| Study Parameter |
Winter(MW) |
Spring(MW) |
Summer(MW) |
Fall(MW) |
Study Parameter Reference |
| Seller and Affiliate Capacity (owned, controlled or under LT contract) |
|
|
|
|
|
| Seller Installed Capacity |
0.00 |
0.00 |
0.00 |
0.00 |
Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation |
| Seller Remote Capacity |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Seller LT Firm Purchases From Inside |
0.00 |
0.00 |
0.00 |
0.00 |
Workpaper RPB - LT Purchases Workpaper RPB - LT Purchases Workpaper RPB - LT Purchases Workpaper RPB - LT Purchases |
| Seller LT Firm Purchases From Outside |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Seller LT Firm Sales |
0.00 |
0.00 |
0.00 |
0.00 |
Workpaper RPB - LT Sales Workpaper RPB - LT Sales Workpaper RPB - LT Sales Workpaper RPB - LT Sales |
| Seller Seasonal Planned Outages |
0.00 |
0.00 |
0.00 |
0.00 |
Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation |
| Seller Uncommited Capacity Imports |
0.00 |
5.19 |
44.58 |
45.14 |
[7] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [7] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [7] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [7] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID |
|
| Capacity Deductions |
|
|
|
|
|
| Study Area Average Peak Native Load |
361.00 |
528.00 |
926.00 |
584.00 |
Workpaper RPB - Load Workpaper RPB - Load Workpaper RPB - Load Workpaper RPB - Load |
| Amount of Average Peak Native Load Attributable to Seller |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Amount of Average Peak Native Load Attributable to Non-Affiliates |
361.00 |
528.00 |
926.00 |
584.00 |
F - G F - G F - G F - G |
| Study Area Reserve Requirements |
25.00 |
37.00 |
65.00 |
41.00 |
F x Operating Reserve F x Operating Reserve F x Operating Reserve F x Operating Reserve |
| Amount of Study Area Reserve Requirements Attributable to Seller |
0.00 |
0.00 |
0.00 |
0.00 |
G / F x I G / F x I G / F x I G / F x I |
| Amount of Study Area Reserve Requirements Attributable to Non-Affiliates |
25.00 |
37.00 |
65.00 |
41.00 |
I - J I - J I - J I - J |
|
| Non-Affiliate Capacity (owned, controlled or under LT contract) |
|
|
|
|
|
| Non-Affiliate Installed Capacity |
1,849.00 |
1,849.00 |
1,725.80 |
1,869.00 |
Workpaper RPB - Generation in WALC Workpaper RPB - Generation in WALC Workpaper RPB - Generation in WALC Workpaper RPB - Generation in WALC |
| Non-Affiliate Remote Capacity |
98.16 |
98.48 |
111.10 |
98.32 |
|
| Non-Affiliate LT Firm Purchases from Inside |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Non-Affiliate LT Firm Purchases from Outside |
47.24 |
47.24 |
47.24 |
47.24 |
[27] to [30] of Workpaper RPB - Non Affiliates' Long term Purchases and Sales [27] to [30] of Workpaper RPB - Non Affiliates' Long term Purchases and Sales [27] to [30] of Workpaper RPB - Non Affiliates' Long term Purchases and Sales [27] to [30] of Workpaper RPB - Non Affiliates' Long term Purchases and Sales |
| Non-Affiliate LT Firm Sales |
502.72 |
503.71 |
533.00 |
516.32 |
Workpaper RPB - LT Sales Workpaper RPB - LT Sales Workpaper RPB - LT Sales Workpaper RPB - LT Sales |
| Non-Affiliate Seasonal Planned Outages |
387.10 |
382.01 |
248.67 |
396.40 |
Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation Workpaper RPB - Generation |
| Non-Affiliate Uncommitted Capacity Imports |
0.00 |
38.92 |
315.76 |
267.47 |
[8] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [8] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [8] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID [8] of Workpaper RPB-Prorata - Prorata Shares Calculation of IID |
|
| Supply Calculations |
|
|
|
|
|
| Total Competing Supply |
718.58 |
582.92 |
427.23 |
744.31 |
|
| Seller Uncommitted Capacity |
0.00 |
5.19 |
44.58 |
45.14 |
|
| Total Seasonal Uncommitted Capacity |
718.58 |
588.11 |
471.81 |
789.45 |
|
| Seller Market Share |
0.00 |
0.88 |
9.45 |
5.72 |
|
| Result (0 for Fail, 1 for Pass) |
1 |
1 |
1 |
1 |
|
| Total Imports |
0.00 |
44.11 |
360.34 |
312.61 |
|
| Seller Percent of SIL |
0.00 |
11.77 |
12.37 |
14.44 |
|
| Non-Affiliate Percent of SIL |
0.00 |
88.23 |
87.63 |
85.56 |
|
| SIL Value |
0.00 |
44.11 |
360.34 |
312.61 |
Max (0, Row 3 of Workpaper RPB- Southwest SILs) Max (0, Row 3 of Workpaper RPB- Southwest SILs) Max (0, Row 3 of Workpaper RPB- Southwest SILs) Max (0, Row 3 of Workpaper RPB- Southwest SILs) |
| SIL Limit Exceeded (0 for No, 1 for Yes) |
0 |
0 |
0 |
0 |
|
