Laserfiche WebLink
ORDER NO. PSC -2017 -0336 -PAA -EQ <br />DOCKET NO. 20170072 -EQ <br />PAGE 64 <br />Attachment A <br />fes DUKE <br />ENERGY. <br />• Annual Project Revenues <br />* Capacity Payments ($ and $/kW/Mo.) <br />* Variable O&M ($ and $/MWh) <br />* Energy ($ and $/MWh) <br />* Tipping Fees ($ and $/ton) <br />* Interest Income <br />* Other Revenues <br />* Variable O&M Escalation (%/yr.) <br />* Energy Escalation (%/yr.) <br />* Tipping Fee Escalation (%/yr.) <br />• Annual Project Expense <br />SECTION No. IX <br />FIRST REVISED SHEET NO. 9.450 <br />CANCELS ORIGINAL SHEET NO. 9.450 <br />* Fixed O&M ($ and $/kW/Mo.) <br />* Variable O&M ($ and $/MWh) <br />* Energy ($ and $/MWh) <br />* Property Taxes ($) <br />* Insurance ($) <br />* Emission Compliance ($ and S/MWh) <br />* Depreciation ($ and %/yr.) • <br />* Other Expenses ($) <br />* Fixed O&M Escalation (%/yr.) <br />* Variable O&M Escalation (%/yr.) <br />* Energy Escalation (%/yr.) <br />• Other Project Information <br />* Installed Cost of the Facility ($ and $/kW) <br />* Committed Capacity (kW) <br />* Average Heat Rate - HHV (MBTU/kWh) <br />* Federal Income Tax Rate (%) <br />* Facility Capacity Factor (%) <br />* Energy Sold to DEF (MWh) <br />• Permanent Financing <br />* Permanent Financing Term (yr.) <br />* Project Capital Structure (percentage of long-term debt, subordinated debt, <br />tax exempt debt and equity) <br />* Financing Costs (cost of long-term debt, subordinated debt, tax exempt <br />debt and equity) <br />' * Annual Interest Expense <br />* Annual Debt Service ($) <br />* Amortization Schedule (beginning balance, interest expense, principal <br />reduction, ending balance) <br />ISSUED BY: Javier Portuondo, Director, Rates S Regulatory Strategy - FL <br />EFFECTIVE April 29.2013 <br />