UNITED STATES ENVIRONMENTAL PROTECTION AGENCY

NATIONAL VEHICLE AND FUEL EMISSIONS LABORATORY

2565 PLYMOUTH ROAD

ANN ARBOR, MI 48105-2498

OFFICE OF

AIR AND RADIATION

June 9, 2015 

MEMORANDUM

SUBJECT: Heavy-Duty Phase 2 NPRM Consumer Impact Estimation 

FROM: Angela Cullen, Todd Sherwood, and Catherine Yanca 

Assessment and Standards Division 

TO: Greenhouse Gas Emissions Standards and Fuel Efficiency Standards for Medium- and 

Heavy-Duty Engines and Vehicles - Phase 2 - Docket EPA-HQ-OAR-2014-0827 

The Environmental Protection Agency (EPA) and the National Highway Traffic and Safety 

Administration conducted complementary analyses to estimate the potential impacts of the proposed 

heavy-duty Phase 2 standards on consumers using the calculation and source material illustrated in the 

tables below. 

The first estimation below, conducted by EPA, shows the annual household savings in each year 

presented, assuming all fuel savings from the proposed rule are passed through to consumers. This 

calculation follows a similar approach used in the February 2014 Consumer Federation of America 

report on the consumer benefits of lower heavy-duty fuel consumption 

(http://www.consumerfed.org/pdfs/Paying-the-Freight.pdf).

2010 2020 2030 2040 Source

Number of 

households 

(millions)

118 132 148 166 United States Census Bureau; The 2012 Statistical Abstract; 

Table 59 (2020/2030/2040 estimated using 2010 data and 

growth rate of 12% per decade)

Annual retail fuel 

savings ($millions)

$834 $26,675 $52,078 Fuel savings (NPRM Preamble Table IX-4)

Technology & 

Compliance costs 

($millions)

-$112 -$5,405 -$6,322 Vehicle program costs (NPRM Preamble Table IX-2)

Annual savings per 

household

$5 $144 $275 (Fuel savings – technology & compliance costs)/Number of 

households
2

The second estimation, conducted by the Department of Transportation’s Volpe Center, shows net 

savings per household based on annualized fuel savings and costs. The four tables below shows the 

summary results for calendar years 2030 and 2040 only. Underlying calculations and summary tables 

for years 2018-2050 are presented in the following pages. 

Net Savings per Household

Baseline: 1a

Discount Rate: 3%

2030 2040

2b/3 $654,862,158 $1,320,699,591

Vocational $837,763,824 $2,157,308,811

Combination $1,676,704,956 $3,321,335,602

All $3,169,330,939 $6,799,344,005

2b/3 $2,877,473,564 $5,895,929,658

Vocational $3,120,103,120 $6,681,033,482

Combination $20,677,097,575 $39,500,982,675

All $26,674,674,260 $52,077,945,815

2b/3 $2,222,611,406 $4,575,230,067

Vocational $2,282,339,296 $4,523,724,671

Combination $19,000,392,619 $36,179,647,073

All $23,505,343,321 $45,278,601,811

U.S. 

Households number All 144,974,350 157,378,250

Net Savings 

per Household 2012$ All $162 $288

Baseline: 1b

Discount Rate: 3%

2030 2040

2b/3 $652,414,887 $1,342,395,964

Vocational $837,763,824 $2,157,308,811

Combination $1,631,487,726 $3,225,408,178

All $3,121,666,437 $6,725,112,954

2b/3 $2,877,473,564 $5,895,929,658

Vocational $3,120,103,120 $6,681,033,482

Combination $20,677,097,575 $39,500,982,675

All $26,674,674,260 $52,077,945,815

2b/3 $2,225,058,677 $4,553,533,694

Vocational $2,282,339,296 $4,523,724,671

Combination $19,045,609,849 $36,275,574,497

All $23,553,007,822 $45,352,832,861

U.S. 

Households number All 144,974,350 157,378,250

Net Savings 

per Household 2012$ All $162 $288

Segment Calendar Year

Segment Calendar Year

Annualized 

Technology 

Costs

2012$

2012$ Fuel Savings 

(at retail prices)

Net Savings 2012$

Measure Units

Annualized 

Technology 

Costs

2012$

Measure Units

Fuel Savings 

(at retail prices) 2012$

Net Savings 2012$
3

Baseline: 1a

Discount Rate: 7%

2030 2040

2b/3 $858,341,650 $1,731,068,825

Vocational $1,176,495,514 $3,029,569,987

Combination $2,197,692,569 $4,353,344,663

All $4,232,529,733 $9,113,983,475

2b/3 $2,877,473,564 $5,895,929,658

Vocational $3,120,103,120 $6,681,033,482

Combination $20,677,097,575 $39,500,982,675

All $26,674,674,260 $52,077,945,815

2b/3 $2,019,131,914 $4,164,860,834

Vocational $1,943,607,606 $3,651,463,495

Combination $18,479,405,006 $35,147,638,012

All $22,442,144,526 $42,963,962,341

U.S. 

Households number All 144,974,350 157,378,250

Net Savings 

per Household 2012$ All $155 $273

Baseline: 1b

Discount Rate: 7%

2030 2040

2b/3 $855,133,960 $1,759,506,719

Vocational $1,176,495,514 $3,029,569,987

Combination $2,138,425,391 $4,227,610,564

All $4,170,054,865 $9,016,687,270

2b/3 $2,877,473,564 $5,895,929,658

Vocational $3,120,103,120 $6,681,033,482

Combination $20,677,097,575 $39,500,982,675

All $26,674,674,260 $52,077,945,815

2b/3 $2,022,339,604 $4,136,422,940

Vocational $1,943,607,606 $3,651,463,495

Combination $18,538,672,184 $35,273,372,111

All $22,504,619,395 $43,061,258,546

U.S. 

Households number All 144,974,350 157,378,250

Net Savings 

per Household 2012$ All $155 $274

Measure Units

Calendar Year

Segment Calendar Year

Annualized 

Technology 

Costs

2012$

Fuel Savings 

(at retail prices) 2012$

Net Savings 2012$

Measure Units Segment

Annualized 

Technology 

Costs

2012$

Fuel Savings 

(at retail prices) 2012$

Net Savings 2012$
Net Savings per Household

Baseline: 1a

Discount Rate: 3%

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

2b/3 $6,333,059 $12,199,230 $18,240,747 $47,573,010 $76,588,661 $121,693,679 $177,053,788 $246,146,669 $320,508,373 $403,139,073 $486,283,914 $570,573,036 $654,862,158 $739,151,281 $823,440,403 $907,729,525 $985,685,588 $1,064,108,539 $1,142,356,144 $1,197,313,003 $1,252,586,474 $1,291,770,578 $1,320,699,591 $1,335,895,832 $1,345,823,251 $1,347,481,673 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953

Vocational $0 $0 $0 $39,752,534 $79,053,377 $115,441,566 $179,388,483 $243,977,124 $308,994,437 $441,511,990 $573,854,827 $705,809,326 $837,763,824 $969,718,323 $1,101,672,822 $1,233,627,320 $1,365,581,819 $1,497,536,318 $1,629,490,816 $1,761,445,315 $1,893,399,814 $2,025,354,312 $2,157,308,811 $2,289,263,310 $2,381,465,275 $2,474,118,930 $2,569,685,240 $2,637,692,822 $2,705,058,679 $2,771,995,865 $2,771,432,811 $2,771,044,473 $2,771,044,473

Combination $9,695,421 $19,191,060 $28,589,002 $133,598,052 $238,491,350 $338,301,217 $498,584,337 $662,347,042 $828,216,910 $1,037,088,675 $1,248,061,960 $1,462,383,458 $1,676,704,956 $1,891,026,455 $2,105,347,953 $2,319,669,451 $2,524,295,528 $2,729,121,388 $2,934,044,944 $3,043,357,393 $3,152,785,593 $3,267,297,225 $3,321,335,602 $3,371,894,396 $3,420,346,026 $3,425,795,760 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974

All $16,028,480 $31,390,290 $46,829,749 $220,923,596 $394,133,388 $575,436,462 $855,026,608 $1,152,470,836 $1,457,719,719 $1,881,739,737 $2,308,200,701 $2,738,765,820 $3,169,330,939 $3,599,896,058 $4,030,461,177 $4,461,026,296 $4,875,562,935 $5,290,766,245 $5,705,891,904 $6,002,115,711 $6,298,771,881 $6,584,422,116 $6,799,344,005 $6,997,053,538 $7,147,634,552 $7,247,396,363 $7,347,455,167 $7,415,462,749 $7,482,828,606 $7,549,765,792 $7,549,202,738 $7,548,814,400 $7,548,814,400

2b/3 $0 $0 $0 $35,527,873 $136,660,678 $302,815,818 $536,116,613 $838,188,977 $1,206,472,778 $1,643,318,377 $2,061,869,464 $2,478,443,836 $2,877,473,564 $3,261,804,939 $3,628,574,755 $3,978,196,623 $4,336,246,712 $4,632,627,323 $4,915,181,093 $5,167,405,965 $5,403,106,182 $5,652,943,961 $5,895,929,658 $6,030,128,485 $6,150,954,195 $6,261,377,438 $6,363,180,737 $6,457,647,557 $6,546,104,563 $6,629,309,851 $6,708,773,750 $6,784,912,113 $6,858,512,653

Vocational $0 $0 $0 $123,704,068 $251,302,814 $381,022,213 $655,588,571 $936,687,118 $1,218,167,406 $1,707,660,311 $2,182,090,971 $2,657,609,770 $3,120,103,120 $3,569,309,576 $3,996,286,536 $4,405,481,485 $4,822,583,188 $5,175,221,054 $5,508,751,766 $5,807,247,919 $6,090,109,871 $6,388,066,839 $6,681,033,482 $6,850,587,520 $7,004,238,497 $7,143,776,936 $7,273,992,065 $7,395,810,898 $7,510,840,035 $7,619,184,143 $7,722,459,734 $7,821,513,404 $7,916,843,444

Combination ########## ########## ########## ############ ############ ############ ############ $8,755,759,113 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

2b/3 -$6,333,059 -$12,199,230 -$18,240,747 -$12,045,137 $60,072,017 $181,122,139 $359,062,825 $592,042,308 $885,964,405 $1,240,179,304 $1,575,585,550 $1,907,870,800 $2,222,611,406 $2,522,653,658 $2,805,134,352 $3,070,467,098 $3,350,561,124 $3,568,518,785 $3,772,824,949 $3,970,092,962 $4,150,519,708 $4,361,173,383 $4,575,230,067 $4,694,232,652 $4,805,130,944 $4,913,895,765 $5,014,554,784 $5,109,021,604 $5,197,478,610 $5,280,683,898 $5,360,147,796 $5,436,286,160 $5,509,886,699

Vocational $0 $0 $0 $83,951,534 $172,249,436 $265,580,647 $476,200,088 $692,709,994 $909,172,969 $1,266,148,321 $1,608,236,144 $1,951,800,444 $2,282,339,296 $2,599,591,253 $2,894,613,714 $3,171,854,165 $3,457,001,369 $3,677,684,736 $3,879,260,950 $4,045,802,604 $4,196,710,057 $4,362,712,527 $4,523,724,671 $4,561,324,210 $4,622,773,223 $4,669,658,006 $4,704,306,825 $4,758,118,076 $4,805,781,356 $4,847,188,277 $4,951,026,923 $5,050,468,931 $5,145,798,971

Combination ########## ########## ########## ############ ############ ############ ############ $8,093,412,071 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ $9,378,164,373 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

U.S. 

Households number All 127,065,525 128,883,325 130,666,275 132,394,400 134,035,950 135,593,850 136,961,650 138,272,700 139,605,750 140,966,200 142,338,100 143,691,725 144,974,350 146,153,400 147,341,825 148,558,100 149,846,950 151,133,900 152,411,950 153,669,650 154,919,525 156,151,650 157,378,250 158,609,000 159,833,175 161,055,475 162,283,600 163,519,900 164,813,008 166,107,305 167,405,142 168,707,760 170,017,610

Net Savings 

per Household 2012$ All $2 $4 $6 $13 $23 $34 $50 $68 $85 $106 $126 $144 $162 $179 $194 $209 $224 $236 $247 $257 $267 $277 $288 $293 $297 $301 $305 $309 $312 $315 $318 $321 $324

Baseline: 1b

Discount Rate: 3%

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

2b/3 $5,560,610 $10,760,623 $16,134,635 $44,156,506 $71,873,460 $115,561,697 $167,905,895 $236,295,921 $312,098,932 $396,204,885 $480,837,493 $566,626,190 $652,414,887 $738,203,584 $823,992,282 $909,780,979 $990,009,066 $1,070,597,751 $1,151,012,435 $1,208,779,262 $1,266,851,005 $1,308,951,465 $1,342,395,964 $1,359,794,636 $1,369,780,322 $1,371,463,066 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156

Vocational $0 $0 $0 $39,752,534 $79,053,377 $115,441,566 $179,388,483 $243,977,124 $308,994,437 $441,511,990 $573,854,827 $705,809,326 $837,763,824 $969,718,323 $1,101,672,822 $1,233,627,320 $1,365,581,819 $1,497,536,318 $1,629,490,816 $1,761,445,315 $1,893,399,814 $2,025,354,312 $2,157,308,811 $2,289,263,310 $2,381,465,275 $2,474,118,930 $2,569,685,240 $2,637,692,822 $2,705,058,679 $2,771,995,865 $2,771,432,811 $2,771,044,473 $2,771,044,473

Combination $9,695,421 $19,191,060 $28,589,002 $131,429,857 $233,433,721 $330,106,446 $486,689,288 $646,172,593 $807,286,079 $1,010,367,900 $1,215,365,778 $1,423,426,752 $1,631,487,726 $1,839,548,700 $2,047,609,674 $2,255,670,648 $2,454,036,201 $2,652,601,536 $2,851,264,568 $2,956,484,687 $3,062,541,797 $3,173,930,046 $3,225,408,178 $3,273,985,848 $3,320,933,335 $3,325,912,488 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584

All $15,256,031 $29,951,683 $44,723,638 $215,338,897 $384,360,559 $561,109,709 $833,983,666 $1,126,445,638 $1,428,379,448 $1,848,084,775 $2,270,058,097 $2,695,862,267 $3,121,666,437 $3,547,470,607 $3,973,274,777 $4,399,078,947 $4,809,627,086 $5,220,735,605 $5,631,767,819 $5,926,709,264 $6,222,792,616 $6,508,235,824 $6,725,112,954 $6,923,043,793 $7,072,178,932 $7,171,494,484 $7,271,279,980 $7,339,287,562 $7,406,653,419 $7,473,590,606 $7,473,027,551 $7,472,639,213 $7,472,639,213

2b/3 $0 $0 $0 $35,527,873 $136,660,678 $302,815,818 $536,116,613 $838,188,977 $1,206,472,778 $1,643,318,377 $2,061,869,464 $2,478,443,836 $2,877,473,564 $3,261,804,939 $3,628,574,755 $3,978,196,623 $4,336,246,712 $4,632,627,323 $4,915,181,093 $5,167,405,965 $5,403,106,182 $5,652,943,961 $5,895,929,658 $6,030,128,485 $6,150,954,195 $6,261,377,438 $6,363,180,737 $6,457,647,557 $6,546,104,563 $6,629,309,851 $6,708,773,750 $6,784,912,113 $6,858,512,653

Vocational $0 $0 $0 $123,704,068 $251,302,814 $381,022,213 $655,588,571 $936,687,118 $1,218,167,406 $1,707,660,311 $2,182,090,971 $2,657,609,770 $3,120,103,120 $3,569,309,576 $3,996,286,536 $4,405,481,485 $4,822,583,188 $5,175,221,054 $5,508,751,766 $5,807,247,919 $6,090,109,871 $6,388,066,839 $6,681,033,482 $6,850,587,520 $7,004,238,497 $7,143,776,936 $7,273,992,065 $7,395,810,898 $7,510,840,035 $7,619,184,143 $7,722,459,734 $7,821,513,404 $7,916,843,444

Combination ########## ########## ########## ############ ############ ############ ############ $8,755,759,113 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

2b/3 -$5,560,610 -$10,760,623 -$16,134,635 -$8,628,633 $64,787,218 $187,254,120 $368,210,718 $601,893,056 $894,373,846 $1,247,113,492 $1,581,031,972 $1,911,817,646 $2,225,058,677 $2,523,601,354 $2,804,582,473 $3,068,415,644 $3,346,237,646 $3,562,029,573 $3,764,168,658 $3,958,626,703 $4,136,255,177 $4,343,992,496 $4,553,533,694 $4,670,333,849 $4,781,173,873 $4,889,914,371 $4,990,561,581 $5,085,028,401 $5,173,485,407 $5,256,690,695 $5,336,154,593 $5,412,292,957 $5,485,893,497

Vocational $0 $0 $0 $83,951,534 $172,249,436 $265,580,647 $476,200,088 $692,709,994 $909,172,969 $1,266,148,321 $1,608,236,144 $1,951,800,444 $2,282,339,296 $2,599,591,253 $2,894,613,714 $3,171,854,165 $3,457,001,369 $3,677,684,736 $3,879,260,950 $4,045,802,604 $4,196,710,057 $4,362,712,527 $4,523,724,671 $4,561,324,210 $4,622,773,223 $4,669,658,006 $4,704,306,825 $4,758,118,076 $4,805,781,356 $4,847,188,277 $4,951,026,923 $5,050,468,931 $5,145,798,971

Combination ########## ########## ########## ############ ############ ############ ############ $8,109,586,520 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ $9,404,189,571 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

U.S. 

Households number All 127,065,525 128,883,325 130,666,275 132,394,400 134,035,950 135,593,850 136,961,650 138,272,700 139,605,750 140,966,200 142,338,100 143,691,725 144,974,350 146,153,400 147,341,825 148,558,100 149,846,950 151,133,900 152,411,950 153,669,650 154,919,525 156,151,650 157,378,250 158,609,000 159,833,175 161,055,475 162,283,600 163,519,900 164,813,008 166,107,305 167,405,142 168,707,760 170,017,610

Net Savings 

per Household 2012$ All $2 $4 $6 $13 $23 $34 $50 $68 $86 $106 $126 $145 $162 $179 $195 $209 $225 $237 $248 $258 $267 $277 $288 $293 $298 $302 $306 $309 $313 $316 $319 $322 $324

Baseline: 1a

Discount Rate: 7%

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

2b/3 $8,300,874 $15,989,789 $23,908,532 $62,354,948 $100,386,374 $159,506,473 $232,068,136 $322,629,633 $420,097,088 $528,402,890 $637,382,588 $747,862,119 $858,341,650 $968,821,181 $1,079,300,712 $1,189,780,243 $1,291,958,901 $1,394,749,517 $1,497,310,304 $1,569,343,420 $1,641,791,524 $1,693,150,957 $1,731,068,825 $1,750,986,858 $1,763,998,935 $1,766,172,664 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497

Vocational $0 $0 $0 $55,825,612 $111,016,901 $162,117,867 $251,920,338 $342,624,000 $433,929,656 $620,027,817 $805,880,619 $991,188,067 $1,176,495,514 $1,361,802,961 $1,547,110,409 $1,732,417,856 $1,917,725,303 $2,103,032,751 $2,288,340,198 $2,473,647,645 $2,658,955,093 $2,844,262,540 $3,029,569,987 $3,214,877,435 $3,344,359,271 $3,474,475,428 $3,608,681,909 $3,704,186,887 $3,798,790,672 $3,892,792,462 $3,892,001,749 $3,891,456,394 $3,891,456,394

Combination $12,707,993 $25,154,127 $37,472,209 $175,109,786 $312,595,645 $443,418,544 $653,505,012 $868,152,245 $1,085,561,381 $1,359,334,011 $1,635,861,148 $1,916,776,858 $2,197,692,569 $2,478,608,280 $2,759,523,990 $3,040,439,701 $3,308,647,418 $3,577,116,995 $3,845,714,624 $3,988,992,757 $4,132,422,609 $4,282,515,421 $4,353,344,663 $4,419,613,140 $4,483,119,715 $4,490,262,796 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370

All $21,008,867 $41,143,915 $61,380,741 $293,290,346 $523,998,921 $765,042,884 ############ $1,533,405,878 $1,939,588,126 $2,507,764,718 $3,079,124,355 $3,655,827,044 $4,232,529,733 $4,809,232,422 $5,385,935,111 $5,962,637,800 $6,518,331,622 $7,074,899,263 $7,631,365,127 $8,031,983,822 $8,433,169,226 $8,819,928,918 $9,113,983,475 $9,385,477,433 $9,591,477,921 $9,730,910,888 $9,871,005,776 $9,966,510,753 ############# ############# ############# ############# #############

2b/3 $0 $0 $0 $35,527,873 $136,660,678 $302,815,818 $536,116,613 $838,188,977 $1,206,472,778 $1,643,318,377 $2,061,869,464 $2,478,443,836 $2,877,473,564 $3,261,804,939 $3,628,574,755 $3,978,196,623 $4,336,246,712 $4,632,627,323 $4,915,181,093 $5,167,405,965 $5,403,106,182 $5,652,943,961 $5,895,929,658 $6,030,128,485 $6,150,954,195 $6,261,377,438 $6,363,180,737 $6,457,647,557 $6,546,104,563 $6,629,309,851 $6,708,773,750 $6,784,912,113 $6,858,512,653

Vocational $0 $0 $0 $123,704,068 $251,302,814 $381,022,213 $655,588,571 $936,687,118 $1,218,167,406 $1,707,660,311 $2,182,090,971 $2,657,609,770 $3,120,103,120 $3,569,309,576 $3,996,286,536 $4,405,481,485 $4,822,583,188 $5,175,221,054 $5,508,751,766 $5,807,247,919 $6,090,109,871 $6,388,066,839 $6,681,033,482 $6,850,587,520 $7,004,238,497 $7,143,776,936 $7,273,992,065 $7,395,810,898 $7,510,840,035 $7,619,184,143 $7,722,459,734 $7,821,513,404 $7,916,843,444

Combination ########## ########## ########## ############ ############ ############ ############ $8,755,759,113 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

2b/3 -$8,300,874 -$15,989,789 -$23,908,532 -$26,827,075 $36,274,304 $143,309,345 $304,048,477 $515,559,343 $786,375,690 $1,114,915,487 $1,424,486,876 $1,730,581,717 $2,019,131,914 $2,292,983,757 $2,549,274,042 $2,788,416,379 $3,044,287,811 $3,237,877,806 $3,417,870,789 $3,598,062,545 $3,761,314,657 $3,959,793,004 $4,164,860,834 $4,279,141,626 $4,386,955,260 $4,495,204,774 $4,595,508,241 $4,689,975,061 $4,778,432,067 $4,861,637,355 $4,941,101,253 $5,017,239,616 $5,090,840,156

Vocational $0 $0 $0 $67,878,456 $140,285,912 $218,904,346 $403,668,234 $594,063,119 $784,237,749 $1,087,632,494 $1,376,210,351 $1,666,421,703 $1,943,607,606 $2,207,506,615 $2,449,176,127 $2,673,063,629 $2,904,857,885 $3,072,188,303 $3,220,411,568 $3,333,600,273 $3,431,154,778 $3,543,804,299 $3,651,463,495 $3,635,710,085 $3,659,879,227 $3,669,301,508 $3,665,310,156 $3,691,624,011 $3,712,049,363 $3,726,391,680 $3,830,457,985 $3,930,057,010 $4,025,387,049

Combination ########## ########## ########## ############ ############ ############ ############ $7,887,606,868 $9,867,921,887 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ $8,997,229,330 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

U.S. 

Households number All 127,065,525 128,883,325 130,666,275 132,394,400 134,035,950 135,593,850 136,961,650 138,272,700 139,605,750 140,966,200 142,338,100 143,691,725 144,974,350 146,153,400 147,341,825 148,558,100 149,846,950 151,133,900 152,411,950 153,669,650 154,919,525 156,151,650 157,378,250 158,609,000 159,833,175 161,055,475 162,283,600 163,519,900 164,813,008 166,107,305 167,405,142 168,707,760 170,017,610

Net Savings 

per Household 2012$ All $2 $4 $6 $13 $22 $32 $48 $65 $82 $102 $120 $138 $155 $171 $185 $199 $213 $224 $234 $244 $253 $263 $273 $277 $282 $286 $290 $293 $296 $299 $303 $306 $309

Baseline: 1b

Discount Rate: 7%

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

2b/3 $7,288,409 $14,104,176 $21,148,007 $57,876,864 $94,206,061 $151,469,155 $220,077,800 $309,718,050 $409,074,656 $519,314,104 $630,243,849 $742,688,904 $855,133,960 $967,579,016 $1,080,024,072 $1,192,469,128 $1,297,625,775 $1,403,255,064 $1,508,656,288 $1,584,372,487 $1,660,488,346 $1,715,670,308 $1,759,506,719 $1,782,311,525 $1,795,399,974 $1,797,605,582 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894

Vocational $0 $0 $0 $55,825,612 $111,016,901 $162,117,867 $251,920,338 $342,624,000 $433,929,656 $620,027,817 $805,880,619 $991,188,067 $1,176,495,514 $1,361,802,961 $1,547,110,409 $1,732,417,856 $1,917,725,303 $2,103,032,751 $2,288,340,198 $2,473,647,645 $2,658,955,093 $2,844,262,540 $3,029,569,987 $3,214,877,435 $3,344,359,271 $3,474,475,428 $3,608,681,909 $3,704,186,887 $3,798,790,672 $3,892,792,462 $3,892,001,749 $3,891,456,394 $3,891,456,394

Combination $12,707,993 $25,154,127 $37,472,209 $172,267,887 $305,966,504 $432,677,484 $637,913,920 $846,952,053 $1,058,126,900 $1,324,310,528 $1,593,005,572 $1,865,715,482 $2,138,425,391 $2,411,135,300 $2,683,845,209 $2,956,555,119 $3,216,557,035 $3,476,820,810 $3,737,212,638 $3,875,126,869 $4,014,138,161 $4,160,137,090 $4,227,610,564 $4,291,282,340 $4,352,817,402 $4,359,343,684 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548

All $19,996,402 $39,258,302 $58,620,216 $285,970,363 $511,189,467 $746,264,507 ############ $1,499,294,103 $1,901,131,213 $2,463,652,449 $3,029,130,040 $3,599,592,453 $4,170,054,865 $4,740,517,277 $5,310,979,690 $5,881,442,102 $6,431,908,113 $6,983,108,625 $7,534,209,124 $7,933,147,001 $8,333,581,600 $8,720,069,937 $9,016,687,270 $9,288,471,299 $9,492,576,647 $9,631,424,694 $9,771,161,351 $9,866,666,329 $9,961,270,114 ############# ############# ############# #############

2b/3 $0 $0 $0 $35,527,873 $136,660,678 $302,815,818 $536,116,613 $838,188,977 $1,206,472,778 $1,643,318,377 $2,061,869,464 $2,478,443,836 $2,877,473,564 $3,261,804,939 $3,628,574,755 $3,978,196,623 $4,336,246,712 $4,632,627,323 $4,915,181,093 $5,167,405,965 $5,403,106,182 $5,652,943,961 $5,895,929,658 $6,030,128,485 $6,150,954,195 $6,261,377,438 $6,363,180,737 $6,457,647,557 $6,546,104,563 $6,629,309,851 $6,708,773,750 $6,784,912,113 $6,858,512,653

Vocational $0 $0 $0 $123,704,068 $251,302,814 $381,022,213 $655,588,571 $936,687,118 $1,218,167,406 $1,707,660,311 $2,182,090,971 $2,657,609,770 $3,120,103,120 $3,569,309,576 $3,996,286,536 $4,405,481,485 $4,822,583,188 $5,175,221,054 $5,508,751,766 $5,807,247,919 $6,090,109,871 $6,388,066,839 $6,681,033,482 $6,850,587,520 $7,004,238,497 $7,143,776,936 $7,273,992,065 $7,395,810,898 $7,510,840,035 $7,619,184,143 $7,722,459,734 $7,821,513,404 $7,916,843,444

Combination ########## ########## ########## ############ ############ ############ ############ $8,755,759,113 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

2b/3 -$7,288,409 -$14,104,176 -$21,148,007 -$22,348,992 $42,454,617 $151,346,662 $316,038,813 $528,470,927 $797,398,122 $1,124,004,273 $1,431,625,616 $1,735,754,932 $2,022,339,604 $2,294,225,923 $2,548,550,683 $2,785,727,495 $3,038,620,937 $3,229,372,259 $3,406,524,805 $3,583,033,478 $3,742,617,836 $3,937,273,654 $4,136,422,940 $4,247,816,960 $4,355,554,221 $4,463,771,855 $4,564,059,844 $4,658,526,664 $4,746,983,670 $4,830,188,958 $4,909,652,856 $4,985,791,219 $5,059,391,759

Vocational $0 $0 $0 $67,878,456 $140,285,912 $218,904,346 $403,668,234 $594,063,119 $784,237,749 $1,087,632,494 $1,376,210,351 $1,666,421,703 $1,943,607,606 $2,207,506,615 $2,449,176,127 $2,673,063,629 $2,904,857,885 $3,072,188,303 $3,220,411,568 $3,333,600,273 $3,431,154,778 $3,543,804,299 $3,651,463,495 $3,635,710,085 $3,659,879,227 $3,669,301,508 $3,665,310,156 $3,691,624,011 $3,712,049,363 $3,726,391,680 $3,830,457,985 $3,930,057,010 $4,025,387,049

Combination ########## ########## ########## ############ ############ ############ ############ $7,908,807,060 $9,895,356,368 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

All ########## ########## ########## ############ ############ ############ ############ $9,031,341,106 ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# ############# #############

U.S. 

Households number All 127,065,525 128,883,325 130,666,275 132,394,400 134,035,950 135,593,850 136,961,650 138,272,700 139,605,750 140,966,200 142,338,100 143,691,725 144,974,350 146,153,400 147,341,825 148,558,100 149,846,950 151,133,900 152,411,950 153,669,650 154,919,525 156,151,650 157,378,250 158,609,000 159,833,175 161,055,475 162,283,600 163,519,900 164,813,008 166,107,305 167,405,142 168,707,760 170,017,610

Net Savings 

per Household 2012$ All $2 $4 $6 $13 $22 $32 $48 $65 $82 $102 $120 $138 $155 $171 $186 $199 $214 $225 $235 $245 $253 $263 $274 $278 $282 $287 $290 $294 $297 $300 $303 $306 $309

Segment Calendar Year

Segment Calendar Year

Annualized 

Technology 

Costs

2012$

2012$

Fuel Savings 

(at retail 

prices)

Net Savings 2012$

Measure Units

Annualized 

Technology 

Costs

2012$

Measure Units

Fuel Savings 

(at retail 

prices)

2012$

Net Savings 2012$

Measure Units

Calendar Year

Segment Calendar Year

Annualized 

Technology 

Costs

2012$

Fuel Savings 

(at retail 

prices)

2012$

Net Savings 2012$

Measure Units Segment

Annualized 

Technology 

Costs

2012$

Fuel Savings 

(at retail 

prices)

2012$

Net Savings 2012$

Please zoom in to read. 
Parameters for Calculating Net Fuel Savings Benefits per Household

Parameter Segment Value

2b/3 15

Vocational 20

Combination 15

Expected Lifetime 

(years)
Annualized Technology Costs by Calendar Year

Segment: 2b/3

Alternative: 3

Baseline: 1a

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $75,603,646 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $6,333,059 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $70,029,974 $0 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $5,866,171 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $72,123,235 $0 $0 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $6,041,517 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $350,166,651 $0 $0 $0 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $29,332,263 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $346,386,958 $0 $0 $0 $0 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $29,015,651 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $538,460,775 $0 $0 $0 $0 $0 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $45,105,018 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $660,885,389 $0 $0 $0 $0 $0 $0 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $55,360,109 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $824,826,329 $0 $0 $0 $0 $0 $0 $0 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $69,092,881 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $887,725,191 $0 $0 $0 $0 $0 $0 $0 $0 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $74,361,704 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $986,439,936 $0 $0 $0 $0 $0 $0 $0 $0 $0 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $82,630,700 $0 $0 $0 $0 $0 $0 $0 $0

2028 $992,577,719 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $83,144,841 $0 $0 $0 $0 $0 $0 $0

2029 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0 $0 $0 $0 $0 $0

2030 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0 $0 $0 $0 $0

2031 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0 $0 $0 $0

2032 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0 $0 $0

2033 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0 $0

2034 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $0

2035 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2036 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2037 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2038 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2039 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2040 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2041 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2042 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2043 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2044 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2045 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2046 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2047 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122 $84,289,122

2048 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122 $84,289,122

2049 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122 $84,289,122

2050 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,289,122

Fleetwide Total $27,942,463,299 $6,333,059 $12,199,230 $18,240,747 $47,573,010 $76,588,661 $121,693,679 $177,053,788 $246,146,669 $320,508,373 $403,139,073 $486,283,914 $570,573,036 $654,862,158 $739,151,281 $823,440,403 $907,729,525 $985,685,588 $1,064,108,539 $1,142,356,144 $1,197,313,003 $1,252,586,474 $1,291,770,578 $1,320,699,591 $1,335,895,832 $1,345,823,251 $1,347,481,673 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953 $1,348,625,953

Segment: 2b/3

Alternative: 3

Baseline: 1b

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $66,382,202 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $5,560,610 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $62,077,416 $0 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $5,200,013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $64,154,613 $0 $0 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $5,374,013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $334,523,272 $0 $0 $0 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $28,021,871 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $330,883,201 $0 $0 $0 $0 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $27,716,954 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $521,547,338 $0 $0 $0 $0 $0 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $43,688,237 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $624,881,638 $0 $0 $0 $0 $0 $0 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $52,344,198 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $816,435,686 $0 $0 $0 $0 $0 $0 $0 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $68,390,026 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $904,931,426 $0 $0 $0 $0 $0 $0 $0 $0 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $75,803,011 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $1,004,051,408 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $84,105,953 $0 $0 $0 $0 $0 $0 $0 $0

2028 $1,010,338,575 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $84,632,608 $0 $0 $0 $0 $0 $0 $0

2029 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0 $0 $0 $0 $0 $0

2030 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0 $0 $0 $0 $0

2031 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0 $0 $0 $0

2032 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0 $0 $0

2033 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0 $0

2034 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $0

2035 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2036 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2037 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2038 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2039 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2040 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2041 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2042 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2043 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2044 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2045 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2046 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2047 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697 $85,788,697

2048 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697 $85,788,697

2049 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697 $85,788,697

2050 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,788,697

Fleetwide Total $28,271,284,553 $5,560,610 $10,760,623 $16,134,635 $44,156,506 $71,873,460 $115,561,697 $167,905,895 $236,295,921 $312,098,932 $396,204,885 $480,837,493 $566,626,190 $652,414,887 $738,203,584 $823,992,282 $909,780,979 $990,009,066 $1,070,597,751 $1,151,012,435 $1,208,779,262 $1,266,851,005 $1,308,951,465 $1,342,395,964 $1,359,794,636 $1,369,780,322 $1,371,463,066 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156 $1,372,619,156

Segment: 2b/3

Alternative: 3

Baseline: 1a

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $75,603,646 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $8,300,874 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $70,029,974 $0 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $7,688,915 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $72,123,235 $0 $0 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $7,918,743 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $350,166,651 $0 $0 $0 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $38,446,416 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $346,386,958 $0 $0 $0 $0 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $38,031,426 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $538,460,775 $0 $0 $0 $0 $0 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $59,120,099 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $660,885,389 $0 $0 $0 $0 $0 $0 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $72,561,663 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $824,826,329 $0 $0 $0 $0 $0 $0 $0 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $90,561,497 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $887,725,191 $0 $0 $0 $0 $0 $0 $0 $0 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $97,467,454 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $986,439,936 $0 $0 $0 $0 $0 $0 $0 $0 $0 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $108,305,803 $0 $0 $0 $0 $0 $0 $0 $0

2028 $992,577,719 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $108,979,698 $0 $0 $0 $0 $0 $0 $0

2029 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0 $0 $0 $0 $0 $0

2030 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0 $0 $0 $0 $0

2031 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0 $0 $0 $0

2032 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0 $0 $0

2033 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0 $0

2034 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $0

2035 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2036 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2037 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2038 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2039 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2040 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2041 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2042 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2043 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2044 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2045 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2046 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2047 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531 $110,479,531

2048 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531 $110,479,531

2049 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531 $110,479,531

2050 $1,006,238,068 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,479,531

Fleetwide Total $27,942,463,299 $8,300,874 $15,989,789 $23,908,532 $62,354,948 $100,386,374 $159,506,473 $232,068,136 $322,629,633 $420,097,088 $528,402,890 $637,382,588 $747,862,119 $858,341,650 $968,821,181 $1,079,300,712 $1,189,780,243 $1,291,958,901 $1,394,749,517 $1,497,310,304 $1,569,343,420 $1,641,791,524 $1,693,150,957 $1,731,068,825 $1,750,986,858 $1,763,998,935 $1,766,172,664 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497 $1,767,672,497

Segment: 2b/3

Alternative: 3

Baseline: 1b

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $66,382,202 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $7,288,409 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $62,077,416 $0 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $6,815,767 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $64,154,613 $0 $0 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $7,043,832 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $334,523,272 $0 $0 $0 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $36,728,857 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $330,883,201 $0 $0 $0 $0 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $36,329,197 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $521,547,338 $0 $0 $0 $0 $0 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $57,263,094 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $624,881,638 $0 $0 $0 $0 $0 $0 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $68,608,645 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $816,435,686 $0 $0 $0 $0 $0 $0 $0 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $89,640,250 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $904,931,426 $0 $0 $0 $0 $0 $0 $0 $0 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $99,356,606 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $1,004,051,408 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $110,239,448 $0 $0 $0 $0 $0 $0 $0 $0

2028 $1,010,338,575 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $110,929,745 $0 $0 $0 $0 $0 $0 $0

2029 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0 $0 $0 $0 $0 $0

2030 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0 $0 $0 $0 $0

2031 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0 $0 $0 $0

2032 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0 $0 $0

2033 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0 $0

2034 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $0

2035 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2036 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2037 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2038 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2039 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2040 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2041 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2042 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2043 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2044 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2045 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2046 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2047 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056 $112,445,056

2048 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056 $112,445,056

2049 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056 $112,445,056

2050 $1,024,139,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $112,445,056

Fleetwide Total $28,271,284,553 $7,288,409 $14,104,176 $21,148,007 $57,876,864 $94,206,061 $151,469,155 $220,077,800 $309,718,050 $409,074,656 $519,314,104 $630,243,849 $742,688,904 $855,133,960 $967,579,016 $1,080,024,072 $1,192,469,128 $1,297,625,775 $1,403,255,064 $1,508,656,288 $1,584,372,487 $1,660,488,346 $1,715,670,308 $1,759,506,719 $1,782,311,525 $1,795,399,974 $1,797,605,582 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894 $1,799,120,894

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Please zoom in to read. 
Annualized Technology Costs by Calendar Year

Segment: Vocational

Alternative: 3

Baseline: 1a

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $591,417,324 $0 $0 $0 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $584,697,312 $0 $0 $0 $0 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $0 $0 $0 $0 $0 $0 $0 $0

2023 $541,364,361 $0 $0 $0 $0 $0 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $0 $0 $0 $0 $0 $0 $0

2024 $951,368,648 $0 $0 $0 $0 $0 $0 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $0 $0 $0 $0 $0 $0

2025 $960,915,888 $0 $0 $0 $0 $0 $0 $0 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $0 $0 $0 $0 $0

2026 $967,293,429 $0 $0 $0 $0 $0 $0 $0 $0 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $0 $0 $0 $0

2027 $1,971,526,565 $0 $0 $0 $0 $0 $0 $0 $0 $0 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $0 $0 $0

2028 $1,968,927,233 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $0 $0

2029 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $0

2030 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2031 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2032 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2033 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2034 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2035 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2036 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2037 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2038 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2039 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2040 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2041 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2042 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2043 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2044 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2045 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2046 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2047 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2048 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499

2049 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499

2050 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499

Fleetwide Total $51,726,804,974 $0 $0 $0 $39,752,534 $79,053,377 $115,441,566 $179,388,483 $243,977,124 $308,994,437 $441,511,990 $573,854,827 $705,809,326 $837,763,824 $969,718,323 $1,101,672,822 $1,233,627,320 $1,365,581,819 $1,497,536,318 $1,629,490,816 $1,761,445,315 $1,893,399,814 $2,025,354,312 $2,157,308,811 $2,289,263,310 $2,381,465,275 $2,474,118,930 $2,569,685,240 $2,637,692,822 $2,705,058,679 $2,771,995,865 $2,771,432,811 $2,771,044,473 $2,771,044,473

Segment: Vocational

Alternative: 3

Baseline: 1b

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $591,417,324 $0 $0 $0 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $39,752,534 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $584,697,312 $0 $0 $0 $0 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $39,300,844 $0 $0 $0 $0 $0 $0 $0 $0

2023 $541,364,361 $0 $0 $0 $0 $0 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $36,388,189 $0 $0 $0 $0 $0 $0 $0

2024 $951,368,648 $0 $0 $0 $0 $0 $0 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $63,946,917 $0 $0 $0 $0 $0 $0

2025 $960,915,888 $0 $0 $0 $0 $0 $0 $0 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $64,588,641 $0 $0 $0 $0 $0

2026 $967,293,429 $0 $0 $0 $0 $0 $0 $0 $0 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $65,017,312 $0 $0 $0 $0

2027 $1,971,526,565 $0 $0 $0 $0 $0 $0 $0 $0 $0 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $132,517,553 $0 $0 $0

2028 $1,968,927,233 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $132,342,837 $0 $0

2029 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $0

2030 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2031 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2032 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2033 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2034 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2035 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2036 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2037 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2038 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2039 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2040 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2041 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2042 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2043 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2044 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2045 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2046 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2047 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499 $131,954,499

2048 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499 $131,954,499

2049 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499 $131,954,499

2050 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $131,954,499

Fleetwide Total $51,726,804,974 $0 $0 $0 $39,752,534 $79,053,377 $115,441,566 $179,388,483 $243,977,124 $308,994,437 $441,511,990 $573,854,827 $705,809,326 $837,763,824 $969,718,323 $1,101,672,822 $1,233,627,320 $1,365,581,819 $1,497,536,318 $1,629,490,816 $1,761,445,315 $1,893,399,814 $2,025,354,312 $2,157,308,811 $2,289,263,310 $2,381,465,275 $2,474,118,930 $2,569,685,240 $2,637,692,822 $2,705,058,679 $2,771,995,865 $2,771,432,811 $2,771,044,473 $2,771,044,473

Segment: Vocational

Alternative: 3

Baseline: 1a

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $591,417,324 $0 $0 $0 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $584,697,312 $0 $0 $0 $0 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $0 $0 $0 $0 $0 $0 $0 $0

2023 $541,364,361 $0 $0 $0 $0 $0 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $0 $0 $0 $0 $0 $0 $0

2024 $951,368,648 $0 $0 $0 $0 $0 $0 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $0 $0 $0 $0 $0 $0

2025 $960,915,888 $0 $0 $0 $0 $0 $0 $0 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $0 $0 $0 $0 $0

2026 $967,293,429 $0 $0 $0 $0 $0 $0 $0 $0 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $0 $0 $0 $0

2027 $1,971,526,565 $0 $0 $0 $0 $0 $0 $0 $0 $0 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $0 $0 $0

2028 $1,968,927,233 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $0 $0

2029 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $0

2030 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2031 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2032 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2033 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2034 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2035 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2036 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2037 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2038 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2039 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2040 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2041 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2042 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2043 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2044 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2045 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2046 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2047 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2048 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447

2049 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447

2050 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447

Fleetwide Total $51,726,804,974 $0 $0 $0 $55,825,612 $111,016,901 $162,117,867 $251,920,338 $342,624,000 $433,929,656 $620,027,817 $805,880,619 $991,188,067 $1,176,495,514 $1,361,802,961 $1,547,110,409 $1,732,417,856 $1,917,725,303 $2,103,032,751 $2,288,340,198 $2,473,647,645 $2,658,955,093 $2,844,262,540 $3,029,569,987 $3,214,877,435 $3,344,359,271 $3,474,475,428 $3,608,681,909 $3,704,186,887 $3,798,790,672 $3,892,792,462 $3,892,001,749 $3,891,456,394 $3,891,456,394

Segment: Vocational

Alternative: 3

Baseline: 1b

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $591,417,324 $0 $0 $0 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $55,825,612 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $584,697,312 $0 $0 $0 $0 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $55,191,290 $0 $0 $0 $0 $0 $0 $0 $0

2023 $541,364,361 $0 $0 $0 $0 $0 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $51,100,966 $0 $0 $0 $0 $0 $0 $0

2024 $951,368,648 $0 $0 $0 $0 $0 $0 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $89,802,470 $0 $0 $0 $0 $0 $0

2025 $960,915,888 $0 $0 $0 $0 $0 $0 $0 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $90,703,662 $0 $0 $0 $0 $0

2026 $967,293,429 $0 $0 $0 $0 $0 $0 $0 $0 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $91,305,657 $0 $0 $0 $0

2027 $1,971,526,565 $0 $0 $0 $0 $0 $0 $0 $0 $0 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $186,098,161 $0 $0 $0

2028 $1,968,927,233 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $185,852,802 $0 $0

2029 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $0

2030 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2031 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2032 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2033 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2034 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2035 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2036 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2037 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2038 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2039 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2040 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2041 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2042 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2043 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2044 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2045 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2046 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2047 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447 $185,307,447

2048 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447 $185,307,447

2049 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447 $185,307,447

2050 $1,963,149,737 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $185,307,447

Fleetwide Total $51,726,804,974 $0 $0 $0 $55,825,612 $111,016,901 $162,117,867 $251,920,338 $342,624,000 $433,929,656 $620,027,817 $805,880,619 $991,188,067 $1,176,495,514 $1,361,802,961 $1,547,110,409 $1,732,417,856 $1,917,725,303 $2,103,032,751 $2,288,340,198 $2,473,647,645 $2,658,955,093 $2,844,262,540 $3,029,569,987 $3,214,877,435 $3,344,359,271 $3,474,475,428 $3,608,681,909 $3,704,186,887 $3,798,790,672 $3,892,792,462 $3,892,001,749 $3,891,456,394 $3,891,456,394

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Please zoom in to read. 
Annualized Technology Costs by Calendar Year

Segment: Combination

Alternative: 3

Baseline: 1a

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $115,743,311 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $113,358,313 $0 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $112,192,029 $0 $0 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $1,253,591,220 $0 $0 $0 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $105,009,050 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $1,252,209,380 $0 $0 $0 $0 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $104,893,298 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $1,191,523,711 $0 $0 $0 $0 $0 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $99,809,867 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $1,913,449,492 $0 $0 $0 $0 $0 $0 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $160,283,121 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $1,954,988,539 $0 $0 $0 $0 $0 $0 $0 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $163,762,705 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $1,980,143,715 $0 $0 $0 $0 $0 $0 $0 $0 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $165,869,868 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $2,493,497,566 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $208,871,764 $0 $0 $0 $0 $0 $0 $0 $0

2028 $2,518,585,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $210,973,285 $0 $0 $0 $0 $0 $0 $0

2029 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0 $0 $0 $0 $0 $0

2030 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0 $0 $0 $0 $0

2031 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0 $0 $0 $0

2032 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0 $0 $0

2033 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0 $0

2034 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $0

2035 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2036 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2037 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2038 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2039 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2040 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2041 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2042 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2043 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2044 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2045 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2046 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2047 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498 $214,321,498

2048 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498 $214,321,498

2049 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498 $214,321,498

2050 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $214,321,498

Fleetwide Total $71,187,517,628 $9,695,421 $19,191,060 $28,589,002 $133,598,052 $238,491,350 $338,301,217 $498,584,337 $662,347,042 $828,216,910 $1,037,088,675 $1,248,061,960 $1,462,383,458 $1,676,704,956 $1,891,026,455 $2,105,347,953 $2,319,669,451 $2,524,295,528 $2,729,121,388 $2,934,044,944 $3,043,357,393 $3,152,785,593 $3,267,297,225 $3,321,335,602 $3,371,894,396 $3,420,346,026 $3,425,795,760 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974 $3,429,143,974

Segment: Combination

Alternative: 3

Baseline: 1b

Discount Rate: 3%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $115,743,311 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $9,695,421 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $113,358,313 $0 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $9,495,638 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $112,192,029 $0 $0 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $9,397,943 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $1,227,707,450 $0 $0 $0 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $102,840,855 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $1,217,715,505 $0 $0 $0 $0 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $102,003,864 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $1,154,072,713 $0 $0 $0 $0 $0 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $96,672,725 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $1,869,275,803 $0 $0 $0 $0 $0 $0 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $156,582,842 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $1,903,901,341 $0 $0 $0 $0 $0 $0 $0 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $159,483,305 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $1,923,362,347 $0 $0 $0 $0 $0 $0 $0 $0 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $161,113,487 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $2,424,377,591 $0 $0 $0 $0 $0 $0 $0 $0 $0 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $203,081,821 $0 $0 $0 $0 $0 $0 $0 $0

2028 $2,447,251,360 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $204,997,878 $0 $0 $0 $0 $0 $0 $0

2029 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0 $0 $0 $0 $0 $0

2030 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0 $0 $0 $0 $0

2031 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0 $0 $0 $0

2032 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0 $0 $0

2033 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0 $0

2034 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $0

2035 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2036 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2037 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2038 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2039 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2040 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2041 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2042 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2043 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2044 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2045 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2046 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2047 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974 $208,060,974

2048 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974 $208,060,974

2049 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974 $208,060,974

2050 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208,060,974

Fleetwide Total $69,152,962,607 $9,695,421 $19,191,060 $28,589,002 $131,429,857 $233,433,721 $330,106,446 $486,689,288 $646,172,593 $807,286,079 $1,010,367,900 $1,215,365,778 $1,423,426,752 $1,631,487,726 $1,839,548,700 $2,047,609,674 $2,255,670,648 $2,454,036,201 $2,652,601,536 $2,851,264,568 $2,956,484,687 $3,062,541,797 $3,173,930,046 $3,225,408,178 $3,273,985,848 $3,320,933,335 $3,325,912,488 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584 $3,328,975,584

Segment: Combination

Alternative: 3

Baseline: 1a

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $115,743,311 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $113,358,313 $0 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $112,192,029 $0 $0 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $1,253,591,220 $0 $0 $0 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $137,637,578 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $1,252,209,380 $0 $0 $0 $0 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $137,485,859 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $1,191,523,711 $0 $0 $0 $0 $0 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $130,822,899 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $1,913,449,492 $0 $0 $0 $0 $0 $0 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $210,086,469 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $1,954,988,539 $0 $0 $0 $0 $0 $0 $0 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $214,647,233 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $1,980,143,715 $0 $0 $0 $0 $0 $0 $0 $0 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $217,409,136 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $2,493,497,566 $0 $0 $0 $0 $0 $0 $0 $0 $0 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $273,772,629 $0 $0 $0 $0 $0 $0 $0 $0

2028 $2,518,585,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $276,527,137 $0 $0 $0 $0 $0 $0 $0

2029 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0 $0 $0 $0 $0 $0

2030 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0 $0 $0 $0 $0

2031 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0 $0 $0 $0

2032 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0 $0 $0

2033 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0 $0

2034 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $0

2035 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2036 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2037 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2038 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2039 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2040 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2041 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2042 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2043 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2044 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2045 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2046 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2047 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711 $280,915,711

2048 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711 $280,915,711

2049 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711 $280,915,711

2050 $2,558,556,135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $280,915,711

Fleetwide Total $71,187,517,628 $12,707,993 $25,154,127 $37,472,209 $175,109,786 $312,595,645 $443,418,544 $653,505,012 $868,152,245 $1,085,561,381 $1,359,334,011 $1,635,861,148 $1,916,776,858 $2,197,692,569 $2,478,608,280 $2,759,523,990 $3,040,439,701 $3,308,647,418 $3,577,116,995 $3,845,714,624 $3,988,992,757 $4,132,422,609 $4,282,515,421 $4,353,344,663 $4,419,613,140 $4,483,119,715 $4,490,262,796 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370 $4,494,651,370

Segment: Combination

Alternative: 3

Baseline: 1b

Discount Rate: 7%

Amortized Compliance Costs by Calendar Year (2012$, billions)

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

2018 $115,743,311 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $12,707,993 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2019 $113,358,313 $0 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $12,446,133 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2020 $112,192,029 $0 $0 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $12,318,082 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2021 $1,227,707,450 $0 $0 $0 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $134,795,679 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2022 $1,217,715,505 $0 $0 $0 $0 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $133,698,617 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2023 $1,154,072,713 $0 $0 $0 $0 $0 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $126,710,980 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2024 $1,869,275,803 $0 $0 $0 $0 $0 $0 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $205,236,435 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2025 $1,903,901,341 $0 $0 $0 $0 $0 $0 $0 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $209,038,133 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

2026 $1,923,362,347 $0 $0 $0 $0 $0 $0 $0 $0 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $211,174,847 $0 $0 $0 $0 $0 $0 $0 $0 $0

2027 $2,424,377,591 $0 $0 $0 $0 $0 $0 $0 $0 $0 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $266,183,628 $0 $0 $0 $0 $0 $0 $0 $0

2028 $2,447,251,360 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $268,695,045 $0 $0 $0 $0 $0 $0 $0

2029 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0 $0 $0 $0 $0 $0

2030 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0 $0 $0 $0 $0

2031 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0 $0 $0 $0

2032 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0 $0 $0

2033 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0 $0

2034 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $0

2035 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2036 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2037 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2038 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2039 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2040 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2041 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2042 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2043 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2044 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2045 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2046 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2047 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909 $272,709,909

2048 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909 $272,709,909

2049 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909 $272,709,909

2050 $2,483,818,402 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $272,709,909

Fleetwide Total $69,152,962,607 $12,707,993 $25,154,127 $37,472,209 $172,267,887 $305,966,504 $432,677,484 $637,913,920 $846,952,053 $1,058,126,900 $1,324,310,528 $1,593,005,572 $1,865,715,482 $2,138,425,391 $2,411,135,300 $2,683,845,209 $2,956,555,119 $3,216,557,035 $3,476,820,810 $3,737,212,638 $3,875,126,869 $4,014,138,161 $4,160,137,090 $4,227,610,564 $4,291,282,340 $4,352,817,402 $4,359,343,684 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548 $4,363,358,548

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Model Year Technology 

Costs (2012$)

Please zoom in to read.