|
ORDER NO. PSC -2019 -0265 -PAA -EQ
<br />DOCKET NO. 20190082 -EQ
<br />PAGE 3
<br />Table 1 - Estimated Annual Payments to a 50 MW Renewable Facility
<br />94% Caaacity 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 />$(000)
<br />2020
<br />8,328
<br />-
<br />-
<br />-
<br />-
<br />2021
<br />7,973
<br />-
<br />-
<br />-
<br />-
<br />2022
<br />7,790
<br />-
<br />-
<br />2,059
<br />2,439
<br />2023
<br />8,020
<br />-
<br />-
<br />2,110
<br />2,439
<br />2024
<br />8,920
<br />-
<br />-
<br />2,163
<br />2,439
<br />2025
<br />10,151
<br />-
<br />-
<br />2,217
<br />2,439
<br />2026
<br />10,696
<br />3,270
<br />3,746
<br />2,272
<br />2,439
<br />2027
<br />11,045
<br />3,352
<br />3,746
<br />2,329
<br />2,439
<br />2028
<br />11,213
<br />3,435
<br />3,746
<br />2,387
<br />2,439
<br />2029
<br />11,663
<br />3,521
<br />3,746
<br />2,447
<br />2,439
<br />2030
<br />12,237
<br />3,609
<br />3,746
<br />2,508
<br />2,439
<br />2031
<br />12,943
<br />3,700
<br />3,746
<br />2,571
<br />2,439
<br />2032
<br />13,837
<br />3,792
<br />3,746
<br />2,635
<br />2,439
<br />2033
<br />13,592
<br />3,887
<br />3,746
<br />2,701
<br />2,439
<br />2034
<br />13,972
<br />3,984
<br />3,746
<br />2,769
<br />2,439
<br />2035
<br />13,261
<br />4,084
<br />3,746
<br />2,838
<br />2,439
<br />2036
<br />13,353
<br />4,186
<br />3,746
<br />2,909
<br />2,439
<br />2037
<br />14,435
<br />4,290
<br />3,746
<br />2,981
<br />2,439
<br />2038
<br />13,925
<br />4,398
<br />3,746
<br />3,056
<br />2,439
<br />2039
<br />15,361
<br />4,508
<br />3,746
<br />3,132
<br />2,439
<br />Total
<br />232,717
<br />54,015
<br />52,442
<br />46,084
<br />43,897
<br />NPV (2020$)'
<br />106,878
<br />20,069
<br />20,069
<br />20,068
<br />20,067
<br />Source: FPL's Response to Staff's First Data Request
<br />FPL's revised renewable energy tariff and standard offer contract, in type -and -strike format, are
<br />included as Attachment A of this Order. Revisions include updates to the avoided unit, dates, and
<br />payment information which reflect the current economic and financial assumptions for the
<br />avoided unit costs.
<br />'Differences due to rounding.
<br />2Document No. 03715-2019, filed April 15, 2019, in Docket No. 20190082 -EQ.
<br />
|