LIST
OF
SMALL
ENTITIES
AFFECTED
BY
CAMR
EGCID/
ParentID
EGC
Name/
Parent
Company
Owner
Type
Share­
adjusted
MW
796
Arizona
Electric
Pwr
Coop
Inc
Co­
Op
350
2172
Brazos
Electric
Power
Coop
Inc
Co­
Op
196
3242
Central
Electric
Power
Coop
Co­
Op
49
3258
Central
Iowa
Power
Coop
Co­
Op
104
4363
Corn
Belt
Power
Coop
Co­
Op
81
4716
Dairyland
Power
Coop
Co­
Op
710
9979
KAMO
Electric
Coop
Inc
Co­
Op
200
12658
Minnkota
Power
Coop
Inc
Co­
Op
360
13798
Northwest
Iowa
Public
Service
Co­
Op
56
14323
Power
Resources
Cooperative
Co­
Op
51
17568
South
Mississippi
El
Pwr
Assn
Co­
Op
400
17583
South
Texas
Electric
Coop
Inc
Co­
Op
196
17632
Southern
Illinois
Power
Coop
Co­
Op
170
17858
Square
Butte
Electric
Coop
Co­
Op
433
18315
Sunflower
Electric
Power
Corp
Co­
Op
331
20910
Wolverine
Pwr
Supply
Coop
Inc
Co­
Op
15
39347
East
Texas
Electric
Coop
Inc
Co­
Op
60
40211
Wabash
Valley
Power
Assn
Inc
Co­
Op
157
40218
Central
Electric
Pwr
Coop
Inc
Co­
Op
170
40230
Deseret
Generation
&
Tran
Coop
Co­
Op
510
40233
Sam
Rayburn
G&
T
Elec
Coop
Inc
Co­
Op
21
­
7119
MGE
Energy,
Inc
IOU
329
­
7111
Otter
Tail
Corp
IOU
540
201
Alachua
City
Of
Municipal
0
309
Algona
City
of
Municipal
18
965
Atlantic
Municipal
Utilities
Municipal
16
1009
Austin
City
of
Municipal
29
1050
Azusa
City
of
Municipal
30
1172
Bancroft
Municipal
Utilities
Municipal
2
1192
Banning
City
of
Municipal
20
2633
Bushnell
City
Of
Municipal
0
3203
Cedar
Falls
City
of
Municipal
73
4003
Colton
City
of
Municipal
30
4280
Conway
Corp
Municipal
67
4305
Coon
Rapids
City
of
Municipal
3
4744
Dalton
City
of
Municipal
49
5742
Eldridge
City
of
Municipal
3
6204
Farmington
City
of
Municipal
41
6779
Fremont
City
of
Municipal
85
7095
Geneseo
City
of
Municipal
3
7443
Graettinger
City
of
Municipal
1
8122
Harlan
City
of
Municipal
5
8245
Hastings
City
of
Municipal
72
8449
Henderson
City
Utility
Comm
Municipal
26
8723
Holland
City
of
Municipal
27
9286
Illinois
Municipal
Elec
Agency
Municipal
53
9879
Jonesboro
City
of
Municipal
251
10376
Kissimmee
Utility
Authority
Municipal
25
10769
Laurens
City
of
Municipal
3
10868
Leesburg
City
of
Municipal
5
11204
Los
Alamos
County
Municipal
35
11701
Marquette
City
of
Municipal
44
12541
Milford
City
of
Municipal
2
13143
Muscatine
City
of
Municipal
237
13485
New
Smyrna
Beach
Utils
Comm
Municipal
3
13687
North
Carolina
Eastern
M
P
A
Municipal
208
13955
Ocala
City
Of
Municipal
8
14194
Orrville
City
of
Municipal
62
14216
Osceola
City
of
Municipal
8
15989
Richmond
City
of
Municipal
63
17177
Sikeston
City
of
Municipal
222
17783
Spencer
City
of
Municipal
8
17833
Springfield
City
of
Municipal
371
18715
Texas
Municipal
Power
Agency
Municipal
405
18947
Tipton
City
of
Municipal
3
20214
Waverly
Municipal
Elec
Utility
Municipal
7
20259
Webster
City
City
of
Municipal
16
20382
West
Memphis
City
of
Municipal
33
20858
Wisconsin
Public
Power
Inc
Sys
Municipal
107
40577
American
Mun
Power­
Ohio
Inc
Municipal
0
40606
Grand
Island
City
of
Municipal
100
20402
Vista
Energy
Ltd
Partnership
Other
10
9216
Imperial
Irrigation
District
Sub­
Division
103
11235
Lafayette
Public
Power
Auth
Sub­
Division
145
12807
Michigan
South
Central
Pwr
Agy
Sub­
Division
50
16821
Sam
Rayburn
Municipal
Pwr
Agny
Sub­
Division
42
21704
MSR
Public
Power
Agency
Sub­
Division
139
24431
Utah
Municipal
Power
Agency
Sub­
Division
16
26253
Louisiana
Energy
&
Power
Auth
Sub­
Division
58
40580
Southern
Minnesota
Mun
P
Agny
Sub­
Division
347
CAIR
Plus
CAMR­>

EGC/
Parent
ID
&
Plant
Type
Cost/
Revenue
2020
Baseline
Case
Generation
Revenue
in
2020
Costs
of
CAIR
plus
CAMR
in
2020
Incremental
Fuel
Cost
796_
Co­
Op
0%
184,461,475
$
293,882
$
1,813,803
$

2172_
Co­
Op
2%
108,766,113
$
2,183,303
$
24,963
$

3242_
Co­
Op
7%
20,848,159
$
1,474,937
$
170,900
$

3258_
Co­
Op
11%
37,005,177
$
4,089,206
$
(
221,231)
$

4363_
Co­
Op
9%
28,718,494
$
2,645,612
$
(
24,069)
$

4716_
Co­
Op
18%
251,302,543
$
46,444,514
$
(
5,231,850)
$

9979_
Co­
Op
1%
90,252,707
$
622,212
$
527,537
$

12658_
Co­
Op
­
2%
126,717,390
$
(
1,997,483)
$
(
529,226)
$

13798_
Co­
Op
9%
19,957,991
$
1,753,695
$
27
$

14323_
Co­
Op
­
1%
17,756,315
$
(
191,067)
$
(
120,970)
$

17568_
Co­
Op
5%
164,368,043
$
8,031,455
$
2,238,300
$

17583_
Co­
Op
2%
142,215,039
$
2,183,303
$
24,963
$

17632_
Co­
Op
2%
77,930,406
$
1,278,375
$
­
$

17858_
Co­
Op
­
2%
152,161,953
$
(
2,654,684)
$
(
1,055,983)
$

18315_
Co­
Op
8%
122,302,502
$
10,051,048
$
­
$

20910_
Co­
Op
13%
6,999,566
$
909,243
$
(
121,078)
$

39347_
Co­
Op
7%
24,447,802
$
1,820,452
$
54
$

40211_
Co­
Op
1%
64,516,876
$
415,544
$
(
2,029,420)
$

40218_
Co­
Op
18%
74,458,149
$
13,536,274
$
(
3,104,330)
$

40230_
Co­
Op
­
1%
186,559,236
$
(
1,206,525)
$
734,415
$

40233_
Co­
Op
4%
8,687,981
$
349,225
$
(
241,507)
$

­
7119_
IOU
12%
143,869,174
$
16,594,285
$
(
1,453,132)
$

­
7111_
IOU
3%
191,237,599
$
6,499,192
$
(
713,660)
$

201_
Municipal
5%
246,621
$
11,900
$
(
5,593)
$

309_
Municipal
9%
6,497,951
$
570,970
$
9
$

965_
Municipal
10%
5,763,624
$
586,802
$
(
15,853)
$

1009_
Municipal
9%
10,271,706
$
952,226
$
(
65,000)
$

1050_
Municipal
2%
15,649,415
$
258,507
$
7
$

1172_
Municipal
9%
773,566
$
67,973
$
1
$

1192_
Municipal
2%
10,433,226
$
172,343
$
5
$

2633_
Municipal
5%
123,311
$
5,950
$
(
2,797)
$

3203_
Municipal
14%
25,777,606
$
3,561,607
$
(
193,250)
$

4003_
Municipal
2%
15,649,415
$
258,507
$
7
$

4280_
Municipal
7%
27,390,863
$
1,821,660
$
60
$

4305_
Municipal
9%
1,149,297
$
100,988
$
2
$

4744_
Municipal
5%
20,129,654
$
938,948
$
(
255,995)
$

5742_
Municipal
13%
1,140,513
$
151,081
$
(
16,121)
$

6204_
Municipal
2%
21,476,829
$
354,768
$
10
$

6779_
Municipal
2%
30,106,715
$
561,708
$
423,100
$

7095_
Municipal
13%
1,140,513
$
151,081
$
(
16,121)
$

7443_
Municipal
9%
375,732
$
33,015
$
1
$

8122_
Municipal
13%
1,824,821
$
241,729
$
(
25,793)
$

8245_
Municipal
3%
25,502,162
$
639,093
$
­
$

8449_
Municipal
72%
9,945,055
$
7,191,800
$
(
1,328,900)
$

8723_
Municipal
23%
11,197,229
$
2,583,052
$
(
400,400)
$
9286_
Municipal
­
1%
22,707,341
$
(
313,021)
$
261,913
$

9879_
Municipal
7%
102,910,683
$
7,118,169
$
226
$

10376_
Municipal
0%
67,146,178
$
246,517
$
55,963
$

10769_
Municipal
9%
1,149,297
$
100,988
$
2
$
10868_
Municipal
5%
2,524,987
$
121,832
$
(
57,266)
$

11204_
Municipal
2%
18,397,811
$
303,907
$
9
$

11701_
Municipal
10%
17,858,223
$
1,772,462
$
(
115,100)
$

12541_
Municipal
9%
773,566
$
67,973
$
1
$

13143_
Municipal
9%
83,944,614
$
7,329,721
$
163,500
$

13485_
Municipal
5%
1,724,044
$
83,186
$
(
39,101)
$

13687_
Municipal
1%
91,135,579
$
1,122,011
$
877,766
$

13955_
Municipal
5%
4,094,605
$
197,567
$
(
92,865)
$

14194_
Municipal
20%
22,577,523
$
4,518,805
$
(
200,200)
$

14216_
Municipal
7%
3,443,352
$
256,402
$
8
$

15989_
Municipal
69%
24,097,637
$
16,557,199
$
(
3,541,400)
$

17177_
Municipal
5%
81,570,330
$
4,136,946
$
3,394,900
$

17783_
Municipal
9%
2,674,327
$
234,991
$
4
$

17833_
Municipal
5%
131,618,840
$
6,803,701
$
2,334,000
$

18715_
Municipal
1%
188,657,863
$
2,251,175
$
­
$

18947_
Municipal
13%
1,140,513
$
151,081
$
(
16,121)
$

20214_
Municipal
13%
2,509,129
$
332,377
$
(
35,465)
$

20259_
Municipal
9%
5,746,487
$
504,940
$
8
$

20382_
Municipal
7%
13,695,432
$
910,830
$
30
$

20858_
Municipal
9%
37,919,941
$
3,246,015
$
(
222,542)
$

40577_
Municipal
0%
893,811
$
­
$
­
$

40606_
Municipal
2%
36,703,585
$
792,795
$
­
$

20402_
Other
4%
4,303,698
$
172,993
$
(
119,633)
$

9216_
Sub­
Division
2%
55,840,216
$
895,337
$
26
$

11235_
Sub­
Division
4%
65,551,773
$
2,862,133
$
(
1,789,493)
$

12807_
Sub­
Division
6%
20,735,614
$
1,216,352
$
329,900
$

16821_
Sub­
Division
4%
17,376,187
$
698,458
$
(
483,020)
$

21704_
Sub­
Division
2%
73,057,164
$
1,206,806
$
34
$

24431_
Sub­
Division
­
1%
5,830,970
$
(
44,596)
$
22,733
$

26253_
Sub­
Division
4%
26,220,756
$
1,144,855
$
(
715,798)
$

40580_
Sub­
Division
4%
122,955,638
$
4,809,608
$
­
$
Incremental
Retrofit+
Operation
Cost
Incrmental
Electricity
Revenue
Incremental
Cost
of
Allowance­
SO2
Incremental
Cost
of
Allowance­
NOX
Incremental
Cost
of
Allowance­
Hg
Incremental
Transaction
Cost­
SO2
­
$
1,607,413
$
­
$
­
$
87,492
$
­
$

­
$
1,221,382
$
2,051,376
$
1,217,557
$
61,756
$
30,771
$

­
$
556,535
$
631,327
$
996,552
$
207,346
$
9,470
$

879,206
$
(
576,710)
$
1,799,431
$
684,573
$
322,814
$
26,991
$

1,095,068
$
292,764
$
1,536,150
$
440,119
$
(
142,434)
$
23,042
$

2,032,950
$
(
22,746,386)
$
13,906,719
$
5,054,721
$
7,525,869
$
208,601
$

­
$
1,072,830
$
(
156,851)
$
­
$
1,306,707
$
2,353
$

1,150,349
$
2,235,794
$
(
492,208)
$
­
$
102,013
$
7,383
$

796,482
$
279,137
$
1,089,271
$
264,104
$
(
139,444)
$
16,339
$

­
$
78,885
$
­
$
­
$
8,789
$
­
$

7,145,800
$
6,683,331
$
7,566,391
$
(
1,795,208)
$
(
589,767)
$
113,496
$

­
$
1,221,382
$
2,051,376
$
1,217,557
$
61,756
$
30,771
$

705,500
$
2,080,794
$
2,638,959
$
141,482
$
(
171,044)
$
39,584
$

2,135,086
$
2,989,207
$
(
913,555)
$
­
$
155,271
$
13,703
$

­
$
423,332
$
2,546,894
$
4,899,321
$
2,873,372
$
38,203
$

(
12,311)
$
(
508,198)
$
396,808
$
83,047
$
46,751
$
5,952
$

880,027
$
408,064
$
991,454
$
468,315
$
(
135,260)
$
14,872
$

4,400,195
$
2,028,921
$
101,187
$
72,103
$
(
116,231)
$
13,805
$

(
316,452)
$
(
11,338,446)
$
3,818,354
$
738,458
$
978,764
$
57,275
$

­
$
738,348
$
­
$
­
$
(
1,220,983)
$
­
$

752,964
$
(
40,479)
$
(
183,029)
$
(
35,953)
$
12,986
$
2,745
$

(
182,466)
$
(
6,296,113)
$
7,275,428
$
1,161,553
$
3,320,427
$
109,131
$

(
122,700)
$
(
1,172,495)
$
2,367,358
$
283,673
$
3,421,262
$
35,510
$

15,019
$
1,100
$
3,469
$
(
71)
$
46
$
89
$

259,320
$
90,882
$
354,646
$
85,987
$
(
45,400)
$
5,320
$

196,442
$
8,965
$
294,007
$
115,802
$
(
1,967)
$
4,410
$

­
$
143,433
$
763,668
$
251,516
$
128,322
$
11,455
$

294,009
$
136,893
$
1
$
­
$
98,468
$
0
$

30,871
$
10,819
$
42,220
$
10,237
$
(
5,405)
$
633
$

196,011
$
91,264
$
0
$
­
$
65,647
$
0
$

7,509
$
550
$
1,734
$
(
35)
$
23
$
44
$

433,597
$
(
683,400)
$
1,661,358
$
687,717
$
247,173
$
24,920
$

294,009
$
136,893
$
1
$
­
$
98,468
$
0
$

985,966
$
457,187
$
1,097,143
$
319,385
$
(
147,162)
$
16,457
$

45,866
$
16,074
$
62,727
$
15,209
$
(
8,030)
$
941
$

1,009,603
$
593,968
$
308,682
$
129,274
$
320,910
$
12,506
$

(
2,655)
$
(
67,168)
$
48,588
$
16,509
$
36,072
$
729
$

403,490
$
187,868
$
1
$
­
$
135,134
$
0
$

­
$
420,758
$
­
$
­
$
551,099
$
­
$

(
2,655)
$
(
67,168)
$
48,588
$
16,509
$
36,072
$
729
$

14,995
$
5,255
$
20,507
$
4,972
$
(
2,625)
$
308
$

(
4,247)
$
(
107,469)
$
77,741
$
26,415
$
57,715
$
1,166
$

­
$
356,434
$
­
$
­
$
980,815
$
­
$

(
276,800)
$
(
9,945,055)
$
(
1,138,961)
$
(
4,319)
$
(
21,751)
$
17,084
$

(
54,800)
$
(
2,174,028)
$
586,005
$
151,627
$
113,822
$
8,790
$
218,802
$
970,888
$
222,659
$
25,038
$
(
75,392)
$
3,340
$

3,704,390
$
1,717,706
$
4,139,272
$
1,458,062
$
(
558,412)
$
62,089
$

278,314
$
205,894
$
216,276
$
(
88,064)
$
(
15,531)
$
3,556
$

45,866
$
16,074
$
62,727
$
15,209
$
(
8,030)
$
941
$
153,767
$
11,259
$
35,515
$
(
724)
$
473
$
909
$

345,643
$
160,935
$
1
$
­
$
115,761
$
0
$

(
87,200)
$
(
1,662,983)
$
420,875
$
59,549
$
(
178,528)
$
6,313
$

30,871
$
10,819
$
42,220
$
10,237
$
(
5,405)
$
633
$

(
141,400)
$
(
3,257,926)
$
1,980,641
$
1,977,517
$
32,165
$
29,710
$

104,991
$
7,688
$
24,249
$
(
494)
$
323
$
620
$

265,809
$
1,019,353
$
856,313
$
105,412
$
14,130
$
15,166
$

249,353
$
18,258
$
57,592
$
(
1,174)
$
768
$
1,473
$

(
133,800)
$
(
4,017,018)
$
104,705
$
266,563
$
452,168
$
1,571
$

123,947
$
57,474
$
139,641
$
65,960
$
(
19,051)
$
2,095
$

(
670,500)
$
(
24,097,637)
$
(
3,132,017)
$
(
10,367)
$
(
236,842)
$
46,980
$

­
$
283,906
$
(
337,169)
$
1,337,918
$
77
$
5,058
$

106,727
$
37,404
$
145,960
$
35,389
$
(
18,685)
$
2,189
$

(
945,200)
$
5,173,403
$
3,399,060
$
6,566,528
$
470,525
$
50,986
$

­
$
2,530,220
$
753,234
$
(
390,606)
$
4,336,561
$
11,299
$

(
2,655)
$
(
67,168)
$
48,588
$
16,509
$
36,072
$
729
$

(
5,840)
$
(
147,770)
$
106,894
$
36,321
$
79,359
$
1,603
$

229,330
$
80,372
$
313,633
$
76,043
$
(
40,150)
$
4,704
$

492,983
$
228,594
$
548,572
$
159,693
$
(
73,581)
$
8,229
$

1,552,659
$
(
118,855)
$
649,952
$
405,739
$
701,792
$
22,775
$

­
$
­
$
­
$
­
$
­
$
­
$

­
$
495,036
$
­
$
­
$
1,268,799
$
­
$

372,990
$
(
20,052)
$
(
90,666)
$
(
17,810)
$
6,433
$
1,360
$

1,018,296
$
474,127
$
2
$
­
$
341,041
$
0
$

7,564,392
$
(
612,422)
$
(
1,964,775)
$
(
1,259,947)
$
(
354,148)
$
29,472
$

­
$
(
95,464)
$
193,635
$
234,609
$
351,054
$
2,905
$

1,505,948
$
(
80,958)
$
(
366,063)
$
(
71,907)
$
25,973
$
5,491
$

1,372,540
$
639,066
$
3
$
­
$
459,682
$
0
$

­
$
23,077
$
­
$
­
$
(
44,925)
$
­
$

3,025,762
$
(
244,969)
$
(
785,912)
$
(
503,980)
$
(
141,659)
$
11,789
$

15
$
1,718,539
$
2,734,989
$
1,593,029
$
2,104,737
$
41,025
$
CAIR
ONLY­>

Incremental
Transaction
Cost­
NOX
Incremental
Transaction
Cost­
Hg
Cost/
Revenue
2020
Baseline
Case
Generation
Revenue
in
2020
Costs
of
CAIR
in
2020
Incremental
Fuel
Cost
­
$
­
$
0%
184,461,475
$
(
641,775)
$
2,823,493
$

18,263
$
­
$
1%
108,766,113
$
938,200
$
(
2,018,671)
$

14,948
$
929
$
6%
20,848,159
$
1,258,226
$
­
$

10,269
$
10,444
$
11%
37,005,177
$
4,017,795
$
(
378,804)
$

6,602
$
3,898
$
9%
28,718,494
$
2,537,004
$
(
125,168)
$

88,230
$
112,888
$
14%
251,302,543
$
34,712,123
$
(
3,128,750)
$

­
$
15,296
$
­
1%
90,252,707
$
(
697,370)
$
176,394
$

­
$
­
$
­
1%
126,717,390
$
(
1,434,097)
$
(
568,946)
$

3,962
$
2,092
$
7%
19,957,991
$
1,446,998
$
­
$

­
$
­
$
­
1%
17,756,315
$
(
151,584)
$
(
160,620)
$

26,928
$
8,847
$
6%
164,368,043
$
9,680,084
$
1,745,800
$

18,263
$
­
$
1%
142,215,039
$
1,560,605
$
(
24,421)
$

2,122
$
2,566
$
3%
77,930,406
$
2,111,725
$
­
$

­
$
­
$
­
1%
152,161,953
$
(
1,961,583)
$
(
1,055,983)
$

73,490
$
43,101
$
7%
122,302,502
$
8,780,072
$
503,822
$

1,246
$
630
$
14%
6,999,566
$
964,954
$
(
143,121)
$

7,025
$
2,029
$
6%
24,447,802
$
1,566,695
$
­
$

1,082
$
1,743
$
1%
64,516,876
$
672,278
$
(
1,997,575)
$

11,077
$
14,681
$
24%
74,458,149
$
18,227,537
$
(
4,654,187)
$

­
$
18,391
$
0%
186,559,236
$
(
459,820)
$
158,818
$

539
$
­
$
4%
8,687,981
$
357,241
$
(
264,885)
$

17,423
$
49,806
$
10%
143,869,174
$
14,466,220
$
(
1,524,400)
$

4,255
$
50,998
$
1%
191,237,599
$
2,245,505
$
(
34,300)
$

30
$
11
$
5%
246,621
$
13,330
$
(
8,746)
$

1,290
$
681
$
7%
6,497,951
$
471,116
$
­
$

1,737
$
1,188
$
12%
5,763,624
$
717,126
$
(
82,349)
$

3,773
$
1,925
$
15%
10,271,706
$
1,496,942
$
(
207,600)
$

­
$
2,916
$
­
2%
15,649,415
$
(
258,923)
$
­
$

154
$
81
$
7%
773,566
$
56,085
$
­
$

­
$
1,944
$
­
2%
10,433,226
$
(
172,620)
$
­
$

15
$
5
$
5%
123,311
$
6,665
$
(
4,373)
$

10,316
$
6,376
$
14%
25,777,606
$
3,655,162
$
(
357,813)
$

­
$
2,916
$
­
2%
15,649,415
$
(
258,923)
$
­
$

4,791
$
2,207
$
5%
27,390,863
$
1,473,521
$
­
$

228
$
120
$
7%
1,149,297
$
83,327
$
­
$

3,130
$
4,806
$
4%
20,129,654
$
808,395
$
(
260,234)
$

248
$
541
$
7%
1,140,513
$
78,157
$
­
$

­
$
4,002
$
­
2%
21,476,829
$
(
355,339)
$
­
$

­
$
8,266
$
­
1%
30,106,715
$
(
253,875)
$
­
$

248
$
541
$
7%
1,140,513
$
78,157
$
­
$

75
$
39
$
7%
375,732
$
27,241
$
­
$

396
$
866
$
7%
1,824,821
$
125,051
$
­
$

­
$
14,712
$
­
1%
25,502,162
$
(
215,047)
$
­
$

65
$
326
$
72%
9,945,055
$
7,132,188
$
(
1,328,900)
$

2,274
$
1,707
$
23%
11,197,229
$
2,534,538
$
(
454,300)
$
376
$
1,131
$
­
2%
22,707,341
$
(
381,584)
$
371,176
$

21,871
$
8,376
$
6%
102,910,683
$
5,890,415
$
­
$

1,566
$
332
$
0%
67,146,178
$
(
181,822)
$
(
1,215,112)
$

228
$
120
$
7%
1,149,297
$
83,327
$
­
$
306
$
112
$
5%
2,524,987
$
136,478
$
(
89,549)
$

­
$
3,428
$
­
2%
18,397,811
$
(
304,396)
$
­
$

893
$
2,678
$
10%
17,858,223
$
1,751,673
$
(
92,800)
$

154
$
81
$
7%
773,566
$
56,085
$
­
$

29,663
$
­
$
10%
83,944,614
$
8,330,463
$
(
1,651,000)
$

209
$
76
$
5%
1,724,044
$
93,186
$
(
61,144)
$

1,581
$
5,187
$
1%
91,135,579
$
748,707
$
790,282
$

496
$
181
$
5%
4,094,605
$
221,317
$
(
145,216)
$

3,998
$
6,783
$
19%
22,577,523
$
4,384,706
$
(
297,100)
$

989
$
286
$
6%
3,443,352
$
220,661
$
­
$

156
$
3,553
$
68%
24,097,637
$
16,282,743
$
(
3,541,400)
$

20,069
$
­
$
3%
81,570,330
$
2,491,861
$
2,204,400
$

531
$
280
$
7%
2,674,327
$
193,895
$
­
$

98,498
$
2,708
$
5%
131,618,840
$
6,077,125
$
1,166,300
$

5,859
$
65,048
$
­
1%
188,657,863
$
(
2,646,760)
$
­
$

248
$
541
$
7%
1,140,513
$
78,157
$
­
$

545
$
1,190
$
7%
2,509,129
$
171,945
$
­
$

1,141
$
602
$
7%
5,746,487
$
416,633
$
­
$

2,395
$
1,104
$
5%
13,695,432
$
736,761
$
­
$

6,086
$
10,700
$
8%
37,919,941
$
3,009,819
$
(
184,418)
$

­
$
­
$
1%
893,811
$
10,289
$
9,387
$

­
$
19,032
$
­
1%
36,703,585
$
(
297,835)
$
41,234
$

267
$
­
$
4%
4,303,698
$
176,964
$
(
131,214)
$

­
$
10,099
$
­
2%
55,840,216
$
(
896,777)
$
16,437
$

18,899
$
5,312
$
3%
65,551,773
$
2,083,868
$
(
1,962,787)
$

3,519
$
5,266
$
4%
20,735,614
$
844,582
$
257,300
$

1,079
$
­
$
4%
17,376,187
$
714,491
$
(
529,777)
$

­
$
13,612
$
­
2%
73,057,164
$
(
1,208,747)
$
­
$

­
$
674
$
0%
5,830,970
$
(
14,419)
$
4,916
$

7,560
$
2,125
$
3%
26,220,756
$
833,549
$
(
785,116)
$

23,895
$
30,457
$
3%
122,955,638
$
4,109,280
$
­
$
Incremental
Retrofit+
Operation
Cost
Incrmental
Electricity
Revenue
Incremental
Cost
of
Allowance­
SO2
Incremental
Cost
of
Allowance­
NOX
Incremental
Transaction
Cost­
SO2
­
$
3,048,891
$
(
422,718)
$
­
$
6,341
$

(
142,770)
$
(
927,161)
$
1,858,864
$
239,587
$
33,296
$

­
$
424,747
$
448,753
$
1,209,350
$
6,731
$

(
61,685)
$
(
1,609,195)
$
2,017,757
$
789,226
$
30,266
$

(
20,383)
$
(
392,667)
$
1,745,588
$
510,460
$
26,184
$

8,306,450
$
(
11,066,901)
$
18,127,736
$
11,366
$
271,916
$

­
$
719,266
$
(
156,851)
$
­
$
2,353
$

1,150,349
$
1,530,675
$
(
492,208)
$
­
$
7,383
$

­
$
168,296
$
1,270,923
$
320,499
$
19,064
$

­
$
(
9,036)
$
­
$
­
$
­
$

­
$
5,833,203
$
8,781,507
$
4,782,152
$
132,095
$

(
10,809)
$
1,040,177
$
2,039,307
$
529,735
$
30,590
$

705,500
$
1,587,706
$
2,861,216
$
88,469
$
42,918
$

2,135,086
$
2,140,835
$
(
913,555)
$
­
$
13,703
$

12,741
$
771,142
$
2,921,425
$
5,979,709
$
43,821
$

(
12,658)
$
(
519,445)
$
467,880
$
124,439
$
7,018
$

­
$
186,186
$
1,158,667
$
568,309
$
17,380
$

4,400,195
$
1,852,334
$
128,717
$
(
21,290)
$
14,245
$

(
484,563)
$
(
17,837,756)
$
3,896,865
$
1,549,893
$
58,453
$

­
$
618,638
$
­
$
­
$
­
$

752,964
$
(
117,585)
$
(
208,576)
$
(
43,630)
$
3,129
$

(
182,400)
$
(
5,952,141)
$
8,658,252
$
1,409,584
$
131,899
$

(
5,500)
$
1,439,953
$
3,204,498
$
465,708
$
48,067
$

22,789
$
(
1,532)
$
(
2,227)
$
(
87)
$
33
$

­
$
54,794
$
413,789
$
104,348
$
6,207
$

(
13,410)
$
(
369,063)
$
312,287
$
124,977
$
4,684
$

(
23,900)
$
(
657,732)
$
786,946
$
267,940
$
11,804
$

­
$
258,923
$
­
$
­
$
­
$

­
$
6,523
$
49,261
$
12,422
$
739
$

­
$
172,620
$
­
$
­
$
­
$

11,394
$
(
766)
$
(
1,114)
$
(
43)
$
17
$

(
47,128)
$
(
1,250,217)
$
1,953,078
$
815,282
$
29,296
$

­
$
258,923
$
­
$
­
$
­
$

­
$
208,599
$
1,269,683
$
387,578
$
19,045
$

­
$
9,691
$
73,187
$
18,456
$
1,098
$

1,006,424
$
497,923
$
384,393
$
157,471
$
14,457
$

­
$
9,617
$
63,179
$
23,297
$
948
$

­
$
355,339
$
­
$
­
$
­
$

­
$
253,875
$
­
$
­
$
­
$

­
$
9,617
$
63,179
$
23,297
$
948
$

­
$
3,168
$
23,927
$
6,034
$
359
$

­
$
15,388
$
101,087
$
37,276
$
1,516
$

­
$
215,047
$
­
$
­
$
­
$

(
276,800)
$
(
9,945,055)
$
(
1,193,243)
$
(
32,307)
$
17,899
$

(
54,800)
$
(
2,176,367)
$
631,369
$
221,526
$
11,052
$
223,475
$
1,082,021
$
101,840
$
(
861)
$
4,621
$

­
$
783,731
$
4,806,132
$
1,769,381
$
72,092
$

301,685
$
(
1,221,443)
$
187,896
$
(
692,064)
$
3,651
$

­
$
9,691
$
73,187
$
18,456
$
1,098
$
233,320
$
(
15,689)
$
(
22,806)
$
(
889)
$
342
$

­
$
304,396
$
­
$
­
$
­
$

(
87,200)
$
(
1,622,593)
$
234,012
$
70,500
$
3,510
$

­
$
6,523
$
49,261
$
12,422
$
739
$

(
216,600)
$
(
6,040,632)
$
1,928,463
$
2,167,529
$
28,927
$

159,309
$
(
10,712)
$
(
15,572)
$
(
607)
$
234
$

265,840
$
1,003,494
$
656,375
$
23,901
$
15,444
$

378,359
$
(
25,441)
$
(
36,983)
$
(
1,441)
$
555
$

(
133,800)
$
(
4,066,087)
$
308,313
$
430,129
$
4,625
$

­
$
26,223
$
163,193
$
80,044
$
2,448
$

(
670,500)
$
(
24,097,637)
$
(
3,580,313)
$
(
77,549)
$
53,705
$

­
$
179,290
$
(
1,199,200)
$
1,623,609
$
17,988
$

­
$
22,551
$
170,301
$
42,946
$
2,555
$

984,900
$
4,999,477
$
3,020,226
$
5,751,769
$
67,131
$

­
$
2,261,185
$
80,126
$
(
474,014)
$
1,202
$

­
$
9,617
$
63,179
$
23,297
$
948
$

­
$
21,158
$
138,995
$
51,254
$
2,085
$

­
$
48,457
$
365,936
$
92,281
$
5,489
$

­
$
104,300
$
634,841
$
193,789
$
9,523
$

1,552,669
$
(
325,535)
$
790,004
$
492,377
$
26,266
$

­
$
9,387
$
­
$
10,137
$
­
$

841
$
339,910
$
­
$
­
$
­
$

372,990
$
(
58,247)
$
(
103,321)
$
(
21,613)
$
1,550
$

­
$
913,214
$
­
$
­
$
­
$

5,506,214
$
(
864,485)
$
(
2,309,299)
$
(
50,136)
$
34,639
$

­
$
(
100,962)
$
129,115
$
350,019
$
1,937
$

1,505,948
$
(
235,173)
$
(
417,157)
$
(
87,262)
$
6,257
$

­
$
1,208,747
$
­
$
­
$
­
$

­
$
19,336
$
­
$
­
$
­
$

2,202,489
$
(
345,794)
$
(
923,721)
$
(
20,054)
$
13,856
$

­
$
1,036,822
$
3,136,856
$
1,933,195
$
47,053
$
Isolating
the
Incremental
Cost
of
CAMR
Incremental
Transaction
Cost­
NOX
Incremental
Cost/
Baseline
Revenue
(
CAIR
plus
CAMR)
Cost
of
CAIR
Plus
CAMR
­
Cost
of
CAIR
­
$
0.5%
935,658
$

40,733
$
1.1%
1,245,103
$

18,140
$
1.0%
216,711
$

11,838
$
0.2%
71,411
$

7,657
$
0.4%
108,608
$

56,504
$
4.7%
11,732,391
$

­
$
1.5%
1,319,582
$

­
$
­
0.4%
(
563,386)
$

4,807
$
1.5%
306,697
$

­
$
­
0.2%
(
39,483)
$

71,732
$
­
1.0%
(
1,648,628)
$

36,380
$
0.4%
622,698
$

1,327
$
­
1.1%
(
833,349)
$

­
$
­
0.5%
(
693,100)
$

89,696
$
1.0%
1,270,976
$

1,951
$
­
0.8%
(
55,711)
$

8,525
$
1.0%
253,758
$

319
$
­
0.4%
(
256,734)
$

23,319
$
­
6.3%
(
4,691,263)
$

­
$
­
0.4%
(
746,705)
$

654
$
­
0.1%
(
8,016)
$

21,144
$
1.5%
2,128,065
$

6,986
$
2.2%
4,253,687
$

36
$
­
0.6%
(
1,430)
$

1,565
$
1.5%
99,855
$

1,875
$
­
2.3%
(
130,325)
$

4,019
$
­
5.3%
(
544,716)
$

­
$
3.3%
517,430
$

186
$
1.5%
11,887
$

­
$
3.3%
344,963
$

18
$
­
0.6%
(
715)
$

12,229
$
­
0.4%
(
93,555)
$

­
$
3.3%
517,430
$

5,814
$
1.3%
348,139
$

277
$
1.5%
17,661
$

3,807
$
0.6%
130,553
$

349
$
6.4%
72,924
$

­
$
3.3%
710,107
$

­
$
2.7%
815,582
$

349
$
6.4%
72,924
$

91
$
1.5%
5,774
$

559
$
6.4%
116,678
$

­
$
3.3%
854,140
$

485
$
0.6%
59,612
$

3,323
$
0.4%
48,515
$
186
$
0.3%
68,563
$

26,541
$
1.2%
1,227,754
$

10,678
$
0.6%
428,339
$

277
$
1.5%
17,661
$
371
$
­
0.6%
(
14,645)
$

­
$
3.3%
608,303
$

1,058
$
0.1%
20,790
$

186
$
1.5%
11,887
$

32,513
$
­
1.2%
(
1,000,742)
$

254
$
­
0.6%
(
10,000)
$

359
$
0.4%
373,304
$

602
$
­
0.6%
(
23,750)
$

6,452
$
0.6%
134,099
$

1,201
$
1.0%
35,741
$

1,163
$
1.1%
274,456
$

24,354
$
2.0%
1,645,086
$

644
$
1.5%
41,097
$

86,277
$
0.6%
726,577
$

7,110
$
2.6%
4,897,935
$

349
$
6.4%
72,924
$

769
$
6.4%
160,433
$

1,384
$
1.5%
88,307
$

2,907
$
1.3%
174,070
$

7,386
$
0.6%
236,196
$

152
$
­
1.2%
(
10,289)
$

­
$
3.0%
1,090,630
$

324
$
­
0.1%
(
3,971)
$

­
$
3.2%
1,792,114
$

752
$
1.2%
778,266
$

5,250
$
1.8%
371,770
$

1,309
$
­
0.1%
(
16,033)
$

­
$
3.3%
2,415,553
$

­
$
­
0.5%
(
30,177)
$

301
$
1.2%
311,307
$

28,998
$
0.6%
700,328
$
