|
Docket No. 170077 -EQ
<br />Date: June 29, 2017
<br />Issue 1
<br />Table 1 below, contains FPL's estimates of the annual payments for each payment option
<br />available under the revised standard offer contract to an operator with a 50 MW facility,
<br />operating at a capacity factor of 94 percent, which is the minimum capacity factor required under
<br />the contract to qualify for full capacity payments. Normal and levelized capacity payments begin
<br />in 2022, reflecting the projected in-service date of the avoided CC unit (June 1, 2022).
<br />Table 1 - Estimated Annual Payments to a 50 MW Renewable Facility
<br />(94% Canacitv Factor)
<br />Source: FPL's Response to Staff's First Data Request'
<br />'Document No. 05113-17, dated May 31, 2017, in Docket No. 170077 -EQ.
<br />-3-
<br />t j-0
<br />Energy
<br />Payment
<br />Capacity Payment By Type)
<br />Normal
<br />Levelized
<br />Early
<br />Early
<br />Levelized
<br />Year
<br />$(000)
<br />$(000)
<br />$(000)
<br />$(000)
<br />$(000)
<br />2018
<br />11,197
<br />-
<br />-
<br />2,761
<br />3,200
<br />2019
<br />14,915
<br />-
<br />-
<br />2,816
<br />3,200
<br />2020
<br />11,148
<br />-
<br />-
<br />2,872
<br />3,200
<br />2021
<br />10,984
<br />-
<br />-
<br />2,929
<br />3,200
<br />2022
<br />11,201
<br />4,201
<br />4,775
<br />2,988
<br />3,200
<br />2023
<br />11,133
<br />4,289
<br />4,775
<br />3,048
<br />3,200
<br />2024
<br />12,500
<br />4,378
<br />4,775
<br />3,109
<br />3,200
<br />2025
<br />12,420
<br />4,470
<br />4,775
<br />3,171
<br />3,200
<br />2026
<br />13,715
<br />4,563
<br />4,775
<br />3,234
<br />3,200.
<br />2027
<br />14,650
<br />4,658
<br />4,775
<br />3,299
<br />3,200
<br />2028
<br />13,941
<br />4,756
<br />4,775
<br />3,365,
<br />3,200
<br />2029
<br />14,672
<br />4,855
<br />4,775
<br />3,432
<br />3,200
<br />2030
<br />14,989
<br />4,956
<br />4,775
<br />.3,501
<br />3,200
<br />2031
<br />14,375
<br />5,060
<br />4,775
<br />3,571
<br />3,200
<br />2032
<br />15,902
<br />5,166
<br />4,775
<br />3,642
<br />3,200
<br />2033
<br />16,620
<br />5,274
<br />4,775
<br />3,715
<br />3,200
<br />2034
<br />15,600
<br />5,384
<br />4,775
<br />3,790
<br />3,200
<br />2035
<br />16,001
<br />5,497
<br />4,775
<br />3,865
<br />3,200
<br />2036
<br />16,495
<br />55611
<br />4,775
<br />3,943
<br />3,200
<br />2037
<br />16,657
<br />5,729
<br />4,775
<br />4,022
<br />3,200
<br />Total
<br />262,455
<br />785845
<br />765392
<br />67,074
<br />63,996
<br />NPV (2018$)
<br />134,640
<br />325443
<br />325443
<br />32,443
<br />32,443
<br />Source: FPL's Response to Staff's First Data Request'
<br />'Document No. 05113-17, dated May 31, 2017, in Docket No. 170077 -EQ.
<br />-3-
<br />t j-0
<br />
|