36
Preparing for the Grid of the Future Energy Development and Transmission Committee, North Dakota Legislature February 13, 2020

Preparing for the Grid of the Future · 2020-03-02 · Preparing for the Grid of the Future Energy Development and Transmission Committee, North Dakota Legislature February 13, 2020

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

  • Preparing for the Grid of the Future

    Energy Development and Transmission Committee, North Dakota Legislature

    February 13, 2020

    hfarnsworthText BoxAPPENDIX C

  • 1

    Today’s topics

    • MISO Overview

    • The Evolving Generation Fleet

    • Resource Availability and Need

    • Transmission Planning

  • 2

    MISO & neighboring U.S. electric grid operators

    MISO Control Centers: Eagan, Indianapolis (HQ), Little Rock

    MISO 15 states + Manitoba

    42 million customers

    $30 billion market

    > 6,600 generation units with 175,000 MW capacity

    68,500 miles of high voltage transmission lines

    > 190 member utilities

    > 460 market participants

  • 3

    Regional Transmission Organizations (RTOs) were formed to operate the transmission grid on a regional basis, removing transactional barriers across utility and state boundaries

    Before MISO, the footprint consisted of dozens of balancing authorities acting independently

    With MISO, the footprint is operated as one large network and one balancing authority (with 37 local balancing areas)

    MDU

  • 4

    MISO members participate across the electricity value chain

    Generation Transmission CustomersMarketers Distribution

    MISO’s focus

    MISO ‘Sectors’:

    # of MISO members:

    TransmissionOwners

    51

    Independent Power

    Producers

    29

    Muni/Coop/ Transmission

    Dependent

    31

    Eligible End-User

    Customers

    9

    Competitive Transmission Developers

    30

    Power Marketers/

    Brokers

    36

    • Great River Energy

    • Missouri River Energy Services

    • Montana Dakota Utilities (MDU)

    • Otter Tail Power• Xcel Energy

    • EDF Renewables

    • Geronimo• Invenergy• NextEra

    North Dakota examples:

    • Basin Electric Power Cooperative

    Note: Minnkota Power Cooperative is also a MISO market participant

  • 5

    What does MISO do?

    • Conduct day-ahead and real-time energy and operating reserves markets

    • Manage least cost economic dispatch of generation units

    • Monitor and schedule energy transfers on the high voltage transmission system

    MISO’s Vision: Be the most reliable, value-creating RTO

    Efficient Wholesale Market Management & Operations to Ensure Reliability

    Comprehensive Regional Transmission Planning

    • Long-range transmission planning • New generator interconnection and retirement• Transmission studies, e.g., Renewable Integration Impact Assessment (RIIA)

  • MISO conducts wholesale markets to ensure lowest cost energy and reliable operations

    MISO Real-time Energy Market Price Signals

    6

    …results in wholesale prices that can fluctuate rapidly to send timely signals to market participants.

    60

    70

    80

    90

    100

    110

    1 3 5 7 9 11 13 15 17 19 21 23

    24 hours

    MISO Hourly Load Profile -Average Summer Day

    (Thousand MW)

    The requirement to balance demand (load) with supply (generation) instantaneously at all points on the grid…

  • 7

    MISO connects a large, diverse generation fleet

    640Million MWh

    175Thousand MW

    Total MISO, 2018

    Coal47%

    Nucl. 16%

    Gas27%

    Hydro/Other 2% Wind

    8%

    Generating Capacity Electricity Generated

    Source: Misoenergy.org website

    Coal32%

    Nucl. 8%Gas

    42%

    Hydro/Other

    6% Wind15%

  • 0

    5

    10

    15

    20

    25

    30

    35

    40

    45

    2014 2015 2016 2017 2018

    8

    North Dakota “In State” Retail Sales vs. Generation (million MWh/yr)

    Source: US Energy Information Administration (EIA)

    Retail sales

    Wind

    Gas

    Coal

    Within MISO, the state of North Dakota is a net exporter of electricity…

    Hydro

    In state generation and retail electricity sales both growing

    As a state, ND consumes much less electricity than it generates within state borders;

    Approximately half of ND electricity generation is ‘exported’

    2 large coal plants (~ 30 % of ND coal capacity) are connected to Minnesota via DC lines

    Organized markets like MISO enable exports to larger consuming states

  • 9

    Today’s topics

    • MISO Overview

    • The Evolving Generation Fleet

    • Resource Availability and Need

    • Transmission Planning

  • 10

    MISO’s changing resource portfolio will remain a key influencer of the way value is created moving forward

    * More aggressive utility de-carbonization goals and proposed policy changes in Illinois, Minnesota and Wisconsin may further accelerate renewables penetration

    Portfolio Change (energy mix %)

    76%

    47%

    27% 22%

    13%

    16%

    9%9%

    7%

    27%

    29%29%

    8%

    31% 36%

    4% 2% 4% 4%

    2005 2018 2030 2030 + Policy*Coal Nuclear Gas Wind/Solar Other

    (Based on utility and state announcements)

  • Coal and gas retirements also contribute to the changing resource portfolio

    11

    Generation Retirement Trend by Fuel Type(Capacity in MW)

    Coal Gas Nuclear Oil Diesel Other

    13 7242

    98 234

    7861081 1024 880 931

    1929

    7001

    953

    44104575

    170

    73%

    22%

    2% 2%0% 1%

    Total Approved Retirement since 2005 (24.3 GW)

  • Wind continues to grow in MISO; solar is emerging

    1,1122,462

    4,861

    7,6259,221

    10,60112,271

    13,035 13,72615,029

    16,31917,225

    19,251

    22,603

    100 232 314 4640

    5,000

    10,000

    15,000

    20,000

    25,000

    2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

    MW

    Yearly Registered Wind and Solar in MISO

    Wind Solar

    12

  • 3 GW52 projects

    3 GW18 projects

    52 GW356 projects

    23 GW128 projects

    8 GW22

    projects

    2 GW7 projects

    MISO’s Current Generator InterconnectionQueue (currently active projects)

    Storage Hybrid SolarWind Gas Other

    Total:91 GW

    583 projects

    Renewables account for over 85% of MISO’s current active generator interconnection request ‘queue’

    1313

    2.42.23.6

    7.62.9

    3.52.5

    13.6 22.1

    28.2

    2.7

    14.5

    17.614.8

    5.5

    0

    5

    10

    15

    20

    25

    30

    35

    40

    45

    50

    2016 2017 2018 2019

    Gen

    erat

    ion

    Cap

    acity

    (GW

    )

    WindHybridSolarGasStorageOther

    21

    44

    40 41

    120projects

    255projects

    239projects

    301 projects

    Projects entering MISO’s Generator Interconnection Queue over the past 4 yrs

    Queue data as of Oct. 2019

  • Wind is concentrated in the western footprint, and continues to be a significant portion of new generation

    14

    7.5

    2.8

    0.2

    2019 New Generation Interconnection Agreements (GIAs) (GW)

    Wind Solar Gas

    GIA – Generator Interconnection Agreement

    In 2019, MISO completed 69 interconnection agreements, totaling over 10 GWIncludes all active wind projects in the application and study phases of the interconnection queue

  • 1515

    Large number of generator interconnection requests in western MISO creates system transmission capacity challenges

    Recent Interconnection Queue experience in ‘Western’ MISO (last 3 completed queue cycles)

    Cycle -> (date applied)

    Feb 2016

    Aug 2016

    Feb 2017

    Initial upgrade costs ID’d

    (Thousand $/MW)

    460 610 1,000

    Capacity “In”(GW entering)

    5.7 5.6 3.4

    Capacity “Out”(GW exiting)

    4.7 2.3 0.2

    % Out(GW exiting/GW entering)

    80% 40% 5%

    • 15 GW of generation queued for interconnection in the last 3 cycles

    • Recent initial studies each indicated increasing cost to integrate, on the order of $3 billion for multiple 345 kV new line additions

    • Ultimately 7+ GW of generation was able to achieve interconnection agreements for smaller rebuilds of existing facilities

    • System capacity is fully committed in this area; interconnection capability is ‘hitting a wall’

  • 16

    North Dakota has many projects in the queue, mostly wind; but projects are being impacted by transmission constraints

    MISO queue projects in North Dakota since 2016

    6 GW of projects have entered the MISO queue in ND since 2016, of that… 2 GW have completed the study phase (through Feb 2017 group):

    • 1.7 GW have withdrawn, including all the Feb 17 group, due to high transmission upgrade costs• 0.4 GW have successfully executed interconnection agreements or are ‘in process’

    4 GW in later groups (Aug 2017 to 2019) make up the “Active” queue

    0.1 GW1 project

    0.9 GW6 projects

    3.1 GW16 projects

    GasSolarWind

    Total:4.1 GW

    23 projects

    Active North Dakota queue projects(as of Sept 2019)

  • 17

    Overview of MISO’s Renewable Integration Impact Assessment (RIIA)

    Context: RIIA is an ongoing study conducted collaboratively with MISO members to identify MISO-wide renewable penetration levels at which integration complexity significantly increases.

    Emerging Themes:• Up to 30% renewables, challenges appear manageable with regular, incremental

    transmission expansion• By 40%, significant challenges begin

    o 40% MISO-wide equates to 70-100% local penetration in wind-rich Iowa, Minnesota, North Dakota, South Dakota

    o Tradeoffs required between renewable curtailment & transmission investment o Increased flexibility requirements (ramping from conventional generation) o Increased system stability concerns

    • Challenges can be addressed; however, least cost solutions require careful study and regional coordination across the MISO footprint

    • The value of MISO-wide diversity and ‘interconnectedness’ are key

  • (from RIIA Phase 1&2 Wrap-up Workshop - 11/13/2019)

    MISO’s Renewable Integration Impact Assessment (RIIA) indicates integration complexity increasing sharply beyond 30% renewable penetration

    Need to clean up images, up font sizes, etc.

    Base 10% 20% 30% 40% 50%

    Ren

    ewab

    le In

    tegr

    atio

    n C

    om

    plex

    ity

    Renewable Energy Penetration Levels

    Operating Reliability (Dynamics)

    Operating Reliability (Steady State)

    Energy Adequacy (Hourly)

    Resource Adequacy

    Total

    Inflection point

    18

  • 19

    Today’s topics

    • MISO Overview

    • The Evolving Generation Fleet

    • Resource Availability and Need

    • Transmission Planning

  • 16.7%14.2% 14.8% 14.3% 15.2% 15.8%

    17.1% 16.8%

    2012 2013 2014 2015 2016 2017 2018 2019

    27.4% 28.1%

    18.6% 18.0% 18.2% 18.8%

    Actual Reserve Margin

    Planning Reserve Margin (PRM)Req’mt

    19.1% 19.3%

    Reserve margins are adequate but have tightened since 2013; our neighbors tend to have excess capacity

    20

    MISO Historical Reserve Margins 2019 Reserve Margin by RTO*

    * Source: NERC Long-Term Reliability Assessment publications for anticipated reserve marginsNote: 2008 MISO is an estimate based on portions of MRO, RFC-MISO, and SERC data. Note: 2008 PJM is RFC-PJM.

    19.3%

    29.0%

    31.8%30.7%

    24.8%

    22.4%

    8.5%

    MISO PJM SPP ISO-NE NYISO CAISO ERCOT

  • 21

    How do we ensure reliability in all hours, including non-peak periods, as unit availability and performance decline?

    January 17, 2018 September 15, 2018 January 31, 2019

    Cold weather in South Region, excess generation

    in the North/Central Regions unable to move south due to

    transmission limitation.

    Unseasonably warm temperatures in the South

    Region resulted in higher load than anticipated; forced

    outages impacted generation availability.

    Historic cold in the North and Central Regions drove high

    load conditions; excess generation in the South

    Region unable to move north due to transmission limitation

    $300-$1000$100-$300$60-$100$40-$60$20-$40$(10)-$20

    $(1000)-$(10)

    $/MWh

  • 22

    Resource Availability and Need (RAN) guiding principles help to ensure reliability for a transforming grid

    1) Reliability Needs and Requirements: Reliability criteria must reflect required attributes in all horizons – “all hours matter”

    2) Reliability Contribution: Members are responsible for meeting reliability criteria with resources that will be accredited based upon the resource’s ability to deliver those attributes

    3) Alignment with Markets and Infrastructure: Market prices must be reflective of underlying system conditions and resources must be appropriately incentivized for the attributes they provide; infrastructure should enable efficient utilization of resources

    Guiding Principles

  • The RAN initiative includes efforts specifically focused on addressing operational and market concerns due to portfolio change

    23

    Resource Adequacy Construct:• Reflect risks throughout year• PRA reliability value reflected

    in auction results

    Resource Accreditation:• Align with attributes based on

    all-hours reliability criteria

    • Deliverability improvements

    Market Incentives:• Prices reflect operating

    conditions• Incentivize needed system

    attributes (e.g., multi-day market mechanism)

    Next Focus Continued improvement in

    availability and flexibility

    In Flight Continued refinements for

    2020 Planning Resource Auction (PRA), progress on

    market-based solution

    Progress, To Date Improve resource transparency

    and performance for spring 2019 and subsequent planning year

    Load Modifying Resources (LMRs): • Create transparency and better

    align LMR obligations with other resources

    Outage Coordination:• Improve forward-looking

    transparency for stakeholders and MISO

    • Increase early outage notification and flexibility during emergencies

    Visibility: • Multi-day Operating Margin

    forecast

    PRA Inputs:• Improve PRA inputs, focus

    on Load-Modifying Resources

    • Create rules outlining reasonable expectations for availability or replacement during the planning year

    Visibility: • Enhancements to the Multi-

    day Operating Margin forecast

  • 24

    Today’s topics

    • MISO Overview

    • The Evolving Generation Fleet

    • Resource Availability and Need

    • Transmission Planning

  • 25

    The regional transmission planning process provides a comprehensive, value-based approach

    Policy Planning

    Reliability Planning

    EconomicPlanning

    Interconnection Planning

    Evaluate long-term interconnection queue

    requests; identify upgrades to integrate into

    base expansion model

    MISO Value-Based

    Planning Approach

    Scenario-based planning to provide economic and

    market efficiency benefits

    Validate needs for plans identified by the member Transmission Owners; seek efficiencies by combining plans, if possible; evaluate system against reliability standards

    Long-term policy focused planning to analyze the impacts of changes in state or federal policy and industry trends; determine the transmission required to support those policies and industry trends

    Planning HorizonsReliability: 5 to 10 years

    Economic: 15 to 20 years

  • 26

    Balancing Generation and Transmission Investment

    Total

    Cost

    ($)

    Generation capacity costH LTransmission cost H

    Minimum Total Cost:, generation + transmission

    Higher transmission cost, lower generation

    cost

    High generation cost, low transmission

    cost

    Goal

    L

    MISO’s transmission planning process is focused on minimizing the total cost of delivered power to consumers: energy, capacity and transmission

    MISO plans transmission, not generation, but overall least cost solutions require balancing generation and transmission investment

    Chart8

    221.4

    200.4

    180.6

    162

    144.6

    128.4

    113.4

    99.6

    87

    75.6

    65.4

    56.4

    48.6

    42

    36.6

    32.4

    29.4

    27.6

    27

    27.6

    29.4

    32.4

    36.6

    42

    48.6

    56.4

    65.4

    75.6

    87

    99.6

    113.4

    128.4

    144.6

    162

    180.6

    200.4

    221.4

    Overall Summary

    18% Reserve Margin20062010201520202025End Effects

    ($000)

    GAF UTILITY COST21,342,22222,986,81927,490,03733,008,73141,482,794

    CAPITAL COST0548,2402,555,5946,858,70011,552,252

    UTILITY COST21,342,22223,535,05830,045,63139,867,43153,035,046

    PV UTILITY COST21,342,22217,298,97015,030,29613,573,30712,288,860

    ACCUM. PV UTILITY21,342,22295,969,208174,500,964244,958,672308,999,216333,147,296

    14% Reserve Margin20062010201520202025End Effects18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)($000)

    GAF UTILITY COST21,342,22223,025,19627,561,45833,237,25041,720,906GAF UTILITY COST0(38,377)(71,422)(228,519)(238,112)

    CAPITAL COST0273,4362,117,3196,027,28910,829,365CAPITAL COST0274,804438,275831,411722,888

    UTILITY COST21,342,22223,298,63229,678,77839,264,54052,550,270UTILITY COST0236,426366,853602,891484,776

    PV UTILITY COST21,342,22217,125,19014,846,77813,368,04712,176,532PV UTILITY COST0173,780183,518205,261112,328

    ACCUM. PV UTILITY21,342,22295,756,018173,504,864243,009,356306,433,848333,628,920ACCUM. PV UTILITY0213,190996,1001,949,3162,565,368(481,624)2,083,744

    12% Reserve Margin20062010201520202025End Effects18% minus 12%20062010201520202025End EffectsTotal Savings14% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)

    GAF UTILITY COST21,342,22223,076,64727,594,70633,248,23141,924,694GAF UTILITY COST0(89,828)(104,670)(239,500)(441,900)GAF UTILITY COST0(51,451)(33,248)(10,981)(203,788)

    CAPITAL COST075,8871,966,9185,918,70010,366,393CAPITAL COST0472,353588,676940,0001,185,860CAPITAL COST0197,549150,401108,589462,972

    UTILITY COST21,342,22223,152,53429,561,62439,166,93152,291,088UTILITY COST0382,524484,007700,500743,958UTILITY COST0146,098117,15497,609259,182

    PV UTILITY COST21,342,22217,017,80414,788,17213,334,81512,116,476PV UTILITY COST0281,166242,124238,493172,384PV UTILITY COST0107,38758,60633,23260,056

    ACCUM. PV UTILITY21,342,22295,589,416172,995,848242,196,928305,260,256332,930,880ACCUM. PV UTILITY0379,7921,505,1162,761,7443,738,960216,4163,955,376ACCUM. PV UTILITY0166,602509,016812,4281,173,592698,0401,871,632

    9% Reserve Margin20062010201520202025End Effects18% minus 9%20062010201520202025End EffectsTotal Savings14% minus 9%20062010201520202025End EffectsTotal Savings12% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)($000)

    GAF UTILITY COST21,342,22223,076,35127,783,39533,772,05942,296,274GAF UTILITY COST0(89,532)(293,359)(763,328)(813,480)GAF UTILITY COST0(51,155)(221,937)(534,809)(575,368)GAF UTILITY COST0297(188,689)(523,828)(371,580)

    CAPITAL COST001,462,9244,987,5639,736,111CAPITAL COST0548,2401,092,6701,871,1371,816,141CAPITAL COST0273,436654,3951,039,7261,093,254CAPITAL COST075,887503,994931,137630,282

    UTILITY COST21,342,22223,076,35129,246,31938,759,62152,032,385UTILITY COST0458,708799,3121,107,8101,002,661UTILITY COST0222,282432,459504,919517,885UTILITY COST076,184315,305407,310258,703

    PV UTILITY COST21,342,22216,961,80714,630,44113,196,14112,056,531PV UTILITY COST0337,163399,855377,166232,329PV UTILITY COST0163,384216,337171,906120,000PV UTILITY COST055,997157,731138,67459,945

    ACCUM. PV UTILITY21,342,22295,533,418172,263,516240,746,836303,517,376333,475,928ACCUM. PV UTILITY0435,7902,237,4484,211,8365,481,840(328,632)5,153,208ACCUM. PV UTILITY0222,6001,241,3482,262,5202,916,472152,9923,069,464ACCUM. PV UTILITY055,998732,3321,450,0921,742,880(545,048)1,197,832

    18%PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND

    LOADCAPACITYCAPACITY1000100010003201100415Planning PeriodEnd EffectsTotal Savings

    2006116,649140,1801,470000000

    2007118,642140,379125000000

    2008121,792142,7752,732000000

    2009123,453144,7492,148000500

    2010125,572150,0145,260040100

    2011127,701154,0073,500000500

    2012129,395154,998960000300

    2013134,180158,6083,640210200

    2014135,149160,5531,960100300

    2015136,940162,8432,320200100

    2016139,271164,8132,000200000

    2017141,174167,7683,000300000

    2018143,590170,7233,000300000

    2019148,900176,3185,640320200

    2020149,350177,6231,320100100

    2021151,970179,5932,000200000

    2022154,549182,8683,320300100

    2023156,663185,8233,000300000

    2024162,393192,0586,280320400

    2025163,570193,6831,640100200

    Total Units:29903000

    Cap. Added:29,0009,00009,60000

    Total RM Capacity:47,600

    14%PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND

    LOADCAPACITYCAPACITY1000100010003201100415

    2006116,649140,1801,470000000

    2007118,642140,379125000000

    2008121,792142,7752,732000000

    2009123,453144,1091,508000300

    2010125,572147,0542,940020000

    2011127,701149,7672,220000100

    2012129,395151,3981,600000500

    2013134,180154,9683,600200500

    2014135,149156,9382,000200000

    2015136,940157,9231,000100000

    2016139,271159,8932,000200000

    2017141,174162,8483,000300000

    2018143,590164,8182,000200000

    2019148,900170,0535,280310400

    2020149,350171,0381,000100000

    2021151,970174,3133,320300100

    2022154,549177,2683,000300000

    2023156,663179,2382,000200000

    2024162,393185,4736,280320400

    2025163,570187,4181,960100300

    Total Units:28502600

    Cap. Added:28,0005,00008,32000

    Total RM Capacity:41,320

    12%PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND

    LOADCAPACITYCAPACITY1000100010003201100415

    2006116,649140,1801,470000000

    2007118,642140,379125000000

    2008121,792142,7752,732000000

    2009123,453143,149568000000

    2010125,572145,0541,900000300

    2011127,701148,0872,540000200

    2012129,395149,7581,640010200

    2013134,180153,0083,280200400

    2014135,149154,9782,000200000

    2015136,940155,9631,000100000

    2016139,271157,9332,000200000

    2017141,174159,9032,000200000

    2018143,590162,8583,000300000

    2019148,900167,7734,960310300

    2020149,350169,0781,320100100

    2021151,970171,0482,000200000

    2022154,549174,0033,000300000

    2023156,663176,9332,960200300

    2024162,393182,8485,960320300

    2025163,570184,4731,640100200

    Total Units:27402300

    Cap. Added:27,0004,00007,36000

    Total RM Capacity:38,360

    9%PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND

    LOADCAPACITYCAPACITY1000100010003201100415

    2006116,649140,1801,470000000

    2007118,642140,379125000000

    2008121,792142,7752,732000000

    2009123,453143,149568000000

    2010125,572144,094940000000

    2011127,701146,4871,900000000

    2012129,395147,158640000200

    2013134,180150,0882,960200300

    2014135,149151,3931,320100100

    2015136,940152,6981,320100100

    2016139,271154,6682,000200000

    2017141,174156,6382,000200000

    2018143,590158,6082,000200000

    2019148,900162,8434,280300400

    2020149,350163,8281,000100000

    2021151,970167,1033,320300100

    2022154,549170,0583,000300000

    2023156,663172,0282,000200000

    2024162,393177,2635,280310400

    2025163,570178,8881,640100200

    Total Units:26101800

    Cap. Added:26,0001,00005,76000

    Total RM Capacity:32,760

    Overall Summary

    2006200620062006

    2007200720072007

    2008200820082008

    2009200920092009

    2010201020102010

    2011201120112011

    2012201220122012

    2013201320132013

    2014201420142014

    2015201520152015

    2016201620162016

    2017201720172017

    2018201820182018

    2019201920192019

    2020202020202020

    2021202120212021

    2022202220222022

    2023202320232023

    2024202420242024

    2025202520252025

    18% Rserve Margin Requirement

    14% Rserve Margin Requirement

    12% Rserve Margin Requirement

    9% Rserve Margin Requirement

    Year

    MW

    Installed Capacity

    Central Summary

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in Accumulated PV

    East Summary

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in PV Planning Period, PV End Effects, and PV Total (Planning Period + End Effects)

    West Summary

    18% Reserve Margin20062010201520202025End Effects

    ($000)

    GAF UTILITY COST7,270,7618,646,50210,026,36311,987,63015,004,992

    CAPITAL COST0249,5081,362,7173,091,2324,954,614

    UTILITY COST7,270,7618,896,01011,389,08015,078,86219,959,606

    PV UTILITY COST7,270,7616,538,8335,697,3765,133,7654,624,882

    ACCUM. PV UTILITY7,270,76134,833,10464,706,18091,235,256115,374,104100,150,536

    14% Reserve Margin20062010201520202025End Effects18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)($000)

    GAF UTILITY COST7,270,7618,671,72610,058,76412,003,50615,015,310GAF UTILITY COST0(25,224)(32,401)(15,876)(10,318)

    CAPITAL COST0100,8261,183,5382,904,1894,796,200CAPITAL COST0148,682179,180187,043158,414

    UTILITY COST7,270,7618,772,55211,242,30214,907,69519,811,510UTILITY COST0123,458146,778171,167148,096

    PV UTILITY COST7,270,7616,448,0885,623,9505,075,4904,590,566PV UTILITY COST090,74573,42658,27634,316

    ACCUM. PV UTILITY7,270,76134,702,94864,154,52890,392,304114,329,16099,422,728ACCUM. PV UTILITY0130,156551,652842,9521,044,944727,8081,772,752

    12% Reserve Margin20062010201520202025End Effects18% minus 12%20062010201520202025End EffectsTotal Savings14% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)

    GAF UTILITY COST7,270,7618,703,18210,059,28212,002,41015,013,126GAF UTILITY COST0(56,680)(32,919)(14,780)(8,134)GAF UTILITY COST0(31,456)(518)1,0962,184

    CAPITAL COST001,118,6172,850,7664,720,893CAPITAL COST0249,508244,100240,466233,721CAPITAL COST0100,82664,92153,42375,307

    UTILITY COST7,270,7618,703,18211,177,89914,853,17619,734,020UTILITY COST0192,828211,181225,686225,586UTILITY COST069,37064,40354,51977,490

    PV UTILITY COST7,270,7616,397,0995,591,7335,056,9284,572,611PV UTILITY COST0141,734105,64376,83752,271PV UTILITY COST050,98932,21818,56217,956

    ACCUM. PV UTILITY7,270,76134,651,96063,927,98890,035,312113,859,71299,080,360ACCUM. PV UTILITY0181,144778,1921,199,9441,514,3921,070,1762,584,568ACCUM. PV UTILITY050,988226,540356,992469,448342,368811,816

    9% Reserve Margin20062010201520202025End Effects18% minus 9%20062010201520202025End EffectsTotal Savings14% minus 9%20062010201520202025End EffectsTotal Savings12% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)($000)

    GAF UTILITY COST7,270,7618,703,18210,100,60312,024,82915,028,565GAF UTILITY COST0(56,680)(74,240)(37,199)(23,573)GAF UTILITY COST0(31,456)(41,839)(21,323)(13,255)GAF UTILITY COST00(41,321)(22,419)(15,439)

    CAPITAL COST00970,2752,689,0314,578,265CAPITAL COST0249,508392,442402,201376,349CAPITAL COST0100,826213,262215,158217,935CAPITAL COST00148,342161,735142,628

    UTILITY COST7,270,7618,703,18211,070,87814,713,86019,606,830UTILITY COST0192,828318,202365,002352,776UTILITY COST069,370171,424193,835204,680UTILITY COST00107,021139,316127,190

    PV UTILITY COST7,270,7616,397,0995,538,1965,009,4964,543,139PV UTILITY COST0141,734159,180124,26981,743PV UTILITY COST050,98985,75565,99447,427PV UTILITY COST0053,53747,43229,472

    ACCUM. PV UTILITY7,270,76134,651,96063,675,79289,561,792113,240,10498,528,344ACCUM. PV UTILITY0181,1441,030,3881,673,4642,134,0001,622,1923,756,192ACCUM. PV UTILITY050,988478,736830,5121,089,056894,3841,983,440ACCUM. PV UTILITY00252,196473,520619,608552,0161,171,624

    Planning PeriodEnd EffectsTotal Savings

    West Summary

    2006200620062006

    2007200720072007

    2008200820082008

    2009200920092009

    2010201020102010

    2011201120112011

    2012201220122012

    2013201320132013

    2014201420142014

    2015201520152015

    2016201620162016

    2017201720172017

    2018201820182018

    2019201920192019

    2020202020202020

    2021202120212021

    2022202220222022

    2023202320232023

    2024202420242024

    2025202520252025

    18% Rserve Margin Requirement

    14% Rserve Margin Requirement

    12% Rserve Margin Requirement

    9% Rserve Margin Requirement

    Year

    MW

    Installed Capacity

    23

    23

    23

    23

    70

    70

    70

    70

    827

    827

    827

    827

    750

    110

    110

    110

    2940

    1940

    940

    940

    960

    320

    320

    0

    320

    640

    1000

    0

    1640

    1640

    1320

    1000

    1320

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1640

    1640

    1320

    1320

    1320

    1000

    1320

    1000

    1000

    1320

    1000

    1320

    1320

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1640

    1640

    1640

    1320

    1320

    1320

    1320

    1320

    Central Runs

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in Accumulated PV

    East Runs

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in PV Planning Period, PV End Effects, and PV Total (Planning Period + End Effects)

    West Runs

    18% Reserve Margin20062010201520202025End Effects

    ($000)

    GAF UTILITY COST7,253,4498,343,56010,163,94411,798,17614,515,780

    CAPITAL COST0298,731853,1922,263,7473,867,232

    UTILITY COST7,253,4498,642,29111,017,13614,061,92318,383,012

    PV UTILITY COST7,253,4496,352,3425,511,3114,787,5374,259,566

    ACCUM. PV UTILITY7,253,44933,543,09862,670,22888,122,296110,534,00895,405,656

    14% Reserve Margin20062010201520202025End Effects18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)($000)

    GAF UTILITY COST7,253,4498,356,71310,079,63411,644,70514,324,941GAF UTILITY COST0(13,153)84,310153,471190,839

    CAPITAL COST0172,610933,7822,281,4713,896,464CAPITAL COST0126,122(80,590)(17,723)(29,232)

    UTILITY COST7,253,4498,529,32311,013,41613,926,17618,221,404UTILITY COST0112,9683,720135,747161,608

    PV UTILITY COST7,253,4496,269,3075,509,4504,741,3214,222,119PV UTILITY COST083,0351,86146,21737,447

    ACCUM. PV UTILITY7,253,44933,460,06462,334,00887,633,664109,830,17694,395,872ACCUM. PV UTILITY083,034336,220488,632703,8321,009,7841,713,616

    12% Reserve Margin20062010201520202025End Effects18% minus 12%20062010201520202025End EffectsTotal Savings14% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)

    GAF UTILITY COST7,253,4498,376,70810,112,36411,656,78214,528,480GAF UTILITY COST0(33,148)51,580141,394(12,700)GAF UTILITY COST0(19,995)(32,730)(12,077)(203,539)

    CAPITAL COST075,887848,3012,208,7233,489,651CAPITAL COST0222,8454,89155,024377,581CAPITAL COST096,72385,48172,747406,813

    UTILITY COST7,253,4498,452,59510,960,66513,865,50518,018,132UTILITY COST0189,69656,471196,418364,880UTILITY COST076,72852,75160,671203,272

    PV UTILITY COST7,253,4496,212,9105,483,0624,720,6654,175,019PV UTILITY COST0139,43228,25066,87384,547PV UTILITY COST056,39826,38920,65647,101

    ACCUM. PV UTILITY7,253,44933,344,45062,051,53287,229,360109,245,92894,022,296ACCUM. PV UTILITY0198,648618,696892,9361,288,0801,383,3602,671,440ACCUM. PV UTILITY0115,614282,476404,304584,248373,576957,824

    9% Reserve Margin20062010201520202025End Effects18% minus 9%20062010201520202025End EffectsTotal Savings14% minus 9%20062010201520202025End EffectsTotal Savings12% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)($000)

    GAF UTILITY COST7,253,4498,376,41210,259,73211,837,79614,536,354GAF UTILITY COST0(32,852)(95,788)(39,620)(20,574)GAF UTILITY COST0(19,699)(180,098)(193,091)(211,413)GAF UTILITY COST0297(147,368)(181,014)(7,874)

    CAPITAL COST00492,6491,923,8533,472,511CAPITAL COST0298,731360,543339,894394,720CAPITAL COST0172,610441,133357,617423,952CAPITAL COST075,887355,652284,87017,140

    UTILITY COST7,253,4498,376,41210,752,38113,761,64918,008,866UTILITY COST0265,880264,755300,274374,146UTILITY COST0152,912261,035164,527212,538UTILITY COST076,184208,284103,8569,266

    PV UTILITY COST7,253,4496,156,9135,378,8684,685,3064,172,872PV UTILITY COST0195,429132,444102,23286,694PV UTILITY COST0112,395130,58356,01549,248PV UTILITY COST055,997104,19435,3592,147

    ACCUM. PV UTILITY7,253,44933,288,45261,571,39686,444,848108,419,14493,723,696ACCUM. PV UTILITY0254,6461,098,8321,677,4482,114,8641,681,9603,796,824ACCUM. PV UTILITY0171,612762,6121,188,8161,411,032672,1762,083,208ACCUM. PV UTILITY055,998480,136784,512826,784298,6001,125,384

    Planning PeriodEnd EffectsTotal Savings

    West Runs

    2006200620062006

    2007200720072007

    2008200820082008

    2009200920092009

    2010201020102010

    2011201120112011

    2012201220122012

    2013201320132013

    2014201420142014

    2015201520152015

    2016201620162016

    2017201720172017

    2018201820182018

    2019201920192019

    2020202020202020

    2021202120212021

    2022202220222022

    2023202320232023

    2024202420242024

    2025202520252025

    18% Rserve Margin Requirement

    14% Rserve Margin Requirement

    12% Rserve Margin Requirement

    9% Rserve Margin Requirement

    Year

    MW

    Installed Capacity

    870

    23

    23

    23

    0

    70

    70

    70

    0

    827

    827

    827

    940

    110

    110

    110

    2320

    1940

    940

    940

    640

    320

    320

    0

    640

    640

    1000

    0

    2000

    1640

    1320

    1000

    640

    1000

    1000

    1000

    320

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    2000

    1640

    1320

    1320

    0

    1000

    1320

    1000

    1000

    1320

    1000

    1320

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    1000

    2640

    1640

    1640

    1320

    320

    1320

    1320

    1320

    Savings vs Load

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in Accumulated PV for Planning Period

    bath Tub

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in PV Planning Period, PV End Effects, and PV Total (Planning Period + End Effects)

    18% Reserve Margin20062010201520202025End Effects

    ($000)

    GAF UTILITY COST6,818,0125,996,7577,299,7309,222,92511,962,022

    CAPITAL COST00339,6861,503,7212,730,407

    UTILITY COST6,818,0125,996,7577,639,41510,726,64614,692,428

    PV UTILITY COST6,818,0124,407,7963,821,6103,652,0053,404,413

    ACCUM. PV UTILITY6,818,01227,593,00647,124,55665,601,12083,091,104137,591,104

    14% Reserve Margin20062010201520202025End Effects18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)($000)

    GAF UTILITY COST6,818,0125,996,7577,423,0609,589,03912,380,655GAF UTILITY COST00(123,331)(366,114)(418,633)

    CAPITAL COST000841,6302,136,701CAPITAL COST00339,686662,091593,706

    UTILITY COST6,818,0125,996,7577,423,06010,430,66914,517,356UTILITY COST00216,355295,977175,072

    PV UTILITY COST6,818,0124,407,7963,713,3783,551,2373,363,847PV UTILITY COST00108,231100,76940,566

    ACCUM. PV UTILITY6,818,01227,593,00647,016,32864,983,38882,274,512139,810,320ACCUM. PV UTILITY00108,228617,732816,592(2,219,216)(1,402,624)

    12% Reserve Margin20062010201520202025End Effects18% minus 12%20062010201520202025End EffectsTotal Savings14% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)

    GAF UTILITY COST6,818,0125,996,7577,423,0609,589,03912,383,088GAF UTILITY COST00(123,331)(366,114)(421,066)GAF UTILITY COST0000(2,433)

    CAPITAL COST000859,2112,155,849CAPITAL COST00339,686644,510574,558CAPITAL COST000(17,581)(19,148)

    UTILITY COST6,818,0125,996,7577,423,06010,448,25014,538,936UTILITY COST00216,355278,396153,492UTILITY COST000(17,581)(21,580)

    PV UTILITY COST6,818,0124,407,7963,713,3783,557,2223,368,847PV UTILITY COST00108,23194,78335,566PV UTILITY COST000(5,986)(5,001)

    ACCUM. PV UTILITY6,818,01227,593,00647,016,32864,932,25682,154,616139,828,224ACCUM. PV UTILITY00108,228668,864936,488(2,237,120)(1,300,632)ACCUM. PV UTILITY00051,132119,896(17,904)101,992

    9% Reserve Margin20062010201520202025End Effects18% minus 9%20062010201520202025End EffectsTotal Savings14% minus 9%20062010201520202025End EffectsTotal Savings12% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)($000)($000)($000)

    GAF UTILITY COST6,818,0125,996,7577,423,0609,909,43412,731,355GAF UTILITY COST00(123,331)(686,509)(769,333)GAF UTILITY COST000(320,395)(350,700)GAF UTILITY COST000(320,395)(348,267)

    CAPITAL COST000374,6781,685,334CAPITAL COST00339,6861,129,0421,045,072CAPITAL COST000466,951451,367CAPITAL COST000484,532470,514

    UTILITY COST6,818,0125,996,7577,423,06010,284,11214,416,689UTILITY COST00216,355442,534275,739UTILITY COST000146,557100,667UTILITY COST000164,138122,247

    PV UTILITY COST6,818,0124,407,7963,713,3783,501,3403,340,521PV UTILITY COST00108,231150,66663,892PV UTILITY COST00049,89723,326PV UTILITY COST00055,88328,326

    ACCUM. PV UTILITY6,818,01227,593,00647,016,32864,740,19681,858,128141,223,888ACCUM. PV UTILITY00108,228860,9241,232,976(3,632,784)(2,399,808)ACCUM. PV UTILITY000243,192416,384(1,413,568)(997,184)ACCUM. PV UTILITY000192,060296,488(1,395,664)(1,099,176)

    Planning PeriodEnd EffectsTotal Savings

    2006200620062006

    2007200720072007

    2008200820082008

    2009200920092009

    2010201020102010

    2011201120112011

    2012201220122012

    2013201320132013

    2014201420142014

    2015201520152015

    2016201620162016

    2017201720172017

    2018201820182018

    2019201920192019

    2020202020202020

    2021202120212021

    2022202220222022

    2023202320232023

    2024202420242024

    2025202520252025

    18% Rserve Margin Requirement

    14% Rserve Margin Requirement

    12% Rserve Margin Requirement

    9% Rserve Margin Requirement

    Year

    MW

    Installed Capacity

    576.9

    576.9

    576.9

    576.9

    55

    55

    55

    55

    1905

    1905

    1905

    1905

    457.7

    457.7

    457.7

    457.7

    0

    0

    0

    0

    1900

    1900

    1900

    1900

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    1000

    0

    0

    0

    0

    0

    0

    0

    1000

    1000

    0

    0

    1000

    0

    1000

    0

    2000

    2000

    2000

    1000

    0

    0

    0

    0

    0

    1000

    0

    1000

    1000

    1000

    1000

    1000

    1000

    0

    1000

    0

    2000

    2320

    2000

    2000

    0

    0

    0

    0

    201020102010

    201520152015

    202020202020

    202520252025

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in Accumulated PV for Planning Period

    18% minus 14%

    18% minus 12%

    18% minus 9%

    Year

    ($000)

    Difference in PV Planning Period, PV End Effects, and PV Total (Planning Period + End Effects)

    Alternative Allowance

    1st YearTotalIncremental

    Coal2013151

    CC2010152

    Nuclear201811

    CT2009163

    IGCC201300

    Wind200800

    18% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200645,78854,11823000000GAF UTILITY COST7,270,7617,903,1428,057,6138,514,0088,646,5029,066,4569,282,1559,557,3999,567,11810,026,36310,424,88210,447,15010,864,23711,438,74111,987,63012,452,92813,106,80513,879,83314,222,68515,004,992ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    200746,56054,18270000000CAPITAL COST00049,118249,508321,243339,641705,9831,047,3001,362,7171,681,5372,003,8602,329,7932,725,4543,091,2323,426,0863,801,0684,143,2424,566,2494,954,614PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    200847,85555,011827000000UTILITY COST7,270,7617,903,1428,057,6138,563,1268,896,0109,387,6999,621,79610,263,38210,614,41811,389,08012,106,41912,451,01013,194,03014,164,19415,078,86215,879,01416,907,87218,023,07418,788,93419,959,606INSTALLED CAPACITYMW53,57253,63654,46554,58055,52155,52255,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,535

    200948,69555,766750000200PV UTILITY COST7,270,7617,317,7246,908,1046,797,6856,538,8336,389,1106,063,3645,988,5855,734,6405,697,3765,607,6155,340,0255,239,5315,208,1455,133,7655,005,7284,935,2474,871,0774,701,9134,624,882RESERVE MARGINPCT17.0015.2013.8112.0812.1110.349.366.474.582.771.200.22-1.45-4.06-5.77-7.34-8.81-9.69-12.03-13.59

    201049,52258,7072,940020000ACCUM. PV UTILITY7,270,76114,588,48421,496,58828,294,27234,833,10441,222,21647,285,58053,274,16459,008,80464,706,18070,313,79275,653,81680,893,34486,101,48891,235,25696,240,984101,176,232106,047,312110,749,224115,374,104100,150,536LOSS LOADHOURS0000000000000000382139

    201150,31859,668960000300

    201250,78160,001320000100

    201352,16161,6261,640100200With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201453,10262,9311,320100100(18% Minimum RM Required)

    201554,03863,9161,000100000ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    201654,87664,9011,000100000PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    201755,41465,8861,000100000INSTALLED CAPACITYMW54,11854,18255,01155,76658,70759,66860,00161,62662,93163,91664,90165,88666,87168,49669,80170,78672,09173,07674,70176,006

    201856,35166,8711,000100000RESERVE MARGINPCT18.1916.3714.9514.5218.5518.5818.1618.1418.5118.2818.2718.9018.6718.3318.4418.1118.3818.8418.3318.26

    201957,88468,4961,640100200LOSS LOADHOURS00000000000000000000

    202058,93469,8011,320100100

    202159,93470,7861,000100000

    202260,89872,0911,320100100

    202361,49373,0761,000100000

    202463,12974,7011,640100200

    202564,27176,0061,320100100

    Total Units:13201600

    Cap. Added:13,0002,00005,12000

    Total RM Capacity:20,120

    14% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200645,78854,11823000000GAF UTILITY COST7,270,7617,903,1428,057,6138,513,4778,671,7269,097,3689,318,1499,594,6649,599,83810,058,76410,455,94710,478,17510,883,69511,459,44412,003,50612,470,45813,121,86013,894,24914,236,33715,015,310ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    200746,56054,18270000000CAPITAL COST0000100,826124,297174,717545,553862,8941,183,5381,507,5841,835,1342,166,2922,567,1792,904,1893,280,1583,624,2743,972,5744,401,7084,796,200PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    200847,85555,011827000000UTILITY COST7,270,7617,903,1428,057,6138,513,4778,772,5529,221,6659,492,86610,140,21710,462,73211,242,30211,963,53012,313,30813,049,98714,026,62314,907,69515,750,61616,746,13417,866,82418,638,04419,811,510INSTALLED CAPACITYMW53,57253,63654,46554,58055,52155,52255,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,535

    200948,69555,126110000000PV UTILITY COST7,270,7617,317,7246,908,1046,758,2726,448,0886,276,1105,982,1165,916,7195,652,6895,623,9505,541,4295,280,9675,182,3305,157,5605,075,4904,965,2514,888,0374,828,8484,664,1534,590,566RESERVE MARGINPCT17.0015.2013.8112.0812.1110.349.366.474.582.771.200.22-1.45-4.06-5.77-7.34-8.81-9.69-12.03-13.59

    201049,52257,0671,940010000ACCUM. PV UTILITY7,270,76114,588,48421,496,58828,254,86034,702,94840,979,05646,961,17252,877,89258,530,58064,154,52869,695,96074,976,92880,159,25685,316,81690,392,30495,357,552100,245,592105,074,440109,738,592114,329,16099,422,728LOSS LOADHOURS0000000000000000382139

    201150,31857,388320000100

    201250,78158,041640000200

    201352,16159,6661,640100200With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201453,10260,6511,000100000(14% Minimum RM Required)

    201554,03861,6361,000100000ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,527297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    201654,87662,6211,000100000PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    201755,41463,6061,000100000INSTALLED CAPACITYMW54,11854,18255,01155,12657,06757,38858,04159,66660,65161,63662,62163,60664,59166,21667,20168,50669,49170,47672,10173,406

    201856,35164,5911,000100000RESERVE MARGINPCT18.1916.3714.9513.2115.2314.0514.3014.3914.2214.0614.1114.7814.6214.3914.0314.3014.1114.6114.2114.21

    201957,88466,2161,640100200LOSS LOADHOURS00000000000000000000

    202058,93467,2011,000100000

    202159,93468,5061,320100100

    202260,89869,4911,000100000

    202361,49370,4761,000100000

    202463,12972,1011,640100200

    202564,27173,4061,320100100

    Total Units:13101100

    Cap. Added:13,0001,00003,52000

    Total RM Capacity:17,520

    12% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200645,78854,11823000000GAF UTILITY COST7,270,7617,903,1428,057,6138,513,4778,703,1829,135,6329,318,4589,594,8529,600,08510,059,28210,456,84810,478,91610,882,96611,458,57412,002,41012,469,48913,120,75013,893,02614,234,75815,013,126ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    200746,56054,18270000000CAPITAL COST0000026,054132,352476,769796,0411,118,6171,444,5951,774,0772,107,1682,476,9812,850,7663,193,6263,540,5483,891,6554,323,5954,720,893PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    200847,85555,011827000000UTILITY COST7,270,7617,903,1428,057,6138,513,4778,703,1829,161,6869,450,81010,071,62110,396,12611,177,89911,901,44312,252,99312,990,13413,935,55514,853,17615,663,11516,661,29817,784,68018,558,35219,734,020INSTALLED CAPACITYMW53,57253,63654,46554,58055,52155,52255,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,535

    200948,69555,126110000000PV UTILITY COST7,270,7617,317,7246,908,1046,758,2726,397,0996,235,2895,955,6145,876,6945,616,7045,591,7335,512,6715,255,0995,158,5615,124,0755,056,9284,937,6674,863,2744,806,6474,644,2104,572,611RESERVE MARGINPCT17.0015.2013.8112.0812.1110.349.366.474.582.771.200.22-1.45-4.06-5.77-7.34-8.81-9.69-12.03-13.59

    201049,52256,067940000000ACCUM. PV UTILITY7,270,76114,588,48421,496,58828,254,86034,651,96040,887,24846,842,86052,719,55258,336,25663,927,98869,440,65674,695,75279,854,31284,978,38490,035,31294,972,97699,836,248104,642,896109,287,104113,859,71299,080,360LOSS LOADHOURS0000000000000000382139

    201150,31856,388320000100

    201250,78157,4011,000010000

    201352,16158,7061,320100100With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201453,10259,6911,000100000(12% Minimum RM Required)

    201554,03860,6761,000100000ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,527297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    201654,87661,6611,000100000PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    201755,41462,6461,000100000INSTALLED CAPACITYMW54,11854,18255,01155,12656,06756,38857,40158,70659,69160,67661,66162,64663,63164,93666,24167,22668,21169,19670,82172,126

    201856,35163,6311,000100000RESERVE MARGINPCT18.1916.3714.9513.2113.2212.0613.0412.5512.4112.2812.3613.0512.9212.1812.4012.1712.0112.5312.1812.22

    201957,88464,9361,320100100LOSS LOADHOURS00000000000000000000

    202058,93466,2411,320100100

    202159,93467,2261,000100000

    202260,89868,2111,000100000

    202361,49369,1961,000100000

    202463,12970,8211,640100200

    202564,27172,1261,320100100

    Total Units:1310700

    Cap. Added:13,0001,00002,24000

    Total RM Capacity:16,240

    9% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200645,78854,11823000000GAF UTILITY COST7,270,7617,903,1428,057,6138,513,4778,703,1829,135,7639,361,3349,640,1179,642,07810,100,60310,496,22410,518,27010,908,46511,486,39712,024,82912,492,78313,141,82713,913,27714,253,82415,028,565ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,645302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    200746,56054,18270000000CAPITAL COST0000000320,186643,579970,2751,300,3731,633,9761,971,1872,345,1212,689,0313,071,9003,422,9163,778,1174,175,8894,578,265PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    200847,85555,011827000000UTILITY COST7,270,7617,903,1428,057,6138,513,4778,703,1829,135,7639,361,3349,960,30310,285,65711,070,87811,796,59712,152,24612,879,65213,831,51814,713,86015,564,68316,564,74317,691,39418,429,71419,606,830INSTALLED CAPACITYMW53,57253,63654,46554,58055,52155,52255,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,53555,535

    200948,69555,126110000000PV UTILITY COST7,270,7617,317,7246,908,1046,758,2726,397,0996,217,6475,899,2285,811,7415,557,0215,538,1965,464,1075,211,8905,114,6875,085,8215,009,4964,906,6374,835,0914,781,4354,612,0184,543,139RESERVE MARGINPCT17.0015.2013.8112.0812.1110.349.366.474.582.771.200.22-1.45-4.06-5.77-7.34-8.81-9.69-12.03-13.59

    201049,52256,067940000000ACCUM. PV UTILITY7,270,76114,588,48421,496,58828,254,86034,651,96040,869,60846,768,83652,580,57658,137,59663,675,79269,139,89674,351,78479,466,47284,552,29689,561,79294,468,43299,303,520104,084,952108,696,968113,240,10498,528,344LOSS LOADHOURS0000000000000000382139

    201150,31856,0680000000

    201250,78156,0810000000

    201352,16157,0661,000100000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201453,10258,0511,000100000(9% Minimum RM Required)

    201554,03859,0361,000100000ENERGY REQUIREDGWH254,618259,074263,609268,222272,916277,690282,550287,494292,526297,646302,854308,154313,547319,033324,617330,298336,076341,959347,944354,030

    201654,87660,0211,000100000PEAK LOADMW45,78846,56047,85548,69549,52250,31850,78152,16153,10254,03854,87655,41456,35157,88458,93459,93460,89861,49363,12964,271

    201755,41461,0061,000100000INSTALLED CAPACITYMW54,11854,18255,01155,12656,06756,06856,08157,06658,05159,03660,02161,00661,99163,29664,28165,58666,57167,55668,86170,166

    201856,35161,9911,000100000RESERVE MARGINPCT18.1916.3714.9513.2113.2211.4310.449.409.329.259.3810.0910.019.359.079.439.329.869.089.17

    201957,88463,2961,320100100LOSS LOADHOURS00000000000000000000

    202058,93464,2811,000100000

    202159,93465,5861,320100100

    202260,89866,5711,000100000

    202361,49367,5561,000100000

    202463,12968,8611,320100100

    202564,27170,1661,320100100

    Total Units:1300400

    Cap. Added:13,000001,28000

    Total RM Capacity:14,280

    Alternative Allowance

    1st YearTotalIncremental

    Coal2013151

    CC2010152

    Nuclear201811

    CT2009163

    IGCC201300

    Wind200800

    18% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200639,51146,748870000000GAF UTILITY COST7,253,4497,584,7177,714,2657,863,3698,343,5608,724,1619,080,8809,204,1659,587,06510,163,94410,514,02110,706,45411,016,03211,003,47311,798,17612,173,73812,670,80513,329,11013,750,14214,515,780ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,439255,840260,316264,872269,508274,223279,022283,905288,875

    200740,17246,7380000000CAPITAL COST00073,676298,731343,131387,754807,688844,980853,1921,181,2021,512,7161,847,8402,318,2362,263,7472,614,8612,970,0363,329,3953,922,0973,867,232PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    200841,38546,7690000000UTILITY COST7,253,4497,584,7177,714,2657,937,0468,642,2919,067,2929,468,63410,011,85310,432,04411,017,13611,695,22312,219,17012,863,87213,321,70914,061,92314,788,59815,640,84116,658,50517,672,23818,383,012INSTALLED CAPACITYMW46,74846,73846,76946,77046,77447,26647,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,284

    200941,68547,730940000300PV UTILITY COST7,253,4497,022,8866,613,7396,300,6826,352,3426,171,0465,966,8465,841,8205,636,1095,511,3115,417,1515,240,5935,108,4214,898,3654,787,5374,661,9834,565,4134,502,2774,422,4614,259,566RESERVE MARGINPCT18.3216.3413.0112.2010.319.547.923.682.962.350.48-1.12-2.75-6.57-6.16-7.86-9.45-10.90-14.33-14.93

    201042,40150,0542,320020100ACCUM. PV UTILITY7,253,44914,276,33520,890,07427,190,75633,543,09839,714,14445,680,98851,522,80857,158,91662,670,22868,087,37673,327,96878,436,39283,334,76088,122,29692,784,28097,349,696101,851,976106,274,440110,534,00895,405,656LOSS LOADHOURS0000000000000331829397691

    201143,14851,186640000200

    201243,81351,844640000200

    201345,60853,8292,000110000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201445,92554,469640000200(18% Minimum RM Required)

    201546,20054,789320000100ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,440255,840260,317264,872269,508274,223279,022283,905288,875

    201647,05955,7741,000100000PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    201747,82156,7591,000100000INSTALLED CAPACITYMW46,74846,73846,76947,73050,05451,18651,84453,82954,46954,78955,77456,75957,74459,72959,72960,71461,69962,68465,30965,629

    201848,62057,7441,000100000RESERVE MARGINPCT18.3216.3413.0114.5018.0518.6318.3318.0318.6118.5918.5218.6918.7718.0218.5418.3118.1518.1218.3218.08

    201950,61159,7292,000110000LOSS LOADHOURS00000000000000000000

    202050,38659,7290000000

    202151,31760,7141,000100000

    202252,22161,6991,000100000

    202353,06762,6841,000100000

    202455,19765,3092,640110200

    202555,58165,629320000100

    Total Units:9501400

    Cap. Added:9,0005,00004,48000

    Total RM Capacity:18,480

    14% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200639,51146,748870000000GAF UTILITY COST7,253,4497,584,7177,714,2657,863,3698,356,7138,739,2139,103,4819,241,7729,493,71910,079,63410,423,81210,573,30210,863,92010,848,09811,644,70512,009,27412,500,48213,164,04713,562,08814,324,941ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,439255,840260,316264,872269,508274,223279,022283,905288,875

    200740,17246,7380000000CAPITAL COST00073,676172,610168,133244,165640,730955,447933,7821,261,9931,593,7081,929,0322,334,0842,281,4712,634,4592,991,5103,352,7453,909,0603,896,464PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    200841,38546,7690000000UTILITY COST7,253,4497,584,7177,714,2657,937,0468,529,3238,907,3469,347,6469,882,50210,449,16611,013,41611,685,80512,167,01012,792,95213,182,18213,926,17614,643,73315,491,99216,516,79217,471,14818,221,404INSTALLED CAPACITYMW46,74846,73846,76946,77046,77447,26647,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,284

    200941,68547,730940000300PV UTILITY COST7,253,4497,022,8866,613,7396,300,6826,269,3076,062,1905,890,6035,766,3455,645,3595,509,4505,412,7895,218,2225,080,2574,847,0614,741,3214,616,3154,521,9654,463,9764,372,1384,222,119RESERVE MARGINPCT18.3216.3413.0112.2010.319.547.923.682.962.350.48-1.12-2.75-6.57-6.16-7.86-9.45-10.90-14.33-14.93

    201042,40148,7341,000010000ACCUM. PV UTILITY7,253,44914,276,33520,890,07427,190,75633,460,06439,522,25245,412,85651,179,20056,824,56062,334,00867,746,80072,965,02478,045,28082,892,34487,633,66492,249,97696,771,944101,235,920105,608,056109,830,17694,395,872LOSS LOADHOURS0000000000000331829397691

    201143,14849,2260000000

    201243,81350,204960000300

    201345,60852,1491,960100300With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201445,92553,1341,000100000(14% Minimum RM Required)

    201546,20053,1340000000ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,440255,840260,317264,872269,508274,223279,022283,905288,875

    201647,05954,1191,000100000PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    201747,82155,1041,000100000INSTALLED CAPACITYMW46,74846,73846,76947,73048,73449,22650,20452,14953,13453,13454,11955,10456,08957,71457,71458,69959,68460,66962,97463,614

    201848,62056,0891,000100000RESERVE MARGINPCT18.3216.3413.0114.5014.9414.0914.5914.3415.7015.0115.0015.2315.3614.0414.5414.3914.2914.3314.0914.45

    201950,61157,7141,640100200LOSS LOADHOURS00000000000000000000

    202050,38657,7140000000

    202151,31758,6991,000100000

    202252,22159,6841,000100000

    202353,06760,6691,000100000

    202455,19762,9742,320110100

    202555,58163,614640000200

    Total Units:10201400

    Cap. Added:10,0002,00004,48000

    Total RM Capacity:16,480

    12% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200639,51146,748870000000GAF UTILITY COST7,253,4497,584,7177,714,2657,862,4508,376,7088,762,0389,134,6209,271,2239,517,13910,112,36410,447,72010,596,34310,877,04010,859,44411,656,78212,020,67012,509,23813,354,98013,758,16914,528,480ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,439255,840260,316264,872269,508274,223279,022283,905288,875

    200740,17246,7380000000CAPITAL COST000075,88799,991151,044550,155867,419848,3011,179,0591,513,3211,851,1922,258,7902,208,7232,564,2592,923,8562,968,7773,533,3753,489,651PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    200841,38546,7690000000UTILITY COST7,253,4497,584,7177,714,2657,862,4508,452,5958,862,0299,285,6649,821,37810,384,55810,960,66511,626,77912,109,66412,728,23213,118,23413,865,50514,584,92915,433,09416,323,75717,291,54418,018,132INSTALLED CAPACITYMW46,74846,73846,76946,77046,77447,26647,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,284

    200941,68546,7700000000PV UTILITY COST7,253,4497,022,8866,613,7396,241,4666,212,9106,031,3485,851,5445,730,6805,610,4545,483,0625,385,4485,193,6275,054,5564,823,5484,720,6654,597,7784,504,7734,411,8054,327,1924,175,019RESERVE MARGINPCT18.3216.3413.0112.2010.319.547.923.682.962.350.48-1.12-2.75-6.57-6.16-7.86-9.45-10.90-14.33-14.93

    201042,40147,734960000300ACCUM. PV UTILITY7,253,44914,276,33520,890,07427,131,54033,344,45039,375,79645,227,34050,958,02056,568,47262,051,53267,436,97672,630,60077,685,15282,508,69687,229,36091,827,13696,331,912100,743,720105,070,912109,245,92894,022,296LOSS LOADHOURS0000000000000331829397691

    201143,14848,546320000100

    201243,81349,204640000200

    201345,60851,1491,960100300With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201445,92552,1341,000100000(12% Minimum RM Required)

    201546,20052,1340000000ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,440255,840260,317264,872269,508274,223279,022283,905288,875

    201647,05953,1191,000100000PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    201747,82154,1041,000100000INSTALLED CAPACITYMW46,74846,73846,76946,77047,73448,54649,20451,14952,13452,13453,11954,10455,08956,71456,71457,69958,68459,64461,94962,269

    201848,62055,0891,000100000RESERVE MARGINPCT18.3216.3413.0112.2012.5812.5112.3112.1513.5212.8512.8813.1413.3112.0612.5612.4412.3812.3912.2312.03

    201950,61156,7141,640100200LOSS LOADHOURS00000000000000000000

    202050,38656,7140000000

    202151,31757,6991,000100000

    202252,22158,6841,000100000

    202353,06759,644960000300

    202455,19761,9492,320110100

    202555,58162,269320000100

    Total Units:9101600

    Cap. Added:9,0001,00005,12000

    Total RM Capacity:15,120

    9% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200639,51146,748870000000GAF UTILITY COST7,253,4497,584,7177,714,2657,862,4508,376,4128,761,9729,134,9309,271,7649,659,39310,259,73210,586,61610,776,50111,052,69711,038,89811,837,79612,211,38412,698,48413,352,43513,767,27314,536,354ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,439255,840260,316264,872269,508274,223279,022283,905288,875

    200740,17246,7380000000CAPITAL COST00000053,672455,403473,965492,649831,1321,173,1191,518,7151,967,0431,923,8532,286,2662,652,7403,023,3993,513,1523,472,511PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    200841,38546,7690000000UTILITY COST7,253,4497,584,7177,714,2657,862,4508,376,4128,761,9729,188,6029,727,16710,133,35810,752,38111,417,74811,949,62012,571,41213,005,94113,761,64914,497,65015,351,22416,375,83417,280,42618,008,866INSTALLED CAPACITYMW46,74846,73846,76946,77046,77447,26647,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,28447,284

    200941,68546,7700000000PV UTILITY COST7,253,4497,022,8866,613,7396,241,4666,156,9135,963,2515,790,3785,675,7095,474,7385,378,8685,288,6275,124,9874,992,2814,782,2584,685,3064,570,2644,480,8764,425,8804,324,4104,172,872RESERVE MARGINPCT18.3216.3413.0112.2010.319.547.923.682.962.350.48-1.12-2.75-6.57-6.16-7.86-9.45-10.90-14.33-14.93

    201042,40146,7740000000ACCUM. PV UTILITY7,253,44914,276,33520,890,07427,131,54033,288,45239,251,70445,042,08050,717,78856,192,52861,571,39666,860,02471,985,00876,977,28881,759,54486,444,84891,015,11295,495,98499,921,864104,246,272108,419,14493,723,696LOSS LOADHOURS0000000000000331829397691

    201143,14847,2660000000

    201243,81347,924640000200

    201345,60849,8691,960100300With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201445,92550,189320000100(9% Minimum RM Required)

    201546,20050,509320000100ENERGY REQUIREDGWH207,757211,392215,092219,427222,686226,583230,549234,584238,688242,867247,115251,440255,839260,317264,872269,508274,223279,022283,905288,875

    201647,05951,4941,000100000PEAK LOADMW39,51140,17241,38541,68542,40143,14843,81345,60845,92546,20047,05947,82148,62050,61150,38651,31752,22153,06755,19755,581

    201747,82152,4791,000100000INSTALLED CAPACITYMW46,74846,73846,76946,77046,77447,26647,92449,86950,18950,50951,49452,47953,46455,40955,40956,39457,37958,36460,30960,629

    201848,62053,4641,000100000RESERVE MARGINPCT18.3216.3413.0112.2010.319.549.389.349.299.339.439.749.969.489.979.899.889.989.269.08

    201950,61155,4091,960100300LOSS LOADHOURS00000000000000000000

    202050,38655,4090000000

    202151,31756,3941,000100000

    202252,22157,3791,000100000

    202353,06758,3641,000100000

    202455,19760,3091,960100300

    202555,58160,629320000100

    Total Units:9001400

    Cap. Added:9,000004,48000

    Total RM Capacity:13,480

    Alternative Allowance

    1st YearTotalIncremental

    Coal2013151

    CC2010152

    Nuclear201811

    CT2009163

    IGCC201300

    Wind200800

    18% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200631,34939,314577000000GAF UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,299,7307,732,5617,870,3398,234,9898,619,3099,222,9259,801,13310,211,85210,761,05211,169,12011,962,022ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    200731,91039,45955000000CAPITAL COST000000000339,686332,897686,4811,043,6741,536,1401,503,7211,471,3011,856,6522,246,1872,792,5402,730,407PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    200832,55240,9951,905000000UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,639,4158,065,4588,556,8209,278,66310,155,44910,726,64611,272,43412,068,50413,007,23813,961,66014,692,428INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,153

    200933,07341,253458000000PV UTILITY COST6,818,0126,374,4605,387,3154,605,4224,407,7964,147,1473,978,2303,831,6013,752,9693,821,6103,735,8683,669,8733,684,6853,734,1383,652,0053,553,5413,522,6813,515,4533,493,8923,404,413RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7411.746.807.805.984.162.49-2.08-1.29

    201033,64941,2530000000ACCUM. PV UTILITY6,818,01213,192,47218,579,78823,185,21027,593,00631,740,15235,718,38039,549,98043,302,94847,124,55650,860,42454,530,29658,214,98061,949,11665,601,12069,154,66472,677,34476,192,80079,686,68883,091,104137,591,104LOSS LOADHOURS0000000000015516094123147197238

    201134,23543,1531,900000000

    201234,80143,1530000000

    201336,41143,1530000000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201436,12243,1530000000(18% Minimum RM Required)

    201536,70344,1381,000100000ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    201637,33644,1380000000PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    201737,93945,1231,000100000INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15344,13844,13845,12346,10848,09348,09348,09349,07850,06352,04852,048

    201838,61946,1081,000100000RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4620.2618.2218.9419.3919.0320.1418.1118.4618.9018.1119.05

    201940,40548,0932,000110000LOSS LOADHOURS00000000000000000000

    202040,02948,0930000000

    202140,71948,0930000000

    202241,43149,0781,000100000

    202342,10350,0631,000100000

    202444,06752,0482,000110000

    202543,71852,0480000000

    Total Units:720000

    Cap. Added:7,0002,0000000

    Total RM Capacity:9,000

    14% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200631,34939,314577000000GAF UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,043,1628,602,0388,963,1619,589,03910,003,35110,407,62411,139,63511,545,98112,380,655ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    200731,91039,45955000000CAPITAL COST00000000000360,372353,170859,843841,6301,229,0191,620,4701,585,8022,185,1172,136,701PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    200832,55240,9951,905000000UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,403,5348,955,2089,823,00410,430,66911,232,37012,028,09412,725,43713,731,09814,517,356INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,153

    200933,07341,253458000000PV UTILITY COST6,818,0126,374,4605,387,3154,605,4224,407,7964,147,1473,978,2303,831,6013,752,9693,713,3783,643,5623,604,1323,556,2363,611,8983,551,2373,540,9113,510,8863,439,2913,436,1943,363,847RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7411.746.807.805.984.162.49-2.08-1.29

    201033,64941,2530000000ACCUM. PV UTILITY6,818,01213,192,47218,579,78823,185,21027,593,00631,740,15235,718,38039,549,98043,302,94847,016,32850,659,88854,264,02057,820,25661,432,15264,983,38868,524,29672,035,18475,474,47278,910,66482,274,512139,810,320LOSS LOADHOURS0000000000015516094123147197238

    201134,23543,1531,900000000

    201234,80143,1530000000

    201336,41143,1530000000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201436,12243,1530000000(14% Minimum RM Required)

    201536,70343,1530000000ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    201637,33643,1530000000PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    201737,93944,1381,000100000INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15344,13844,13846,12346,12347,10848,09348,09350,39850,398

    201838,61944,1380000000RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5816.3414.2914.1515.2215.6916.0814.2314.3615.28

    201940,40546,1232,000110000LOSS LOADHOURS00000000000013321422

    202040,02946,1230000000

    202140,71947,1081,000100000

    202241,43148,0931,000100000

    202342,10348,0930000000

    202444,06750,3982,320110100

    202543,71850,3980000000

    Total Units:520100

    Cap. Added:5,0002,000032000

    Total RM Capacity:7,320

    12% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200631,34939,314577000000GAF UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,238,4208,602,0388,963,1619,589,03910,234,94510,633,19511,139,63511,547,68412,383,088ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    200731,91039,45955000000CAPITAL COST000000000000371,183877,640859,211840,7821,240,1231,643,6482,203,9912,155,849PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    200832,55240,9951,905000000UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,238,4208,973,2219,840,80110,448,25011,075,72711,873,31812,783,28313,751,67514,538,936INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,153

    200933,07341,253458000000PV UTILITY COST6,818,0126,374,4605,387,3154,605,4224,407,7964,147,1473,978,2303,831,6013,752,9693,713,3783,643,5623,533,3173,563,3903,618,4423,557,2223,491,5313,465,7083,454,9253,441,3433,368,847RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7411.746.807.805.984.162.49-2.08-1.29

    201033,64941,2530000000ACCUM. PV UTILITY6,818,01213,192,47218,579,78823,185,21027,593,00631,740,15235,718,38039,549,98043,302,94847,016,32850,659,88854,193,20457,756,59261,375,03264,932,25668,423,78471,889,49675,344,42478,785,76882,154,616139,828,224LOSS LOADHOURS0000000000015516094123147197238

    201134,23543,1531,900000000

    201234,80143,1530000000

    201336,41143,1530000000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201436,12243,1530000000(12% Minimum RM Required)

    201536,70343,1530000000ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    201637,33643,1530000000PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    201737,93943,1530000000INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15344,13846,12346,12346,12347,10848,09350,07850,078

    201838,61944,1381,000100000RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7414.2914.1515.2213.2713.7014.2313.6414.55

    201940,40546,1232,000110000LOSS LOADHOURS000000000001133116433

    202040,02946,1230000000

    202140,71946,1230000000

    202241,43147,1081,000100000

    202342,10348,0931,000100000

    202444,06750,0782,000110000

    202543,71850,0780000000

    Total Units:520000

    Cap. Added:5,0002,0000000

    Total RM Capacity:7,000

    9% Rserve Margin Requirement

    Proview Optimal PlanProview Capital and Production CostsPre and Post Proview Load and Resource

    PEAKINSTALLEDNEWCOALCCNUCLCTIGCCWIND20062007200820092010201120122013201420152016201720182019202020212022202320242025End EffectsBefore Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    LOADCAPACITYCAPACITY1000100010003201100415($000)

    200631,34939,314577000000GAF UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,238,4208,825,3589,247,8149,909,43410,326,36910,716,80711,474,83211,845,40912,731,355ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    200731,91039,45955000000CAPITAL COST0000000000000382,319374,678772,6401,174,6641,150,5691,722,1951,685,334PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    200832,55240,9951,905000000UTILITY COST6,818,0126,884,4176,283,7655,801,5065,996,7576,093,5206,312,9516,566,6906,946,4847,423,0607,866,1788,238,4208,825,3589,630,13310,284,11211,099,00911,891,47112,625,40113,567,60414,416,689INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,15343,153

    200933,07341,253458000000PV UTILITY COST6,818,0126,374,4605,387,3154,605,4224,407,7964,147,1473,978,2303,831,6013,752,9693,713,3783,643,5623,533,3173,504,6713,540,9803,501,3403,498,8713,471,0073,412,2543,395,2803,340,521RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7411.746.807.805.984.162.49-2.08-1.29

    201033,64941,2530000000ACCUM. PV UTILITY6,818,01213,192,47218,579,78823,185,21027,593,00631,740,15235,718,38039,549,98043,302,94847,016,32850,659,88854,193,20457,697,87661,238,85664,740,19668,239,06471,710,07275,122,32878,517,60881,858,128141,223,888LOSS LOADHOURS0000000000015516094123147197238

    201134,23543,1531,900000000

    201234,80143,1530000000

    201336,41143,1530000000With Proview Solution20062007200820092010201120122013201420152016201720182019202020212022202320242025

    201436,12243,1530000000(9% Minimum RM Required)

    201536,70343,1530000000ENERGY REQUIREDGWH178,560181,688184,865188,099191,393194,741198,148201,617205,146208,736212,389216,106219,884223,734227,650231,634235,687239,812244,008248,278

    201637,33643,1530000000PEAK LOADMW31,34931,91032,55233,07333,64934,23534,80136,41136,12236,70337,33637,93938,61940,40540,02940,71941,43142,10344,06743,718

    201737,93943,1530000000INSTALLED CAPACITYMW39,31439,45940,99541,25341,25343,15343,15343,15343,15343,15343,15343,15343,15344,13844,13845,12346,10846,10848,09348,093

    201838,61943,1530000000RESERVE MARGINPCT25.4023.6625.9424.7322.6026.0524.0018.5219.4617.5715.5813.7411.749.2410.2610.8111.299.519.1310.01

    201940,40544,1381,000100000LOSS LOADHOURS000000000001528333222402433

    202040,02944,1380000000

    202140,71945,1231,000100000

    202241,43146,1081,000100000

    202342,10346,1080000000

    202444,06748,0932,000110000

    202543,71848,0930000000

    Total Units:410000

    Cap. Added:4,0001,0000000

    Total RM Capacity:5,000

    WestWest

    West

    PEAK2010201520202025

    LOAD33648.67187536702.98437540029.4179687543717.7968752010201520202025

    201033648.67187518%-14%02.948752038615.43195058418.6787088639

    201536702.98437518%-12%02.948752038616.709311150221.4212075388

    202040029.4179687518%-9%02.948752038621.507282485928.203068044

    202543717.796875

    East

    2010201520202025

    East18%-14%1.95830990637.27752671219.697796497912.6631824951

    East18%-12%4.685000677613.391757381117.721949470423.1748373309

    0PEAK201020152020202518%-9%6.005681821823.784365094633.29202618738.050143762

    0LOAD42400.8476562546199.7617187550385.8789062555580.97265625

    201042400.84765625

    201546199.76171875

    202050385.87890625Central

    202555580.97265625

    2010201520202025

    18%-14%2.628237739510.208643395314.303209543616.2582813069

    Central18%-12%3.657837495714.400898793220.360649802823.5624216656

    Central18%-9%3.657837495719.067933499328.395337167133.202901121

    0PEAK2010201520202025

    0LOAD49522.1562554037.7382812558934.4648437564271.4921875

    201049522.15625

    201554037.73828125Total

    202058934.46484375

    202564271.49218752010201520202025

    Total18%-14%1.69775547457.273962879213.052019484815.6835843695

    201020152020202518%-12%3.024503715810.991022902218.491787119222.8584338052

    125571.67578125136940.484375149349.76171875163570.2617187518%-9%3.470448230416.338835153228.201156476833.5136713874

    Central18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-25224-32401-15876-10318

    CAPITAL COST0148681.8515625179179.5187043.25158414

    UTILITY COST0123458146778171167148096

    PV UTILITY COST09074573425.558275.534315.5

    ACCUM. PV UTILITY013015655165284295210449447278081772752

    18% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-56680-32919-14780-8134

    CAPITAL COST0249508.1875244100240466233721

    UTILITY COST0192828211181225686225586

    PV UTILITY COST01417341056437683752271

    ACCUM. PV UTILITY01811447781921199944151439210701762584568

    18% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-56680-74240-37199-23573

    CAPITAL COST0249508.1875392441.875402201376349

    UTILITY COST0192828318202365002352776

    PV UTILITY COST014173415918012426981742.5

    ACCUM. PV UTILITY018114410303881673464213400016221923756192

    East18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-1315384310153471190839

    CAPITAL COST0126121.859375-80590.3125-17723.25-29232

    UTILITY COST01129683720135747161608

    PV UTILITY COST083034.5186146216.537446.5

    ACCUM. PV UTILITY08303433622048863270383210097841713616

    18% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-3314851580141394-12700

    CAPITAL COST0222844.8906254890.555024377580.5

    UTILITY COST018969656471196418364880

    PV UTILITY COST013943228249.566872.584547

    ACCUM. PV UTILITY0198648618696892936128808013833602671440

    18% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-32851.5-95788-39620-20574

    CAPITAL COST0298731.46875360542.5339894.125394720.25

    UTILITY COST0265879.5264755300274374146

    PV UTILITY COST0195429132443.5102231.586694

    ACCUM. PV UTILITY025464610988321677448211486416819603796824

    West18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST00-123330.5-366114-418633

    CAPITAL COST00339685.5625662090.6875593705.5

    UTILITY COST00216355295977175072

    PV UTILITY COST00108231.25100768.540566.25

    ACCUM. PV UTILITY00108228617732816592-2219216-1402624

    18% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST00-123330.5-366114-421066

    CAPITAL COST00339685.5625644509.8125574558

    UTILITY COST00216355278396153492

    PV UTILITY COST00108231.259478335565.75

    ACCUM. PV UTILITY00108228668864936488-2237120-1300632

    18% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST00-123330.5-686509-769333

    CAPITAL COST00339685.56251129042.031251045072.125

    UTILITY COST00216355442534275739

    PV UTILITY COST00108231.25150665.563892

    ACCUM. PV UTILITY001082288609241232976-3632784-2399808

    Total

    18% minus 14%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-38377-71421.5-228519-238112

    CAPITAL COST0274803.7109375438274.75831410.6875722887.5

    UTILITY COST0236426366853602891484776

    PV UTILITY COST0173779.5183517.75205260.5112328.25

    ACCUM. PV UTILITY021319099610019493162565368-4816242083744

    18% minus 12%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-89828-104669.5-239500-441900

    CAPITAL COST0472353.078125588676.0625939999.81251185859.5

    UTILITY COST0382524484007700500743958

    PV UTILITY COST0281166242123.75238492.5172383.75

    ACCUM. PV UTILITY03797921505116276174437389602164163955376

    18% minus 9%20062010201520202025End EffectsTotal Savings

    ($000)

    GAF UTILITY COST0-89531.5-293358.5-763328-813480

    CAPITAL COST0548239.656251092669.93751871137.156251816141.375

    UTILITY COST0458707.579931211078101002661

    PV UTILITY COST0337163399854.75377166232328.5

    ACCUM. PV UTILITY0435790223744842118365481840-3286325153208

    18%-14%

    18%-12%

    18%-9%

    Year

    Savings/Load

    West

    18%-14%

    18%-12%

    18%-9%

    Year

    Savings/Load

    East

    18%-14%

    18%-12%

    18%-9%

    Year

    Savings/Load

    Central

    18%-14%

    18%-12%

    18%-9%

    Year

    Savings/Load

    Total

    -18-17-16-15-14-13-12-11-10-9-8-7-6-5-4-3-2-10123456789101112131415161718192021

    221.4200.4180.6162144.6128.4113.499.68775.665.456.448.64236.632.429.427.62727.629.432.436.64248.656.465.475.68799.6113.4128.4144.6162180.6200.4221.4243.6267291.6

  • 27

    MISO is expanding its planning “futures” to cover a wide range of possible outcomes

    Futures “bookend” a range of economic, political and technological possibilities

    They help ensure that any new recommended transmission provides benefits and value, regardless of specific future developments

    Future #1

    Future #3

    “Current Trends”The footprint develops in line with utility announcements/plans, along with State mandates, goals, or preferences.

    “Accelerated Fleet Change”Changing federal & state policies reduce emissions to XX%. EV adoption increase & electrification begins and drives a [40%] increase in energy demand.

    “Advanced Electrification”Changing federal & state policies will support carbon emissions reduction of [80%] or more. Increased electrification occurs increasing energy demand by [70%].

    Future #2

    Illustrative Only – Draft from Ongoing Discussions

  • 28

    Since the MVP