|
ORDER NO. PSC -2017 -0278 -PAA -EQ
<br />• DOCKET NO. 20170077 -EQ
<br />PAGE
<br />•
<br />Table I - Estimated Annual Payments to a 50 MW Renewable Facility
<br />(94% Capacity Factor)
<br />Year
<br />Energy
<br />Payment
<br />Capacity Payment (By Type)
<br />Normal
<br />Levelized
<br />Early
<br />Early
<br />Levelized
<br />$(000)
<br />$(000)
<br />$(000)
<br />$(000)
<br />$(000)
<br />2018
<br />11,197
<br />-
<br />-
<br />2,761
<br />3,200
<br />2019
<br />14,915
<br />-
<br />-
<br />2,816
<br />3,200
<br />2020
<br />11,148
<br />-
<br />-
<br />2,872
<br />3,200
<br />2021
<br />10,984
<br />-
<br />-
<br />2,929
<br />3,200
<br />2022
<br />11,201
<br />4,201
<br />4,775
<br />2,988
<br />3,200
<br />2023
<br />11,133
<br />4,289
<br />4,775
<br />3,048
<br />3,200
<br />2024
<br />12,500
<br />4,378
<br />4,775
<br />3,109
<br />3,200
<br />2025
<br />12,420
<br />4,470
<br />4,775
<br />3,171
<br />3,200
<br />2026
<br />13,715
<br />4,563
<br />4,775
<br />3,234
<br />3,200
<br />2027
<br />14,650
<br />4,658
<br />4,775
<br />3,299
<br />3,200
<br />2028
<br />13,941
<br />4,756
<br />4,775
<br />3,365
<br />3,200
<br />2029
<br />14,672
<br />4,855
<br />4,775
<br />3,432
<br />3,200
<br />2030
<br />14,989
<br />4,956
<br />4,775
<br />3,501
<br />3,200
<br />2031
<br />14,375
<br />5,060
<br />4,775
<br />3,571
<br />3,200
<br />2032
<br />15,902
<br />5,166
<br />4,775
<br />3,642
<br />3,200
<br />2033
<br />16,620
<br />5,274
<br />4,775
<br />3,715
<br />3,200
<br />2034
<br />15,600
<br />5,384
<br />4,775
<br />3,790
<br />3,200
<br />2035
<br />16,001
<br />5,497
<br />4,775
<br />3,865
<br />3,200
<br />2036
<br />16,495
<br />5,611
<br />4,775
<br />3,943
<br />3,200
<br />2037
<br />16,657
<br />5,729
<br />4,775
<br />4,022
<br />3,200
<br />Total
<br />262,455
<br />78,845
<br />76,392
<br />67,074
<br />63,996
<br />NPV 2018$
<br />134,640
<br />32,443
<br />32,443
<br />32,443
<br />32,443
<br />Source: FPL's Response to Commission Staffs First Data Request'
<br />0
<br />, Document No. 05113.2017, dated May 31, 2017, in Docket No. 170077 -EQ.
<br />
|