texas regional entity report...apr 15, 2008  · page 3 of 32 performance highlights ercot’s...

32
Texas Regional Entity Report Larry Grimm April 15, 2008

Upload: others

Post on 11-Aug-2020

0 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

Texas Regional Entity Report

Larry GrimmApril 15, 2008

Page 2: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 2 of 32

Texas RE Monthly Summary●

For March……….Protocol & Operating Guides violations

No new violations

NERC Standards violations•

No new alleged violations

Reportable events•

7 new events reported•

5 past events closed

Complaints•

1 complaint initiated

Audits•

3 entities audited•

4 entities issued audit reports

Mitigation Plans in progress for NERC Standards•

1 resulting from self-reporting violations•

6 resulting from self-certification violations

Settlements•

4 settlements in progress

Page 3: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 3 of 32

Performance Highlights●

ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08

Performance Disturbance Control Working Group continues to perform some high level analysis of control performance during periods with low scores

Initial scores for March indicate 34 non-wind-only QSEs passed and 1 failed the PRR 525 measure

There are 11 active wind-only QSEs or sub-

QSEs

Page 4: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 4 of 32

More Texas RE Activities●

Continue to fill vacant positionsNet filled in February – 3 Net filled in March – 1Vacancies as of April 1st – 3

Statutory & Non-Statutory Budget preparation●

Texas RE Staff (Susan & Larry) scheduled to visit with FERC Senior Staff on April 29th

Updating/Revising PUCT-approved ERCOT Compliance Process (for monitoring & reporting ERCOT Protocols & Operating Guides compliance

Completed and distributed the first edition of the Texas RE newsletter, “The Texas REview”

Page 5: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 5 of 32

2009 Texas RE Budget Development Schedule

April 15 –

Review Preliminary Draft of 2009 Budget at F&A Committee

May 1 –

F&A Committee Special Meeting (if necessary)

May 9 –

Draft #1 of Business Plan & Budget (BP&B) due to NERC

May 20 –

F&A Committee & Board Discussion of Draft #1 of BP&B

May 21 –

Open Meeting Presentation of Proposed Texas RE BP&B

May 30 –

Draft #2 of BP&B due to NERC

June 17 –

Texas RE Board Approval of Texas RE BP&B

July 9 –

Final Texas RE Board-Approved BP&B due to NERC

Page 6: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

Page 6 of 32

TRE Board of Directors April 15, 2008

Texas Regional Entity

Report Details

Page 7: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 7 of 32

NERC CPS1 Performance●

ERCOT’s CPS1 PerformanceMarch Performance

Monthly comparison♦

2008: 112.08♦

2007: 120.59•

12 month rolling average comparison♦

April 2007 March 2008: 124.42♦

April 2006 March 2007: 139.59

PRR 525 PerformanceScores posted on the ERCOT Compliance Website

SCE Performance Scores

Page 8: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 8 of 32

ERCOT CPS1 Performance Comparison

100

110

120

130

140

150

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Jan

Feb

Mar

CPS

1 Tr

end

100

110

120

130

140

150

Apr'07-M ar'08 Apr'06-M ar'07 Apr'05-M ar'06 Apr'04-M ar'05

S tart o f S C E P erfo rm ance M onito ringJanuary '06

Page 9: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 9 of 32

ERCOT’s CPS1 Monthly Performance

100

110

120

130

140

150

160

170

Mar-02

Jun-02Sep-02Dec-02M

ar-03Jun-03Sep-03Dec-03M

ar-04Jun-04Sep-04Dec-04M

ar-05Jun-05Sep-05Dec-05M

ar-06Jun-06Sep-06Dec-06M

ar-07Jun-07Sep-07Dec-07M

ar-08

CPS

1 A

vera

ge

100

110

120

130

140

150

160

170

Monthly Avg 12 Mo Rolling Avg Trend (12 Mo Rolling Avg)

Page 10: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 10 of 32

ERCOT CPS1 by Interval

0

2 0

4 0

6 0

8 0

1 0 0

1 2 0

1 4 0

1 6 0

1 8 0

001501150215031504150515061507150815091510151115121513151415151516151715181519152015211522152315

CPS

1 A

vg. %

M a r '0 8 S h a d e d M a r '0 7

0 6 1

2 2 1

0 0 1 5

1 0 1 51 9 1 5

Page 11: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 11 of 32

QSE PRR 525 10-Minute Interval Scoring

1 7 1 82 0

1 82 0

1 8 1 8 1 8 1 71 9 2 0 1 9 1 9

1 7 1 8

1 3

1 9

2 42 6 2 7

3 0 3 0

3 53 2 3 2 3 1 3 2

3 4 3 43 2 3 2 3 2 3 2 3 3 3 4 3 4 3 4 3 4 3 4 3 3

3 5 3 4 3 4

1 3 1 2 91 0

9 1 21 0 1 0 1 2

1 1 1 0 1 1 1 11 3 1 2

1 6

9

4

55

3 3

1

1 1 2 1

1 2

13 2 3 1

1 11 0 1

1 11

11

1

1 11

2 2 2 2 2 3 44 4

44

6 6

6

6 7 7 7

77

7

77

88 8 8 8

8 99

9 1 11 1

02468

1 01 21 41 61 82 02 22 42 62 83 03 23 43 63 84 04 24 44 6

Sep '04

Nov '04

Jan '05

Mar '05

May '05

Jul '05

Sept '05

Nov '05

Jan '06

Mar '06

May '06

Jul '06

Sep '06

Nov '06

Jan '07

Mar '07

May '07

Jul '07

Sep '07

Nov '07

Jan '08

Mar '08

Num

ber o

f QSE

s

P a ss in g Q S E s F a ilin g Q S E s F a ilin g W in d

Page 12: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 12 of 32

March 2008 – SCPS2 Scores

0

10

20

30

40

50

60

70

80

90

100

Perc

ent

35 N on -W ind Q S E 's 11 W ind Q S E 's

Page 13: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 13 of 32

March 2008 Resource Plan Performance Metrics

JG DK BT DE IP HP AP AO HA BY BC JA AY AM AR BR HJ DF BP CI AE AD BJ BH JD CF ET DA GRResource Status - 100 - 99 100 - 100 99 100 100 100 100 99 99 100 96 - 100 100 97 - 100 99 - 100 100 100 100 -LSL as % of HSL - 95 - 91 100 - 100 95 90 99 100 99 100 100 98 90 - 100 99 100 - 99 98 - 100 100 100 99 -DA Zonal Schedule - 100 99 100 100 100 100 100 100 100 100 100 98 100 100 100 100 100 100 77 - 86 100 100 100 100 100 95 99AP Zonal Schedule 100 98 95 98 100 - 100 100 98 99 99 99 99 100 99 97 98 98 100 96 - 97 99 98 100 100 43 99 99Down Bid & Obligation 99 90 95 94 100 - 92 97 87 99 99 99 99 99 97 100 99 98 99 98 - 96 97 99 94 99 98 94 100Total Up AS - - - 100 - - 100 100 100 97 97 100 99 98 100 98 - 97 - - 96 - - - 99 99 98 95 -

GS BF BE DP EU FX JH JI JJ JC BG CX FK HW EL IN IZ BX CC JE CD FS AC CQ IV CR IO FYResource Status - - - 100 100 - - - - - 100 99 100 100 - 100 100 100 100 - 99 100 100 100 - - 100 -LSL as % of HSL - - - 100 100 - - - - - 99 100 90 97 - 100 97 100 100 - 92 100 - 96 - - - -DA Zonal Schedule 97 100 100 100 100 - - - - 100 97 100 99 100 100 100 100 98 99 100 100 100 - 99 100 100 - -AP Zonal Schedule 99 99 100 99 100 100 100 100 100 99 99 99 99 98 - 99 99 99 98 100 99 100 - 99 100 - - -Down Bid & Obligation 100 99 97 94 100 99 100 100 99 100 100 98 100 100 - 99 99 99 92 98 93 - - 99 98 - - -Total Up AS - - - 99 100 - - - - - 99 99 98 95 - 96 98 100 99 - 100 - - 99 - - - 91

4 Consecutive Failing Scores 3 Consecutive Failing Scores

2 Consecutive Failing Scores 1 Failing Score

Resource Plan Performance Metric

Resource Plan Performance Metric

ID

ID

Page 14: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 14 of 32

Registration Activities

Entity Registration issues continue to be addressed and are being resolved

Load-Serving Entity (LSE) registration issues being addressedNERC submitted a LSE compliance Filing on March 4th proposing a two-step process to address a potential reliability gap that would result by not registering retail power marketers

Short-term step –

changes to NERC’s Registry Criteria to define “Non-

Asset Owning LSEs”

as a subset of LSEs•

Longer-term step –

determine changes necessary to terms and requirements in Reliability Standards

LSE and Compliance Workshop scheduled on April 15th

to identify and address issues

FERC issued its Order on April 4th accepting the procedural aspects of NERC’s plan

Joint Registration Organization (JRO) of some entities remains likely

Page 15: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 15 of 32

NERC Functional Entity Types

DP –

Distribution Provider•

GO –

Generator Owner•

GOP –

Generator Operator•

TO –

Transmission Owner•

TP –

Transmission Planner•

PSE –

Purchasing-Selling Entity

LSE –

Load-Serving Entity

RC –

Reliability Coordinator•

BA –

Balancing Authority•

TOP –

Transmission Operator•

PA –

Planning Authority•

TSP –

Transmission Service Provider

RP –

Resource Planner

Page 16: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 16 of 32

Compliance Process Flowcharts

NERC Compliance Monitoring and Enforcement Program –

Reliability StandardsLink to NERC Reliability Flowcharts

ERCOT Compliance Process –

ERCOT Protocols and Operating Guides

Link to Protocols & Guides Flowcharts

Page 17: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 17 of 32

2008 Audits by Registered Function

6 557

1

16

23

5

4

1

3

2

0

5

10

15

20

25

GOP GO RC BA TOP TO TP DP

Scheduled Audit Performed Report Issued

Page 18: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 18 of 32

2008 Compliance Audits Scheduled by Entity

34

2

7

2

54

3 34

5

0

1

2

3

4

5

6

7

8

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Scheduled Audit Performed Report Issued

Page 19: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 19 of 32

2008 Audit Schedule

The 2008 Texas RE Audit Schedule is available here.

Page 20: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 20 of 32

Compliance Reviews of Events by Month

3

5

7

5

32 2

12

3

3

2

1

1 3

12

1

1

6

4

1

21

1

1

1 16

3

3

1

1

0

2

4

6

8

10

12

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan'08

Feb Mar

Reviewed Ops Only Report TRE Report Issued Under TRE Review

Page 21: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 21 of 32

Violations of ERCOT Protocols

34

8

3 3

9

4

111 1

2

2

1

-1

1

3

5

7

9

11

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan'08 Feb Mar

Confirmed - Mitigated Confirmed - Mitigation in Progress Alleged

4

8

3 3

9

7

3

0

1 1

0

1

3

0 0

Page 22: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 22 of 32

Violations of NERC Standards Reported by Month

0

2

4

6

8

10

12

14

16

18

20

Jan

Feb

Mar Apr

May Jun Jul

Aug Sep Oct Nov DecJa

n'08 Feb

Mar

Preliminary Alleged Confirmed - Mitigation in Progress Confirmed - Mitigated

0 0 0

6

1 0 0

2 2

17

6

12

13

1

Page 23: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 23 of 32

NERC Standards Self-Certification

NERC Registered Entities not audited in 2007 required to self-certify to the actively monitored Reliability Standards applicable to their Registration(s)

279 Total Registered Functions 25 violations identified

9 FAC-008 –

lack documented process (3 GOs)•

6 FAC-009 –

lack documented process (3 GOs)•

4 CIP-001 –

lack documented process (1 GOP)•

3 IRO-004 –

lack documented process (2 GOs; 1 GOP)•

3 PRC-005 –

relay maintenance delinquent (1 TO; 2 GOs)

Page 24: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 24 of 32

NERC Standards Self-Certification Violation Status

Mitigation Plan Status

0

1

2

3

4

5

6

7

8

9

10

FAC

-008

-1

FAC

-009

-1

CIP

-001

-1

PRC

-005

-1

IRO

-004

-1

Num

ber o

f Vio

latio

ns

Mitigation Plans Completed Mitigation Complete This Month Mitigation Plans In Progress

Page 25: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 25 of 32

NERC Standards Self-Certification Violation Details

Std Qty Req'mt VSL VRF Time Horizon Impact CategoryPRC-005 2 R2 Moderate Lower LT Plan Minimal TechPRC-005 1 R1.1 Lower High LT Plan Minimal AdminFAC-008 3 R1 Severe Lower LT Plan Minimal AdminFAC-008 3 R2 Severe Lower OP Plan Minimal AdminFAC-008 3 R3 Severe Lower OP Plan Minimal AdminFAC-009 3 R1 Severe Medium LT Plan Minimal AdminFAC-009 3 R2 Severe Medium LT Plan Minimal AdminIRO-004 3 R4 Not Spec High OP Plan Minimal AdminCIP-001 1 R1 Lower Medium LT Plan Low AdminCIP-001 1 R2 Lower Medium LT Plan Low AdminCIP-001 1 R3 High Medium LT Plan Low AdminCIP-001 1 R4 Lower Medium LT Plan Low AdminTotal 25

Violation Severity Level

0 5 10 15 20 25

Admin

Training

Tech

SevereHighM oderateLowerNot Spec

Violation Risk Factors

0 5 10 15 20 25

Admin

Training

Tech

High

Medium

Low er

Page 26: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 26 of 32

NERC Standards Self-Reported Violations Pre-June 18th

Mitigation Plan Status

0

5

10

15

20

25

30

35

40

45

50PR

C-0

18-1

CIP

-001

-1

FAC

-008

-1

PRC

-001

-1

FAC

-009

-1

VAR

-002

-1

PRC

-005

-1

TOP-

002-

2

TOP-

001-

1

TOP-

003-

0

PRC

-004

-1

FAC

-001

-0

IRO

-004

-1

CO

M-0

02-2

FAC

-002

-0

BA

L-00

5-0

IRO

-001

-1

MO

D-0

10-0

MO

D-0

12-0

TOP-

006-

1

TPL-

003-

0

TPL-

004-

0

Num

ber o

f Vio

latio

ns

Mitigation Plans Completed Mitigation Complete This Month Mitigation Plans In Progress

Page 27: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 27 of 32

Risk Factors for Self-Reported NERC Standards Violations Pre- June 18th

High, 36, 18%

Medium, 65, 32%

Lower, 100, 50%

Risk Factors are being assigned to each NERC Standard as part of the Standard Development Process

Page 28: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 28 of 32

NERC Standards Self-Reported Violation Categorization Pre-June 18th

23 59 53

10 5 1

31 46

0 20 40 60 80 100 120 140

Admin

Training

Tech

HighMediumLower

Violation Risk

Factors

Page 29: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

Page 29 of 32

TRE Board of Directors April 15, 2008

Texas Regional Entity

February & Year-to-Date February Financial Overview

Page 30: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 30 of 32

February & YTD February Actual Workforce

Texas Regional EntityHeadcount

Statutory & Non-Statutory CombinedFor The Month Ended February 29, 2008

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov DecActual Headcount 18.0 21.0 Budgeted Headcount 25.0 25.0 Variance Under/(Over) 7.0 4.0

Actual Labor Hours 3,397.3 3,513.6 Standard Labor Hours 3,060.0 3,217.8 Variance Under/(Over) (337.3) (295.8)

Texas Regional Entity ‐ Workforce Exhibit

18.0

21.0

25.0 25.0

5.0

10.0

15.0

20.0

25.0

Jan Feb

ActualHeadcount

BudgetedHeadcount

Texas Regional Entity ‐ Labor Hours

3,397.3 3,513.6

3,060.03,217.8

500.0

1,000.0

1,500.0

2,000.0

2,500.0

3,000.0

3,500.0

4,000.0

4,500.0

Jan Feb

ActualLaborHoursStandardLaborHours

Page 31: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 31 of 32

February & YTD February Operating Expenses

Texas RE ‐ Income Statement by SegmentConsolidated Statutory & Non‐Statutory

February 2008

$‐$100,000$200,000$300,000$400,000

Revenue PersonnelExpenses

TravelExpenses

OperatingExpenses

TotalExpenses

ActualBudget

Texas RE ‐ Income Statement by SegmentConsolidated Statutory & Non‐Statutory

Year‐to‐Date February 2008

$‐

$200,000

$400,000

$600,000

$800,000

Revenue PersonnelExpenses

TravelExpenses

OperatingExpense

TotalExpenses

ActualBudget

February & YTD February Comments

Revenue - Revenue is on target for the year.

Personnel Expenses - Lower due to personnel vacancies.

Travel Expenses - Lower due to personnel vacancies.

Operating Expenses - Lower primarily related to not usingthe contingency reserve.

Page 32: Texas Regional Entity Report...Apr 15, 2008  · Page 3 of 32 Performance Highlights ERCOT’s Control Performance Standard (NERC CPS1) score for March = 112.08 Performance Disturbance

TRE Board of Directors April 15, 2008

Page 32 of 32

February & YTD February Operating Expenses

Texas Regional EntityConsolidated Income Statement

Statutory & Non-Statutory CombinedFor The Month Ended February 29, 2008

Period to Date Year to Date AnnualActual Budget Difference Actual Budget Difference Budget

Revenue 1-Assessments 333,445 333,445 - 666,891 666,891 - 4,074,849

2-Workshops - - - - - - 70,000 Total Revenue 333,445 333,445 - 666,891 666,891 - 4,144,849

Personnel Expenses 1-Salaries 125,878 183,719 57,841 249,736 367,438 117,702 2,242,782

2-Payroll Taxes 10,628 15,249 4,621 23,749 30,497 6,748 186,151 3-Employee Benefits 14,466 22,371 7,905 27,983 44,743 16,759 273,034

4-Saving and Retirement 17,116 21,495 4,379 33,384 42,990 9,606 262,406 Subtotal Personnel Expenses 168,088 242,834 74,746 334,853 485,669 150,816 2,964,373

Travel & Meetings 1-Meetings - 353 353 - 707 707 74,240

2-Travel 3,490 7,250 3,760 8,257 14,499 6,243 97,135 Subtotal Travel & Meetings 3,490 7,603 4,113 8,257 15,206 6,949 171,375

Operating Expenses 1-Rent & Improvements 8,094 22,583 14,489 16,188 45,167 28,979 271,000

2-Consultant - - - 7,196 - (7,196) - 3-Office Costs 879 30,633 29,755 985 61,267 60,281 380,600

4-Professional Services 7,713 22,333 14,620 14,419 44,667 30,247 268,000 5-Computer Purchase & Main 13,132 7,417 (5,715) 26,659 14,833 (11,826) 89,000

6-Other - 42 42 - 83 83 500 Subtotal Operating Expenses 29,818 83,008 53,190 65,448 166,017 100,569 1,009,100 Total Expenses 201,396 333,446 132,050 408,557 666,891 258,334 4,144,849 GAIN or (LOSS) 132,050 0 132,050 258,334 0 258,334 0