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