LIST
OF
GOVT
ENTITIES
AFFECTED
BY
CAMR
EGCID/
ParentID
EGC
Name/
Parent
Company
Owner
Type
Share­
adjusted
MW
201
Alachua
City
Of
Municipal
0
309
Algona
City
of
Municipal
18
554
Ames
City
of
Municipal
95
590
Anaheim
City
of
Municipal
49
965
Atlantic
Municipal
Utilities
Municipal
16
1009
Austin
City
of
Municipal
29
1015
Austin
City
of
Municipal
580
1050
Azusa
City
of
Municipal
30
1172
Bancroft
Municipal
Utilities
Municipal
2
1192
Banning
City
of
Municipal
20
2409
Brownsville
Public
Utils
Board
Municipal
69
2633
Bushnell
City
Of
Municipal
0
3203
Cedar
Falls
City
of
Municipal
73
3989
Colorado
Springs
City
of
Municipal
467
4003
Colton
City
of
Municipal
30
4045
Columbia
City
of
Municipal
57
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
6909
Gainesville
Regional
Utilities
Municipal
226
7095
Geneseo
City
of
Municipal
3
7294
Glendale
City
of
Municipal
20
7443
Graettinger
City
of
Municipal
1
7977
Hamilton
City
of
Municipal
82
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
9231
Independence
City
of
Municipal
51
9286
Illinois
Municipal
Elec
Agency
Municipal
53
9617
Jacksonville
Electric
Auth
Municipal
826
9879
Jonesboro
City
of
Municipal
251
9996
Kansas
City
City
of
Municipal
535
10376
Kissimmee
Utility
Authority
Municipal
25
10623
Lakeland
City
of
Municipal
255
10704
Lansing
City
of
Municipal
519
10769
Laurens
City
of
Municipal
3
10868
Leesburg
City
of
Municipal
5
11204
Los
Alamos
County
Municipal
35
11208
Los
Angeles
City
of
Municipal
793
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
14268
Owensboro
City
of
Municipal
390
14610
Orlando
Utilities
Comm
Municipal
705
15444
Provo
City
Corp
Municipal
25
15989
Richmond
City
of
Municipal
63
16181
Rochester
Public
Utilities
Municipal
60
16604
San
Antonio
Public
Service
Bd
Municipal
1340
17177
Sikeston
City
of
Municipal
222
17783
Spencer
City
of
Municipal
8
17828
Springfield
City
of
Municipal
364
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
40576
Intermountain
Power
Agency
Municipal
1620
40577
American
Mun
Power­
Ohio
Inc
Municipal
0
40606
Grand
Island
City
of
Municipal
100
3255
California
Dept­
Wtr
Resources
State
181
6567
Florida
Municipal
Power
Agency
State
243
7490
Grand
River
Dam
Authority
State
810
11269
Lower
Colorado
River
Authority
State
1015
13100
Municipal
Electric
Authority
State
787
14077
Oklahoma
Municipal
Power
Auth
State
93
15143
Platte
River
Power
Authority
State
414
17543
South
Carolina
Pub
Serv
Auth
State
2475
40575
Utah
Associated
Mun
Power
Sys
State
93
40582
Michigan
Public
Power
Agency
State
38
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
201_
Municipal
5%
246,621
$
12,211
$
(
5,593)
$

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

554_
Municipal
7%
33,648,684
$
2,251,401
$
­
$

590_
Municipal
2%
25,820,251
$
422,028
$
12
$

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

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

1015_
Municipal
5%
304,293,209
$
13,933,941
$
(
4,786,442)
$

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
$

2409_
Municipal
4%
32,593,119
$
1,217,464
$
112,777
$

2633_
Municipal
5%
123,311
$
6,105
$
(
2,797)
$

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

3989_
Municipal
­
1%
237,378,994
$
(
2,591,131)
$
(
369,477)
$

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

4045_
Municipal
9%
21,997,930
$
2,082,361
$
(
148,800)
$

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
$
928,772
$
(
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
$

6909_
Municipal
7%
138,289,179
$
9,338,746
$
(
1,525,258)
$

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

7294_
Municipal
1%
12,078,386
$
172,343
$
5
$

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

7977_
Municipal
11%
31,416,511
$
3,322,107
$
(
350,625)
$

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)
$

9231_
Municipal
12%
18,308,368
$
2,109,404
$
(
122,200)
$

9286_
Municipal
­
2%
22,707,341
$
(
391,019)
$
261,913
$

9617_
Municipal
3%
409,934,315
$
13,951,721
$
2,705,641
$

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

9996_
Municipal
15%
197,190,687
$
29,454,349
$
518,535
$

10376_
Municipal
0%
67,146,178
$
249,159
$
55,963
$

10623_
Municipal
1%
272,250,162
$
3,587,691
$
1,199,043
$

10704_
Municipal
16%
222,717,587
$
35,161,197
$
(
4,354,500)
$

10769_
Municipal
9%
1,149,297
$
100,988
$
2
$

10868_
Municipal
5%
2,524,987
$
125,018
$
(
57,266)
$

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

11208_
Municipal
0%
2,461,418,668
$
2,102,043
$
­
$

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
$
85,361
$
(
39,101)
$

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

13955_
Municipal
5%
4,094,605
$
202,733
$
(
92,865)
$

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

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

14268_
Municipal
1%
160,872,165
$
1,759,063
$
1,865,045
$

14610_
Municipal
1%
407,179,093
$
5,562,804
$
3,260,156
$

15444_
Municipal
0%
9,187,779
$
8,015
$
37,587
$

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

16181_
Municipal
27%
21,524,128
$
5,891,061
$
(
1,141,000)
$

16604_
Municipal
1%
803,211,795
$
9,651,932
$
(
202,300)
$

17177_
Municipal
5%
81,570,330
$
4,138,452
$
3,394,900
$

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

17828_
Municipal
0%
166,862,764
$
10,674
$
­
$

17833_
Municipal
6%
131,618,840
$
7,793,523
$
2,334,000
$

18715_
Municipal
1%
188,657,863
$
1,772,784
$
­
$

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)
$

40576_
Municipal
­
1%
592,700,951
$
(
4,543,040)
$
2,176,400
$

40577_
Municipal
0%
893,811
$
­
$
­
$

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

3255_
State
0%
95,051,898
$
(
65,361)
$
893,436
$

6567_
State
1%
178,336,830
$
1,661,268
$
1,181,344
$

7490_
State
1%
365,067,734
$
2,177,880
$
2,133,863
$

11269_
State
5%
490,292,136
$
24,356,111
$
(
8,366,558)
$

13100_
State
5%
323,526,621
$
17,192,669
$
(
2,761,104)
$

14077_
State
6%
43,024,189
$
2,790,396
$
(
187,509)
$

15143_
State
1%
210,861,412
$
1,652,503
$
213,552
$

17543_
State
2%
1,083,114,244
$
19,435,149
$
(
1,280,344)
$

40575_
State
1%
39,489,620
$
316,735
$
87,751
$

40582_
State
14%
16,953,745
$
2,309,297
$
(
307,515)
$

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
5%
17,376,187
$
871,451
$
(
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
15,019
$
1,100
$
3,469
$
(
71)
$
352
$
89
$

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

­
$
470,288
$
1,062,679
$
394,193
$
1,224,596
$
15,940
$

479,986
$
223,486
$
1
$
­
$
160,754
$
0
$

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

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

15,238,558
$
(
556,616)
$
(
1,224,905)
$
581,354
$
3,475,296
$
33,070
$

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
$

­
$
428,661
$
432,941
$
359,040
$
718,709
$
6,494
$

7,509
$
550
$
1,734
$
(
35)
$
176
$
44
$

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

­
$
693,476
$
­
$
­
$
(
1,551,459)
$
­
$

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

(
2,700)
$
474,234
$
1,495,108
$
1,126,970
$
45,996
$
22,427
$

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
$
310,902
$
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
$
­
$

13,839,772
$
(
376,096)
$
(
2,310,517)
$
(
876,700)
$
(
219,105)
$
37,136
$

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

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

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

(
105,161)
$
(
2,544,104)
$
698,137
$
352,832
$
163,598
$
10,472
$

(
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
$

­
$
60,466
$
1,377,413
$
573,154
$
307,630
$
20,661
$

218,802
$
970,888
$
222,659
$
25,038
$
(
154,646)
$
3,340
$

8,853,522
$
9,152,117
$
10,536,383
$
(
845,709)
$
1,586,002
$
158,046
$

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

­
$
684,229
$
14,631,614
$
10,576,608
$
3,976,675
$
219,474
$

278,314
$
205,894
$
216,276
$
(
88,064)
$
(
12,933)
$
3,556
$

3,624,462
$
2,362,853
$
2,481,757
$
(
1,013,066)
$
(
400,077)
$
37,226
$

(
1,525,700)
$
(
28,494,858)
$
8,225,758
$
1,983,501
$
2,153,465
$
123,386
$

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

153,767
$
11,259
$
35,515
$
(
724)
$
3,606
$
909
$

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

­
$
2,648,249
$
­
$
­
$
4,680,091
$
­
$

(
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)
$
2,462
$
620
$

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

249,353
$
18,258
$
57,592
$
(
1,174)
$
5,848
$
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
$

4,901,678
$
7,189,562
$
2,489,108
$
202,303
$
(
558,255)
$
37,337
$

5,784,540
$
6,454,052
$
6,254,478
$
(
2,851,933)
$
(
577,377)
$
94,550
$

­
$
36,363
$
­
$
­
$
6,153
$
­
$

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

(
171,100)
$
(
5,060,150)
$
1,241,376
$
500,746
$
369,219
$
18,621
$

­
$
8,371,419
$
18,844,690
$
(
112,888)
$
(
857,564)
$
282,670
$

­
$
283,906
$
(
337,169)
$
1,337,918
$
1,559
$
5,058
$

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

1,510,600
$
4,455,336
$
2,723,806
$
261,685
$
(
76,350)
$
40,857
$

(
945,200)
$
5,173,403
$
3,399,060
$
6,566,528
$
1,444,326
$
50,986
$

­
$
2,530,220
$
753,234
$
(
390,606)
$
3,865,614
$
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
$

­
$
2,345,754
$
­
$
­
$
(
4,440,290)
$
­
$

­
$
­
$
­
$
­
$
­
$
­
$

­
$
495,036
$
­
$
­
$
1,268,799
$
­
$

­
$
831,105
$
­
$
­
$
(
130,221)
$
­
$

1,721,944
$
2,244,492
$
2,133,349
$
(
998,759)
$
(
181,828)
$
32,000
$

­
$
4,339,545
$
(
634,456)
$
­
$
4,934,484
$
9,517
$

26,636,542
$
(
972,949)
$
(
2,141,098)
$
1,016,189
$
6,074,713
$
57,805
$

10,889,270
$
10,732,052
$
9,490,189
$
3,216,794
$
6,701,138
$
227,297
$

(
80,508)
$
(
1,109,822)
$
681,302
$
417,584
$
820,634
$
10,220
$

­
$
614,324
$
­
$
­
$
2,018,022
$
­
$

11,040,687
$
58,220
$
11,090,228
$
1,717,354
$
(
3,421,733)
$
245,487
$

338,954
$
242,705
$
1
$
­
$
127,883
$
0
$

(
31,266)
$
(
1,290,721)
$
1,007,814
$
210,924
$
118,739
$
15,117
$

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)
$
196,026
$
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
30
$
16
$
5%
246,621
$
13,330
$
(
8,746)
$

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

5,913
$
18,369
$
4%
33,648,684
$
1,403,775
$
­
$

­
$
4,760
$
­
2%
25,820,251
$
(
422,707)
$
2,727
$

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)
$

8,720
$
51,675
$
3%
304,293,209
$
8,070,520
$
(
3,672,068)
$

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

154
$
81
$
7%
773,566
$
56,085
$
­
$

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

5,386
$
10,781
$
2%
32,593,119
$
646,820
$
119,956
$

15
$
8
$
5%
123,311
$
6,665
$
(
4,373)
$

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

­
$
23,281
$
0%
237,378,994
$
(
1,039,747)
$
(
752,111)
$

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

16,905
$
690
$
26%
21,997,930
$
5,723,946
$
(
1,008,800)
$

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

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

3,130
$
4,638
$
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)
$
­
$

13,658
$
3,663
$
6%
138,289,179
$
8,919,188
$
(
2,111,042)
$

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

­
$
1,944
$
­
1%
12,078,386
$
(
172,620)
$
16,503
$

75
$
39
$
7%
375,732
$
27,241
$
­
$

5,292
$
3,457
$
16%
31,416,511
$
4,952,947
$
(
678,732)
$

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)
$

8,597
$
4,614
$
11%
18,308,368
$
1,961,903
$
(
151,379)
$

376
$
2,387
$
­
2%
22,707,341
$
(
381,584)
$
371,176
$

55,411
$
54,541
$
3%
409,934,315
$
13,364,180
$
387,239
$

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

158,649
$
57,024
$
15%
197,190,687
$
29,981,445
$
112,234
$

1,566
$
375
$
0%
67,146,178
$
(
181,822)
$
(
1,215,112)
$

15,196
$
6,002
$
1%
272,250,162
$
2,191,292
$
(
2,861,239)
$

29,753
$
30,676
$
14%
222,717,587
$
31,319,570
$
(
5,428,200)
$

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

306
$
165
$
5%
2,524,987
$
136,478
$
(
89,549)
$

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

­
$
70,201
$
0%
2,461,418,668
$
(
8,535,706)
$
7,902,631
$

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
$
112
$
5%
1,724,044
$
93,186
$
(
61,144)
$

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

496
$
267
$
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
$
­
$

3,035
$
8,374
$
1%
160,872,165
$
1,315,595
$
1,422,753
$

43,355
$
9,087
$
1%
407,179,093
$
5,958,727
$
1,490,995
$

­
$
638
$
0%
9,187,779
$
(
22,341)
$
8,126
$

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

7,511
$
5,538
$
27%
21,524,128
$
5,761,124
$
(
1,263,163)
$

3,618
$
65,124
$
1%
803,211,795
$
7,297,256
$
2,089,004
$

20,069
$
23
$
3%
81,570,330
$
2,491,861
$
2,204,400
$

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

3,925
$
1,486
$
1%
166,862,764
$
1,182,056
$
­
$

98,498
$
18,728
$
5%
131,618,840
$
6,077,125
$
1,166,300
$

5,859
$
57,605
$
­
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)
$

­
$
66,604
$
0%
592,700,951
$
(
1,494,821)
$
470,600
$

­
$
­
$
1%
893,811
$
10,289
$
9,387
$

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

­
$
2,529
$
­
1%
95,051,898
$
(
875,740)
$
696,915
$

14,981
$
2,727
$
1%
178,336,830
$
1,551,415
$
403,955
$

­
$
74,017
$
­
1%
365,067,734
$
(
2,820,828)
$
713,506
$

15,243
$
90,326
$
3%
490,292,136
$
16,928,850
$
(
6,758,547)
$

61,097
$
100,040
$
5%
323,526,621
$
14,566,989
$
(
2,806,807)
$

6,264
$
12,587
$
4%
43,024,189
$
1,550,075
$
1,086
$

­
$
35,254
$
0%
210,861,412
$
(
191,550)
$
575,893
$

25,760
$
75,930
$
3%
1,083,114,244
$
29,784,734
$
(
2,870,729)
$

­
$
4,850
$
­
1%
39,489,620
$
(
350,657)
$
18,969
$

3,164
$
1,599
$
15%
16,953,745
$
2,458,719
$
(
339,118)
$

­
$
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
$
2,940
$
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
22,789
$
(
1,532)
$
(
2,227)
$
(
87)
$
33
$

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

­
$
283,742
$
1,184,212
$
478,366
$
17,763
$

­
$
425,433
$
­
$
­
$
­
$

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

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

15,328,606
$
666,447
$
(
1,647,197)
$
(
1,350,758)
$
36,957
$

­
$
258,923
$
­
$
­
$
­
$

­
$
6,523
$
49,261
$
12,422
$
739
$

­
$
172,620
$
­
$
­
$
­
$

­
$
390,263
$
516,700
$
385,386
$
7,751
$

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

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

­
$
287,635
$
­
$
­
$
­
$

­
$
258,923
$
­
$
­
$
­
$

(
130,100)
$
(
4,860,076)
$
998,566
$
974,607
$
14,978
$

­
$
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
$
­
$
­
$
­
$

10,209,442
$
(
1,119,695)
$
(
2,771,876)
$
2,387,014
$
41,578
$

­
$
9,617
$
63,179
$
23,297
$
948
$

­
$
189,123
$
­
$
­
$
­
$

­
$
3,168
$
23,927
$
6,034
$
359
$

(
204,261)
$
(
4,563,163)
$
810,565
$
443,402
$
12,158
$

­
$
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
$

­
$
49,050
$
1,425,545
$
704,830
$
21,383
$

223,475
$
1,082,021
$
101,840
$
(
861)
$
4,621
$

8,815,158
$
6,149,234
$
11,073,937
$
(
1,027,479)
$
196,666
$

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

11,467
$
885,408
$
17,443,979
$
12,844,839
$
261,660
$

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

3,490,127
$
(
2,173,086)
$
2,427,794
$
(
3,127,501)
$
42,112
$

1,559,300
$
(
23,560,278)
$
9,753,287
$
1,703,060
$
146,299
$

­
$
9,691
$
73,187
$
18,456
$
1,098
$

233,320
$
(
15,689)
$
(
22,806)
$
(
889)
$
342
$

­
$
304,396
$
­
$
­
$
­
$

1,084,466
$
17,522,804
$
­
$
­
$
­
$

(
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
$

3,607,521
$
6,743,275
$
2,540,271
$
443,567
$
38,104
$

5,911,124
$
4,375,912
$
6,765,184
$
(
4,003,885)
$
110,465
$

­
$
30,467
$
­
$
­
$
­
$

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

(
171,100)
$
(
5,145,316)
$
1,414,040
$
605,674
$
21,211
$

193,994
$
12,658,056
$
21,479,891
$
(
4,199,218)
$
326,316
$

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

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

1,510,600
$
3,399,558
$
2,885,850
$
139,754
$
43,288
$

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
$

­
$
1,965,421
$
­
$
­
$
­
$

­
$
9,387
$
­
$
10,137
$
­
$

841
$
339,910
$
­
$
­
$
­
$

­
$
1,572,655
$
­
$
­
$
­
$

1,699,291
$
1,243,705
$
2,386,496
$
(
1,759,089)
$
38,081
$

­
$
2,909,395
$
(
634,456)
$
­
$
9,517
$

26,789,500
$
825,046
$
(
2,860,346)
$
489,318
$
64,316
$

10,855,001
$
9,146,940
$
11,416,441
$
3,910,072
$
264,983
$

(
29,411)
$
(
119,347)
$
900,650
$
536,842
$
13,510
$

17,068
$
784,512
$
­
$
­
$
­
$

2,744,626
$
(
8,335,399)
$
20,021,675
$
1,223,299
$
311,873
$

­
$
369,627
$
­
$
­
$
­
$

(
31,266)
$
(
1,294,906)
$
1,188,323
$
323,202
$
17,825
$

­
$
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
36
$
­
0.5%
(
1,119)
$

1,565
$
1.5%
99,855
$

7,175
$
2.5%
847,626
$

­
$
3.3%
844,734
$

1,875
$
­
2.3%
(
130,325)
$

4,019
$
­
5.3%
(
544,716)
$

41,426
$
1.9%
5,863,421
$

­
$
3.3%
517,430
$

186
$
1.5%
11,887
$

­
$
3.3%
344,963
$

7,290
$
1.8%
570,645
$

18
$
­
0.5%
(
560)
$

12,229
$
­
0.4%
(
93,555)
$

­
$
­
0.7%
(
1,551,384)
$

­
$
3.3%
517,430
$

14,619
$
­
16.6%
(
3,641,586)
$

5,814
$
1.3%
348,139
$

277
$
1.5%
17,661
$

3,807
$
0.6%
120,376
$

349
$
6.4%
72,924
$

­
$
3.3%
710,107
$

­
$
2.7%
815,582
$

44,377
$
0.3%
419,557
$

349
$
6.4%
72,924
$

­
$
2.9%
344,963
$

91
$
1.5%
5,774
$

6,651
$
­
5.2%
(
1,630,840)
$

559
$
6.4%
116,678
$

­
$
3.3%
854,140
$

485
$
0.6%
59,612
$

3,323
$
0.4%
48,515
$

10,572
$
0.8%
147,502
$

186
$
0.0%
(
9,435)
$

67,894
$
0.1%
587,541
$

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

192,673
$
­
0.3%
(
527,095)
$

10,678
$
0.6%
430,981
$

46,913
$
0.5%
1,396,399
$

25,546
$
1.7%
3,841,627
$

277
$
1.5%
17,661
$

371
$
­
0.5%
(
11,460)
$

­
$
3.3%
608,303
$

­
$
0.4%
10,637,750
$

1,058
$
0.1%
20,790
$

186
$
1.5%
11,887
$
32,513
$
­
1.2%
(
1,000,742)
$

254
$
­
0.5%
(
7,825)
$

359
$
0.4%
373,304
$

602
$
­
0.5%
(
18,584)
$

6,452
$
0.6%
134,099
$

1,201
$
1.0%
35,741
$

6,654
$
0.3%
443,468
$

60,757
$
­
0.1%
(
395,923)
$

­
$
0.3%
30,356
$

1,163
$
1.1%
274,456
$

9,145
$
0.6%
129,938
$

65,324
$
0.3%
2,354,676
$

24,354
$
2.0%
1,646,592
$

644
$
1.5%
41,097
$

2,122
$
­
0.7%
(
1,171,382)
$

86,277
$
1.3%
1,716,398
$

7,110
$
2.3%
4,419,545
$

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
$

­
$
­
0.5%
(
3,048,219)
$

152
$
­
1.2%
(
10,289)
$

­
$
3.0%
1,090,630
$

­
$
0.9%
810,378
$

26,386
$
0.1%
109,853
$

­
$
1.4%
4,998,709
$

29,656
$
1.5%
7,427,260
$

74,239
$
0.8%
2,625,680
$

8,053
$
2.9%
1,240,320
$

­
$
0.9%
1,844,053
$

18,591
$
­
1.0%
(
10,349,585)
$

­
$
1.7%
667,392
$

4,848
$
­
0.9%
(
149,422)
$

­
$
3.2%
1,792,114
$

752
$
1.2%
778,266
$

5,250
$
1.8%
371,770
$

1,309
$
0.9%
156,960
$

­
$
3.3%
2,415,553
$

­
$
­
0.5%
(
30,177)
$

301
$
1.2%
311,307
$

28,998
$
0.6%
700,328
$
