Step 2 (HRI) Step 4a Nuclear

State

Coal Rate 

(lb/MWh)

NGCC Rate 

(lb/MWh)

O/G rate 

(lb/MWh)

Other Emissions 

(lbs)

Hist Coal Gen 

(MWh)

Hist NGCC 

Gen. (MWh)

Historic OG 

steam Gen. 

(MWh)

Other Gen. 

(MWh)

NGCC Capacity 

(MW )

Under 

Construction 

NGCC Capacity 

(MW)

Adj. Coal Rate 

(lbs/MWh)

Redispatche

d Coal Gen. 

(MWh)

Redispatch 

O/G steam 

Gen. 

(MWh)

Redispatched 

NGCC Gen. 

(MWh)

Other Emissions 

(lbs)

Other Gen. 

(MWh)

2012 NGCC 

Capacity 

Factor*

Post Redispatch 

Assumed NGCC 

Capacity Factor 

for Existing Fleet

Nuclear 

Generation Under 

Construction and 

"At Risk" (MWh)

2020 Existing and 

Incremental RE

2021 Existing and 

Incremental RE

2022 Existing and 

Incremental RE

2023 Existing and 

Incremental RE

2024 Existing and 

Incremental RE

2025 Existing and 

Incremental RE

2026 Existing and 

Incremental RE

2027 Existing and 

Incremental RE

2028 Existing and 

Incremental RE

2029 Existing and 

Incremental RE

2020 EE 

Potential

2021 EE 

Potential

2022 EE 

Potential

2023 EE 

Potential

2024 EE 

Potential

2025 EE 

Potential

2026 EE 

Potential

2027 EE 

Potential

2028 EE 

Potential

2029 EE Potential 

(%)

State Generation 

as % of sales 2012 Total MWh 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029

Interim Goal 

(2020 - 2029 

average)

Final Goal 

(2030 and 

thereafter)

Alabama 2,264 877 0 0 46,045,176 53,492,096 0 0 10,333 0 2,128 36,001,107 0 63,536,165 0 0 59% 70% 2,329,528 4,596,883 5,214,381 5,914,827 6,709,365 7,610,632 8,632,966 9,792,631 11,108,072 12,600,217 14,292,801 1.36% 2.11% 3.00% 4.01% 5.13% 6.19% 7.15% 8.01% 8.79% 9.48% 150.63% 92,654,857 1,228 1,214 1,197 1,178 1,158 1,138 1,119 1,099 1,079 1,059 1,147 1,059

Alaska 2,852 1,149 0 1,179,006,934 215,407 2,204,942 0 741,853 589 0 2,681 0 0 2,420,349 1,179,006,934 741,853 43% 47% 61,595 68,633 76,475 85,213 94,950 105,799 117,887 131,357 146,365 163,089 1.22% 1.95% 2.82% 3.82% 4.93% 6.02% 7.01% 7.91% 8.72% 9.45% 95.58% 6,898,283 1,198 1,179 1,156 1,132 1,105 1,081 1,058 1,038 1,020 1,003 1,097 1,003

Arizona 2,268 901 1,563 0 24,335,930 26,782,325 1,033,871 0 11,202 0 2,132 0 0 52,152,127 0 0 27% 53% 1,818,486 2,150,930 2,282,026 2,421,112 2,568,676 2,725,233 2,891,333 3,067,555 3,254,519 3,452,877 3,663,325 5.24% 6.28% 7.22% 8.07% 8.83% 9.50% 10.10% 10.61% 11.05% 11.42% 142.51% 80,700,600 778 766 755 745 736 728 720 714 708 703 735 703

Arkansas 2,276 896 1,446 0 28,378,831 15,651,185 860,470 0 5,588 0 2,140 10,218,693 309,839 34,361,954 0 0 32% 70% 842,037 2,288,229 2,479,266 2,686,252 2,910,519 3,153,509 3,416,786 3,702,042 4,011,114 4,345,990 4,708,823 1.52% 2.31% 3.24% 4.28% 5.42% 6.46% 7.41% 8.26% 9.03% 9.71% 113.99% 50,378,720 1,089 1,076 1,061 1,046 1,029 1,014 999 985 972 960 1,023 960

California 2,714 896 1,405 6,428,478,795 933,157 81,298,989 10,403,921 5,077,211 20,765 1,855 2,551 0 0 92,636,067 14,457,570,629 14,040,053 45% 49% 1,034,648 37,968,066 40,282,168 41,150,704 41,150,704 41,150,704 41,150,704 41,150,704 41,150,704 41,150,704 41,150,704 4.95% 6.04% 7.03% 7.93% 8.74% 9.46% 10.11% 10.67% 11.15% 11.56% 71.07% 279,029,345 627 609 599 592 586 581 577 573 570 567 588 567

Colorado 2,226 934 5,177 0 34,385,542 8,811,706 618 0 3,315 200 2,092 22,548,824 405 20,648,637 902,733,483 966,240 30% 70% 7,845,383 8,323,548 8,830,857 9,369,086 9,940,119 10,545,955 10,839,820 10,839,820 10,839,820 10,839,820 3.92% 5.08% 6.14% 7.09% 7.96% 8.73% 9.42% 10.03% 10.55% 11.01% 89.08% 57,717,063 1,247 1,223 1,200 1,178 1,158 1,138 1,126 1,120 1,115 1,111 1,161 1,111

Connecticut 3,146 811 1,764 0 99,461 15,299,704 335,267 0 2,749 0 2,957 0 0 15,734,432 0 0 63% 65% 971,137 1,071,108 1,205,972 1,357,818 1,528,783 1,721,274 1,938,001 2,182,018 2,456,759 2,766,092 3,114,375 4.71% 5.86% 6.92% 7.88% 8.76% 9.55% 10.25% 10.87% 11.42% 11.88% 106.16% 31,707,213 663 646 630 616 602 589 577 565 553 541 598 541

Delaware 2,137 979 1,432 0 1,406,502 5,179,270 1,076,070 0 1,193 0 2,009 184,879 141,445 7,335,518 0 0 49% 70% 247,757 290,517 340,658 399,452 468,394 549,235 644,028 755,181 885,519 1,038,351 1.14% 1.86% 2.73% 3.72% 4.83% 5.94% 6.96% 7.89% 8.72% 9.47% 45.09% 12,384,433 973 963 951 938 924 908 892 876 859 841 912 841

Florida 2,289 868 1,529 4,224,487,404 44,537,196 133,320,419 10,025,973 2,242,659 29,485 1,157 2,152 4,131,158 929,984 182,822,446 9,076,056,757 7,832,358 51% 70% 1,623,104 7,489,632 8,495,713 9,636,940 10,931,468 12,399,889 14,065,563 15,954,987 18,098,217 20,529,346 22,109,614 2.03% 2.91% 3.92% 5.03% 6.08% 7.04% 7.90% 8.68% 9.37% 9.98% 90.20% 237,246,975 851 840 827 813 799 786 773 761 748 739 794 739

Georgia 2,295 843 0 0 40,972,090 37,591,123 0 0 8,355 0 2,157 27,190,604 0 51,372,609 0 0 51% 70% 19,220,561 5,427,968 6,157,106 6,984,188 7,922,373 8,986,583 10,193,748 11,563,072 12,230,636 12,230,636 12,230,636 1.76% 2.60% 3.56% 4.63% 5.73% 6.74% 7.64% 8.46% 9.19% 9.83% 87.75% 140,815,385 967 952 934 915 895 877 858 846 840 835 892 835

Hawaii 2,118 0 1,695 305,429,092 1,502,308 0 4,093,831 220,526 0 0 1,991 1,502,308 4,093,831 0 305,429,092 220,526 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1.29% 2.04% 2.92% 3.93% 5.05% 6.13% 7.11% 8.00% 8.80% 9.52% 96.24% 10,363,058 1,464 1,448 1,430 1,411 1,389 1,369 1,352 1,336 1,322 1,310 1,383 1,310

Idaho 0 858 0 0 0 1,639,922 0 0 620 0 1,639,922 0 0 30% 30% 3,185,880 3,196,687 3,196,687 3,196,687 3,196,687 3,196,687 3,196,687 3,196,687 3,196,687 3,196,687 3.80% 4.98% 6.06% 7.04% 7.93% 8.73% 9.44% 10.07% 10.62% 11.10% 46.83% 25,492,620 266 259 253 248 243 239 236 233 230 228 244 228

Illinois 2,334 945 0 0 79,166,165 7,870,423 0 0 3,396 0 2,194 66,157,723 0 20,878,865 0 0 26% 70% 5,305,342 10,562,949 11,194,781 11,864,407 12,574,087 13,326,217 14,123,337 14,968,137 15,863,470 16,812,358 17,818,004 4.36% 5.53% 6.60% 7.57% 8.46% 9.26% 9.97% 10.61% 11.16% 11.63% 126.99% 154,319,858 1,504 1,471 1,441 1,414 1,389 1,365 1,344 1,324 1,305 1,287 1,384 1,287

Indiana 2,158 953 0 1,889,893,751 87,213,268 12,839,309 0 1,087,863 2,768 0 2,029 83,034,543 0 17,018,034 1,889,893,751 1,087,863 53% 70% 4,474,098 4,741,720 5,025,350 5,325,946 5,644,522 5,982,154 6,339,982 6,719,214 7,121,130 7,547,086 3.20% 4.33% 5.49% 6.56% 7.53% 8.42% 9.22% 9.93% 10.56% 11.11% 102.84% 113,071,949 1,708 1,684 1,660 1,638 1,618 1,599 1,582 1,566 1,552 1,539 1,615 1,539

Iowa 2,251 894 2,422 0 33,055,156 1,437,496 305,111 0 1,264 0 2,116 26,779,114 247,181 7,771,468 0 0 13% 70% 277,784 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 4.65% 5.78% 6.82% 7.77% 8.62% 9.39% 10.08% 10.69% 11.21% 11.66% 113.03% 49,141,853 1,398 1,382 1,367 1,353 1,341 1,331 1,322 1,313 1,307 1,301 1,341 1,301

Kansas 2,364 0 1,560 0 27,979,593 0 1,632,997 0 0 0 2,222 27,979,593 1,632,997 0 0 0 542,728 7,238,913 7,843,267 8,498,076 8,884,938 8,884,938 8,884,938 8,884,938 8,884,938 8,884,938 8,884,938 1.22% 1.95% 2.83% 3.83% 4.95% 6.05% 7.05% 7.96% 8.78% 9.52% 110.28% 43,319,516 1,707 1,666 1,623 1,590 1,571 1,554 1,537 1,523 1,511 1,499 1,578 1,499

Kentucky 2,166 0 0 0 84,358,283 0 0 0 0 640 2,036 83,515,019 0 843,264 2,804,414,976 3,091,968 551,118 625,149 709,125 804,382 912,434 1,035,001 1,174,033 1,331,740 1,510,633 1,713,556 1.91% 2.78% 3.77% 4.87% 5.96% 6.95% 7.85% 8.66% 9.38% 10.02% 97.18% 95,736,032 1,934 1,915 1,894 1,871 1,849 1,829 1,810 1,793 1,778 1,763 1,844 1,763

Louisiana 2,324 969 1,581 0 24,300,393 19,771,182 14,254,748 0 6,508 0 2,184 11,538,767 6,768,706 40,018,850 0 0 35% 70% 985,225 3,348,948 3,628,541 3,931,477 4,259,703 4,615,333 5,000,652 5,418,141 5,870,485 6,360,593 6,891,619 1.14% 1.85% 2.71% 3.69% 4.78% 5.88% 6.88% 7.78% 8.60% 9.33% 90.08% 91,094,022 1,174 1,158 1,141 1,121 1,100 1,080 1,061 1,043 1,027 1,011 1,092 1,011

Maine 0 848 2,635 0 0 4,053,378 59,067 0 1,389 0 0 0 0 4,112,445 0 0 33% 34% 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 5.37% 6.47% 7.48% 8.39% 9.22% 9.96% 10.62% 11.20% 11.70% 12.13% 132.52% 12,429,295 415 409 403 398 393 389 385 382 380 378 393 378

Maryland 2,161 975 1,544 0 16,297,835 676,556 2,892,354 0 289 0 2,031 15,364,292 2,726,679 1,775,773 0 0 27% 70% 787,533 1,697,995 1,991,053 2,334,691 2,737,638 3,210,129 3,764,169 4,413,830 5,175,617 5,982,069 5,982,069 4.21% 5.38% 6.45% 7.44% 8.33% 9.13% 9.85% 10.48% 11.04% 11.51% 60.82% 66,455,750 1,544 1,497 1,451 1,407 1,364 1,322 1,279 1,236 1,195 1,187 1,348 1,187

Massachusetts 2,083 888 1,757 0 2,268,133 23,603,160 329,883 0 6,625 0 1,958 0 0 26,201,176 0 0 41% 45% 316,260 2,962,380 3,335,378 3,755,339 4,228,179 4,760,555 5,359,963 6,034,843 6,794,698 7,650,227 8,613,477 4.43% 5.60% 6.68% 7.66% 8.56% 9.37% 10.09% 10.73% 11.29% 11.77% 74.77% 59,467,355 739 719 700 681 663 645 628 611 593 576 656 576

Michigan 2,256 998 1,586 0 53,210,780 18,499,951 774,872 0 5,008 0 2,121 41,091,564 598,388 30,795,650 0 0 42% 70% 1,827,909 4,775,710 5,061,374 5,364,125 5,684,984 6,025,037 6,385,430 6,767,380 7,172,177 7,601,187 8,055,859 4.59% 5.74% 6.80% 7.77% 8.64% 9.43% 10.14% 10.76% 11.30% 11.77% 103.89% 112,690,037 1,410 1,384 1,360 1,339 1,319 1,301 1,284 1,269 1,255 1,242 1,316 1,242

Minnesota 2,318 877 1,591 0 21,989,584 5,715,510 29,243 0 2,768 0 2,179 10,699,001 14,228 17,021,108 0 0 24% 70% 840,190 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 4.80% 5.92% 6.95% 7.89% 8.73% 9.49% 10.17% 10.76% 11.28% 11.72% 82.84% 73,094,474 972 956 941 928 917 907 898 890 884 879 917 879

Mississippi 2,494 848 1,388 0 7,503,114 31,813,677 4,402,778 0 7,894 150 2,344 0 0 43,719,569 5,318,387,062 6,561,648 46% 63% 631,874 2,498,626 2,834,265 3,214,992 3,646,861 4,136,743 4,692,430 5,322,763 5,458,430 5,458,430 5,458,430 1.40% 2.17% 3.07% 4.09% 5.22% 6.28% 7.24% 8.11% 8.89% 9.59% 98.63% 52,021,589 783 773 761 748 734 721 707 700 696 692 732 692

Missouri 2,085 890 0 0 72,939,512 4,854,569 0 0 2,079 0 1,959 65,012,570 0 12,781,511 0 0 27% 70% 549,657 1,638,287 1,736,283 1,840,140 1,950,210 2,066,863 2,190,495 2,321,521 2,460,385 2,607,555 2,763,528 1.58% 2.38% 3.33% 4.39% 5.54% 6.60% 7.56% 8.43% 9.22% 9.92% 99.47% 88,626,254 1,705 1,689 1,670 1,649 1,627 1,607 1,589 1,573 1,558 1,544 1,621 1,544

Montana 2,481 0 0 0 14,447,406 0 0 0 0 0 2,332 14,447,406 0 0 0 0 1,598,643 1,696,078 1,799,452 1,909,126 2,025,485 2,148,935 2,279,910 2,418,867 2,566,294 2,722,706 3.36% 4.51% 5.63% 6.65% 7.57% 8.41% 9.15% 9.81% 10.39% 10.90% 207.68% 14,904,523 2,037 2,004 1,972 1,943 1,915 1,888 1,863 1,839 1,815 1,793 1,907 1,793

Nebraska 2,181 1,097 1,755 0 24,660,983 423,638 37,524 0 468 0 2,050 22,208,869 33,793 2,879,483 0 0 10% 70% 574,830 1,856,032 2,010,986 2,178,877 2,360,784 2,557,879 2,771,428 3,002,806 3,253,501 3,525,125 3,819,427 2.20% 3.13% 4.18% 5.34% 6.41% 7.38% 8.27% 9.06% 9.78% 10.40% 113.44% 33,143,117 1,724 1,696 1,666 1,635 1,605 1,577 1,551 1,526 1,502 1,479 1,596 1,479

Nevada 2,275 890 1,459 0 4,133,662 23,783,256 279,983 0 6,381 0 2,138 0 0 28,196,901 0 0 42% 50% 3,761,262 3,990,506 4,233,722 4,491,761 4,765,528 5,055,980 5,364,135 5,691,072 6,037,935 6,405,939 2.95% 4.02% 5.18% 6.24% 7.20% 8.07% 8.85% 9.54% 10.16% 10.69% 96.67% 37,821,930 759 745 731 718 705 693 682 671 661 652 702 652

New Hampshire 2,382 878 1,889 0 1,281,341 6,946,869 72,614 0 1,506 0 2,239 0 0 8,300,824 0 0 53% 63% 575,615 2,219,730 2,499,219 2,813,899 3,168,200 3,567,113 4,016,253 4,521,944 4,822,223 4,822,223 4,822,223 2.84% 3.90% 5.08% 6.19% 7.21% 8.14% 8.98% 9.74% 10.41% 11.00% 194.97% 11,686,618 637 616 593 571 548 526 504 491 488 486 546 486

New Jersey 2,441 973 1,473 0 2,602,990 20,015,730 173,972 0 5,832 0 2,294 0 0 22,792,692 0 0 39% 44% 1,616,037 2,421,244 2,839,129 3,329,137 3,903,716 4,577,463 5,367,492 6,293,872 7,380,138 8,653,883 10,147,466 1.25% 1.99% 2.87% 3.88% 5.00% 6.10% 7.11% 8.02% 8.84% 9.58% 76.19% 80,689,388 803 779 751 722 691 661 632 604 576 548 677 548

New Mexico 2,341 907 1,313 0 11,353,987 5,730,957 2,208,001 0 1,662 0 2,200 7,594,319 1,476,861 10,221,765 0 0 39% 70% 3,261,076 3,459,834 3,670,706 3,894,431 4,131,791 4,383,618 4,650,794 4,721,996 4,721,996 4,721,996 3.10% 4.19% 5.32% 6.35% 7.28% 8.11% 8.86% 9.52% 10.10% 10.60% 150.06% 24,919,278 1,197 1,173 1,150 1,127 1,107 1,087 1,068 1,058 1,053 1,048 1,107 1,048

New York 2,226 974 1,366 418,527,550 4,156,143 44,002,777 12,502,558 309,900 9,848 0 2,092 27,582 82,973 60,550,923 418,527,550 309,900 51% 70% 2,410,637 8,344,248 9,394,883 10,577,805 11,909,671 13,409,233 15,097,608 16,998,568 19,138,880 21,548,682 24,261,905 4.42% 5.59% 6.67% 7.65% 8.55% 9.35% 10.08% 10.72% 11.28% 11.76% 93.05% 153,914,184 763 737 713 691 669 648 628 609 589 570 662 570

North Carolina 2,059 851 0 0 50,607,838 15,195,335 0 0 4,709 2,249 1,935 33,884,577 0 31,918,596 9,248,929,143 10,865,369 37% 70% 2,295,625 4,476,628 5,077,973 5,760,095 6,533,848 7,411,538 8,407,128 9,536,455 10,817,485 11,668,176 11,668,176 2.37% 3.32% 4.39% 5.51% 6.53% 7.45% 8.28% 9.02% 9.68% 10.26% 86.12% 137,704,068 1,183 1,159 1,134 1,108 1,084 1,060 1,037 1,015 999 992 1,077 992

North Dakota 2,368 0 0 0 28,186,691 0 0 0 0 0 2,226 28,186,691 0 0 0 0 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 1.39% 2.16% 3.07% 4.10% 5.24% 6.32% 7.30% 8.19% 8.99% 9.71% 259.49% 15,822,199 1,852 1,846 1,838 1,829 1,820 1,811 1,803 1,795 1,789 1,783 1,817 1,783

Ohio 2,126 963 2,219 0 86,473,075 20,907,183 321,602 0 4,343 539 1,999 79,993,008 297,502 27,411,350 2,506,741,578 2,604,017 55% 70% 993,077 3,286,937 3,854,232 4,519,438 5,299,452 6,214,090 7,286,586 8,544,185 10,018,835 11,747,996 13,775,594 4.17% 5.35% 6.43% 7.42% 8.32% 9.13% 9.86% 10.51% 11.07% 11.56% 85.97% 163,906,374 1,573 1,544 1,517 1,491 1,466 1,441 1,417 1,392 1,366 1,340 1,455 1,340

Oklahoma 2,305 892 1,382 0 29,102,160 29,943,376 8,488,758 0 8,035 0 2,166 14,034,401 4,093,670 49,406,223 0 0 42% 70% 11,742,785 12,723,153 13,785,369 14,936,266 15,579,318 15,579,318 15,579,318 15,579,318 15,579,318 15,579,318 1.86% 2.71% 3.69% 4.79% 5.88% 6.88% 7.79% 8.60% 9.33% 9.97% 114.44% 63,797,105 996 977 958 937 922 916 910 904 900 896 931 896

Oregon 2,080 862 0 0 2,640,259 11,424,291 0 0 3,435 0 1,955 0 0 14,064,550 0 0 38% 47% 9,131,577 9,688,134 10,278,613 10,905,080 11,569,730 12,274,890 12,567,372 12,567,372 12,567,372 12,567,372 4.66% 5.77% 6.78% 7.69% 8.52% 9.26% 9.92% 10.49% 10.99% 11.41% 111.21% 50,195,189 475 455 437 420 405 391 383 380 377 375 410 375

Pennsylvania 2,134 902 1,515 0 87,052,562 50,028,719 1,638,387 0 9,582 0 2,005 78,328,894 1,474,202 58,916,572 0 0 59% 70% 4,480,395 8,430,147 9,885,114 11,591,196 13,591,732 15,937,543 18,688,219 21,913,638 25,695,734 30,130,587 35,330,855 4.67% 5.81% 6.85% 7.79% 8.65% 9.42% 10.11% 10.71% 11.24% 11.69% 142.20% 155,577,427 1,337 1,310 1,284 1,258 1,231 1,203 1,175 1,145 1,113 1,080 1,214 1,080

Rhode Island 0 918 0 0 0 8,140,017 0 0 1,961 0 8,140,017 0 0 47% 47% 163,746 184,363 207,576 233,713 263,140 296,272 333,576 375,577 422,866 476,110 3.90% 5.11% 6.22% 7.24% 8.17% 9.02% 9.78% 10.45% 11.04% 11.56% 97.63% 8,287,230 867 855 844 834 824 815 806 798 790 782 822 782

South Carolina 2,164 848 1,730 0 28,460,318 11,209,394 405,616 0 2,839 0 2,034 22,299,838 317,817 17,457,673 0 0 45% 70% 20,340,660 3,548,749 4,025,451 4,566,189 5,179,564 5,875,334 6,664,566 7,559,815 8,575,324 9,675,568 9,675,568 2.32% 3.26% 4.32% 5.45% 6.47% 7.40% 8.23% 8.98% 9.65% 10.23% 115.08% 83,622,303 921 904 885 865 847 829 811 794 777 772 840 772

South Dakota 2,266 1,131 0 0 2,923,161 27,096 0 0 324 0 2,130 958,046 0 1,992,211 0 0 1% 70% 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1.60% 2.41% 3.36% 4.42% 5.57% 6.62% 7.57% 8.44% 9.21% 9.91% 82.32% 12,615,449 870 856 839 821 803 787 773 761 750 741 800 741

Tennessee 2,244 813 0 0 34,373,696 6,548,897 0 0 1,601 0 2,110 31,076,520 0 9,846,073 0 0 47% 70% 10,416,619 1,384,846 1,570,872 1,781,886 2,021,247 2,292,760 2,600,746 2,950,104 3,346,391 3,795,911 4,305,814 2.21% 3.14% 4.18% 5.33% 6.38% 7.33% 8.19% 8.97% 9.65% 10.26% 71.81% 103,619,721 1,353 1,332 1,308 1,283 1,260 1,239 1,218 1,199 1,181 1,163 1,254 1,163

Texas 2,239 970 1,377 9,150,882,510 138,705,138 148,010,278 20,911,868 5,627,228 37,548 0 2,104 66,698,233 10,055,753 230,873,298 9,150,882,510 5,627,228 45% 70% 2,291,006 46,879,906 50,793,762 55,034,373 59,629,020 64,607,260 70,001,117 75,845,290 82,177,376 85,962,502 85,962,502 1.78% 2.62% 3.59% 4.68% 5.78% 6.79% 7.70% 8.52% 9.26% 9.91% 98.12% 392,523,451 1,049 1,029 1,007 985 962 941 920 899 886 881 956 881

Utah 2,071 884 1,867 0 27,332,140 5,447,362 120,348 0 1,953 0 1,947 20,797,210 91,574 12,011,066 0 0 32% 70% 1,393,353 1,478,276 1,568,375 1,663,965 1,765,381 1,872,979 1,987,135 2,108,248 2,236,743 2,373,069 3.62% 4.82% 5.91% 6.91% 7.81% 8.62% 9.34% 9.98% 10.54% 11.03% 127.29% 31,955,593 1,446 1,428 1,410 1,395 1,380 1,366 1,354 1,342 1,332 1,322 1,378 1,322

Virginia 2,433 909 1,652 0 13,641,552 23,070,350 343,908 0 4,346 1,928 2,287 7,600,565 191,613 29,263,632 8,466,572,778 9,314,554 60% 70% 1,645,275 4,458,736 5,228,273 6,130,626 7,188,717 8,429,425 9,884,268 11,192,008 11,192,008 11,192,008 11,192,008 1.23% 1.96% 2.82% 3.81% 4.91% 5.98% 6.95% 7.83% 8.62% 9.33% 58.01% 115,890,388 990 967 942 913 883 852 826 818 812 806 881 806

Washington 2,432 995 0 0 3,735,730 5,665,045 0 0 3,485 0 2,286 0 0 9,400,775 0 0 19% 31% 506,700 10,407,602 11,041,931 11,714,921 12,428,930 13,186,456 13,990,153 14,842,834 15,747,484 16,707,272 17,725,558 4.24% 5.39% 6.43% 7.38% 8.24% 9.01% 9.69% 10.29% 10.81% 11.26% 107.69% 99,270,908 381 356 334 315 299 285 272 261 250 241 299 241

West Virginia 2,064 0 0 0 70,074,636 0 0 0 0 0 1,940 70,074,636 0 0 0 0 2,451,206 2,874,262 3,370,334 3,952,023 4,634,107 5,433,912 6,371,756 7,471,464 8,760,972 10,273,036 1.77% 2.62% 3.60% 4.70% 5.83% 6.86% 7.81% 8.66% 9.43% 10.11% 233.30% 33,131,616 1,860 1,842 1,822 1,799 1,774 1,748 1,720 1,691 1,659 1,624 1,754 1,624

Wisconsin 2,363 846 1,798 0 32,112,721 10,244,273 47,668 0 2,977 0 2,221 24,062,122 35,718 18,306,822 0 0 39% 70% 546,885 4,066,362 4,309,595 4,567,377 4,840,579 5,130,122 5,436,985 5,762,203 6,106,875 6,472,163 6,859,301 4.68% 5.82% 6.87% 7.83% 8.70% 9.48% 10.17% 10.79% 11.33% 11.79% 83.97% 73,988,479 1,382 1,356 1,332 1,311 1,290 1,271 1,254 1,237 1,222 1,208 1,286 1,208

Wyoming 2,331 0 0 0 42,907,427 0 0 0 0 220 2,191 42,617,555 0 289,872 964,017,648 1,062,864 5,535,669 5,873,061 6,231,016 6,610,788 7,013,706 7,441,182 7,894,712 8,375,884 8,886,383 9,427,996 1.61% 2.42% 3.35% 4.41% 5.53% 6.55% 7.48% 8.32% 9.07% 9.73% 256.15% 18,245,903 1,899 1,881 1,862 1,841 1,819 1,798 1,777 1,756 1,735 1,714 1,808 1,714

Step 3a & 3b (Redispatch) Step 4b Renewable (MWh) Step 5 (Demand Side EE - % of avoided MWh) Step 6&7 (State Goal Phase I & II (lbs/MWh))
Step 2 (HRI) Step 4a Nuclear

State

Coal Rate 

(lb/MWh)

NGCC Rate 

(lb/MWh)

O/G rate 

(lb/MWh)

Other Emissions 

(lbs)

Hist Coal Gen. 

(MWh)

Hist NGCC 

Gen (MWh)

Historic OG 

steam Gen. 

(MWh)

Other Gen. 

(MWh)

NGCC Capacity 

(MW )

Under 

Construction 

NGCC Capacity 

(MW)

Adj. Coal 

Rate 

(lbs/MWh)

Redispatche

d Coal Gen. 

(MWh)

Redispatch 

O/G steam 

Gen. 

(MWh)

Redispatche

d NGCC Gen. 

(MWh)

Other 

Emissions (lbs)

Other Gen. 

(MWh)

2012 NGCC 

Capacity 

Factor*

Post Redispatch 

Assumed NGCC 

Capacity Factor 

for Existing Fleet

Nuclear 

Generation 

Under 

Construction and 

"At Risk" MWh

2020 Existing and 

Incremental RE

2021 Existing and 

Incremental RE

2022 Existing and 

Incremental RE

2023 Existing and 

Incremental RE

2024 Existing and 

Incremental RE

2020 EE 

Potential

2021 EE 

Potential

2022 EE 

Potential

2023 EE 

Potential

2024 EE 

Potential

State Generation 

as % of sales 2012 Total MWh 2020 2021 2022 2023 2024

Interim Goal 

(2020 - 2024 

average)

Final Goal 

(2025 and 

thereafter)

Alabama 2,264 877 0 0 46,045,176 53,492,096 0 0 10,333 0 2,173 40,539,404 0 58,997,868 0 0 59% 65% 2,329,528 4,596,883 5,214,381 5,914,827 6,709,365 7,610,632 1.07% 1.65% 2.34% 3.11% 3.86% 150.63% 92,654,857 1,301 1,287 1,272 1,255 1,237 1,270 1,237

Alaska 2,852 1,149 0 1,179,006,934 215,407 2,204,942 0 741,853 589 0 2,738 0 0 2,420,349 1,179,006,934 741,853 43% 47% 0 61,595 68,633 76,475 85,213 94,950 0.94% 1.49% 2.15% 2.91% 3.69% 95.58% 6,898,283 1,205 1,190 1,171 1,151 1,131 1,170 1,131

Arizona 2,268 901 1,563 0 24,335,930 26,782,325 1,033,871 0 11,202 0 2,177 0 0 52,152,127 0 0 27% 53% 1,818,486 2,150,930 2,282,026 2,421,112 2,568,676 2,725,233 3.52% 4.23% 4.87% 5.46% 5.98% 142.51% 80,700,600 797 787 779 771 763 779 763

Arkansas 2,276 896 1,446 0 28,378,831 15,651,185 860,470 0 5,588 0 2,185 12,600,888 382,069 31,907,529 0 0 32% 65% 842,037 2,288,229 2,479,266 2,686,252 2,910,519 3,153,509 1.24% 1.86% 2.57% 3.37% 4.10% 113.99% 50,378,720 1,165 1,154 1,140 1,126 1,113 1,140 1,113

California 2,714 896 1,405 6,428,478,795 933,157 81,298,989 10,403,921 5,077,211 20,765 1,855 2,605 0 0 92,636,067 14,457,570,629 14,040,053 45% 50% 1,034,648 37,968,066 40,282,168 41,150,704 41,150,704 41,150,704 3.55% 4.27% 4.94% 5.54% 6.08% 71.07% 279,029,345 638 623 614 610 606 618 606

Colorado 2,226 934 5,177 0 34,385,542 8,811,706 618 0 3,315 200 2,137 24,092,716 433 19,104,717 902,733,483 966,240 30% 65% 0 7,845,383 8,323,548 8,830,857 9,369,086 9,940,119 3.32% 4.05% 4.72% 5.32% 5.87% 89.08% 57,717,063 1,307 1,287 1,267 1,248 1,229 1,268 1,229

Connecticut 3,146 811 1,764 0 99,461 15,299,704 335,267 0 2,749 0 3,020 8,602 28,998 15,696,832 0 0 63% 65% 971,137 1,071,108 1,205,972 1,357,818 1,528,783 1,721,274 3.61% 4.36% 5.05% 5.68% 6.25% 106.16% 31,707,213 677 664 652 640 628 652 628

Delaware 2,137 979 1,432 0 1,406,502 5,179,270 1,076,070 0 1,193 0 2,051 481,732 368,558 6,811,553 0 0 49% 65% 0 247,757 290,517 340,658 399,452 468,394 0.86% 1.40% 2.05% 2.80% 3.59% 45.09% 12,384,433 1,029 1,019 1,009 996 983 1,007 983

Florida 2,289 868 1,529 4,224,487,404 44,537,196 133,320,419 10,025,973 2,242,659 29,485 1,157 2,197 15,116,261 3,402,891 169,364,436 9,076,056,757 7,832,358 51% 65% 1,623,104 7,489,632 8,495,713 9,636,940 10,931,468 12,399,889 1.75% 2.46% 3.25% 3.99% 4.65% 90.20% 237,246,975 933 921 909 897 885 909 885

Georgia 2,295 843 0 0 40,972,090 37,591,123 0 0 8,355 0 2,203 30,860,076 0 47,703,137 0 0 51% 65% 19,220,561 5,427,968 6,157,106 6,984,188 7,922,373 8,986,583 1.48% 2.14% 2.90% 3.66% 4.36% 87.75% 140,815,385 1,030 1,015 999 982 965 998 965

Hawaii 2,118 0 1,695 305,429,092 1,502,308 0 4,093,831 220,526 0 0 2,033 1,502,308 4,093,831 0 305,429,092 220,526 0 1,046,927 1,046,927 1,046,927 1,046,927 1,046,927 1.01% 1.58% 2.25% 3.02% 3.79% 96.24% 10,363,058 1,479 1,467 1,453 1,437 1,422 1,452 1,422

Idaho 0 858 0 0 0 1,639,922 0 0 620 0 1,639,922 0 0 30% 30% 0 3,185,880 3,196,687 3,196,687 3,196,687 3,196,687 3.28% 4.02% 4.70% 5.32% 5.88% 46.83% 25,492,620 270 265 261 257 254 261 254

Illinois 2,334 945 0 0 79,166,165 7,870,423 0 0 3,396 0 2,241 67,649,070 0 19,387,518 0 0 26% 65% 5,305,342 10,562,949 11,194,781 11,864,407 12,574,087 13,326,217 3.52% 4.26% 4.95% 5.58% 6.15% 126.99% 154,319,858 1,568 1,543 1,519 1,497 1,475 1,521 1,475

Indiana 2,158 953 0 1,889,893,751 87,213,268 12,839,309 0 1,087,863 2,768 0 2,072 84,250,117 0 15,802,460 1,889,893,751 1,087,863 53% 65% 0 4,474,098 4,741,720 5,025,350 5,325,946 5,644,522 2.89% 3.69% 4.42% 5.09% 5.70% 102.84% 113,071,949 1,759 1,740 1,723 1,706 1,691 1,724 1,691

Iowa 2,251 894 2,422 0 33,055,156 1,437,496 305,111 0 1,264 0 2,161 27,329,142 252,258 7,216,363 0 0 13% 65% 277,784 8,565,921 8,565,921 8,565,921 8,565,921 8,565,921 3.58% 4.32% 4.99% 5.61% 6.17% 113.03% 49,141,853 1,457 1,445 1,435 1,425 1,417 1,436 1,417

Kansas 2,364 0 1,560 0 27,979,593 0 1,632,997 0 0 0 2,269 27,979,593 1,632,997 0 0 0 542,728 7,238,913 7,843,267 8,498,076 8,884,938 8,884,938 0.94% 1.49% 2.16% 2.92% 3.70% 110.28% 43,319,516 1,747 1,709 1,668 1,639 1,625 1,678 1,625

Kentucky 2,166 0 0 0 84,358,283 0 0 0 0 640 2,080 83,796,107 0 562,176 2,804,414,976 3,091,968 0 551,118 625,149 709,125 804,382 912,434 1.63% 2.32% 3.11% 3.86% 4.55% 97.18% 95,736,032 1,984 1,968 1,950 1,933 1,918 1,951 1,918

Louisiana 2,324 969 1,581 0 24,300,393 19,771,182 14,254,748 0 6,508 0 2,231 13,340,405 7,825,557 37,160,361 0 0 35% 65% 985,225 3,348,948 3,628,541 3,931,477 4,259,703 4,615,333 0.85% 1.39% 2.04% 2.78% 3.56% 90.08% 91,094,022 1,233 1,219 1,204 1,186 1,169 1,202 1,169

Maine 0 848 2,635 0 0 4,053,378 59,067 0 1,389 0 0 0 0 4,112,445 0 0 33% 34% 0 3,611,728 3,611,728 3,611,728 3,611,728 3,611,728 3.61% 4.36% 5.05% 5.68% 6.25% 132.52% 12,429,295 426 422 417 413 410 418 410

Maryland 2,161 975 1,544 0 16,297,835 676,556 2,892,354 0 289 0 2,074 15,472,015 2,745,797 1,648,932 0 0 27% 65% 787,533 1,697,995 1,991,053 2,334,691 2,737,638 3,210,129 3.47% 4.22% 4.90% 5.53% 6.10% 60.82% 66,455,750 1,597 1,558 1,519 1,481 1,441 1,519 1,441

Massachusetts 2,083 888 1,757 0 2,268,133 23,603,160 329,883 0 6,625 0 1,999 0 0 26,201,176 0 0 41% 45% 316,260 2,962,380 3,335,378 3,755,339 4,228,179 4,760,555 3.55% 4.30% 4.99% 5.63% 6.21% 74.77% 59,467,355 749 732 716 699 683 716 683

Michigan 2,256 998 1,586 0 53,210,780 18,499,951 774,872 0 5,008 0 2,166 43,259,681 629,961 28,595,961 0 0 42% 65% 1,827,909 4,775,710 5,061,374 5,364,125 5,684,984 6,025,037 3.59% 4.34% 5.02% 5.65% 6.22% 103.89% 112,690,037 1,482 1,462 1,444 1,427 1,411 1,445 1,411

Minnesota 2,318 877 1,591 0 21,989,584 5,715,510 29,243 0 2,768 0 2,225 11,913,179 15,843 15,805,315 0 0 24% 65% 840,190 7,888,544 7,888,544 7,888,544 7,888,544 7,888,544 3.58% 4.32% 4.99% 5.61% 6.17% 82.84% 73,094,474 1,046 1,034 1,023 1,014 1,005 1,024 1,005

Mississippi 2,494 848 1,388 0 7,503,114 31,813,677 4,402,778 0 7,894 150 2,394 0 0 43,719,569 614,655,831 724,680 46% 63% 631,874 2,498,626 2,834,265 3,214,992 3,646,861 4,136,743 1.12% 1.71% 2.40% 3.18% 3.93% 98.63% 52,021,589 783 773 761 749 736 760 736

Missouri 2,085 890 0 0 72,939,512 4,854,569 0 0 2,079 0 2,001 65,925,535 0 11,868,546 0 0 27% 65% 549,657 1,638,287 1,736,283 1,840,140 1,950,210 2,066,863 1.29% 1.92% 2.65% 3.46% 4.20% 99.47% 88,626,254 1,757 1,742 1,727 1,710 1,694 1,726 1,694

Montana 2,481 0 0 0 14,447,406 0 0 0 0 0 2,382 14,447,406 0 0 0 0 0 1,598,643 1,696,078 1,799,452 1,909,126 2,025,485 3.01% 3.77% 4.47% 5.11% 5.69% 207.68% 14,904,523 2,087 2,060 2,035 2,010 1,987 2,036 1,987

Nebraska 2,181 1,097 1,755 0 24,660,983 423,638 37,524 0 468 0 2,094 22,414,234 34,105 2,673,806 0 0 10% 65% 574,830 1,856,032 2,010,986 2,178,877 2,360,784 2,557,879 1.91% 2.67% 3.47% 4.21% 4.89% 113.44% 33,143,117 1,771 1,746 1,720 1,695 1,671 1,721 1,671

Nevada 2,275 890 1,459 0 4,133,662 23,783,256 279,983 0 6,381 0 2,184 0 0 28,196,901 0 0 42% 50% 0 3,761,262 3,990,506 4,233,722 4,491,761 4,765,528 2.67% 3.46% 4.19% 4.85% 5.45% 96.67% 37,821,930 762 750 739 728 718 739 718

New Hampshire 2,382 878 1,889 0 1,281,341 6,946,869 72,614 0 1,506 0 2,287 0 0 8,300,824 0 0 53% 63% 575,615 2,219,730 2,499,219 2,813,899 3,168,200 3,567,113 2.56% 3.38% 4.14% 4.84% 5.49% 194.97% 11,686,618 639 619 598 578 557 598 557

New Jersey 2,441 973 1,473 0 2,602,990 20,015,730 173,972 0 5,832 0 2,343 0 0 22,792,692 0 0 39% 44% 1,616,037 2,421,244 2,839,129 3,329,137 3,903,716 4,577,463 0.96% 1.52% 2.20% 2.96% 3.74% 76.19% 80,689,388 808 786 762 736 708 760 708

New Mexico 2,341 907 1,313 0 11,353,987 5,730,957 2,208,001 0 1,662 0 2,247 8,205,574 1,595,732 9,491,639 0 0 39% 65% 0 3,261,076 3,459,834 3,670,706 3,894,431 4,131,791 2.81% 3.58% 4.28% 4.92% 5.50% 150.06% 24,919,278 1,253 1,233 1,213 1,194 1,176 1,214 1,176

New York 2,226 974 1,366 418,527,550 4,156,143 44,002,777 12,502,558 309,900 9,848 0 2,137 1,106,634 3,328,988 56,225,857 418,527,550 309,900 51% 65% 2,410,637 8,344,248 9,394,883 10,577,805 11,909,671 13,409,233 3.54% 4.30% 4.99% 5.62% 6.20% 93.05% 153,914,184 809 787 766 745 725 766 725

North Carolina 2,059 851 0 0 50,607,838 15,195,335 0 0 4,709 2,249 1,977 36,940,574 0 28,862,599 9,248,929,143 10,865,369 37% 65% 2,295,625 4,476,628 5,077,973 5,760,095 6,533,848 7,411,538 2.09% 2.87% 3.64% 4.34% 4.98% 86.12% 137,704,068 1,243 1,222 1,200 1,179 1,158 1,200 1,158

North Dakota 2,368 0 0 0 28,186,691 0 0 0 0 0 2,273 28,186,691 0 0 0 0 0 5,459,957 5,459,957 5,459,957 5,459,957 5,459,957 1.11% 1.70% 2.39% 3.18% 3.95% 259.49% 15,822,199 1,894 1,889 1,883 1,876 1,870 1,882 1,870

Ohio 2,126 963 2,219 0 86,473,075 20,907,183 321,602 0 4,343 539 2,041 82,129,018 305,446 25,267,396 2,506,741,578 2,604,017 55% 65% 993,077 3,286,937 3,854,232 4,519,438 5,299,452 6,214,090 3.47% 4.22% 4.91% 5.54% 6.12% 85.97% 163,906,374 1,634 1,612 1,590 1,569 1,547 1,590 1,547

Oklahoma 2,305 892 1,382 0 29,102,160 29,943,376 8,488,758 0 8,035 0 2,213 16,766,497 4,890,590 45,877,207 0 0 42% 65% 0 11,742,785 12,723,153 13,785,369 14,936,266 15,579,318 1.57% 2.26% 3.03% 3.79% 4.49% 114.44% 63,797,105 1,056 1,038 1,018 999 986 1,019 986

Oregon 2,080 862 0 0 2,640,259 11,424,291 0 0 3,435 0 1,996 0 0 14,064,550 0 0 38% 47% 0 9,131,577 9,688,134 10,278,613 10,905,080 11,569,730 3.55% 4.27% 4.92% 5.52% 6.06% 111.21% 50,195,189 485 468 452 437 423 453 423

Pennsylvania 2,134 902 1,515 0 87,052,562 50,028,719 1,638,387 0 9,582 0 2,048 82,459,481 1,551,942 54,708,245 0 0 59% 65% 4,480,395 8,430,147 9,885,114 11,591,196 13,591,732 15,937,543 3.58% 4.32% 5.00% 5.62% 6.18% 142.20% 155,577,427 1,403 1,380 1,357 1,332 1,307 1,356 1,307

Rhode Island 0 918 0 0 0 8,140,017 0 0 1,961 0 8,140,017 0 0 47% 47% 0 163,746 184,363 207,576 233,713 263,140 3.35% 4.11% 4.82% 5.47% 6.06% 97.63% 8,287,230 871 863 855 847 840 855 840

South Carolina 2,164 848 1,730 0 28,460,318 11,209,394 405,616 0 2,839 0 2,077 23,529,292 335,339 16,210,696 0 0 45% 65% 20,340,660 3,548,749 4,025,451 4,566,189 5,179,564 5,875,334 2.04% 2.81% 3.58% 4.29% 4.94% 115.08% 83,622,303 962 946 930 914 898 930 898

South Dakota 2,266 1,131 0 0 2,923,161 27,096 0 0 324 0 2,175 1,100,347 0 1,849,910 0 0 1% 65% 0 1,818,850 1,818,850 1,818,850 1,818,850 1,818,850 1.32% 1.95% 2.69% 3.49% 4.22% 82.32% 12,615,449 914 902 889 874 861 888 861

Tennessee 2,244 813 0 0 34,373,696 6,548,897 0 0 1,601 0 2,155 31,779,810 0 9,142,782 0 0 47% 65% 10,416,619 1,384,846 1,570,872 1,781,886 2,021,247 2,292,760 1.93% 2.68% 3.47% 4.20% 4.86% 71.81% 103,619,721 1,402 1,382 1,363 1,344 1,326 1,363 1,326

Texas 2,239 970 1,377 9,150,882,510 138,705,138 148,010,278 20,911,868 5,627,228 37,548 0 2,149 81,028,657 12,216,278 214,382,348 9,150,882,510 5,627,228 45% 65% 2,291,006 46,879,906 50,793,762 55,034,373 59,629,020 64,607,260 1.50% 2.17% 2.93% 3.70% 4.40% 98.12% 392,523,451 1,108 1,089 1,068 1,048 1,027 1,068 1,027

Utah 2,071 884 1,867 0 27,332,140 5,447,362 120,348 0 1,953 0 1,988 21,651,383 95,335 11,153,133 0 0 32% 65% 0 1,393,353 1,478,276 1,568,375 1,663,965 1,765,381 3.19% 3.94% 4.63% 5.25% 5.82% 127.29% 31,955,593 1,503 1,490 1,477 1,465 1,453 1,478 1,453

Virginia 2,433 909 1,652 0 13,641,552 23,070,350 343,908 0 4,346 1,928 2,336 10,288,388 259,374 26,508,048 8,466,572,778 9,314,554 60% 65% 1,645,275 4,458,736 5,228,273 6,130,626 7,188,717 8,429,425 0.95% 1.50% 2.16% 2.91% 3.67% 58.01% 115,890,388 1,074 1,051 1,026 998 968 1,023 968

Washington 2,432 995 0 0 3,735,730 5,665,045 0 0 3,485 0 2,335 0 0 9,400,775 0 0 19% 31% 506,700 10,407,602 11,041,931 11,714,921 12,428,930 13,186,456 3.45% 4.18% 4.85% 5.45% 6.00% 107.69% 99,270,908 394 373 354 337 322 356 322

West Virginia 2,064 0 0 0 70,074,636 0 0 0 0 0 1,982 70,074,636 0 0 0 0 0 2,451,206 2,874,262 3,370,334 3,952,023 4,634,107 1.49% 2.16% 2.93% 3.71% 4.44% 233.30% 33,131,616 1,902 1,885 1,866 1,845 1,823 1,864 1,823

Wisconsin 2,363 846 1,798 0 32,112,721 10,244,273 47,668 0 2,977 0 2,268 25,367,814 37,656 16,999,192 0 0 39% 65% 546,885 4,066,362 4,309,595 4,567,377 4,840,579 5,130,122 3.60% 4.34% 5.02% 5.65% 6.22% 83.97% 73,988,479 1,462 1,441 1,422 1,403 1,386 1,423 1,386

Wyoming 2,331 0 0 0 42,907,427 0 0 0 0 220 2,237 42,714,179 0 193,248 964,017,648 1,062,864 0 5,535,669 5,873,061 6,231,016 6,610,788 7,013,706 1.33% 1.96% 2.69% 3.47% 4.19% 256.15% 18,245,903 1,944 1,926 1,908 1,888 1,869 1,907 1,869

Steps 3a & 3b (Redispatch) Step 4b - Existing and New Renewable (MWh) Step 5 (Demand Side EE - % of avoided MWh) Steps 6&7 (State Goal Phase I & II)
These are not the Proposed or Alternative State Goals. The actual state goals include useful thermal output (UTO) and con

The rates in the preceding worksheets rely on the same data and calculations, but do not go through the process of including 

The reason for providing these rates is twofold: 1) to help states understand their goals and the role (or lack of role) that use

electricity generation and does not include useful thermal output - and can therefore provide a comprable state goal on whic

calculated to reflect the same stringency, but simply do not fold the useful thermal output in the denominator. This allows E

generation. See the "Goal Computation" TSD for further discussion.

For most states, the numeric difference between the Actual State goals (that include UTO), and those listed in this workbook 

in the state.
ful thermal output (UTO) and convert that into a MWh figure that is included in the state goal's denominator.

o through the process of including useful thermal output. The MWhs in the denominator reflect solely elecrtricity provided to the grid and 

d the role (or lack of role) that useful thermal output plays, 2) EPA power sector modeling is based around net 

de a comprable state goal on which EPA can conduct its power sector modeling. Therefore, these parallel goals are 

n the denominator. This allows EPA to model the state goals in a dispatch model based solely on net electricity 

and those listed in this workbook (excluding UTO) is zero or negligible given the lack of covered cogeneration units 
lecrtricity provided to the grid and deliberately exclude useful thermal output.