358 230 68 226 64 40,607 11,550 224 64 219 60 39,425 10,794 217 59 213 56 38,276 10,088 211 56 207 52 37,162 9,428 205 52 201 49 36,079 8,811 199 49 195 46 35,028 8,235 193 45 189 43 34,008 7,696 187 42 184 40 33,018 7,193 182 40 178 37 32,056 6,722 177 37 173 35 31,122 6,282 171 35 168 33 30,216 5,871 166 32 163 31 29,336 5,487 162 30 159 29 28,481 5,128 141 25 128 22 22,951 3,978 122 21 100 17 17,987 3,001 Quantiative Nonuse

compile 5 of 212010 2011 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 2057 2058Option 3 Option 4 Option 1

3% 7% 3% 7% 3% 7% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 113 105 15 15 0 0 219 196 52 49 0 0 320 274 181 162 0 0 414 342 365 313 0 0 502 399 552 456 13,610 10,424 487 373 725 577 26,427 19,484 473 349 871 667 38,485 27,313 459 326 927 684 49,819 34,035 446 305 926 657 60,460 39,761 433 285 912 623 62,794 39,752 420 266 888 584 64,941 39,574 408 249 862 546 66,909 39,249 396 232 837 510 68,707 38,798 385 217 813 477 70,344 38,237 374 203 789 446 68,296 35,736 363 190 766 416 66,306 33,398 352 177 744 389 64,375 31,213 342 166 722 364 62,500 29,171 332 155 701 340 60,680 27,263 322 145 681 318 58,912 25,479 313 135 661 297 57,196 23,812 304 126 642 278 55,531 22,254 295 118 623 259 53,913 20,798 286 110 605 242 52,343 19,438 278 103 587 227 50,818 18,166 270 96 570 212 49,338 16,978 262 90 554 198 47,901 15,867 254 84 537 185 46,506 14,829 247 79 522 173 45,151 13,859 240 74 507 162 43,836 12,952 233 69 492 151 42,560 12,105 226 64 477 141 41,320 11,313 219 60 464 132 40,116 10,573 213 56 450 123 38,948 9,881 207 52 437 115 37,814 9,235 201 49 424 108 36,712 8,631 195 46 412 101 35,643 8,066 189 43 400 94 34,605 7,538 184 40 388 88 33,597 7,045 178 37 377 82 32,618 6,584 173 35 366 77 31,668 6,154 168 33 355 72 30,746 5,751 163 31 345 67 29,850 5,375 159 29 335 63 24,054 4,169 128 22 293 53 18,852 3,145 100 17 253 44 Quantiative Nonuse

compile 6 of 212010 2011 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 2057 2058Option 2 Option 3 Option 4

3% 7% 3% 7% 3% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15 1 1 0 0 52 4 4 0 0 180 8 7 0 0 362 13 10 0 0 548 56 45 40 32 721 174 133 155 119 866 545 402 528 389 922 1,144 812 1,131 803 921 1,760 1,202 1,751 1,196 907 2,345 1,542 2,342 1,540 884 2,884 1,826 2,886 1,827 858 3,236 1,972 3,244 1,977 833 3,535 2,074 3,555 2,085 809 3,802 2,147 3,832 2,164 785 4,031 2,191 4,073 2,214 762 4,210 2,203 4,261 2,230 740 4,313 2,172 4,371 2,201 718 4,245 2,058 4,303 2,086 698 4,149 1,937 4,207 1,963 677 4,041 1,815 4,097 1,841 657 3,923 1,697 3,978 1,720 638 3,809 1,586 3,862 1,608 620 3,698 1,482 3,749 1,503 602 3,590 1,385 3,640 1,404 584 3,486 1,294 3,534 1,312 567 3,384 1,210 3,431 1,227 551 3,285 1,131 3,331 1,146 535 3,190 1,057 3,234 1,071 519 3,097 987 3,140 1,001 504 3,007 923 3,048 936 489 2,919 863 2,960 874 475 2,834 806 2,873 817 461 2,752 753 2,790 764 448 2,671 704 2,709 714 435 2,594 658 2,630 667 422 2,518 615 2,553 623 410 2,445 575 2,479 583 398 2,373 537 2,406 545 386 2,304 502 2,336 509 375 2,237 469 2,268 476 364 2,172 438 2,202 445 353 2,109 410 2,138 415 343 2,047 383 2,076 388 333 1,789 322 1,814 327 291 1,544 268 1,565 271 251

Commercial Fishing

compile 7 of 212010 2011 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 2057 2058 Option 1 Option 2 Option 3

7% 3% 7% 3% 7% 3% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14 330 318 20 20 6 48 1,002 929 60 56 18 161 3,542 3,159 214 191 65 311 6,466 5,552 382 328 114 453 9,401 7,771 549 453 163 573 12,036 9,576 1,205 959 729 663 14,215 10,887 2,496 1,912 1,970 680 14,612 10,773 6,675 4,921 6,260 654 14,513 10,300 12,170 8,637 11,934 619 14,249 9,735 17,737 12,118 17,689 581 13,850 9,108 22,971 15,107 23,128 543 13,447 8,512 27,787 17,591 28,154 508 13,055 7,955 30,724 18,723 31,357 474 12,675 7,435 33,792 19,822 34,693 443 12,305 6,949 36,620 20,678 37,778 414 11,947 6,494 39,051 21,227 40,435 387 11,599 6,069 41,000 21,453 42,569 362 11,261 5,672 41,884 21,096 43,499 338 10,933 5,301 41,224 19,988 42,824 316 10,615 4,954 40,295 18,807 41,864 295 10,306 4,630 39,227 17,624 40,754 276 10,005 4,327 38,085 16,471 39,567 258 9,714 4,044 36,975 15,394 38,414 241 9,431 3,780 35,898 14,387 37,295 225 9,156 3,532 34,853 13,445 36,209 211 8,890 3,301 33,838 12,566 35,154 197 8,631 3,085 32,852 11,744 34,130 184 8,379 2,883 31,895 10,975 33,136 172 8,135 2,695 30,966 10,257 32,171 161 7,898 2,519 30,064 9,586 31,234 150 7,668 2,354 29,189 8,959 30,324 140 7,445 2,200 28,339 8,373 29,441 131 7,228 2,056 27,513 7,825 28,584 123 7,018 1,921 26,712 7,313 27,751 115 6,813 1,796 25,934 6,835 26,943 107 6,615 1,678 25,178 6,388 26,158 100 6,422 1,568 24,445 5,970 25,396 94 6,235 1,466 23,733 5,579 24,657 87 6,053 1,370 23,042 5,214 23,938 82 5,877 1,280 22,371 4,873 23,241 76 5,706 1,197 21,719 4,554 22,564 71 5,540 1,118 21,087 4,256 21,907 67 5,378 1,045 20,472 3,978 21,269 62 5,222 977 19,876 3,718 20,649 52 4,563 822 17,367 3,127 18,043 44 3,938 682 14,988 2,598 15,571 Recreational Fishing

compile 8 of 212010 2011 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 2057 2058 Option 4 Option 1

7% 3% 7% 3% 7% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6 323 311 470 448 17 983 911 1,309 1,205 58 3,472 3,097 4,165 3,705 98 6,342 5,446 7,461 6,393 135 9,223 7,623 10,765 8,882 580 11,810 9,396 13,640 10,838 1,509 13,949 10,684 16,019 12,255 4,615 14,343 10,574 16,464 12,126 8,469 14,247 10,111 16,347 11,590 12,085 13,988 9,556 16,047 10,952 15,210 13,596 8,941 15,598 10,248 17,823 13,200 8,356 15,144 9,577 19,109 12,815 7,810 14,703 8,951 20,351 12,442 7,299 14,274 8,365 21,332 12,080 6,821 13,859 7,818 21,979 11,728 6,375 13,455 7,306 22,274 11,386 5,958 13,063 6,828 21,910 11,055 5,568 12,683 6,382 20,764 10,733 5,204 12,313 5,964 19,539 10,420 4,863 11,955 5,574 18,310 10,117 4,545 11,606 5,209 17,112 9,822 4,248 11,268 4,869 15,993 9,536 3,970 10,940 4,550 14,946 9,258 3,710 10,622 4,252 13,969 8,989 3,468 10,312 3,974 13,055 8,727 3,241 10,012 3,714 12,201 8,473 3,029 9,720 3,471 11,403 8,226 2,831 9,437 3,244 10,657 7,986 2,645 9,162 3,032 9,959 7,754 2,472 8,895 2,834 9,308 7,528 2,311 8,636 2,648 8,699 7,308 2,159 8,385 2,475 8,130 7,096 2,018 8,141 2,313 7,598 6,889 1,886 7,903 2,162 7,101 6,688 1,763 7,673 2,020 6,636 6,494 1,647 7,450 1,888 6,202 6,304 1,540 7,233 1,765 5,796 6,121 1,439 7,022 1,649 5,417 5,942 1,345 6,818 1,541 5,063 5,769 1,257 6,619 1,440 4,732 5,601 1,175 6,426 1,346 4,422 5,438 1,098 6,239 1,258 4,133 5,280 1,026 6,057 1,176 3,862 5,126 959 5,881 1,099 3,249 4,479 806 5,128 922 2,699 3,865 670 4,415 765

compile 9 of 212010 2011 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 2057 2058Option 2 Option 3 Option 4

3% 7% 3% 7% 3% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 32 30 7 7 463 85 78 20 19 1,288 264 235 72 64 4,091 458 392 126 109 7,329 652 538 181 150 10,576 14,443 11,102 14,415 11,064 13,400 28,190 20,863 28,616 21,160 15,737 44,411 31,724 45,435 32,437 16,179 61,484 42,366 63,150 43,496 16,064 77,979 51,791 80,270 53,294 15,769 86,028 55,095 88,729 56,808 15,329 93,426 57,672 96,529 59,571 14,882 98,547 58,596 102,101 60,695 14,449 103,581 59,322 107,577 61,599 14,028 108,187 59,674 112,604 62,100 13,619 108,905 57,873 113,471 60,292 13,223 109,142 55,871 113,816 58,257 12,837 108,273 53,379 112,912 55,661 12,464 105,740 50,188 110,279 52,337 12,101 102,961 47,045 107,385 49,062 11,748 100,080 44,021 104,379 45,906 11,406 97,165 41,141 101,339 42,903 11,074 94,335 38,449 98,387 40,096 10,751 91,588 35,934 95,522 37,473 10,438 88,920 33,583 92,739 35,022 10,134 86,330 31,386 90,038 32,731 9,839 83,816 29,333 87,416 30,589 9,552 81,374 27,414 84,870 28,588 9,274 79,004 25,620 82,398 26,718 9,004 76,703 23,944 79,998 24,970 8,742 74,469 22,378 77,668 23,337 8,487 72,300 20,914 75,406 21,810 8,240 70,194 19,546 73,209 20,383 8,000 68,150 18,267 71,077 19,050 7,767 66,165 17,072 69,007 17,803 7,541 64,238 15,955 66,997 16,639 7,321 62,367 14,911 65,046 15,550 7,108 60,550 13,936 63,151 14,533 6,901 58,787 13,024 61,312 13,582 6,700 57,074 12,172 59,526 12,694 6,505 55,412 11,376 57,792 11,863 6,315 53,798 10,632 56,109 11,087 6,131 52,231 9,936 54,475 10,362 5,953 50,710 9,286 52,888 9,684 5,779 42,374 7,475 44,184 7,794 5,039 34,749 5,906 36,224 6,156 4,339

National Benefits

compile 10 of 212010 2011 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 2057 2058 Option 1 Option 2

7%period3 % adj factorn/a n/a 0 -2 0.94 $0.00 $0.00 0 -1 0.97 $0.00 $0.00 0 0 1.00 $0.00 $0.00 441 1 1.03 $0.48 $0.03 1,186 2 1.06 $1.39 $0.09 3,638 3 1.09 $4.55 $0.29 6,280 4 1.13 $8.40 $0.52 8,726 5 1.16 $12.48 $0.76 10,647 6 1.19 $16.29 $17.25 12,040 7 1.23 $19.70 $34.67 11,915 8 1.27 $20.86 $56.26 11,389 9 1.30 $21.33 $80.22 10,762 10 1.34 $21.57 $104.80 10,070 11 1.38 $21.59 $119.08 9,412 12 1.43 $21.59 $133.20 8,796 13 1.47 $21.59 $144.72 8,220 14 1.51 $21.59 $156.68 7,683 15 1.56 $21.59 $168.55 7,180 16 1.60 $21.59 $174.76 6,710 17 1.65 $21.59 $180.39 6,271 18 1.70 $21.59 $184.33 5,861 19 1.75 $21.59 $185.42 5,478 20 1.81 $21.59 $185.96 5,119 21 1.86 $21.59 $186.18 4,784 22 1.92 $21.59 $186.18 4,471 23 1.97 $21.59 $186.18 4,179 24 2.03 $21.59 $186.18 3,905 25 2.09 $21.59 $186.18 3,650 26 2.16 $21.59 $186.18 3,411 27 2.22 $21.59 $186.18 3,188 28 2.29 $21.59 $186.18 2,979 29 2.36 $21.59 $186.18 2,785 30 2.43 $21.59 $186.18 2,602 31 2.50 $21.59 $186.18 2,432 32 2.58 $21.59 $186.18 2,273 33 2.65 $21.59 $186.18 2,124 34 2.73 $21.59 $186.18 1,985 35 2.81 $21.59 $186.18 1,855 36 2.90 $21.59 $186.18 1,734 37 2.99 $21.59 $186.18 1,621 38 3.07 $21.59 $186.18 1,515 39 3.17 $21.59 $186.18 1,416 40 3.26 $21.59 $186.18 1,323 41 3.36 $21.59 $186.18 1,236 42 3.46 $21.59 $186.18 1,155 43 3.56 $21.59 $186.18 1,080 44 3.67 $21.59 $186.18 906 45 3.78 $19.39 $160.24 751 46 3.90 $17.20 $135.35 National Benefits (undiscounted, millions)

compile 11 of 212010 2011 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 2057 2058Option 3 Option 4 n/a n/a

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.48 $0.02 $1.37 $0.08 $4.47 $0.14 $8.25 $0.21 $12.26 $17.21 $16.00 $35.19 $19.35 $57.56 $20.49 $82.40 $20.96 $107.88 $21.19 $122.82 $21.22 $137.63 $21.22 $149.94 $21.22 $162.72 $21.22 $175.43 $21.22 $182.09 $21.22 $188.12 $21.22 $192.23 $21.22 $193.38 $21.22 $193.95 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $194.18 $21.22 $167.09 $19.06 $141.09 $16.90 National Benefits (undiscounted, millions)

compile 12 of 21Option 1 Option 2 Option 3 3% 7% 3% 7% 3% 7% T&E

2059 30 5 56 9 57 10 2060 15 2 27 4 28 4 2061 7 1 13 2 13 2 2062 0 0 0 0 0 0 2063 0 0 0 0 0 0 2064 0 0 0 0 0 0 2065 0 0 0 0 0 0 total NPV 12,812 6,26918,499 7,73818,468 7,587

compile 13 of 212059 2060 2061 2062 2063 2064 2065 total NPVOption 4 Option 1 Option 2

3% 7% 3% 7% 3% 7% Quantiative Nonuse

30 5 73 12 13,032 2,093 14 2 46 7 8,351 1,291 7 1 23 3 4,177 622 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12,500 6,11613,392 6,6781,855,077772,019

compile 14 of 212059 2060 2061 2062 2063 2064 2065 total NPVOption 3 Option 4 Option 1

3% 7% 3% 7% 3% 7% Quantiative Nonuse

13,659 2,194 73 12 61 10 8,752 1,353 46 7 30 5 4,377 651 23 3 14 2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,941,991807,60213,387 6,67525,50912,349

compile 15 of 212059 2060 2061 2062 2063 2064 2065 total NPVOption 2 Option 3 Option 4

3% 7% 3% 7% 3% Commercial Fishing

375 63 380 63 61 182 29 184 30 30 88 14 90 14 14 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 114,919 45,713116,176 46,121 25,374

compile 16 of 212059 2060 2061 2062 2063 2064 2065 total NPV Option 1 Option 2 Option 3

7% 3% 7% 3% 7% 3% Recreational Fishing

10 956 159 3,638 607 3,779 5 464 75 1,766 284 1,835 2 225 35 857 133 891 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12,283401,965196,0451,119,736447,1231,156,257

compile 17 of 212059 2060 2061 2062 2063 2064 2065 total NPV Option 4 Option 1

7% 3% 7% 3% 7% 631 938 157 1,120 186 295 455 73 555 89 138 221 34 270 42 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 459,577394,565192,426453,679221,341 (in millions) $453.68 $221.34

compile 18 of 212059 2060 2061 2062 2063 2064 2065 total NPVOption 2 Option 3 Option 4 3% 7% 3% 7% 3%

National Benefits

17,101 2,772 17,875 2,897 1,101 10,326 1,608 10,799 1,682 546 5,135 770 5,371 805 266 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,108,2321,272,5933,232,8931,320,887445,825 $3,108.23 $1,272.59 $3,232.89 $1,320.89 $445.83

compile 19 of 212059 2060 2061 2062 2063 2064 2065 total NPV Option 1 Option 2

7%period3 % adj factorn/a n/a National Benefits (undiscounted, millions)

183 47 4.01 $4.49 $68.61 87 48 4.13 $2.29 $42.67 41 49 4.26 $1.15 $21.86 0 50 4.38 $0.00 $0.00 0 51 4.52 $0.00 $0.00 0 52 4.65 $0.00 $0.00 0 53 4.79 $0.00 $0.00 217,499 $217.50

compile 20 of 212059 2060 2061 2062 2063 2064 2065 total NPVOption 3 Option 4

n/a n/a National Benefits (undiscounted, millions)

$71.71 $4.42 $44.62 $2.26 $22.86 $1.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

compile 21 of 21