|
ORDER NO. PSC -2023 -0180 -PAA -EQ
<br />DOCKET NO. 20230046 -EQ
<br />PAGE 3
<br />Table 0 - Estimated Annual Payments to a 50 MW Renewable Facility
<br />(940/. Cnnneity Factnr)
<br />Year
<br />Energy
<br />Payment
<br />Normal
<br />Capacity Payment
<br />Levelized Early
<br />Early
<br />Levelized
<br />$(000)
<br />$ 000
<br />$(000)
<br />$(000)
<br />$(000)
<br />2024
<br />16,263
<br />-
<br />-
<br />-
<br />-
<br />2025
<br />14,648
<br />-
<br />-
<br />-
<br />-
<br />2026
<br />14,581
<br />-
<br />-
<br />-
<br />-
<br />2027
<br />14,793
<br />-
<br />-
<br />-
<br />-
<br />2028
<br />12,878
<br />-
<br />-
<br />-
<br />-
<br />2029
<br />11,500
<br />-
<br />-
<br />1,620
<br />1,812
<br />2030
<br />11,465
<br />-
<br />-
<br />2,811
<br />3,106
<br />2031
<br />11,752
<br />-
<br />-
<br />2,870
<br />3,106
<br />2032
<br />10,675
<br />-
<br />-
<br />2,929
<br />3,106
<br />2033
<br />11,553
<br />2,792
<br />3,029
<br />2,990
<br />3,106
<br />2034
<br />11,858
<br />4,844
<br />5,192
<br />3,052
<br />3,106
<br />2035
<br />10,887
<br />4,945
<br />5,192
<br />3,116
<br />3,106
<br />2036
<br />12,682
<br />5,048
<br />5,192
<br />3,181
<br />3,106
<br />2037
<br />13,318
<br />5,153
<br />5,192
<br />3,247
<br />3,106
<br />2038
<br />14,875
<br />5,260
<br />5,192
<br />3,314
<br />3,106
<br />2039
<br />14,581
<br />5,369
<br />5,192
<br />3,383
<br />3,106
<br />2040
<br />15,128
<br />5,481
<br />5,192
<br />3,454
<br />3,106
<br />2041
<br />15,149
<br />5,595
<br />5,192
<br />3,526
<br />3,106
<br />2042
<br />14,788
<br />5,712
<br />5,192
<br />3,599
<br />3,106
<br />2043
<br />15,608
<br />2,400
<br />2,163
<br />1,512
<br />1,294
<br />Total
<br />258,385
<br />52,599
<br />1 51,920
<br />44,605
<br />43,485
<br />Total (NPV)
<br />129,412
<br />16,890
<br />1 16,890
<br />16,890
<br />16,890
<br />Nource: rrL's Response to 5tatt's First Data Request`
<br />FPL's standard offer contract, in type -and -strike format, is included as Attachment A to
<br />this Order. The changes made to FPL's tariff sheets are consistent with the updated avoided unit.
<br />Revisions include updates to calendar dates and payment information which reflect the current
<br />economic and financial assumptions for the avoided unit.
<br />The provisions of FPL's renewable energy tariff and amended standard offer contract
<br />conform to the requirements of Rules 25-17,200 through 25-17.310, F.A.C. The amended
<br />standard offer contract offers multiple payment options so that a developer of renewable
<br />generation may select the payment stream best suited to its financial needs.
<br />2 Document No. 03056-2023, filed May 2, 2023, in Docket No. 20230046 -EQ.
<br />/3-3
<br />
|