VIA ELECTRONIC FILING - - Florida Public Service · PDF file · 2017-11-17FOR...
Transcript of VIA ELECTRONIC FILING - - Florida Public Service · PDF file · 2017-11-17FOR...
Florida Power & Light Company 700 Universe Boulevard, Juno Beach, FL 33408
Maria J. Moncada Senior Attorney Florida Power & Light Company 700 Universe Boulevard Juno Beach, FL 33408-0420 (561) 304-5795 (561) 691-7135 (Facsimile) E-mail: [email protected]
November 17, 2017
-VIA ELECTRONIC FILING - Ms. Carlotta S. Stauffer Commission Clerk Florida Public Service Commission 2540 Shumard Oak Blvd. Tallahassee, FL 32399-0850
Re: Docket No. 20170001-EI Dear Ms. Stauffer:
I enclose for electronic filing in the above docket Florida Power & Light Company’s (“FPL”) Petition for Mid-Course Corrections to its 2018 Fuel Cost Recovery and Capacity Cost Recovery Factors that reflect the impact of the St. Johns River Power Park transaction (“SJRPP Transaction”). FPL requests that the Commission approve the reduced factors at its February 6, 2018 agenda conference, to become effective March 1, 2018.
Also, enclosed are FPL’s revised 2018 Generating Performance Incentive Factor Targets and
Ranges reflecting the impact of the SJRPP Transaction. Appendix 2 contains confidential information. This electronic filing includes only the
redacted version. Contemporaneous herewith, FPL will file via hand-delivery a Request for Confidential Classification.
If there are any questions regarding this transmittal, please contact me at (561) 304-5795.
Sincerely,
s/ Maria J. Moncada Maria J. Moncada
Enclosures cc: Counsel for Parties of Record (w/encl.)
1 :6259147
BEFORE THE FLORIDA PUBLIC SERVICE COMMISSION In re: Fuel and purchase power cost recovery clause with generating performance incentive factor
Docket No: 20170001-EI Date: November 17, 2017
FLORIDA POWER & LIGHT COMPANY’S PETITION
FOR MID-COURSE CORRECTION OF FUEL COST RECOVERY AND CAPACITY COST RECOVERY FACTORS AND GPIF TARGETS
Florida Power & Light Company (“FPL” or the “Company”), pursuant to the stipulations
orally approved by this Commission on October 25, 2017, hereby requests that the Florida Public
Service Commission approve (i) a mid-course correction to its fuel cost recovery (“FCR”)
factors that reflects the impact of the Commission-approved St. Johns River Power Park
transaction (“SJRPP Transaction”); FPL’s levelized FCR factor will decrease from 2.630 cents
per kWh to 2.606 cents per kWh; and (ii) a mid-course correction to its Capacity Cost Recovery
(“CCR”) factors that reflects the impact of the SJRPP Transaction, which will decrease the CCR
factors for each rate group. The FCR and CCR mid-course corrections decrease the typical
residential customer bill (1,000 kWh) by a total of $0.48. The FCR mid-course correction
schedules are attached as Appendix 1 and the CCR mid-course correction schedules are attached
as Appendix 2. FPL respectfully requests that the Commission approve Forty-Eighth Revised
Tariff Sheet 8.030 and Twenty-Fourth Revised Tariff Sheet 8.030.1 attached hereto in Appendix
3, reflecting the revised FCR and CCR factors, to be effective March 1, 2018 and continuing in
effect thereafter until modified by the Commission1. In addition, FPL has attached as Appendix
1 Also included in Appendix 3 for informational purposes are Tariff Sheets 8.030 and 8.030.1 reflecting the stipulated FCR factors to be effective January 1, 2018 that were approved by the Commission on October 25, 2017, without adjustment for the SJRPP Transaction. FPL notes that the tariff sheets included in Appendix 3 are also being provided in an appendix to FPL’s companion petition for mid-course correction in Docket No. 20170007-EI. This is because Tariff Sheets 8.030 and 8.030.1 include factors for the ECRC as well as for the FCR and CCR clauses.
2 :6259147
4 its revised generation performance incentive factor (“GPIF”) targets and ranges reflecting the
impact of the SJRPP Transaction.
In support of this Petition, FPL states as follows:
1. The name and address of the Petitioner is:
Florida Power & Light Company 700 Universe Boulevard Juno Beach, Florida 33408
Any pleading, motion, notice, order or other document required to be served upon the petitioner
or filed by any party to this proceeding should be served upon the following individuals:
John T. Butler Assistant General Counsel – Regulatory [email protected] Maria J. Moncada Senior Attorney [email protected] Florida Power & Light Company 700 Universe Boulevard Juno Beach, FL 33408-0420 Phone: (561) 304-5639 Fax: (561) 691-7135
Kenneth A. Hoffman Vice President, Regulatory Affairs [email protected] Florida Power & Light Company 215 South Monroe Street, Suite 810 Tallahassee, FL 32301 Phone: (850) 521-3919 Fax: (850) 521-3939
2. The Commission has jurisdiction pursuant to Sections 366.04, 366.05 and 366.06,
Florida Statutes.
3. FPL is a corporation organized and existing under the laws of the State of Florida
and is an electric utility as defined in section 366.02(2), Florida Statutes.
4. This Petition is being filed consistent with Rule 28-106.201, Florida
Administrative Code. The agency affected is the Florida Public Service Commission, located at
2540 Shumard Oak Boulevard, Tallahassee, Florida 32399. This case does not involve reversal
or modification of an agency decision or an agency’s proposed action. Therefore,
subparagraph (c) and portions of subparagraphs (b), (e), (f) and (g) of subsection (2) of that rule
are not applicable to this Petition. In compliance with subparagraph (d), FPL states that it is not
3 :6259147
known which, if any, of the issues of material fact set forth in the body of this Petition may be
disputed by any others who may plan to participate in this proceeding. The discussion below
demonstrates how the petitioner’s substantial interests will be affected by the agency
determination.
Background
5. By Order No. PSC-2017-0415-AS-EI issued on October 24, 2017 in Docket No.
20170123-EI (the “SJRPP Order”), the Commission approved a settlement between FPL and the
Office of Public Counsel which resolved FPL’s petition for approval of arrangement to mitigate
the unfavorable impact of SJRPP. The Commission’s approval authorized FPL to shut down
SJRPP early, and authorized FPL to terminate early the associated Joint Operating Agreement
with co-owner JEA and related power purchase agreement (“PPA”). The Commission also
approved specified accounting treatment for the SJRPP Transaction.
6. FPL filed its FCR and CCR 2018 projection testimony and schedules on August
24, 2017, prior to the Commission’s ruling on FPL’s petition to approve the SJRPP Transaction.
At the time of the projection filing, the Commission had not been expected to make a decision on
the SJRPP Transaction until after the hearing in this docket had concluded. Accordingly, FPL’s
2018 projection testimony and schedules did not reflect the impact of the Transaction.
7. Pursuant to a stipulation on Issue 2R approved by the Commission in Docket
20170001,2 FPL files this petition for approval of mid-course corrections to account for the
impacts of the SJRPP Transaction.3 FPL requests that this matter be decided by the Commission
2 See Order No. PSC-2017-0399-PHO-EI; transcript of Oct. 25, 2017 hearing in Docket 20170001-EI, p. 391. 3 This mid-course correction is limited to updating the August 24, 2017 projection filing for the impact of the items described in this petition and the attached schedules. FPL did not update its forecasts or historical information.
4 :6259147
at the February 6, 2018 agenda conference so that the revised FCR and CCR factors and the
corresponding bill reductions may go into effect on March 1, 2018.
Fuel Cost Recovery Factors
8. Pursuant to the accounting treatment approved in the SJRPP Order, FPL is
authorized to recover fuel-related costs associated with the SJRPP Transaction through the FCR
clause. This consists of the loss resulting from FPL’s transfer to JEA of FPL’s ownership share
in fuel inventory remaining at the time of shutdown, to be recovered in the year of the shutdown,
which currently is projected to occur January 5, 2018.4 The amount of the loss is $3.4 million
(total system).
9. Additionally, as a result of the SJRPP Transaction, FPL’s energy payments
pursuant to the SJRPP PPA will be reduced by approximately $52.7 million (total system), and
FPL’s coal usage for the operation of its ownership share of SJRPP will be reduced by
approximately $37.6 million (total system). These decreases are partially offset by an increase in
natural gas consumption of approximately $57.8 million (total system).
10. The total fuel cost over-recovery for 2018 resulting from the SJRPP Transaction
is $22,933,601 or 0.80%, which reduces the March 2018 FCR factor from 2.630 cents per kWh
to 2.606 cents per kWh. Appendix 1, pages 6 and 7 set forth the requested 2018 FCR factors by
rate group.
4 Additionally, the SJRPP Order authorizes FPL to recover through the FCR clause the costs associated with resolving pending disputes related to rail car delivery of coal to SJRPP. Those costs exist independently of the SJRPP Transaction, however, so are not reflected in this mid-course correction. See SJRPP Order, Attachment A, page 2.
5 :6259147
Capacity Cost Recovery Factors
11. Pursuant to the SJRPP Order, FPL also is authorized to recover certain costs
associated with the Transaction through the CCR clause. Specifically, FPL will establish a
Shutdown Payment Regulatory Asset in the amount of $90.4 million for its payment to JEA and
is permitted to recover through the CCR clause (a) amortization of the regulatory asset over the
remaining term of the PPA, which would have expired October 2021, and (b) a return on the
unamortized balance calculated at FPL’s weighted average cost of capital used for adjustment
clause proceedings.
12. Also as a result of the SJRPP Transaction, FPL has eliminated the annual capacity
payments that would have been due under the SJRPP PPA. This reduces 2018 capacity costs by
approximately $43.3 million (total system).
13. In addition, the SJRPP order requires FPL to refund to customers through the
CCR clause the costs incurred for suspension liability and a return on the unamortized balance
calculated at FPL’s weighted average cost of capital used for adjustment clause proceedings.
The 2018 amortized amount and return associated with the Shutdown Payment Regulatory Asset
and suspension liability is $27.4 million (total system). The SJRPP Order also requires FPL to
refund to customers through the CCR clause the costs incurred for deferred interest liability and
dismantlement accrual, none of which FPL will be required to pay upon termination of the PPA
and Joint Operating Agreement. The amount of the refund associated with the deferred interest
liability and dismantlement accrual is $13.6 million (total system).
14. Beyond the SJRPP-related adjustments, the CCR mid-course correction reflects
credits to customers for the carrying charges associated with the Nuclear Cost Recovery Clause
2015 and 2016 Final True-ups. At the October 17, 2017 special agenda in Docket No.
20170009-EI, the Commission approved $7,305,202 as the over-recovery for those periods,
6 :6259147
which amount was included in FPL’s August 24, 2017 projection filing. This CCR mid-course
correction also includes credits for carrying charges of $678,838 for the period January 2017
through December 2017 and for carrying charges of $366,127 on the unamortized refund amount
for the period January 2018 through December 2018.5
15. The total CCR over-recovery is approximately $20,410,866 million or 7.2%,
which reduces the CCR factors for each rate group as set forth in Appendix 2, page 5.
Customer Bill Impact
16. The FCR and CCR mid-course corrections both serve to decrease the amount to
be recovered from customers beginning March 1, 2018. A typical 1,000 kWh monthly
residential customer bill would be reduced by $0.48 as a result of the FCR and CCR mid-course
corrections.
GPIF Targets
17. On August 24, 2017, FPL submitted GPIF targets and ranges for 2018 as part of
its 2018 projection filing. The SJRPP shutdown on January 5, 2018 will reduce the GPIF system
weighted average net operating heat rate to 7,304 Btu/kWh and will impact the GPIF targets and
ranges as shown on Appendix 4 to this petition. Appendix 4 includes only the GPIF schedules
that were impacted by the SJRPP Transaction.
WHEREFORE, Florida Power & Light Company requests that the Commission approve
revised FCR and CCR factors and revised GPIF targets and ranges as described above and
shown in Appendices 1, 2 and 4. FPL also requests that the Commission approve Forty-Eighth
Revised Tariff Sheet 8.030 and Twenty-Fourth Revised Tariff Sheet 8.030.1 attached as
5 Carrying charges are calculated based on FPL’s most recent approved AFUDC rate in Order No. PSC-17-0135-PAA-EI, in Docket No. 20170037-EI.
7 :6259147
Appendix 3, to be effective March 1, 2018 and continuing in effect thereafter until modified by
the Commission.
Respectfully submitted, John T. Butler Assistant General Counsel – Regulatory Maria J. Moncada Senior Attorney Florida Power & Light Company 700 Universe Boulevard Juno Beach, FL 33408 Telephone: (561) 304-5795 Facsimile: (561) 691-7135 Email: [email protected] By: s/ Maria J. Moncada Maria J. Moncada Florida Bar No. 0773301
8 :6259147
CERTIFICATE OF SERVICE Docket No. 20170001-EI
I HEREBY CERTIFY that a true and correct copy of the foregoing has been furnished
by electronic service on this 17th day of November 2017 to the following:
Suzanne Brownless, Esq. Danijela Janjic, Esq. Division of Legal Services Florida Public Service Commission 2540 Shumard Oak Blvd. Tallahassee, Florida 32399-0850 [email protected] [email protected]
Andrew Maurey Michael Barrett Division of Accounting and Finance Florida Public Service Commission 2540 Shumard Oak Blvd. Tallahassee, Florida 32399-0850 [email protected] [email protected]
Beth Keating, Esq. Gunster Law Firm Attorneys for Florida Public Utilities Corp. 215 South Monroe St., Suite 601 Tallahassee, Florida 32301-1804 [email protected]
Dianne M. Triplett, Esq. Attorneys for Duke Energy Florida 299 First Avenue North St. Petersburg, Florida 33701 [email protected]
James D. Beasley, Esq. J. Jeffrey Wahlen, Esq. Ausley & McMullen Attorneys for Tampa Electric Company P.O. Box 391 Tallahassee, Florida 32302 [email protected] [email protected]
Russell A. Badders, Esq. Steven R. Griffin, Esq. Beggs & Lane Attorneys for Gulf Power Company P.O. Box 12950 Pensacola, Florida 32591-2950 [email protected] [email protected]
Robert Scheffel Wright, Esq. John T. LaVia, III, Esq. Gardner, Bist, Wiener, et al Attorneys for Florida Retail Federation 1300 Thomaswood Drive Tallahassee, Florida 32308 [email protected] [email protected]
James W. Brew, Esq. Laura A. Wynn, Esq. Attorneys for PCS Phosphate - White Springs Stone Mattheis Xenopoulos & Brew, PC 1025 Thomas Jefferson Street, NW Eighth Floor, West Tower Washington, DC 20007-5201 [email protected] [email protected]
9 :6259147
Jeffrey A. Stone Rhonda J. Alexander Gulf Power Company One Energy Place Pensacola, Florida 32520-0780 [email protected] rjalexad@ southernco.com
Mike Cassel Director, Regulatory and Governmental Affairs Florida Public Utilities Company 911 South 8th Street Fernandina Beach, Florida 32034 [email protected]
Matthew R. Bernier, Esq. Duke Energy Florida 106 East College Avenue, Suite 800 Tallahassee, Florida 32301 [email protected]
Paula K. Brown, Manager Tampa Electric Company Regulatory Coordinator Post Office Box 111 Tampa, Florida 33601-0111 [email protected]
J. R. Kelly, Esq. Patricia Christensen, Esq. Charles Rehwinkel, Esq. Office of Public Counsel c/o The Florida Legislature 111 West Madison Street, Room 812 Tallahassee, Florida 32399 [email protected] [email protected] [email protected]
Jon C. Moyle, Esq. Moyle Law Firm, P.A. Attorneys for Florida Industrial Power Users Group 118 N. Gadsden St. Tallahassee, Florida 32301 [email protected]
s/ Maria J. Moncada Maria J. Moncada
APPENDIX 1
FUEL COST RECOVERY 2018 MID-COURSE CORRECTION SCHEDULES
INCLUDING IMPACT OF THE SJRPP TRANSACTION
FOR THE PERIOD MARCH 2018 THROUGH DECEMBER 2018
DOCKET NO. 20170001-EI PAGES 1-81
NOVEMBER 17, 2017
FLORIDA POWER & LIGHT COMPANY CALCULATION OF THE MIDCOURSE CORRECTION AND REVISED FACTOR
REVISED 11/17/17
PAGE 1
FOR THE PERIOD: MARCH 2018 THROUGH DECEMBER 2018
(1) (2) (3) (4)
MCC Schedule Dollars MWH Cents/KWH
1 Estimated True-Up (over)/under for ($22,933,601)
January 2018 - December 2018
2 Total Net True-Up (over)/under ($22,933,601) 93,227,977 (0.0246)
3 Revenue Tax Factor 1.00072
4 Midcourse Correction (0.0246)
Adjusted for Taxes
5 Approved 2018 Fuel Factor for 2.6304
March 2018 - December 2018
6 REVISED FUEL FACTOR FOR 2.606FOR MARCH 2018 - DECEMBER 2018 (ROUNDED)
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 1 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
CA
LCU
LATI
ON
OF
TRU
E-U
P A
MO
UN
T S
CH
ED
ULE
: E1-
B
RE
VIS
ED
11/
17/1
7
PA
GE
2
FOR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(15)
Line
N
o.Ja
nuar
y E
stim
ated
Febr
uary
E
stim
ated
Mar
ch E
stim
ated
Apr
il Est
imat
edM
ay E
stim
ated
June
Est
imat
edJu
ly E
stim
ated
Aug
ust E
stim
ated
Sep
tem
ber
Est
imat
edO
ctob
er E
stim
ated
Nov
embe
r E
stim
ated
Dec
embe
r E
stim
ated
12 M
onth
Per
iod
1Fu
el C
osts
& N
et P
ower
Tra
nsac
tions
2Fu
el C
ost o
f Sys
tem
Net
Gen
erat
ion
(Per
A3)
$2
46,5
41,5
41$2
21,8
64,8
07$2
44,5
82,8
45$2
29,5
08,1
67$2
46,6
37,5
66$2
57,2
67,0
96$2
74,6
21,5
21$2
82,2
18,2
16$2
66,5
44,4
59$2
57,6
91,7
23$2
21,6
19,0
82$2
25,8
58,4
77$2
,974
,955
,500
3Fu
el C
ost o
f Stra
tifie
d S
ales
($1,
908,
558)
($3,
003,
224)
($1,
595,
046)
($2,
639,
257)
($2,
397,
196)
($3,
013,
962)
($3,
798,
903)
($3,
001,
208)
($3,
157,
352)
($2,
332,
716)
($2,
360,
126)
($2,
357,
099)
($31
,564
,646
)
4R
ail C
ar L
ease
(Ced
ar B
ay/IC
L)
$158
,895
$158
,895
$156
,984
$158
,895
$345
,533
$315
,370
$150
,008
$150
,370
$150
,370
$150
,008
$150
,370
$150
,008
$2,1
95,7
06
5S
JRP
P F
uel I
nven
tory
Exp
ense
$3,4
36,6
27$0
$0$0
$0$0
$0$0
$0$0
$0$0
$3,4
36,6
27
6Fu
el C
ost o
f Pow
er S
old
(Per
A6)
($13
,227
,982
)($
11,1
06,3
83)
($6,
252,
145)
($4,
180,
169)
($2,
870,
170)
($2,
092,
709)
($2,
497,
682)
($2,
634,
124)
($2,
766,
979)
($2,
024,
454)
($2,
535,
687)
($3,
850,
684)
($56
,039
,167
)
7G
ains
from
Off-
Sys
tem
Sal
es (P
er A
6)($
3,76
7,05
2)($
2,89
7,17
6)($
1,25
6,98
4)($
909,
000)
($76
0,87
5)($
541,
125)
($60
6,87
5)($
606,
875)
($68
3,12
5)($
362,
750)
($49
0,50
0)($
711,
000)
($13
,593
,337
)
8Fu
el C
ost o
f Pur
chas
ed P
ower
(Per
A7)
$3,3
17,4
46$2
,450
,692
$2,7
13,2
66$2
,617
,821
$3,0
65,4
85$3
,026
,870
$3,4
84,5
19$3
,550
,280
$2,9
61,6
15$2
,646
,933
$2,5
68,1
14$2
,653
,717
$35,
056,
756
9E
nerg
y P
aym
ents
to Q
ualify
ing
Faci
lities
(Per
A8)
$1,0
73,5
79$1
,087
,658
$1,0
75,6
32$9
85,4
93$9
91,1
73$1
,005
,272
$1,0
36,6
43$1
,048
,146
$1,0
88,0
85$1
,016
,400
$983
,364
$1,0
06,5
08$1
2,39
7,95
5
10E
nerg
y C
ost o
f Eco
nom
y P
urch
ases
(Per
A9)
$283
,047
$108
,307
$576
,300
$663
,317
$5,0
86,3
16$7
,191
,651
$11,
343,
086
$10,
396,
491
$4,0
90,1
85$2
,887
,183
$774
,038
$436
,651
$43,
836,
572
11To
tal F
uel C
osts
& N
et P
ower
Tra
nsac
tions
$235
,907
,543
$208
,663
,575
$240
,000
,853
$226
,205
,267
$250
,097
,833
$263
,158
,463
$283
,732
,318
$291
,121
,296
$268
,227
,258
$259
,672
,327
$220
,708
,655
$223
,186
,579
$2,9
70,6
81,9
67
12 13In
crem
enta
l Opt
imiz
atio
n C
osts
14In
crem
enta
l Per
sonn
el, S
oftw
are,
and
Har
dwar
e C
osts
(Per
A2)
$41,
390
$37,
785
$40,
879
$39,
332
$42,
426
$39,
332
$40,
879
$42,
426
$37,
785
$42,
426
$40,
879
$39,
332
$484
,870
15V
aria
ble
Pow
er P
lant
O&
M A
ttrib
utab
le to
Off-
Sys
tem
Sal
es (P
er A
6)$3
72,5
80$2
96,7
90$1
58,8
60$1
07,2
50$5
6,87
5$3
9,00
0$3
7,70
0$3
7,70
0$4
7,45
0$4
2,90
0$6
2,40
0$1
02,7
00$1
,362
,205
16V
aria
ble
Pow
er P
lant
O&
M A
void
ed d
ue to
Eco
nom
y P
urch
ases
(Per
A9)
($8,
450)
($3,
250)
($15
,925
)($
17,8
75)
($11
2,64
5)($
148,
200)
($20
3,45
0)($
175,
630)
($86
,450
)($
58,6
95)
($20
,670
)($
14,6
25)
($86
5,86
5)
17To
tal
$405
,520
$331
,325
$183
,814
$128
,707
($13
,344
)($
69,8
68)
($12
4,87
1)($
95,5
04)
($1,
215)
$26,
631
$82,
609
$127
,407
$981
,210
18 19D
odd
Fran
k Fe
es$3
75$3
75$3
75$3
75$3
75$3
75$3
75$3
75$3
75$3
75$3
75$3
75$4
,500
20 21A
djus
tmen
ts to
Fue
l Cos
t
22A
djus
ted
Tota
l Fue
l Cos
ts &
Net
Pow
er T
rans
actio
ns$2
36,3
13,4
38$2
08,9
95,2
75$2
40,1
85,0
42$2
26,3
34,3
49$2
50,0
84,8
64$2
63,0
88,9
70$2
83,6
07,8
22$2
91,0
26,1
67$2
68,2
26,4
18$2
59,6
99,3
33$2
20,7
91,6
39$2
23,3
14,3
61$2
,971
,667
,677
23 24Ju
risdi
ctio
nal k
Wh
Sale
s
25Ju
risdi
ctio
nal k
Wh
Sal
es8,
450,
874,
807
7,49
7,09
7,59
17,
761,
730,
907
8,16
6,11
8,32
89,
001,
205,
943
9,92
8,84
1,14
110
,763
,838
,710
10,8
73,0
26,4
9310
,701
,836
,991
9,56
6,98
4,32
08,
531,
465,
337
7,93
2,92
8,47
510
9,17
5,94
9,04
3
26S
ales
for R
esal
e (e
xclu
ding
Stra
tifie
d S
ales
)33
8,30
5,24
936
5,21
2,03
534
0,27
9,67
138
0,18
0,77
538
7,45
4,54
444
2,57
3,06
347
1,82
8,58
447
8,53
6,02
348
6,01
5,37
846
0,18
5,64
542
3,44
3,64
035
7,32
8,96
94,
931,
343,
575
27S
ub-T
otal
Sal
es
8,78
9,18
0,05
67,
862,
309,
626
8,10
2,01
0,57
88,
546,
299,
103
9,38
8,66
0,48
710
,371
,414
,204
11,2
35,6
67,2
9411
,351
,562
,516
11,1
87,8
52,3
6910
,027
,169
,965
8,95
4,90
8,97
78,
290,
257,
444
114,
107,
292,
618
28 29Ju
risdi
ctio
nal %
of T
otal
Sal
es (L
ine
25/2
7)96
.150
89%
95.3
5490
%95
.800
06%
95.5
5152
%95
.873
16%
95.7
3276
%95
.800
62%
95.7
8440
%95
.655
87%
95.4
1061
%95
.271
38%
95.6
8977
%95
.678
33%
30Tr
ue-u
p C
alcu
latio
n
31Ju
risdi
ctio
nal F
uel R
even
ues
(Net
of R
even
ue T
axes
)$2
23,7
86,9
40$1
98,5
30,0
42$2
03,9
86,5
47$2
14,6
14,2
78$2
36,5
61,2
69$2
60,9
40,5
09$2
82,8
85,1
34$2
85,7
54,7
05$2
81,2
55,6
63$2
51,4
30,5
27$2
24,2
15,9
87$2
08,4
85,8
01$2
,872
,447
,402
32Fu
el A
djus
tmen
t Rev
enue
s N
ot A
pplic
able
to P
erio
d
33P
rior P
erio
d Tr
ue-u
p (C
olle
cted
)/Ref
unde
d Th
is P
erio
d (1)
$1,3
99,3
65$1
,399
,365
$1,3
99,3
65$1
,399
,365
$1,3
99,3
65$1
,399
,365
$1,3
99,3
65$1
,399
,365
$1,3
99,3
65$1
,399
,365
$1,3
99,3
65$1
,399
,365
$16,
792,
378
34G
PIF
, Net
of R
even
ue T
axes
(2)
($80
4,09
0)($
804,
090)
($80
4,09
0)($
804,
090)
($80
4,09
0)($
804,
090)
($80
4,09
0)($
804,
090)
($80
4,09
0)($
804,
090)
($80
4,09
0)($
804,
090)
($9,
649,
084)
35In
cent
ive M
echa
nism
Col
lect
ion
(3)
($79
3,84
9)($
793,
849)
($79
3,84
9)($
793,
849)
($79
3,84
9)($
793,
849)
($79
3,84
9)($
793,
849)
($79
3,84
9)($
793,
849)
($79
3,84
9)($
793,
849)
($9,
526,
193)
36Ju
risdi
ctio
nal F
uel R
even
ues
App
licab
le to
Per
iod
$223
,588
,365
$198
,331
,467
$203
,787
,972
$214
,415
,703
$236
,362
,694
$260
,741
,934
$282
,686
,559
$285
,556
,130
$281
,057
,088
$251
,231
,952
$224
,017
,412
$208
,287
,226
$2,8
70,0
64,5
02
37A
djus
ted
Tota
l Fue
l Cos
ts &
Net
Pow
er T
rans
actio
ns
$236
,313
,438
$208
,995
,275
$240
,185
,042
$226
,334
,349
$250
,084
,864
$263
,088
,970
$283
,607
,822
$291
,026
,167
$268
,226
,418
$259
,699
,333
$220
,791
,639
$223
,314
,361
$2,9
71,6
67,6
77
38Ju
risdi
ctio
nal S
ales
% o
f Tot
al k
Wh
Sal
es (L
ine
29)
96.1
5089
%95
.354
90%
95.8
0006
%95
.551
52%
95.8
7316
%95
.732
76%
95.8
0062
%95
.784
40%
95.6
5587
%95
.410
61%
95.2
7138
%95
.689
77%
95.6
7833
%
39Ju
ris. T
otal
Fue
l Cos
ts &
Net
Pow
er T
rans
. (Li
ne 3
7xLi
ne38
x1.0
0133
)$2
27,5
19,6
73$1
99,5
52,2
87$2
30,4
03,4
44$2
16,5
53,5
44$2
40,0
83,1
48$2
52,1
97,3
09$2
72,0
59,4
10$2
79,1
28,4
16$2
56,9
15,5
57$2
48,1
10,2
66$2
10,6
31,0
08$2
13,9
73,2
05$2
,847
,127
,268
40Tr
ue-u
p P
rovis
ion
for t
he M
onth
- O
ver/(
Und
er) R
ecov
ery
(Lin
e 36
- Li
ne 3
9)($
3,93
1,30
9)($
1,22
0,82
1)($
26,6
15,4
72)
($2,
137,
841)
($3,
720,
454)
$8,5
44,6
26$1
0,62
7,14
9$6
,427
,714
$24,
141,
531
$3,1
21,6
86$1
3,38
6,40
3($
5,68
5,97
9)$2
2,93
7,23
4
41In
tere
st P
rovis
ion
for t
he M
onth
$12,
714
$9,1
48($
4,63
0)($
18,8
32)
($22
,745
)($
21,8
54)
($14
,506
)($
8,10
3)$4
,386
$15,
399
$21,
582
$23,
807
($3,
633)
42Tr
ue-u
p &
Inte
rest
Pro
visio
n B
eg. o
f Per
iod
- Ove
r/(U
nder
) Rec
over
y$1
6,79
2,37
8$1
1,47
4,41
9$8
,863
,381
($19
,156
,086
)($
22,7
12,1
23)
($27
,854
,687
)($
20,7
31,2
80)
($11
,518
,001
)($
6,49
7,75
5)$1
6,24
8,79
7$1
7,98
6,51
7$2
9,99
5,13
7$1
6,79
2,37
8
43P
rior P
erio
d Tr
ue-u
p C
olle
cted
/(Ref
unde
d) T
his
Per
iod
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($1,
399,
365)
($16
,792
,378
)
44E
nd o
f Per
iod
Net
Tru
e-up
Am
ount
Ove
r/(U
nder
) Rec
over
y (L
ines
40
thro
ugh
43)
$11,
474,
419
$8,8
63,3
81($
19,1
56,0
86)
($22
,712
,123
)($
27,8
54,6
87)
($20
,731
,280
)($
11,5
18,0
01)
($6,
497,
755)
$16,
248,
797
$17,
986,
517
$29,
995,
137
$22,
933,
601
$22,
933,
601
45%
Net
(Und
er)/O
ver R
ecov
ery
0.80
%
46 47(1
) Prio
r Per
iod
2016
Fin
al tr
ue-u
p un
der r
ecov
ery
of ($
28,7
80,5
19) a
nd 2
017
Act
ual/E
stim
ated
ove
r rec
over
y of
$45
,572
,897
.
48(2
) Gen
erat
ion
Per
form
ance
Ince
ntive
Fac
tor i
s (($
9,65
6,03
6/12
) x 9
9.92
80%
)
49(3
) Juris
dict
iona
lized
Ince
ntive
Mec
hani
sm -
FPL
Por
tion
is ((
$9,5
33,0
57/1
2) x
99.
9280
%)
50
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 2 of 81
REVISED 11/17/17
PAGE 3
MIDCOURSE ORIGINALLINE CORRECTION PROJECTION AMOUNT %NO.
1 Fuel Costs & Net Power Transactions2 Fuel Cost of System Net Generation (Per A3) $2,974,955,500 $2,953,361,516 $21,593,984 0.7 %3 Fuel Cost of Stratified Sales ($31,564,646) ($31,564,646) $0 0.0 %4 Rail Car Lease (Cedar Bay/ICL) $2,195,706 $2,195,706 $0 0.0 %5 SJRPP Fuel Inventory Expense $3,436,627 $0 $3,436,627 N/A6 Fuel Cost of Power Sold (Per A6) ($56,039,167) ($57,704,017) $1,664,850 (2.9) %7 Gains from Off-System Sales (Per A6) ($13,593,337) ($13,593,337) $0 0.0 %8 Fuel Cost of Purchased Power (Per A7) $35,056,756 $87,727,915 ($52,671,159) (60.0) %9 Energy Payments to Qualifying Facilities (Per A8) $12,397,955 $12,312,274 $85,681 0.7 %
10 Energy Cost of Economy Purchases (Per A9) $43,836,572 $42,485,160 $1,351,412 3.2 %11 Total Fuel Costs & Net Power Transactions $2,970,681,967 $2,995,220,571 ($24,538,605) (0.8) %
1213 Incremental Optimization Costs14 Incremental Personnel, Software, and Hardware Costs (Per A2) $484,870 $484,870 $0 0.0 %15 Variable Power Plant O&M Attributable to Off-System Sales (Per A6) $1,362,205 $1,362,205 $0 0.0 %16 Variable Power Plant O&M Avoided due to Economy Purchases (Per A9) ($865,865) ($865,865) $0 0.0 %17 Total $981,210 $981,210 0.0 %
1819 Dodd Frank Fees $4,500 $4,500 $0 0.0 %2021 Adjustments to Fuel Cost22 Adjusted Total Fuel Costs & Net Power Transactions $2,971,667,677 $2,996,206,281 ($24,538,605) (0.8) %
2324 Jurisdictional kWh Sales25 Jurisdictional kWh Sales 109,175,949,043 109,175,949,043 0 0.0 %26 Sales for Resale (excluding Stratified Sales) 4,931,343,575 4,931,343,575 0 0.0 %27 Sub-Total Sales 114,107,292,618 114,107,292,618 0 0.0 %2829 Jurisdictional % of Total Sales (Line 25/27) 95.67833% 95.67833% 0.0 %30 True-up Calculation31 Jurisdictional Fuel Revenues (Net of Revenue Taxes) $2,872,447,402 $2,872,447,402 $0 0.0 %32 Fuel Adjustment Revenues Not Applicable to Period33 Prior Period True-up (Collected)/Refunded This Period (1) $16,792,378 $16,792,378 $0 0.0 %34 GPIF, Net of Revenue Taxes (2) ($9,649,084) ($9,649,084) $0 0.0 %35 Incentive Mechanism Collection (3) ($9,526,193) ($9,526,193) $0 0.0 %36 Jurisdictional Fuel Revenues Applicable to Period $2,870,064,502 $2,870,064,502 $0 0.0 %37 Adjusted Total Fuel Costs & Net Power Transactions $2,971,667,677 $2,996,206,281 ($24,538,605) (0.8) %38 Jurisdictional Sales % of Total kWh Sales (Line 29) 95.67833% 95.67833% N/A N/A39 Juris. Total Fuel Costs & Net Power Trans. (Line 37xLine38x1.00133) $2,847,127,268 $2,870,064,502 ($22,937,234) (0.8) %40 True-up Provision for the Month - Over/(Under) Recovery (Line 36 - Line 39) $22,937,234 $0 $22,937,234 N/A41 Interest Provision for the Month ($3,633) $0 ($3,633) N/A42 True-up & Interest Provision Beg. of Period - Over/(Under) Recovery $16,792,378 $16,792,378 $0 0.0 %43 Prior Period True-up Collected/(Refunded) This Period ($16,792,378) ($16,792,378) $0 0.0 %44 End of Period Net True-up Amount Over/(Under) Recovery (Lines 40 through 43) $22,933,601 ($0) $22,933,601 N/A45
46(1) Prior Period 2016 Final true-up under recovery of ($28,780,519) and 2017 Actual/Estimated over recovery of $45,572,897.
47 (2) Generation Performance Incentive Factor is (($9,656,036/12) x 99.9280%)
48 (3) Jurisdictionalized Incentive Mechanism - FPL Portion is (($9,533,057/12) x 99.9280%) 49
FLORIDA POWER & LIGHT COMPANYCALCULATION OF FUEL CLAUSE MIDCOURSE CORRECTION VARIANCE
VARIANCE
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 3 of 81
FLO
RID
A PO
WER
& L
IGH
T C
OM
PAN
Y D
EVEL
OPM
ENT
OF
MAR
GIN
AL T
IME
OF
USE
MU
LTIP
LIER
S S
CH
EDU
LE: E
1-D
- PA
GE
1 O
F 2
REV
ISED
11/
17/1
7
PAG
E 4
ESTI
MAT
ED F
OR
TH
E PE
RIO
D O
F: J
ANU
ARY
2018
TH
RO
UG
H D
ECEM
BER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(15)
Line
N
o.E
1-D
Sch
edul
e - M
argi
nal
Jan
- 201
8Fe
b - 2
018
Mar
- 20
18A
pr -
2018
May
- 20
18Ju
n - 2
018
Jul -
201
8A
ug -
2018
Sep
- 20
18O
ct -
2018
Nov
- 20
18D
ec -
2018
Tota
l
1Fu
ll Ye
ar (J
anua
ry -
Dec
embe
r)
2O
n-P
eak
Per
iod
3S
yste
m M
WH
Req
uire
men
ts2,
444,
585
2,13
7,94
52,
263,
601
2,97
9,90
23,
663,
990
3,61
9,82
33,
786,
774
4,15
8,11
83,
242,
913
3,57
5,93
32,
176,
576
2,09
1,93
736
,142
,097
4M
argi
nal C
ost
$65,
295,
695
$54,
809,
421
$54,
133,
124
$72,
591,
842
$103
,611
,536
$98,
402,
489
$115
,812
,777
$129
,863
,458
$97,
140,
783
$98,
930,
851
$49,
882,
841
$48,
446,
387
$988
,921
,206
5A
vera
ge M
argi
nal C
ost (
¢/kW
h)2.
671
2.56
42.
391
2.43
62.
828
2.71
83.
058
3.12
32.
995
2.76
72.
292
2.31
62.
736
6O
ff-P
eak
Per
iod
7S
yste
m M
WH
Req
uire
men
ts7,
045,
678
6,33
8,83
57,
057,
755
6,50
3,04
77,
085,
142
7,65
0,13
18,
238,
153
8,05
7,76
97,
978,
172
6,92
9,81
96,
714,
278
7,02
2,44
386
,621
,222
8M
argi
nal C
ost
$154
,992
,261
$148
,649
,148
$166
,887
,958
$136
,583
,707
$145
,202
,713
$158
,998
,684
$181
,251
,230
$177
,049
,883
$186
,482
,285
$144
,032
,748
$139
,926
,031
$145
,693
,213
$1,8
85,7
49,8
60
9A
vera
ge M
argi
nal C
ost (
¢/kW
h)2.
200
2.34
52.
365
2.10
02.
049
2.07
82.
200
2.19
72.
337
2.07
82.
084
2.07
52.
177
10To
tal P
erio
d
11S
yste
m M
WH
Req
uire
men
ts9,
490,
263
8,47
6,78
09,
321,
357
9,48
2,95
010
,749
,132
11,2
69,9
5412
,024
,927
12,2
15,8
8711
,221
,085
10,5
05,7
528,
890,
853
9,11
4,38
012
2,76
3,31
9
12M
argi
nal C
ost
$220
,287
,956
$203
,458
,569
$221
,021
,082
$209
,175
,549
$248
,814
,249
$257
,401
,173
$297
,064
,007
$306
,913
,340
$283
,623
,068
$242
,963
,600
$189
,808
,871
$194
,139
,600
$2,8
74,6
71,0
66
13A
vera
ge M
argi
nal C
ost (
¢/kW
h)2.
321
2.40
02.
371
2.20
62.
315
2.28
42.
470
2.51
22.
528
2.31
32.
135
2.13
02.
342
14 15Fu
ll Ye
ar M
ultip
lier
16O
n-P
eak
Per
iod
17M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
1.
169
18O
ff-P
eak
Per
iod
19M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
0.
930
20A
vera
ge
21M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
1.
000
22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 4 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
DE
VE
LOP
ME
NT
OF
TIM
E O
F U
SE
MU
LTIP
LIE
RS
FO
R S
EA
SO
NA
L D
EM
AN
D T
IME
OF
US
E R
IDE
R S
CH
ED
ULE
: E1-
D -
PA
GE
2 O
F 2
RE
VIS
ED
11/
17/1
7
PA
GE
5
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
Line
N
o.Ju
n - 2
018
Jul -
201
8Au
g - 2
018
Sep
- 201
8To
tal
1Ju
ne -
Sept
embe
r
2O
n-Pe
ak P
erio
d
3Sy
stem
MW
H R
equi
rem
ents
1,25
4,28
71,
373,
173
1,44
3,62
11,
167,
110
5,23
8,19
1
4M
argi
nal C
ost
$39,
193,
480
$50,
281,
438
$56,
848,
548
$38,
822,
358
$185
,145
,823
5Av
erag
e M
argi
nal C
ost (
¢/kW
h)3.
125
3.66
23.
938
3.32
63.
535
6O
ff-Pe
ak P
erio
d
7Sy
stem
MW
H R
equi
rem
ents
10,0
15,6
6710
,651
,754
10,7
72,2
6610
,053
,975
41,4
93,6
61
8M
argi
nal C
ost
$216
,555
,339
$244
,681
,776
$248
,113
,047
$243
,105
,257
$952
,455
,419
9Av
erag
e M
argi
nal C
ost (
¢/kW
h)2.
162
2.29
72.
303
2.41
82.
295
10To
tal P
erio
d
11Sy
stem
MW
H R
equi
rem
ents
11,2
69,9
5412
,024
,927
12,2
15,8
8711
,221
,085
46,7
31,8
52
12M
argi
nal C
ost
$255
,748
,818
$294
,963
,214
$304
,961
,594
$281
,927
,614
$1,1
37,6
01,2
41
13Av
erag
e M
argi
nal C
ost (
¢/kW
h)2.
269
2.45
32.
496
2.51
22.
434
14 15Ju
ne -
Sept
embe
r Mul
tiplie
r
16O
n-Pe
ak P
erio
d
17M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
1.
452
18O
ff-Pe
ak P
erio
d
19M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
0.
943
20Av
erag
e
21M
argi
nal F
uel C
ost W
eigh
ting
Mul
tiplie
r
1.
000
22 23 24N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
25 26 27 28 29 30 31 32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 5 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
FU
EL
RE
CO
VE
RY
FA
CTO
RS
- B
Y R
ATE
GR
OU
P (A
DJU
STE
D F
OR
LIN
E/T
RA
NS
FOR
MA
TIO
N L
OS
SE
S)
SC
HE
DU
LE: E
1-E
- P
AG
E 1
OF
2
RE
VIS
ED
11/
17/1
7
PA
GE
6
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
MA
RC
H 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
Ave
rage
Fac
tor
Fuel
Rec
over
y Lo
ss M
ultip
lier
Fuel
Rec
over
y Fa
ctor
AR
S-1
firs
t 1,0
00 k
Wh
2.60
61.
0020
62.
273
AR
S-1
all
addi
tiona
l kW
h2.
606
1.00
206
3.27
3
AG
S-1
, SL-
2, G
SC
U-1
, WIE
S-1
2.60
61.
0020
62.
611
A-1
SL-
1, O
L-1,
PL-
1 (1)
2.52
31.
0020
62.
528
BG
SD
-12.
606
1.00
202
2.61
1
CG
SLD
-1, C
S-1
2.60
61.
0015
02.
610
DG
SLD
-2, C
S-2
, OS
-2, M
ET
2.60
60.
9963
52.
596
EG
SLD
-3, C
S-3
2.60
60.
9764
62.
545
AG
ST-
1 O
n-P
eak
3.04
61.
0020
63.
052
GS
T-1
Off-
Pea
k2.
424
1.00
206
2.42
9
AR
TR-1
On-
Pea
k-
-0.
441
RTR
-1 O
ff-P
eak
--
(0.1
82)
BG
SD
T-1,
CIL
C-1
(G),
HLF
T-1
(21-
499
kW) O
n-P
eak
3.04
61.
0020
23.
052
GS
DT-
1, C
ILC
-1(G
), H
LFT-
1 (2
1-49
9 kW
) Off-
Pea
k2.
424
1.00
202
2.42
9
CG
SLD
T-1,
CS
T-1,
HLF
T-2
(500
-1,9
99 k
W) O
n-P
eak
3.04
61.
0015
03.
051
GS
LDT-
1, C
ST-
1, H
LFT-
2 (5
00-1
,999
kW
) Off-
Pea
k2.
424
1.00
150
2.42
8
DG
SLD
T-2,
CS
T-2,
HLF
T-3
(2,0
00+
kW) O
n-P
eak
3.04
60.
9967
23.
036
GS
LDT-
2, C
ST-
2, H
LFT-
3 (2
,000
+ kW
) Off-
Pea
k2.
424
0.99
672
2.41
6
EG
SLD
T-3,
CS
T-3,
CIL
C-1
(T),
ISS
T-1(
T) O
n-P
eak
3.04
60.
9764
62.
974
GS
LDT-
3, C
ST-
3, C
ILC
-1(T
), IS
ST-
1(T)
Off-
Pea
k2.
424
0.97
646
2.36
7
FC
ILC
-1(D
), IS
ST-
1(D
) On-
Pea
k3.
046
0.99
627
3.03
5
CIL
C-1
(D),
ISS
T-1(
D) O
ff-P
eak
2.42
40.
9962
72.
415
(1) W
EIG
HTE
D A
VE
RA
GE
16%
ON
-PE
AK
AN
D 8
4% O
FF-P
EA
K
MA
RC
H -
DE
CE
MB
ER
GR
OU
PS
RA
TE S
CH
ED
ULE
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 6 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
DE
TER
MIN
ATI
ON
OF
SE
AS
ON
AL
DE
MA
ND
TIM
E O
F U
SE
RID
ER
(SD
TR)
FU
EL
RE
CO
VE
RY
FA
CTO
RS
SC
HE
DU
LE: E
1-E
- P
AG
E 2
OF
2
RE
VIS
ED
11/
17/1
7
PA
GE
7
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
MA
RC
H 2
018
THR
OU
GH
DE
CE
MB
ER
201
8O
FF P
EA
K:
ALL
OTH
ER
HO
UR
S
(1)
(2)
(3)
(4)
(5)
Aver
age
Fact
orFu
el R
ecov
ery
Loss
Mul
tiplie
rFu
el R
ecov
ery
Fact
orB
GSD
(T)-
1 O
n-Pe
ak3.
784
1.00
202
3.79
2
GSD
(T)-
1 O
ff-Pe
ak2.
457
1.00
202
2.46
2
CG
SLD
(T)-
1 O
n-Pe
ak3.
784
1.00
150
3.79
0
GSL
D(T
)-1
Off-
Peak
2.45
71.
0015
02.
461
DG
SLD
(T)-
2 O
n-Pe
ak3.
784
0.99
672
3.77
2
GSL
D(T
)-2
Off-
Peak
2.45
70.
9967
22.
449
Not
e: O
n-P
eak
Per
iod
is d
efin
ed a
s Ju
ne th
roug
h S
epte
mbe
r, w
eekd
ays
3:00
pm to
6:0
0pm
O
ff P
eak
Per
iod
is d
efin
ed a
s al
l oth
er h
ours
.
Not
e: A
ll ot
her m
onth
s se
rved
und
er th
e ot
herw
ise
appl
icab
le ra
te s
ched
ule.
See
Sch
edul
e E
-1E
, Pag
e 1
of 2
.N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
JUN
E - S
EPTE
MBE
RG
RO
UPS
RAT
E SC
HED
ULE
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 7 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
RS
-1 IN
VE
RTE
D R
ATE
CO
MP
UTA
TIO
N E
STI
MA
TED
FO
R T
HE
PE
RIO
D O
F: M
AR
CH
201
8 TH
RO
UG
H D
EC
EM
BE
R 2
018
REVI
SED
11/1
7/17
PA
GE
8
(1)
(2)
(3)
(4)
(5)
(6)
Line
N
o.R
S-1
Stan
dard
Prop
osed
Inve
rted
Fuel
Fa
ctor
sTa
rget
Fue
l Rev
enue
sR
ound
ed
1Fi
rst 1
000
KWH
38,3
93,7
87,7
400.
0227
29$8
72,6
40,1
76.1
42.
273
2Al
l Add
ition
al K
WH
19,6
14,4
23,2
370.
0327
29$6
41,9
54,2
12.4
73.
273
3To
tal K
WH
58,0
08,2
10,9
77
$1,5
14,5
94,3
88.6
1
4 5Av
g Fu
el F
acto
r2.
606
6R
S-1
Loss
Mul
tiplie
r1.
0020
6
7Av
erag
e Fu
el F
acto
r2.
611
8 9Ta
rget
Fue
l Rev
enue
s$1
,514
,594
,388
.61
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 8 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YSTE
M C
OM
PA
RA
TIV
E D
ATA
BY
FUE
L TY
PE
SC
HE
DU
LE: E
3
RE
VIS
ED
11/
17/1
7
PA
GE
9
E
STI
MA
TED
FO
R T
HE
PE
RIO
D O
F: J
AN
UA
RY
2018
TH
RO
UG
H D
EC
EM
BE
R 2
018
Line
N
o.Ja
nuar
y Es
timat
edFe
brua
ry
Estim
ated
Mar
ch E
stim
ated
April
Est
imat
edM
ay E
stim
ated
June
Est
imat
edJu
ly E
stim
ated
Augu
st
Estim
ated
Sept
embe
r Es
timat
edO
ctob
er
Estim
ated
Nov
embe
r Es
timat
edD
ecem
ber
Estim
ated
12 M
onth
Per
iod
1Fu
el C
ost o
f Sys
tem
Net
Gen
erat
ion
($)
2H
eavy
Oil
016
4,33
20
092
,173
126,
810
59,9
0257
9,67
034
6,56
20
11,4
960
1,38
0,94
4
3Li
ght O
il26
5,60
419
8,28
116
0,34
614
8,46
828
8,85
623
,114
48,3
3519
7,39
111
3,19
65,
628
74,5
4516
5,11
11,
688,
874
4C
oal
6,78
6,08
66,
411,
800
2,07
3,99
50
3,84
9,55
86,
223,
530
6,74
9,67
46,
845,
526
6,74
7,81
26,
608,
861
5,73
5,34
05,
877,
542
63,9
09,7
23
5G
as22
1,62
6,60
919
8,95
5,85
422
7,68
8,06
621
4,45
0,71
222
5,33
0,66
123
4,36
8,17
325
0,68
7,29
225
8,25
5,67
324
6,78
7,77
523
8,81
2,27
720
1,29
1,56
720
3,22
8,87
12,
721,
483,
526
6N
ucle
ar17
,863
,243
16,1
34,5
4114
,660
,438
14,9
08,9
8717
,076
,319
16,5
25,4
7017
,076
,319
16,3
39,9
5612
,549
,115
12,2
64,9
5714
,506
,135
16,5
86,9
5418
6,49
2,43
3
7To
tal F
uel C
ost o
f Sys
tem
Net
Gen
erat
ion
($)
246,
541,
541
221,
864,
807
244,
582,
845
229,
508,
167
246,
637,
566
257,
267,
096
274,
621,
521
282,
218,
216
266,
544,
459
257,
691,
723
221,
619,
082
225,
858,
477
2,97
4,95
5,50
0
8 9Sy
stem
Net
Gen
erat
ion
(MW
h)
10H
eavy
Oil
01,
174
00
703
922
455
4,21
12,
490
070
010
,024
11Li
ght O
il2,
062
1,35
41,
191
1,02
61,
927
141
314
1,17
965
645
623
1,34
811
,868
12C
oal
252,
597
245,
544
79,6
200
145,
983
236,
047
256,
822
259,
913
256,
157
249,
533
214,
064
218,
889
2,41
5,16
9
13G
as6,
398,
189
5,67
8,48
46,
759,
817
6,94
1,51
07,
336,
991
7,82
8,72
58,
374,
731
8,71
1,31
28,
439,
818
7,94
2,66
16,
098,
457
6,00
9,36
786
,520
,063
14N
ucle
ar2,
575,
445
2,32
6,21
02,
107,
483
2,17
2,07
02,
504,
412
2,42
3,62
52,
504,
412
2,40
5,76
21,
890,
914
1,91
6,11
32,
265,
200
2,58
9,95
327
,681
,600
15So
lar
105,
868
99,3
9118
8,22
819
8,11
120
9,48
618
5,18
418
9,40
218
2,91
917
0,24
417
1,99
715
6,04
814
5,05
42,
001,
932
16To
tal S
yste
m N
et G
ener
atio
n (M
Wh)
9,33
4,16
18,
352,
157
9,13
6,33
99,
312,
717
10,1
99,5
0310
,674
,644
11,3
26,1
3711
,565
,296
10,7
60,2
7810
,280
,349
8,73
4,46
18,
964,
611
118,
640,
655
17 18U
nits
of F
uel B
urne
d (U
nit) (a
)
19H
eavy
Oil
2,
192
1,25
41,
725
815
7,88
64,
715
15
6
18,7
44
20Li
ght O
il2,
707
2,57
21,
678
1,69
03,
353
260
569
2,18
81,
355
8176
01,
683
18,8
96
21C
oal
161,
858
157,
219
50,9
01
94,6
3815
3,02
416
5,65
916
7,49
116
4,75
116
1,25
613
9,82
514
3,15
41,
559,
776
22G
as44
,312
,265
39,8
36,3
8947
,165
,921
48,9
19,1
3652
,240
,995
55,6
97,4
6459
,987
,886
62,3
31,0
7959
,640
,211
55,7
85,4
2042
,647
,502
41,8
88,0
7361
0,45
2,34
1
23N
ucle
ar28
,427
,280
25,6
76,2
5223
,344
,271
24,0
16,9
2327
,640
,957
26,7
49,3
1427
,640
,957
26,5
69,4
1720
,963
,000
21,0
33,1
7824
,958
,727
28,5
90,2
3330
5,61
0,51
0
24To
tal U
nits
of F
uel B
urne
d (U
nit)
25 26B
TU B
urne
d (M
MB
TU)
27H
eavy
Oil
014
,029
00
8,02
611
,042
5,21
650
,472
30,1
770
1,00
10
119,
963
28Li
ght O
il15
,784
14,9
929,
783
9,85
419
,548
1,51
43,
319
12,7
577,
898
470
4,43
09,
812
110,
161
29C
oal
2,77
8,46
82,
672,
729
865,
319
01,
608,
842
2,60
1,40
22,
816,
208
2,84
7,34
52,
800,
773
2,74
1,35
02,
377,
025
2,43
3,61
726
,543
,078
30G
as44
,312
,265
39,8
36,3
8947
,165
,921
48,9
19,1
3652
,240
,995
55,6
97,4
6459
,987
,886
62,3
31,0
7959
,640
,211
55,7
85,4
2042
,647
,502
41,8
88,0
7361
0,45
2,34
1
31N
ucle
ar28
,427
,280
25,6
76,2
5223
,344
,271
24,0
16,9
2327
,640
,957
26,7
49,3
1427
,640
,957
26,5
69,4
1720
,963
,000
21,0
33,1
7824
,958
,727
28,5
90,2
3330
5,61
0,51
0
32To
tal B
TU B
urne
d (M
MB
TU)
75,5
33,7
9768
,214
,391
71,3
85,2
9472
,945
,913
81,5
18,3
6885
,060
,736
90,4
53,5
8691
,811
,070
83,4
42,0
5979
,560
,418
69,9
88,6
8572
,921
,735
942,
836,
053
33 34Fu
el C
ost p
er U
nit (
$/U
nit)
35H
eavy
Oil
0.00
0074
.967
90.
0000
0.00
0073
.499
673
.499
673
.499
673
.503
873
.499
60.
0000
73.4
996
0.00
0073
.673
1
36Li
ght O
il98
.103
877
.106
295
.555
487
.839
586
.148
489
.005
084
.902
290
.208
383
.556
969
.810
598
.103
898
.103
889
.379
5
37C
oal
41.9
262
40.7
825
40.7
456
0.00
0040
.676
840
.670
440
.744
340
.871
040
.957
640
.983
741
.018
041
.057
540
.973
7
38G
as5.
0015
4.99
434.
8274
4.38
384.
3133
4.20
794.
1790
4.14
334.
1379
4.28
094.
7199
4.85
174.
4581
39N
ucle
ar0.
6284
0.62
840.
6280
0.62
080.
6178
0.61
780.
6178
0.61
500.
5986
0.58
310.
5812
0.58
020.
6102
40To
tal F
uel C
ost p
er U
nit (
$/U
nit)
41 42G
ener
atio
n M
ix (%
)
43H
eavy
Oil
0.00
%0.
01%
0.00
%0.
00%
0.01
%0.
01%
0.00
%0.
04%
0.02
%0.
00%
0.00
%0.
00%
0.01
%
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec)
Appendix 1, Page 9 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YSTE
M C
OM
PA
RA
TIV
E D
ATA
BY
FUE
L TY
PE
SC
HE
DU
LE: E
3
RE
VIS
ED
11/
17/1
7
PA
GE
10
E
STI
MA
TED
FO
R T
HE
PE
RIO
D O
F: J
AN
UA
RY
2018
TH
RO
UG
H D
EC
EM
BE
R 2
018
Line
N
o.Ja
nuar
y Es
timat
edFe
brua
ry
Estim
ated
Mar
ch E
stim
ated
April
Est
imat
edM
ay E
stim
ated
June
Est
imat
edJu
ly E
stim
ated
Augu
st
Estim
ated
Sept
embe
r Es
timat
edO
ctob
er
Estim
ated
Nov
embe
r Es
timat
edD
ecem
ber
Estim
ated
12 M
onth
Per
iod
1Li
ght O
il0.
02%
0.02
%0.
01%
0.01
%0.
02%
0.00
%0.
00%
0.01
%0.
01%
0.00
%0.
01%
0.02
%0.
01%
2C
oal
2.71
%2.
94%
0.87
%0.
00%
1.43
%2.
21%
2.27
%2.
25%
2.38
%2.
43%
2.45
%2.
44%
2.04
%
3G
as68
.55%
67.9
9%73
.99%
74.5
4%71
.93%
73.3
4%73
.94%
75.3
2%78
.43%
77.2
6%69
.82%
67.0
3%72
.93%
4N
ucle
ar27
.59%
27.8
5%23
.07%
23.3
2%24
.55%
22.7
0%22
.11%
20.8
0%17
.57%
18.6
4%25
.93%
28.8
9%23
.33%
5So
lar
1.13
%1.
19%
2.06
%2.
13%
2.05
%1.
73%
1.67
%1.
58%
1.58
%1.
67%
1.79
%1.
62%
1.69
%
6To
tal G
ener
atio
n M
ix (%
)10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%10
0.00
%
7 8Fu
el C
ost p
er M
MB
TU ($
/MM
BTU
)
9H
eavy
Oil
0.00
0011
.713
70.
0000
0.00
0011
.484
311
.484
311
.484
311
.485
011
.484
30.
0000
11.4
843
0.00
0011
.511
4
10Li
ght O
il16
.827
413
.225
816
.390
315
.066
814
.776
715
.266
714
.563
015
.473
114
.332
211
.974
416
.827
416
.827
415
.331
0
11C
oal
2.44
242.
3990
2.39
680.
0000
2.39
282.
3924
2.39
672.
4042
2.40
932.
4108
2.41
282.
4151
2.40
78
12G
as5.
0015
4.99
434.
8274
4.38
384.
3133
4.20
794.
1790
4.14
334.
1379
4.28
094.
7199
4.85
174.
4581
13N
ucle
ar0.
6284
0.62
840.
6280
0.62
080.
6178
0.61
780.
6178
0.61
500.
5986
0.58
310.
5812
0.58
020.
6102
14 15B
TU B
urne
d pe
r KW
H (B
TU/K
WH
)
16H
eavy
Oil
011
,951
00
11,4
1711
,980
11,4
6611
,987
12,1
200
14,3
310
11,9
68
17Li
ght O
il7,
654
11,0
688,
212
9,60
410
,142
10,7
1510
,576
10,8
1712
,048
10,4
667,
111
7,27
69,
282
18C
oal
11,0
0010
,885
10,8
680
11,0
2111
,021
10,9
6610
,955
10,9
3410
,986
11,1
0411
,118
10,9
90
19G
as6,
926
7,01
56,
977
7,04
77,
120
7,11
47,
163
7,15
57,
067
7,02
46,
993
6,97
07,
056
20N
ucle
ar11
,038
11,0
3811
,077
11,0
5711
,037
11,0
3711
,037
11,0
4411
,086
10,9
7711
,018
11,0
3911
,040
21 22G
ener
ated
Fue
l Cos
t per
KW
H (c
ents
/KW
H)
23H
eavy
Oil
0.00
0013
.998
60.
0000
0.00
0013
.111
713
.757
713
.168
313
.766
513
.919
00.
0000
16.4
580
0.00
0013
.776
5
24Li
ght O
il12
.880
514
.638
713
.460
214
.470
214
.986
916
.359
015
.401
716
.737
817
.267
312
.532
111
.965
212
.244
014
.230
9
25C
oal
2.68
652.
6113
2.60
490.
0000
2.63
702.
6366
2.62
822.
6338
2.63
422.
6485
2.67
932.
6852
2.64
62
26G
as3.
4639
3.50
373.
3683
3.08
943.
0712
2.99
372.
9934
2.96
462.
9241
3.00
673.
3007
3.38
193.
1455
27N
ucle
ar0.
6936
0.69
360.
6956
0.68
640.
6818
0.68
180.
6818
0.67
920.
6637
0.64
010.
6404
0.64
040.
6737
28To
tal G
ener
ated
Fue
l Cos
t per
KW
H
(cen
ts/K
WH
)2.
6413
2.65
642.
6770
2.46
452.
4181
2.41
012.
4247
2.44
022.
4771
2.50
662.
5373
2.51
942.
5075
29 30 31(a
) Fuel
Uni
ts: H
eavy
Oil
- BBL
S, L
ight
Oil
- BBL
S, C
oal -
TO
NS,
Gas
- M
MC
F, N
ucle
ar -
OTH
ER
32 33 34 35 36 37 38 39 40 41 42 43
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 10 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
11
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Ja
n - 2
018
2Ba
bcoc
k PV
Sol
ar
3So
lar
14,4
47N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7514
,447
25.9
%N
/A47
.8%
N/A
00
0.00
5C
oral
Far
ms
PV S
olar
6So
lar
12,5
24N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7512
,524
22.4
%N
/A49
.0%
N/A
00
0.00
8C
CEC
3
9Li
ght O
il0
00
00
0.00
0.00
10G
as67
2,85
74,
485,
545
1,00
0,00
04,
485,
545
22,5
79,9
663.
365.
03
11Pl
ant U
nit I
nfo
1,23
567
2,85
773
.2%
93.9
%73
.2%
6,66
64,
485,
545
22,5
79,9
663.
36
12C
itrus
PV
Sola
r
13So
lar
14,4
47N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7514
,447
25.9
%N
/A47
.8%
N/A
00
0.00
15D
esot
o So
lar
16So
lar
3,06
9N
/AN
/AN
/AN
/AN
/AN
/A
17Pl
ant U
nit I
nfo
253,
069
16.5
%N
/A39
.6%
N/A
00
0.00
18Fo
rt M
yers
2
19G
as55
7,86
84,
234,
286
1,00
0,00
04,
234,
286
21,3
17,8
303.
825.
03
20Pl
ant U
nit I
nfo
1,66
455
7,86
844
.9%
94.0
%44
.9%
7,59
04,
234,
286
21,3
17,8
303.
82
21Fo
rt M
yers
3A
22Li
ght O
il0
00
00
0.00
0.00
23G
as0
00
00
0.00
0.00
24Pl
ant U
nit I
nfo
185
00.
0%93
.5%
0.0%
00
00.
00
25Fo
rt M
yers
3B
26Li
ght O
il0
00
00
0.00
0.00
27G
as0
00
00
0.00
0.00
28Pl
ant U
nit I
nfo
185
00.
0%93
.5%
0.0%
00
00.
00
29Fo
rt M
yers
3C
30Li
ght O
il0
00
00
0.00
0.00
31G
as0
00
00
0.00
0.00
32Pl
ant U
nit I
nfo
213
00.
0%93
.5%
0.0%
00
00.
00
33Fo
rt M
yers
3D
34Li
ght O
il0
00
00
0.00
0.00
35G
as61
87,
149
1,00
0,00
07,
149
36,2
385.
865.
07
36Pl
ant U
nit I
nfo
213
618
0.4%
93.5
%72
.5%
11,5
687,
149
36,2
385.
86
37H
orizo
n PV
Sol
ar
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 11 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
12
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1So
lar
12,6
17N
/AN
/AN
/AN
/AN
/AN
/A
2Pl
ant U
nit I
nfo
7512
,617
22.6
%N
/A49
.3%
N/A
00
0.00
3In
dian
Riv
er P
V So
lar
4So
lar
12,7
10N
/AN
/AN
/AN
/AN
/AN
/A
5Pl
ant U
nit I
nfo
7512
,710
22.8
%N
/A49
.7%
N/A
00
0.00
6In
dian
tow
n FP
L
7C
oal
00
00
00.
000.
00
8Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
9La
uder
dale
4
10Li
ght O
il0
00
00
0.00
0.00
11G
as29
,701
293,
866
1,00
0,00
029
3,86
61,
475,
795
4.97
5.02
12Pl
ant U
nit I
nfo
447
29,7
018.
9%93
.9%
40.0
%9,
894
293,
866
1,47
5,79
54.
97
13La
uder
dale
5
14Li
ght O
il0
00
00
0.00
0.00
15G
as23
,529
219,
956
1,00
0,00
021
9,95
61,
104,
617
4.69
5.02
16Pl
ant U
nit I
nfo
447
23,5
297.
1%93
.9%
42.5
%9,
348
219,
956
1,10
4,61
74.
69
17La
uder
dale
6A
18Li
ght O
il0
00
00
0.00
0.00
19G
as1,
344
15,1
031,
000,
000
15,1
0375
,846
5.64
5.02
20Pl
ant U
nit I
nfo
213
1,34
40.
9%94
.0%
79.1
%11
,237
15,1
0375
,846
5.64
21La
uder
dale
6B
22Li
ght O
il0
00
00
0.00
0.00
23G
as1,
344
15,1
031,
000,
000
15,1
0375
,846
5.64
5.02
24Pl
ant U
nit I
nfo
213
1,34
40.
9%94
.0%
79.1
%11
,237
15,1
0375
,846
5.64
25La
uder
dale
6C
26Li
ght O
il0
00
00
0.00
0.00
27G
as0
00
00
0.00
0.00
28Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
29La
uder
dale
6D
30Li
ght O
il0
00
00
0.00
0.00
31G
as0
00
00
0.00
0.00
32Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
33La
uder
dale
6E
34Li
ght O
il0
00
00
0.00
0.00
35G
as0
00
00
0.00
0.00
36Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
37M
anat
ee 1
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 12 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
13
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1H
eavy
Oil
00
00
00.
000.
00
2G
as2,
058
34,3
421,
000,
000
34,3
4217
1,95
88.
365.
01
3Pl
ant U
nit I
nfo
795
2,05
80.
4%96
.2%
28.9
%16
,687
34,3
4217
1,95
88.
36
4M
anat
ee 2
5H
eavy
Oil
00
00
00.
000.
00
6G
as2,
187
36,8
281,
000,
000
36,8
2818
4,89
18.
455.
02
7Pl
ant U
nit I
nfo
795
2,18
70.
4%96
.2%
30.6
%16
,840
36,8
2818
4,89
18.
45
8M
anat
ee 3
9G
as27
4,72
92,
067,
206
1,00
0,00
02,
067,
206
10,2
77,9
223.
744.
97
10Pl
ant U
nit I
nfo
1,27
527
4,72
929
.0%
94.1
%59
.2%
7,52
52,
067,
206
10,2
77,9
223.
74
11M
anat
ee P
V So
lar
12So
lar
14,4
47N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7514
,447
25.9
%N
/A47
.8%
N/A
00
0.00
14M
artin
1
15H
eavy
Oil
00
00
00.
000.
00
16G
as0
00
00
0.00
0.00
17Pl
ant U
nit I
nfo
805
00.
0%96
.3%
0.0%
00
00.
00
18M
artin
2
19H
eavy
Oil
00
00
00.
000.
00
20G
as0
00
00
0.00
0.00
21Pl
ant U
nit I
nfo
785
00.
0%96
.3%
0.0%
00
00.
00
22M
artin
3
23G
as30
,079
262,
786
1,00
0,00
026
2,78
61,
312,
117
4.36
4.99
24Pl
ant U
nit I
nfo
489
30,0
798.
3%93
.9%
65.5
%8,
737
262,
786
1,31
2,11
74.
36
25M
artin
4
26G
as24
,483
214,
199
1,00
0,00
021
4,19
91,
071,
140
4.38
5.00
27Pl
ant U
nit I
nfo
492
24,4
836.
7%71
.4%
67.3
%8,
749
214,
199
1,07
1,14
04.
38
28M
artin
8
29Li
ght O
il0
00
00
0.00
0.00
30G
as51
6,24
53,
728,
061
1,00
0,00
03,
728,
061
18,5
80,9
263.
604.
98
31Pl
ant U
nit I
nfo
1,24
351
6,24
555
.8%
92.4
%55
.8%
7,22
13,
728,
061
18,5
80,9
263.
60
32M
artin
8 S
olar
33So
lar
7,40
9N
/AN
/AN
/AN
/AN
/AN
/A
34Pl
ant U
nit I
nfo
757,
409
13.3
%N
/A29
.0%
N/A
00
0.00
35PE
EC
36Li
ght O
il0
00
00
0.00
0.00
37G
as88
9,70
05,
678,
663
1,00
0,00
05,
678,
663
28,5
16,5
073.
215.
02
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 13 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
14
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
1,25
188
9,70
093
.9%
93.9
%95
.6%
6,38
35,
678,
663
28,5
16,5
073.
21
2R
ivie
ra 5
3Li
ght O
il0
00
00
0.00
0.00
4G
as83
8,74
65,
466,
560
1,00
0,00
05,
466,
560
27,4
82,9
233.
285.
03
5Pl
ant U
nit I
nfo
1,23
783
8,74
691
.1%
93.9
%91
.1%
6,51
85,
466,
560
27,4
82,9
233.
28
6Sa
nfor
d 4
7G
as47
,607
396,
009
1,00
0,00
039
6,00
91,
996,
929
4.19
5.04
8Pl
ant U
nit I
nfo
1,07
947
,607
5.9%
94.0
%58
.1%
8,31
839
6,00
91,
996,
929
4.19
9Sa
nfor
d 5
10G
as63
,811
527,
283
1,00
0,00
052
7,28
32,
657,
702
4.16
5.04
11Pl
ant U
nit I
nfo
1,07
963
,811
8.0%
94.0
%64
.3%
8,26
352
7,28
32,
657,
702
4.16
12Sc
here
r 4
13C
oal
241,
829
156,
481
17,0
00,0
002,
660,
172
6,38
3,29
92.
6440
.79
14Pl
ant U
nit I
nfo
626
241,
829
51.9
%94
.8%
51.9
%11
,000
2,66
0,17
26,
383,
299
2.64
15St
Joh
ns 1
16C
oal
5,35
82,
676
22,0
00,0
0058
,880
200,
481
3.74
74.9
1
17Pl
ant U
nit I
nfo
130
5,35
85.
7%98
.3%
44.5
%10
,989
58,8
8020
0,48
13.
74
18St
Joh
ns 2
19C
oal
5,41
02,
701
22,0
00,0
0059
,416
202,
306
3.74
74.9
1
20Pl
ant U
nit I
nfo
130
5,41
05.
8%98
.3%
44.9
%10
,983
59,4
1620
2,30
63.
74
21St
Luc
ie 1
22N
ucle
ar72
5,34
27,
878,
665
1,00
0,00
07,
878,
665
4,96
4,34
60.
680.
63
23Pl
ant U
nit I
nfo
1,00
372
5,34
297
.5%
97.5
%97
.5%
10,8
627,
878,
665
4,96
4,34
60.
68
24St
Luc
ie 2
25N
ucle
ar62
6,35
46,
803,
456
1,00
0,00
06,
803,
456
4,67
5,33
50.
750.
69
26Pl
ant U
nit I
nfo
860
626,
354
97.5
%97
.5%
97.5
%10
,862
6,80
3,45
64,
675,
335
0.75
27Sp
ace
Coa
st
28So
lar
1,17
8N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
101,
178
15.8
%N
/A42
.2%
N/A
00
0.00
30Tu
rkey
Poi
nt 3
31N
ucle
ar60
8,61
16,
835,
915
1,00
0,00
06,
835,
915
4,16
9,90
80.
690.
61
32Pl
ant U
nit I
nfo
839
608,
611
97.5
%97
.5%
97.5
%11
,232
6,83
5,91
54,
169,
908
0.69
33Tu
rkey
Poi
nt 4
34N
ucle
ar61
5,13
96,
909,
244
1,00
0,00
06,
909,
244
4,05
3,65
30.
660.
59
35Pl
ant U
nit I
nfo
848
615,
139
97.5
%97
.5%
97.5
%11
,232
6,90
9,24
44,
053,
653
0.66
36Tu
rkey
Poi
nt 5
37Li
ght O
il2,
062
2,70
75,
830,
000
15,7
8426
5,60
412
.88
98.1
0
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 14 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
15
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as12
8,07
198
0,31
71,
000,
000
980,
317
4,92
3,14
63.
845.
02
2Pl
ant U
nit I
nfo
1,19
213
0,13
314
.7%
69.0
%47
.9%
7,65
499
6,10
15,
188,
750
3.99
3W
CEC
01
4Li
ght O
il0
00
00
0.00
0.00
5G
as77
6,89
45,
295,
406
1,00
0,00
05,
295,
406
26,3
21,1
553.
394.
97
6Pl
ant U
nit I
nfo
1,22
477
6,89
485
.3%
93.9
%85
.3%
6,81
65,
295,
406
26,3
21,1
553.
39
7W
CEC
02
8Li
ght O
il0
00
00
0.00
0.00
9G
as75
6,86
85,
170,
194
1,00
0,00
05,
170,
194
25,6
98,7
653.
404.
97
10Pl
ant U
nit I
nfo
1,22
475
6,86
883
.1%
93.9
%83
.1%
6,83
15,
170,
194
25,6
98,7
653.
40
11W
CEC
03
12Li
ght O
il0
00
00
0.00
0.00
13G
as75
9,45
05,
183,
403
1,00
0,00
05,
183,
403
25,7
64,3
893.
394.
97
14Pl
ant U
nit I
nfo
1,22
475
9,45
083
.4%
93.9
%83
.4%
6,82
55,
183,
403
25,7
64,3
893.
39
15W
ildflo
wer
PV
Sola
r
16So
lar
13,0
20N
/AN
/AN
/AN
/AN
/AN
/A
17Pl
ant U
nit I
nfo
7513
,020
23.3
%N
/A50
.9%
N/A
00
0.00
18Sy
stem
Tot
als
19Pl
ant U
nit I
nfo
26,9
159,
334,
161
8,
092
75,5
33,7
9724
6,54
1,54
13
20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 15 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
16
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Fe
b - 2
018
2Ba
bcoc
k PV
Sol
ar
3So
lar
11,9
25N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7511
,925
23.7
%N
/A51
.6%
N/A
00
0.00
5C
oral
Far
ms
PV S
olar
6So
lar
12,2
92N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7512
,292
24.4
%N
/A53
.2%
N/A
00
0.00
8C
CEC
3
9Li
ght O
il32
365,
830,
000
211
3,40
310
.76
94.0
3
10G
as62
2,81
84,
153,
162
1,00
0,00
04,
153,
162
20,8
77,4
443.
355.
03
11Pl
ant U
nit I
nfo
1,23
562
2,85
075
.1%
93.9
%75
.1%
6,66
84,
153,
373
20,8
80,8
473.
35
12C
itrus
PV
Sola
r
13So
lar
11,9
25N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7511
,925
23.7
%N
/A51
.6%
N/A
00
0.00
15D
esot
o So
lar
16So
lar
3,50
0N
/AN
/AN
/AN
/AN
/AN
/A
17Pl
ant U
nit I
nfo
253,
500
20.8
%N
/A45
.4%
N/A
00
0.00
18Fo
rt M
yers
2
19G
as26
6,68
12,
006,
820
1,00
0,00
02,
006,
820
10,0
92,5
503.
785.
03
20Pl
ant U
nit I
nfo
1,67
026
6,68
123
.8%
44.0
%47
.5%
7,52
52,
006,
820
10,0
92,5
503.
78
21Fo
rt M
yers
3A
22Li
ght O
il0
00
00
0.00
0.00
23G
as2,
538
27,7
971,
000,
000
27,7
9713
9,78
35.
515.
03
24Pl
ant U
nit I
nfo
185
2,53
82.
0%93
.5%
97.9
%10
,952
27,7
9713
9,78
35.
51
25Fo
rt M
yers
3B
26Li
ght O
il0
00
00
0.00
0.00
27G
as2,
176
23,9
551,
000,
000
23,9
5512
0,74
55.
555.
04
28Pl
ant U
nit I
nfo
185
2,17
61.
8%93
.5%
98.0
%11
,009
23,9
5512
0,74
55.
55
29Fo
rt M
yers
3C
30Li
ght O
il0
00
00
0.00
0.00
31G
as5,
059
53,7
431,
000,
000
53,7
4327
0,56
15.
355.
03
32Pl
ant U
nit I
nfo
213
5,05
93.
5%93
.5%
91.2
%10
,623
53,7
4327
0,56
15.
35
33Fo
rt M
yers
3D
34Li
ght O
il0
00
00
0.00
0.00
35G
as5,
936
62,8
141,
000,
000
62,8
1431
6,65
55.
335.
04
36Pl
ant U
nit I
nfo
213
5,93
64.
2%93
.5%
93.0
%10
,582
62,8
1431
6,65
55.
33
37H
orizo
n PV
Sol
ar
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 16 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
17
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1So
lar
12,4
32N
/AN
/AN
/AN
/AN
/AN
/A
2Pl
ant U
nit I
nfo
7512
,432
24.7
%N
/A53
.8%
N/A
00
0.00
3In
dian
Riv
er P
V So
lar
4So
lar
12,7
68N
/AN
/AN
/AN
/AN
/AN
/A
5Pl
ant U
nit I
nfo
7512
,768
25.3
%N
/A55
.3%
N/A
00
0.00
6In
dian
tow
n FP
L
7C
oal
00
00
00.
000.
00
8Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
9La
uder
dale
4
10Li
ght O
il0
00
00
0.00
0.00
11G
as37
,885
341,
287
1,00
0,00
034
1,28
71,
710,
650
4.52
5.01
12Pl
ant U
nit I
nfo
447
37,8
8512
.6%
93.9
%47
.6%
9,00
834
1,28
71,
710,
650
4.52
13La
uder
dale
5
14Li
ght O
il0
00
00
0.00
0.00
15G
as63
,648
539,
043
1,00
0,00
053
9,04
32,
702,
138
4.25
5.01
16Pl
ant U
nit I
nfo
447
63,6
4821
.2%
93.9
%46
.2%
8,46
953
9,04
32,
702,
138
4.25
17La
uder
dale
6A
18Li
ght O
il0
00
00
0.00
0.00
19G
as7,
825
81,0
461,
000,
000
81,0
4640
6,44
15.
195.
01
20Pl
ant U
nit I
nfo
213
7,82
55.
5%72
.6%
96.7
%10
,357
81,0
4640
6,44
15.
19
21La
uder
dale
6B
22Li
ght O
il0
00
00
0.00
0.00
23G
as8,
551
89,0
001,
000,
000
89,0
0044
5,86
05.
215.
01
24Pl
ant U
nit I
nfo
213
8,55
16.
0%72
.6%
95.5
%10
,408
89,0
0044
5,86
05.
21
25La
uder
dale
6C
26Li
ght O
il40
093
05,
830,
000
5,42
264
,433
16.1
169
.28
27G
as22
300
1,00
0,00
030
01,
504
6.80
5.01
28Pl
ant U
nit I
nfo
213
422
0.3%
72.6
%48
.7%
13,5
595,
722
65,9
3715
.62
29La
uder
dale
6D
30Li
ght O
il0
00
00
0.00
0.00
31G
as0
00
00
0.00
0.00
32Pl
ant U
nit I
nfo
213
00.
0%72
.6%
0.0%
00
00.
00
33La
uder
dale
6E
34Li
ght O
il38
793
85,
830,
000
5,47
065
,003
16.8
069
.28
35G
as0
00
00
0.00
0.00
36Pl
ant U
nit I
nfo
213
387
0.3%
72.6
%45
.4%
14,1
345,
470
65,0
0316
.80
37M
anat
ee 1
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 17 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
18
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1H
eavy
Oil
621
1,09
46,
400,
000
7,00
480
,436
12.9
673
.50
2G
as40
,971
462,
404
1,00
0,00
046
2,40
42,
300,
498
5.61
4.98
3Pl
ant U
nit I
nfo
795
41,5
927.
8%96
.2%
32.4
%11
,286
469,
408
2,38
0,93
45.
72
4M
anat
ee 2
5H
eavy
Oil
00
00
00.
000.
00
6G
as0
00
00
0.00
0.00
7Pl
ant U
nit I
nfo
795
00.
0%56
.9%
0.0%
00
00.
00
8M
anat
ee 3
9G
as39
3,90
82,
876,
789
1,00
0,00
02,
876,
789
14,2
77,8
503.
624.
96
10Pl
ant U
nit I
nfo
1,27
539
3,90
846
.0%
94.1
%67
.4%
7,30
32,
876,
789
14,2
77,8
503.
62
11M
anat
ee P
V So
lar
12So
lar
11,9
25N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7511
,925
23.7
%N
/A51
.6%
N/A
00
0.00
14M
artin
1
15H
eavy
Oil
553
1,09
86,
400,
000
7,02
583
,896
15.1
676
.43
16G
as12
,188
154,
734
1,00
0,00
015
4,73
477
4,19
56.
355.
00
17Pl
ant U
nit I
nfo
805
12,7
412.
4%96
.3%
37.8
%12
,696
161,
759
858,
091
6.73
18M
artin
2
19H
eavy
Oil
00
00
00.
000.
00
20G
as0
00
00
0.00
0.00
21Pl
ant U
nit I
nfo
785
00.
0%49
.9%
0.0%
00
00.
00
22M
artin
3
23G
as51
,690
428,
346
1,00
0,00
042
8,34
62,
141,
211
4.14
5.00
24Pl
ant U
nit I
nfo
489
51,6
9015
.7%
93.9
%82
.6%
8,28
742
8,34
62,
141,
211
4.14
25M
artin
4
26G
as89
,485
720,
734
1,00
0,00
072
0,73
43,
598,
343
4.02
4.99
27Pl
ant U
nit I
nfo
492
89,4
8527
.1%
94.0
%73
.9%
8,05
472
0,73
43,
598,
343
4.02
28M
artin
8
29Li
ght O
il0
00
00
0.00
0.00
30G
as46
7,11
93,
331,
039
1,00
0,00
03,
331,
039
16,5
69,9
573.
554.
97
31Pl
ant U
nit I
nfo
1,24
346
7,11
955
.9%
69.0
%55
.9%
7,13
13,
331,
039
16,5
69,9
573.
55
32M
artin
8 S
olar
33So
lar
8,48
4N
/AN
/AN
/AN
/AN
/AN
/A
34Pl
ant U
nit I
nfo
758,
484
16.8
%N
/A33
.7%
N/A
00
0.00
35PE
EC
36Li
ght O
il0
00
00
0.00
0.00
37G
as66
3,17
34,
258,
503
1,00
0,00
04,
258,
503
21,3
51,8
263.
225.
01
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 18 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
19
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
1,25
166
3,17
377
.2%
77.2
%78
.9%
6,42
14,
258,
503
21,3
51,8
263.
22
2R
ivie
ra 5
3Li
ght O
il0
00
00
0.00
0.00
4G
as72
9,43
44,
773,
178
1,00
0,00
04,
773,
178
23,9
57,7
153.
285.
02
5Pl
ant U
nit I
nfo
1,23
772
9,43
487
.8%
93.9
%87
.8%
6,54
44,
773,
178
23,9
57,7
153.
28
6Sa
nfor
d 4
7G
as12
8,41
91,
009,
102
1,00
0,00
01,
009,
102
5,08
4,22
43.
965.
04
8Pl
ant U
nit I
nfo
1,07
912
8,41
917
.7%
94.0
%70
.0%
7,85
81,
009,
102
5,08
4,22
43.
96
9Sa
nfor
d 5
10G
as14
2,69
91,
122,
135
1,00
0,00
01,
122,
135
5,65
0,36
73.
965.
04
11Pl
ant U
nit I
nfo
1,07
914
2,69
919
.7%
94.0
%68
.9%
7,86
41,
122,
135
5,65
0,36
73.
96
12Sc
here
r 4
13C
oal
245,
544
157,
219
17,0
00,0
002,
672,
729
6,41
1,80
02.
6140
.78
14Pl
ant U
nit I
nfo
626
245,
544
58.4
%94
.8%
58.4
%10
,885
2,67
2,72
96,
411,
800
2.61
15St
Joh
ns 1
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18St
Joh
ns 2
19C
oal
00
00
00.
000.
00
20Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
21St
Luc
ie 1
22N
ucle
ar65
5,14
87,
116,
213
1,00
0,00
07,
116,
213
4,48
3,92
60.
680.
63
23Pl
ant U
nit I
nfo
1,00
365
5,14
897
.5%
97.5
%97
.5%
10,8
627,
116,
213
4,48
3,92
60.
68
24St
Luc
ie 2
25N
ucle
ar56
5,73
96,
145,
058
1,00
0,00
06,
145,
058
4,22
2,88
30.
750.
69
26Pl
ant U
nit I
nfo
860
565,
739
97.5
%97
.5%
97.5
%10
,862
6,14
5,05
84,
222,
883
0.75
27Sp
ace
Coa
st
28So
lar
1,20
4N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
101,
204
17.9
%N
/A43
.0%
N/A
00
0.00
30Tu
rkey
Poi
nt 3
31N
ucle
ar54
9,71
36,
174,
374
1,00
0,00
06,
174,
374
3,76
6,36
80.
690.
61
32Pl
ant U
nit I
nfo
839
549,
713
97.5
%97
.5%
97.5
%11
,232
6,17
4,37
43,
766,
368
0.69
33Tu
rkey
Poi
nt 4
34N
ucle
ar55
5,61
06,
240,
607
1,00
0,00
06,
240,
607
3,66
1,36
40.
660.
59
35Pl
ant U
nit I
nfo
848
555,
610
97.5
%97
.5%
97.5
%11
,232
6,24
0,60
73,
661,
364
0.66
36Tu
rkey
Poi
nt 5
37Li
ght O
il53
666
75,
830,
000
3,88
965
,442
12.2
198
.10
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 19 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
20
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as14
9,95
11,
088,
029
1,00
0,00
01,
088,
029
5,45
4,26
63.
645.
01
2Pl
ant U
nit I
nfo
1,19
215
0,48
718
.8%
44.0
%38
.3%
7,25
61,
091,
918
5,51
9,70
83.
67
3W
CEC
01
4Li
ght O
il0
00
00
0.00
0.00
5G
as67
9,64
84,
650,
824
1,00
0,00
04,
650,
824
23,0
81,0
393.
404.
96
6Pl
ant U
nit I
nfo
1,22
467
9,64
882
.6%
93.9
%82
.6%
6,84
34,
650,
824
23,0
81,0
393.
40
7W
CEC
02
8Li
ght O
il0
00
00
0.00
0.00
9G
as42
2,81
62,
907,
676
1,00
0,00
02,
907,
676
14,4
34,1
723.
414.
96
10Pl
ant U
nit I
nfo
1,22
442
2,81
651
.4%
54.6
%72
.0%
6,87
72,
907,
676
14,4
34,1
723.
41
11W
CEC
03
12Li
ght O
il0
00
00
0.00
0.00
13G
as68
3,84
34,
673,
929
1,00
0,00
04,
673,
929
23,1
95,8
603.
394.
96
14Pl
ant U
nit I
nfo
1,22
468
3,84
383
.1%
93.9
%83
.1%
6,83
54,
673,
929
23,1
95,8
603.
39
15W
ildflo
wer
PV
Sola
r
16So
lar
12,9
36N
/AN
/AN
/AN
/AN
/AN
/A
17Pl
ant U
nit I
nfo
7512
,936
25.7
%N
/A56
.0%
N/A
00
0.00
18Sy
stem
Tot
als
19Pl
ant U
nit I
nfo
26,6
598,
352,
157
8,
167
68,2
14,3
9122
1,86
4,80
73
20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 20 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
21
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1M
ar -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
13,7
11N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7513
,711
24.6
%N
/A53
.6%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
16,3
37N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7516
,337
29.3
%N
/A54
.1%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
15,9
65N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7515
,965
28.6
%N
/A52
.8%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
15,7
79N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7515
,779
28.3
%N
/A52
.2%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as74
3,08
54,
914,
664
1,00
0,00
04,
914,
664
23,8
81,1
573.
214.
86
17Pl
ant U
nit I
nfo
1,23
574
3,08
580
.9%
93.9
%80
.9%
6,61
44,
914,
664
23,8
81,1
573.
21
18C
itrus
PV
Sola
r
19So
lar
13,7
11N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7513
,711
24.6
%N
/A53
.6%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
4,80
5N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
254,
805
25.8
%N
/A56
.4%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as63
9,33
24,
779,
165
1,00
0,00
04,
779,
165
23,2
39,3
713.
634.
86
26Pl
ant U
nit I
nfo
1,67
063
9,33
251
.5%
94.0
%51
.5%
7,47
54,
779,
165
23,2
39,3
713.
63
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as0
00
00
0.00
0.00
30Pl
ant U
nit I
nfo
185
00.
0%82
.2%
0.0%
00
00.
00
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as72
57,
985
1,00
0,00
07,
985
38,8
295.
364.
86
34Pl
ant U
nit I
nfo
185
725
0.5%
82.2
%98
.6%
11,0
147,
985
38,8
295.
36
35Fo
rt M
yers
3C
36Li
ght O
il16
131
95,
830,
000
1,85
728
,985
18.0
591
.00
37G
as1,
675
19,3
781,
000,
000
19,3
7894
,337
5.63
4.87
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 21 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
22
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
213
1,83
61.
2%82
.2%
71.9
%11
,566
21,2
3512
3,32
26.
72
2Fo
rt M
yers
3D
3Li
ght O
il14
728
35,
830,
000
1,65
225
,786
17.5
291
.00
4G
as2,
154
24,1
761,
000,
000
24,1
7611
7,79
95.
474.
87
5Pl
ant U
nit I
nfo
213
2,30
11.
5%82
.2%
77.1
%11
,225
25,8
2814
3,58
56.
24
6H
amm
ock
PV S
olar
7So
lar
16,5
23N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7516
,523
29.6
%N
/A54
.7%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
15,8
41N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7515
,841
28.4
%N
/A52
.4%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
15,9
65N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7515
,965
28.6
%N
/A52
.8%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as70
,478
614,
364
1,00
0,00
061
4,36
42,
980,
493
4.23
4.85
21Pl
ant U
nit I
nfo
447
70,4
7821
.2%
93.9
%42
.2%
8,71
761
4,36
42,
980,
493
4.23
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as52
,990
464,
657
1,00
0,00
046
4,65
72,
246,
365
4.24
4.83
25Pl
ant U
nit I
nfo
447
52,9
9015
.9%
93.9
%44
.2%
8,76
946
4,65
72,
246,
365
4.24
26La
uder
dale
6A
27Li
ght O
il0
00
00
0.00
0.00
28G
as3,
232
33,9
271,
000,
000
33,9
2716
4,59
35.
094.
85
29Pl
ant U
nit I
nfo
213
3,23
22.
0%90
.8%
94.9
%10
,497
33,9
2716
4,59
35.
09
30La
uder
dale
6B
31Li
ght O
il0
00
00
0.00
0.00
32G
as3,
540
37,6
521,
000,
000
37,6
5218
2,66
35.
164.
85
33Pl
ant U
nit I
nfo
213
3,54
02.
2%90
.8%
92.2
%10
,636
37,6
5218
2,66
35.
16
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
213
00.
0%90
.8%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 22 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
23
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
213
00.
0%90
.8%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
213
00.
0%90
.8%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
16,2
44N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7516
,244
29.1
%N
/A53
.7%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as0
00
00
0.00
0.00
15Pl
ant U
nit I
nfo
795
00.
0%96
.2%
0.0%
00
00.
00
16M
anat
ee 2
17H
eavy
Oil
00
00
00.
000.
00
18G
as0
00
00
0.00
0.00
19Pl
ant U
nit I
nfo
795
00.
0%0.
0%0.
0%0
00
0.00
20M
anat
ee 3
21G
as33
9,06
62,
450,
449
1,00
0,00
02,
450,
449
11,7
31,1
883.
464.
79
22Pl
ant U
nit I
nfo
1,27
533
9,06
635
.7%
60.2
%59
.1%
7,22
72,
450,
449
11,7
31,1
883.
46
23M
anat
ee P
V So
lar
24So
lar
13,7
11N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7513
,711
24.6
%N
/A53
.6%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as0
00
00
0.00
0.00
29Pl
ant U
nit I
nfo
805
00.
0%70
.5%
0.0%
00
00.
00
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as0
00
00
0.00
0.00
33Pl
ant U
nit I
nfo
785
00.
0%47
.9%
0.0%
00
00.
00
34M
artin
3
35G
as68
,758
572,
456
1,00
0,00
057
2,45
62,
754,
865
4.01
4.81
36Pl
ant U
nit I
nfo
489
68,7
5818
.9%
93.9
%77
.3%
8,32
657
2,45
62,
754,
865
4.01
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 23 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
24
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as67
,958
556,
117
1,00
0,00
055
6,11
72,
680,
593
3.94
4.82
2Pl
ant U
nit I
nfo
492
67,9
5818
.6%
94.0
%75
.9%
8,18
355
6,11
72,
680,
593
3.94
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as63
1,13
94,
449,
289
1,00
0,00
04,
449,
289
21,3
96,6
313.
394.
81
6Pl
ant U
nit I
nfo
1,24
363
1,13
968
.3%
93.2
%68
.3%
7,05
04,
449,
289
21,3
96,6
313.
39
7M
artin
8 S
olar
8So
lar
11,8
73N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7511
,873
21.3
%N
/A39
.3%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as51
5,32
33,
341,
381
1,00
0,00
03,
341,
381
16,1
68,4
263.
144.
84
13Pl
ant U
nit I
nfo
1,25
151
5,32
353
.0%
53.0
%66
.0%
6,48
43,
341,
381
16,1
68,4
263.
14
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as83
7,29
65,
462,
497
1,00
0,00
05,
462,
497
26,4
96,0
253.
164.
85
17Pl
ant U
nit I
nfo
1,23
783
7,29
691
.0%
93.9
%91
.0%
6,52
45,
462,
497
26,4
96,0
253.
16
18Sa
nfor
d 4
19G
as12
0,00
293
9,62
21,
000,
000
939,
622
4,57
9,76
93.
824.
87
20Pl
ant U
nit I
nfo
1,07
912
0,00
215
.0%
73.0
%66
.2%
7,83
093
9,62
24,
579,
769
3.82
21Sa
nfor
d 5
22G
as15
6,01
61,
214,
950
1,00
0,00
01,
214,
950
5,92
2,48
33.
804.
87
23Pl
ant U
nit I
nfo
1,07
915
6,01
619
.4%
90.8
%63
.4%
7,78
71,
214,
950
5,92
2,48
33.
80
24Sc
here
r 4
25C
oal
79,6
2050
,901
17,0
00,0
0086
5,31
92,
073,
995
2.60
40.7
5
26Pl
ant U
nit I
nfo
626
79,6
2017
.1%
23.8
%58
.9%
10,8
6886
5,31
92,
073,
995
2.60
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar25
7,37
92,
795,
656
1,00
0,00
02,
795,
656
1,76
1,54
20.
680.
63
35Pl
ant U
nit I
nfo
1,00
325
7,37
934
.6%
34.6
%97
.5%
10,8
622,
795,
656
1,76
1,54
20.
68
36St
Luc
ie 2
37N
ucle
ar62
6,35
46,
803,
456
1,00
0,00
06,
803,
456
4,67
5,33
50.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 24 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
25
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
860
626,
354
97.5
%97
.5%
97.5
%10
,862
6,80
3,45
64,
675,
335
0.75
2Sp
ace
Coa
st
3So
lar
1,58
1N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
581
21.3
%N
/A46
.4%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar60
8,61
16,
835,
915
1,00
0,00
06,
835,
915
4,16
9,90
80.
690.
61
7Pl
ant U
nit I
nfo
839
608,
611
97.5
%97
.5%
97.5
%11
,232
6,83
5,91
54,
169,
908
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar61
5,13
96,
909,
244
1,00
0,00
06,
909,
244
4,05
3,65
30.
660.
59
10Pl
ant U
nit I
nfo
848
615,
139
97.5
%97
.5%
97.5
%11
,232
6,90
9,24
44,
053,
653
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il88
41,
076
5,83
0,00
06,
274
105,
575
11.9
598
.10
13G
as48
0,82
03,
414,
324
1,00
0,00
03,
414,
324
16,5
32,1
333.
444.
84
14Pl
ant U
nit I
nfo
1,27
448
1,70
450
.8%
75.5
%57
.6%
7,10
13,
420,
598
16,6
37,7
083.
45
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as77
9,55
45,
314,
665
1,00
0,00
05,
314,
665
25,4
76,9
723.
274.
79
18Pl
ant U
nit I
nfo
1,22
477
9,55
485
.6%
93.9
%85
.6%
6,81
85,
314,
665
25,4
76,9
723.
27
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as58
4,70
24,
017,
824
1,00
0,00
04,
017,
824
19,2
49,4
973.
294.
79
22Pl
ant U
nit I
nfo
1,22
458
4,70
264
.2%
65.9
%76
.6%
6,87
24,
017,
824
19,2
49,4
973.
29
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as66
1,97
24,
536,
379
1,00
0,00
04,
536,
379
21,7
53,8
793.
294.
80
26Pl
ant U
nit I
nfo
1,22
466
1,97
272
.7%
77.8
%72
.7%
6,85
34,
536,
379
21,7
53,8
793.
29
27W
ildflo
wer
PV
Sola
r
28So
lar
16,1
82N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7516
,182
29.0
%N
/A53
.5%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
27,0
419,
136,
339
7,
813
71,3
85,2
9424
4,58
2,84
53
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 25 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
26
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1A
pr -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
15,0
77N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7515
,077
27.9
%N
/A55
.8%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
16,5
90N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7516
,590
30.7
%N
/A56
.7%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
16,1
70N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7516
,170
29.9
%N
/A55
.3%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
16,6
20N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7516
,620
30.8
%N
/A56
.8%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as69
0,22
14,
580,
480
1,00
0,00
04,
580,
480
20,2
63,9
202.
944.
42
17Pl
ant U
nit I
nfo
1,21
069
0,22
179
.2%
93.9
%79
.2%
6,63
64,
580,
480
20,2
63,9
202.
94
18C
itrus
PV
Sola
r
19So
lar
15,0
77N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7515
,077
27.9
%N
/A55
.8%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
5,34
0N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
255,
340
29.7
%N
/A59
.3%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as60
9,97
24,
592,
044
1,00
0,00
04,
592,
044
20,3
18,6
063.
334.
42
26Pl
ant U
nit I
nfo
1,46
960
9,97
257
.7%
94.0
%57
.7%
7,52
84,
592,
044
20,3
18,6
063.
33
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as67
47,
553
1,00
0,00
07,
553
33,5
664.
984.
44
30Pl
ant U
nit I
nfo
172
674
0.5%
93.5
%97
.2%
11,2
067,
553
33,5
664.
98
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as67
47,
553
1,00
0,00
07,
553
33,5
664.
984.
44
34Pl
ant U
nit I
nfo
172
674
0.5%
93.5
%97
.2%
11,2
067,
553
33,5
664.
98
35Fo
rt M
yers
3C
36Li
ght O
il43
477
85,
830,
000
4,53
770
,817
16.3
091
.00
37G
as2,
768
28,9
011,
000,
000
28,9
0112
8,22
44.
634.
44
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 26 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
27
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
3,20
22.
1%93
.5%
95.0
%10
,443
33,4
3819
9,04
16.
22
2Fo
rt M
yers
3D
3Li
ght O
il12
823
15,
830,
000
1,34
621
,009
16.4
191
.00
4G
as3,
141
33,0
331,
000,
000
33,0
3314
6,49
24.
664.
43
5Pl
ant U
nit I
nfo
211
3,26
92.
2%93
.5%
96.8
%10
,516
34,3
7916
7,50
15.
12
6H
amm
ock
PV S
olar
7So
lar
16,5
00N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7516
,500
30.6
%N
/A56
.4%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
16,6
50N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7516
,650
30.8
%N
/A56
.9%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
16,1
40N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7516
,140
29.9
%N
/A55
.2%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as73
,018
626,
590
1,00
0,00
062
6,59
02,
759,
774
3.78
4.40
21Pl
ant U
nit I
nfo
438
73,0
1823
.2%
70.6
%43
.6%
8,58
162
6,59
02,
759,
774
3.78
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as51
,357
464,
326
1,00
0,00
046
4,32
62,
044,
206
3.98
4.40
25Pl
ant U
nit I
nfo
438
51,3
5716
.3%
70.6
%48
.5%
9,04
146
4,32
62,
044,
206
3.98
26La
uder
dale
6A
27Li
ght O
il10
185,
830,
000
107
1,27
212
.56
69.2
8
28G
as6,
011
63,5
201,
000,
000
63,5
2027
9,77
14.
654.
40
29Pl
ant U
nit I
nfo
211
6,02
14.
0%94
.0%
95.0
%10
,568
63,6
2728
1,04
34.
67
30La
uder
dale
6B
31Li
ght O
il18
533
55,
830,
000
1,95
223
,197
12.5
769
.28
32G
as6,
959
73,5
951,
000,
000
73,5
9532
4,14
44.
664.
40
33Pl
ant U
nit I
nfo
211
7,14
44.
7%94
.0%
94.0
%10
,575
75,5
4734
7,34
14.
86
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 27 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
28
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
16,2
30N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7516
,230
30.1
%N
/A55
.5%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as16
,615
201,
218
1,00
0,00
020
1,21
888
1,42
45.
304.
38
15Pl
ant U
nit I
nfo
785
16,6
152.
9%96
.2%
35.3
%12
,111
201,
218
881,
424
5.30
16M
anat
ee 2
17H
eavy
Oil
00
00
00.
000.
00
18G
as0
00
00
0.00
0.00
19Pl
ant U
nit I
nfo
785
00.
0%0.
0%0.
0%0
00
0.00
20M
anat
ee 3
21G
as49
4,10
93,
561,
537
1,00
0,00
03,
561,
537
15,4
75,8
713.
134.
35
22Pl
ant U
nit I
nfo
1,13
349
4,10
960
.6%
94.1
%71
.3%
7,20
83,
561,
537
15,4
75,8
713.
13
23M
anat
ee P
V So
lar
24So
lar
15,0
77N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7515
,077
27.9
%N
/A55
.8%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as0
00
00
0.00
0.00
29Pl
ant U
nit I
nfo
799
00.
0%0.
0%0.
0%0
00
0.00
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as6,
857
96,3
741,
000,
000
96,3
7442
2,52
86.
164.
38
33Pl
ant U
nit I
nfo
779
6,85
71.
2%96
.3%
49.2
%14
,055
96,3
7442
2,52
86.
16
34M
artin
3
35G
as11
9,88
198
7,12
91,
000,
000
987,
129
4,31
3,27
43.
604.
37
36Pl
ant U
nit I
nfo
463
119,
881
36.0
%93
.9%
71.9
%8,
234
987,
129
4,31
3,27
43.
60
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 28 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
29
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as89
,322
741,
361
1,00
0,00
074
1,36
13,
248,
233
3.64
4.38
2Pl
ant U
nit I
nfo
463
89,3
2226
.8%
94.0
%71
.4%
8,30
074
1,36
13,
248,
233
3.64
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as56
1,35
83,
979,
026
1,00
0,00
03,
979,
026
17,3
76,5
523.
104.
37
6Pl
ant U
nit I
nfo
1,11
056
1,35
870
.0%
94.0
%70
.0%
7,08
83,
979,
026
17,3
76,5
523.
10
7M
artin
8 S
olar
8So
lar
14,3
10N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7514
,310
26.5
%N
/A48
.9%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as57
2,63
73,
728,
547
1,00
0,00
03,
728,
547
16,4
18,4
192.
874.
40
13Pl
ant U
nit I
nfo
1,23
757
2,63
764
.3%
93.9
%64
.3%
6,51
13,
728,
547
16,4
18,4
192.
87
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as81
9,66
55,
333,
278
1,00
0,00
05,
333,
278
23,4
86,6
682.
874.
40
17Pl
ant U
nit I
nfo
1,21
281
9,66
593
.9%
93.9
%93
.9%
6,50
75,
333,
278
23,4
86,6
682.
87
18Sa
nfor
d 4
19G
as15
0,83
11,
199,
246
1,00
0,00
01,
199,
246
5,31
0,50
43.
524.
43
20Pl
ant U
nit I
nfo
969
150,
831
21.6
%69
.0%
55.6
%7,
951
1,19
9,24
65,
310,
504
3.52
21Sa
nfor
d 5
22G
as15
5,87
91,
294,
367
1,00
0,00
01,
294,
367
5,72
7,82
13.
674.
43
23Pl
ant U
nit I
nfo
969
155,
879
22.3
%69
.0%
61.4
%8,
304
1,29
4,36
75,
727,
821
3.67
24Sc
here
r 4
25C
oal
00
00
00.
000.
00
26Pl
ant U
nit I
nfo
625
00.
0%0.
0%0.
0%0
00
0.00
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar43
4,50
44,
719,
586
1,00
0,00
04,
719,
586
2,79
2,10
60.
640.
59
35Pl
ant U
nit I
nfo
981
434,
504
61.8
%65
.0%
97.5
%10
,862
4,71
9,58
62,
792,
106
0.64
36St
Luc
ie 2
37N
ucle
ar59
1,90
26,
429,
238
1,00
0,00
06,
429,
238
4,41
8,17
30.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 29 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
30
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
591,
902
97.5
%97
.5%
97.5
%10
,862
6,42
9,23
84,
418,
173
0.75
2Sp
ace
Coa
st
3So
lar
1,74
0N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
740
24.2
%N
/A52
.7%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar56
9,32
26,
394,
625
1,00
0,00
06,
394,
625
3,90
0,72
10.
690.
61
7Pl
ant U
nit I
nfo
811
569,
322
97.5
%97
.5%
97.5
%11
,232
6,39
4,62
53,
900,
721
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar57
6,34
26,
473,
474
1,00
0,00
06,
473,
474
3,79
7,98
70.
660.
59
10Pl
ant U
nit I
nfo
821
576,
342
97.5
%97
.5%
97.5
%11
,232
6,47
3,47
43,
797,
987
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il26
932
85,
830,
000
1,91
232
,174
11.9
798
.10
13G
as51
1,27
73,
635,
906
1,00
0,00
03,
635,
906
16,0
10,4
923.
134.
40
14Pl
ant U
nit I
nfo
1,17
951
1,54
660
.3%
94.0
%61
.5%
7,11
13,
637,
818
16,0
42,6
663.
14
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as73
8,58
05,
045,
881
1,00
0,00
05,
045,
881
21,9
21,1
702.
974.
34
18Pl
ant U
nit I
nfo
1,21
273
8,58
084
.6%
93.9
%84
.6%
6,83
25,
045,
881
21,9
21,1
702.
97
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as75
5,09
35,
146,
271
1,00
0,00
05,
146,
271
22,3
57,4
672.
964.
34
22Pl
ant U
nit I
nfo
1,21
275
5,09
386
.5%
93.9
%86
.5%
6,81
55,
146,
271
22,3
57,4
672.
96
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as50
4,61
13,
491,
400
1,00
0,00
03,
491,
400
15,1
68,0
193.
014.
34
26Pl
ant U
nit I
nfo
1,21
250
4,61
157
.8%
60.6
%57
.8%
6,91
93,
491,
400
15,1
68,0
193.
01
27W
ildflo
wer
PV
Sola
r
28So
lar
16,5
90N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7516
,590
30.7
%N
/A56
.7%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
099,
312,
717
7,
833
72,9
45,9
1322
9,50
8,16
72
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 30 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
31
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1M
ay -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
17,0
15N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7517
,015
30.5
%N
/A56
.3%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
17,1
43N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7517
,143
30.7
%N
/A56
.7%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
16,6
47N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7516
,647
29.8
%N
/A55
.1%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
17,7
01N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7517
,701
31.7
%N
/A58
.6%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as64
2,38
54,
310,
352
1,00
0,00
04,
310,
352
18,8
04,8
682.
934.
36
17Pl
ant U
nit I
nfo
1,21
064
2,38
571
.4%
91.7
%71
.4%
6,71
04,
310,
352
18,8
04,8
682.
93
18C
itrus
PV
Sola
r
19So
lar
17,0
15N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7517
,015
30.5
%N
/A56
.3%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
5,76
6N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
255,
766
31.0
%N
/A57
.2%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as63
6,07
94,
790,
316
1,00
0,00
04,
790,
316
20,9
01,3
633.
294.
36
26Pl
ant U
nit I
nfo
1,46
963
6,07
958
.2%
94.0
%58
.2%
7,53
14,
790,
316
20,9
01,3
633.
29
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as2,
697
30,2
101,
000,
000
30,2
1013
1,79
24.
894.
36
30Pl
ant U
nit I
nfo
172
2,69
72.
1%93
.5%
98.1
%11
,201
30,2
1013
1,79
24.
89
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as2,
023
22,6
581,
000,
000
22,6
5898
,769
4.88
4.36
34Pl
ant U
nit I
nfo
172
2,02
31.
6%93
.5%
98.0
%11
,200
22,6
5898
,769
4.88
35Fo
rt M
yers
3C
36Li
ght O
il50
796
85,
830,
000
5,64
188
,049
17.3
791
.00
37G
as5,
923
65,9
331,
000,
000
65,9
3328
7,47
54.
854.
36
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 31 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
32
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
6,43
04.
1%93
.5%
80.3
%11
,131
71,5
7437
5,52
35.
84
2Fo
rt M
yers
3D
3Li
ght O
il30
857
35,
830,
000
3,33
852
,102
16.9
191
.00
4G
as7,
028
76,1
541,
000,
000
76,1
5433
2,39
14.
734.
36
5Pl
ant U
nit I
nfo
211
7,33
64.
7%93
.5%
86.9
%10
,836
79,4
9238
4,49
35.
24
6H
amm
ock
PV S
olar
7So
lar
16,9
57N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7516
,957
30.4
%N
/A56
.1%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
17,8
56N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7517
,856
32.0
%N
/A59
.1%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
16,6
16N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7516
,616
29.8
%N
/A55
.0%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as10
6,91
490
6,78
31,
000,
000
906,
783
3,92
4,32
13.
674.
33
21Pl
ant U
nit I
nfo
438
106,
914
32.8
%93
.9%
50.0
%8,
481
906,
783
3,92
4,32
13.
67
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as11
6,49
599
7,46
41,
000,
000
997,
464
4,31
6,07
23.
704.
33
25Pl
ant U
nit I
nfo
438
116,
495
35.8
%93
.9%
51.5
%8,
562
997,
464
4,31
6,07
23.
70
26La
uder
dale
6A
27Li
ght O
il10
185,
830,
000
104
1,23
612
.44
69.2
8
28G
as14
,361
150,
327
1,00
0,00
015
0,32
765
0,47
14.
534.
33
29Pl
ant U
nit I
nfo
211
14,3
719.
2%94
.0%
97.3
%10
,468
150,
431
651,
707
4.53
30La
uder
dale
6B
31Li
ght O
il3
65,
830,
000
3440
412
.44
69.2
8
32G
as15
,195
159,
083
1,00
0,00
015
9,08
368
8,36
14.
534.
33
33Pl
ant U
nit I
nfo
211
15,1
989.
7%94
.0%
97.3
%10
,470
159,
117
688,
765
4.53
34La
uder
dale
6C
35Li
ght O
il44
698
75,
830,
000
5,75
768
,414
15.3
569
.28
36G
as23
300
1,00
0,00
030
01,
298
5.59
4.33
37Pl
ant U
nit I
nfo
211
469
0.3%
94.0
%55
.8%
12,9
156,
057
69,7
1214
.86
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 32 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
33
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
16,6
78N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7516
,678
29.9
%N
/A55
.2%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
703
1,25
46,
400,
000
8,02
692
,173
13.1
173
.50
14G
as14
,772
168,
652
1,00
0,00
016
8,65
272
4,03
74.
904.
29
15Pl
ant U
nit I
nfo
785
15,4
752.
7%15
.6%
34.6
%11
,417
176,
678
816,
210
5.27
16M
anat
ee 2
17H
eavy
Oil
00
00
00.
000.
00
18G
as26
,256
328,
730
1,00
0,00
032
8,73
01,
408,
464
5.36
4.28
19Pl
ant U
nit I
nfo
785
26,2
564.
5%96
.2%
34.9
%12
,520
328,
730
1,40
8,46
45.
36
20M
anat
ee 3
21G
as44
5,72
73,
248,
768
1,00
0,00
03,
248,
768
13,8
75,8
273.
114.
27
22Pl
ant U
nit I
nfo
1,13
344
5,72
752
.9%
94.1
%73
.1%
7,28
93,
248,
768
13,8
75,8
273.
11
23M
anat
ee P
V So
lar
24So
lar
17,0
15N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7517
,015
30.5
%N
/A56
.3%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as16
,668
208,
398
1,00
0,00
020
8,39
889
4,49
15.
374.
29
29Pl
ant U
nit I
nfo
799
16,6
682.
8%80
.2%
33.1
%12
,503
208,
398
894,
491
5.37
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as9,
343
113,
521
1,00
0,00
011
3,52
149
0,73
45.
254.
32
33Pl
ant U
nit I
nfo
779
9,34
31.
6%96
.3%
40.2
%12
,150
113,
521
490,
734
5.25
34M
artin
3
35G
as10
3,37
985
4,74
31,
000,
000
854,
743
3,67
2,63
63.
554.
30
36Pl
ant U
nit I
nfo
463
103,
379
30.0
%71
.3%
82.7
%8,
268
854,
743
3,67
2,63
63.
55
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 33 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
34
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as11
5,92
396
1,09
21,
000,
000
961,
092
4,12
8,52
93.
564.
30
2Pl
ant U
nit I
nfo
463
115,
923
33.7
%94
.0%
81.3
%8,
291
961,
092
4,12
8,52
93.
56
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as55
3,14
53,
938,
498
1,00
0,00
03,
938,
498
16,8
56,1
803.
054.
28
6Pl
ant U
nit I
nfo
1,11
055
3,14
566
.7%
94.0
%66
.7%
7,12
03,
938,
498
16,8
56,1
803.
05
7M
artin
8 S
olar
8So
lar
14,0
74N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7514
,074
25.2
%N
/A46
.6%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as87
7,86
35,
609,
426
1,00
0,00
05,
609,
426
24,2
74,9
182.
774.
33
13Pl
ant U
nit I
nfo
1,23
787
7,86
393
.9%
93.9
%95
.4%
6,39
05,
609,
426
24,2
74,9
182.
77
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as81
9,98
95,
352,
865
1,00
0,00
05,
352,
865
23,1
61,3
792.
824.
33
17Pl
ant U
nit I
nfo
1,21
281
9,98
990
.9%
93.9
%90
.9%
6,52
85,
352,
865
23,1
61,3
792.
82
18Sa
nfor
d 4
19G
as23
3,46
11,
911,
856
1,00
0,00
01,
911,
856
8,33
8,91
73.
574.
36
20Pl
ant U
nit I
nfo
969
233,
461
32.4
%82
.7%
70.4
%8,
189
1,91
1,85
68,
338,
917
3.57
21Sa
nfor
d 5
22G
as23
2,10
41,
861,
275
1,00
0,00
01,
861,
275
8,12
0,22
73.
504.
36
23Pl
ant U
nit I
nfo
969
232,
104
32.2
%65
.0%
64.7
%8,
019
1,86
1,27
58,
120,
227
3.50
24Sc
here
r 4
25C
oal
145,
983
94,6
3817
,000
,000
1,60
8,84
23,
849,
558
2.64
40.6
8
26Pl
ant U
nit I
nfo
625
145,
983
31.4
%52
.9%
54.1
%11
,021
1,60
8,84
23,
849,
558
2.64
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar70
8,92
87,
700,
376
1,00
0,00
07,
700,
376
4,55
5,54
30.
640.
59
35Pl
ant U
nit I
nfo
981
708,
928
97.5
%97
.5%
97.5
%10
,862
7,70
0,37
64,
555,
543
0.64
36St
Luc
ie 2
37N
ucle
ar61
1,63
26,
643,
546
1,00
0,00
06,
643,
546
4,56
5,44
50.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 34 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
35
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
611,
632
97.5
%97
.5%
97.5
%10
,862
6,64
3,54
64,
565,
445
0.75
2Sp
ace
Coa
st
3So
lar
1,86
0N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
860
25.0
%N
/A50
.0%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar58
8,29
96,
607,
779
1,00
0,00
06,
607,
779
4,03
0,74
50.
690.
61
7Pl
ant U
nit I
nfo
811
588,
299
97.5
%97
.5%
97.5
%11
,232
6,60
7,77
94,
030,
745
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar59
5,55
36,
689,
256
1,00
0,00
06,
689,
256
3,92
4,58
60.
660.
59
10Pl
ant U
nit I
nfo
821
595,
553
97.5
%97
.5%
97.5
%11
,232
6,68
9,25
63,
924,
586
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il65
480
25,
830,
000
4,67
478
,651
12.0
398
.10
13G
as47
9,94
33,
432,
082
1,00
0,00
03,
432,
082
14,8
53,1
973.
094.
33
14Pl
ant U
nit I
nfo
1,17
948
0,59
754
.8%
94.0
%60
.8%
7,15
13,
436,
756
14,9
31,8
483.
11
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as38
8,56
52,
699,
694
1,00
0,00
02,
699,
694
11,5
25,3
742.
974.
27
18Pl
ant U
nit I
nfo
1,21
238
8,56
543
.1%
47.7
%63
.6%
6,94
82,
699,
694
11,5
25,3
742.
97
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as77
2,19
75,
263,
000
1,00
0,00
05,
263,
000
22,4
67,6
502.
914.
27
22Pl
ant U
nit I
nfo
1,21
277
2,19
785
.6%
93.9
%85
.6%
6,81
65,
263,
000
22,4
67,6
502.
91
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as69
8,53
34,
778,
815
1,00
0,00
04,
778,
815
20,4
00,9
202.
924.
27
26Pl
ant U
nit I
nfo
1,21
269
8,53
377
.5%
85.3
%77
.5%
6,84
14,
778,
815
20,4
00,9
202.
92
27W
ildflo
wer
PV
Sola
r
28So
lar
17,1
43N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7517
,143
30.7
%N
/A56
.7%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
0810
,199
,503
7,
992
81,5
18,3
6824
6,63
7,56
62
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 35 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
36
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Ju
n - 2
018
2Ba
bcoc
k PV
Sol
ar
3So
lar
16,1
48N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7516
,148
29.9
%N
/A55
.2%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
14,5
80N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7514
,580
27.0
%N
/A49
.8%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
14,3
40N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7514
,340
26.6
%N
/A49
.0%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
15,4
80N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7515
,480
28.7
%N
/A52
.9%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as48
7,84
43,
300,
339
1,00
0,00
03,
300,
339
14,0
51,6
982.
884.
26
17Pl
ant U
nit I
nfo
1,21
048
7,84
456
.0%
62.8
%56
.0%
6,76
53,
300,
339
14,0
51,6
982.
88
18C
itrus
PV
Sola
r
19So
lar
16,1
48N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7516
,148
29.9
%N
/A55
.2%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
5,01
0N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
255,
010
27.8
%N
/A51
.4%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as61
4,89
74,
600,
064
1,00
0,00
04,
600,
064
19,5
81,1
363.
184.
26
26Pl
ant U
nit I
nfo
1,46
961
4,89
758
.1%
94.0
%58
.1%
7,48
14,
600,
064
19,5
81,1
363.
18
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as1,
349
15,1
051,
000,
000
15,1
0564
,503
4.78
4.27
30Pl
ant U
nit I
nfo
172
1,34
91.
1%93
.5%
98.1
%11
,197
15,1
0564
,503
4.78
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as67
47,
553
1,00
0,00
07,
553
32,1
604.
774.
26
34Pl
ant U
nit I
nfo
172
674
0.5%
93.5
%97
.2%
11,2
067,
553
32,1
604.
77
35Fo
rt M
yers
3C
36Li
ght O
il68
126
5,83
0,00
073
411
,457
16.7
391
.00
37G
as8,
767
93,9
571,
000,
000
93,9
5739
9,88
64.
564.
26
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 36 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
37
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
8,83
55.
8%93
.5%
91.1
%10
,718
94,6
9141
1,34
34.
66
2Fo
rt M
yers
3D
3Li
ght O
il59
110
5,83
0,00
064
110
,005
16.8
291
.00
4G
as9,
041
97,4
541,
000,
000
97,4
5441
4,81
34.
594.
26
5Pl
ant U
nit I
nfo
211
9,10
16.
0%93
.5%
89.9
%10
,779
98,0
9542
4,81
84.
67
6H
amm
ock
PV S
olar
7So
lar
14,1
30N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7514
,130
26.2
%N
/A48
.3%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
15,4
80N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7515
,480
28.7
%N
/A52
.9%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
14,3
40N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7514
,340
26.6
%N
/A49
.0%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as92
,927
778,
113
1,00
0,00
077
8,11
33,
284,
057
3.53
4.22
21Pl
ant U
nit I
nfo
438
92,9
2729
.5%
93.9
%52
.0%
8,37
377
8,11
33,
284,
057
3.53
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as10
3,11
088
1,56
91,
000,
000
881,
569
3,72
0,60
53.
614.
22
25Pl
ant U
nit I
nfo
438
103,
110
32.7
%93
.9%
52.8
%8,
550
881,
569
3,72
0,60
53.
61
26La
uder
dale
6A
27Li
ght O
il13
245,
830,
000
139
1,65
212
.39
69.2
8
28G
as14
,846
154,
732
1,00
0,00
015
4,73
265
3,11
44.
404.
22
29Pl
ant U
nit I
nfo
211
14,8
599.
8%94
.0%
97.8
%10
,423
154,
871
654,
766
4.41
30La
uder
dale
6B
31Li
ght O
il0
00
00
0.00
0.00
32G
as11
,889
124,
683
1,00
0,00
012
4,68
352
6,32
14.
434.
22
33Pl
ant U
nit I
nfo
211
11,8
897.
8%94
.0%
97.2
%10
,487
124,
683
526,
321
4.43
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 37 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
38
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
14,1
30N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7514
,130
26.2
%N
/A48
.3%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as59
,453
664,
186
1,00
0,00
066
4,18
62,
783,
662
4.68
4.19
15Pl
ant U
nit I
nfo
785
59,4
5310
.5%
62.9
%32
.1%
11,1
7266
4,18
62,
783,
662
4.68
16M
anat
ee 2
17H
eavy
Oil
922
1,72
56,
400,
000
11,0
4212
6,81
013
.76
73.5
0
18G
as27
,755
332,
497
1,00
0,00
033
2,49
71,
395,
905
5.03
4.20
19Pl
ant U
nit I
nfo
785
28,6
775.
1%96
.2%
33.9
%11
,980
343,
539
1,52
2,71
55.
31
20M
anat
ee 3
21G
as54
7,39
13,
868,
605
1,00
0,00
03,
868,
605
16,1
16,2
342.
944.
17
22Pl
ant U
nit I
nfo
1,13
354
7,39
167
.1%
94.1
%67
.1%
7,06
73,
868,
605
16,1
16,2
342.
94
23M
anat
ee P
V So
lar
24So
lar
16,1
48N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7516
,148
29.9
%N
/A55
.2%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as35
,555
421,
948
1,00
0,00
042
1,94
81,
778,
509
5.00
4.21
29Pl
ant U
nit I
nfo
799
35,5
556.
2%96
.3%
37.4
%11
,867
421,
948
1,77
8,50
95.
00
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as22
,907
276,
507
1,00
0,00
027
6,50
71,
165,
774
5.09
4.22
33Pl
ant U
nit I
nfo
779
22,9
074.
1%96
.3%
36.4
%12
,071
276,
507
1,16
5,77
45.
09
34M
artin
3
35G
as17
9,59
71,
381,
287
1,00
0,00
01,
381,
287
5,79
4,14
43.
234.
19
36Pl
ant U
nit I
nfo
463
179,
597
53.9
%93
.9%
53.9
%7,
691
1,38
1,28
75,
794,
144
3.23
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 38 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
39
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as11
7,68
696
8,67
41,
000,
000
968,
674
4,07
1,53
33.
464.
20
2Pl
ant U
nit I
nfo
463
117,
686
35.3
%94
.0%
79.4
%8,
231
968,
674
4,07
1,53
33.
46
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as53
8,38
73,
820,
525
1,00
0,00
03,
820,
525
16,0
18,0
572.
984.
19
6Pl
ant U
nit I
nfo
1,11
253
8,38
767
.2%
94.0
%67
.2%
7,09
63,
820,
525
16,0
18,0
572.
98
7M
artin
8 S
olar
8So
lar
13,2
60N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7513
,260
24.6
%N
/A45
.3%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as85
3,93
35,
454,
050
1,00
0,00
05,
454,
050
23,0
16,1
802.
704.
22
13Pl
ant U
nit I
nfo
1,23
785
3,93
393
.9%
93.9
%95
.9%
6,38
75,
454,
050
23,0
16,1
802.
70
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as83
5,31
35,
423,
350
1,00
0,00
05,
423,
350
22,8
83,8
022.
744.
22
17Pl
ant U
nit I
nfo
1,21
283
5,31
393
.9%
93.9
%95
.7%
6,49
35,
423,
350
22,8
83,8
022.
74
18Sa
nfor
d 4
19G
as38
8,56
72,
932,
144
1,00
0,00
02,
932,
144
12,4
81,8
763.
214.
26
20Pl
ant U
nit I
nfo
969
388,
567
55.7
%94
.0%
55.7
%7,
546
2,93
2,14
412
,481
,876
3.21
21Sa
nfor
d 5
22G
as38
3,54
82,
901,
588
1,00
0,00
02,
901,
588
12,3
51,7
313.
224.
26
23Pl
ant U
nit I
nfo
969
383,
548
55.0
%94
.0%
55.0
%7,
565
2,90
1,58
812
,351
,731
3.22
24Sc
here
r 4
25C
oal
236,
047
153,
024
17,0
00,0
002,
601,
402
6,22
3,53
02.
6440
.67
26Pl
ant U
nit I
nfo
625
236,
047
52.5
%94
.8%
52.5
%11
,021
2,60
1,40
26,
223,
530
2.64
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar68
6,05
97,
451,
977
1,00
0,00
07,
451,
977
4,40
8,58
90.
640.
59
35Pl
ant U
nit I
nfo
981
686,
059
97.5
%97
.5%
97.5
%10
,862
7,45
1,97
74,
408,
589
0.64
36St
Luc
ie 2
37N
ucle
ar59
1,90
26,
429,
238
1,00
0,00
06,
429,
238
4,41
8,17
30.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 39 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
40
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
591,
902
97.5
%97
.5%
97.5
%10
,862
6,42
9,23
84,
418,
173
0.75
2Sp
ace
Coa
st
3So
lar
1,65
0N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
650
22.9
%N
/A45
.8%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar56
9,32
26,
394,
625
1,00
0,00
06,
394,
625
3,90
0,72
10.
690.
61
7Pl
ant U
nit I
nfo
811
569,
322
97.5
%97
.5%
97.5
%11
,232
6,39
4,62
53,
900,
721
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar57
6,34
26,
473,
474
1,00
0,00
06,
473,
474
3,79
7,98
70.
660.
59
10Pl
ant U
nit I
nfo
821
576,
342
97.5
%97
.5%
97.5
%11
,232
6,47
3,47
43,
797,
987
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il0
00
00
0.00
0.00
13G
as51
8,02
13,
662,
857
1,00
0,00
03,
662,
857
15,4
58,0
172.
984.
22
14Pl
ant U
nit I
nfo
1,17
951
8,02
161
.0%
94.0
%61
.0%
7,07
13,
662,
857
15,4
58,0
172.
98
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as70
2,57
14,
809,
873
1,00
0,00
04,
809,
873
20,0
14,9
132.
854.
16
18Pl
ant U
nit I
nfo
1,21
270
2,57
180
.5%
90.6
%80
.5%
6,84
64,
809,
873
20,0
14,9
132.
85
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as74
0,30
95,
051,
701
1,00
0,00
05,
051,
701
21,0
21,0
752.
844.
16
22Pl
ant U
nit I
nfo
1,21
274
0,30
984
.8%
93.9
%84
.8%
6,82
45,
051,
701
21,0
21,0
752.
84
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as53
2,38
83,
674,
103
1,00
0,00
03,
674,
103
15,2
88,4
672.
874.
16
26Pl
ant U
nit I
nfo
1,21
253
2,38
861
.0%
63.9
%61
.0%
6,90
13,
674,
103
15,2
88,4
672.
87
27W
ildflo
wer
PV
Sola
r
28So
lar
14,3
40N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7514
,340
26.6
%N
/A49
.0%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
1110
,674
,644
7,
968
85,0
60,7
3625
7,26
7,09
62
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 40 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
41
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Ju
l - 2
018
2Ba
bcoc
k PV
Sol
ar
3So
lar
14,6
19N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7514
,619
26.2
%N
/A48
.4%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
16,1
82N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7516
,182
29.0
%N
/A53
.5%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
15,6
55N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7515
,655
28.1
%N
/A51
.8%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
16,0
89N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7516
,089
28.8
%N
/A53
.2%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as70
3,08
44,
692,
779
1,00
0,00
04,
692,
779
19,8
45,4
412.
824.
23
17Pl
ant U
nit I
nfo
1,21
070
3,08
478
.1%
93.9
%78
.1%
6,67
54,
692,
779
19,8
45,4
412.
82
18C
itrus
PV
Sola
r
19So
lar
14,6
19N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7514
,619
26.2
%N
/A48
.4%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
4,99
1N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
254,
991
26.8
%N
/A49
.5%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as64
4,69
24,
817,
769
1,00
0,00
04,
817,
769
20,3
68,3
943.
164.
23
26Pl
ant U
nit I
nfo
1,46
964
4,69
259
.0%
94.0
%59
.0%
7,47
34,
817,
769
20,3
68,3
943.
16
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as1,
275
14,6
461,
000,
000
14,6
4661
,892
4.85
4.23
30Pl
ant U
nit I
nfo
172
1,27
51.
0%93
.5%
93.0
%11
,487
14,6
4661
,892
4.85
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as2,
360
26,2
841,
000,
000
26,2
8411
0,90
84.
704.
22
34Pl
ant U
nit I
nfo
172
2,36
01.
8%93
.5%
97.8
%11
,137
26,2
8411
0,90
84.
70
35Fo
rt M
yers
3C
36Li
ght O
il0
00
00
0.00
0.00
37G
as13
,874
151,
122
1,00
0,00
015
1,12
263
8,42
14.
604.
22
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 41 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
42
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
13,8
748.
8%93
.5%
86.5
%10
,892
151,
122
638,
421
4.60
2Fo
rt M
yers
3D
3Li
ght O
il22
340
55,
830,
000
2,36
436
,899
16.5
891
.00
4G
as14
,054
149,
323
1,00
0,00
014
9,32
363
0,77
24.
494.
22
5Pl
ant U
nit I
nfo
211
14,2
779.
1%93
.5%
93.9
%10
,625
151,
687
667,
671
4.68
6H
amm
ock
PV S
olar
7So
lar
15,3
14N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7515
,314
27.4
%N
/A50
.7%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
16,1
82N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7516
,182
29.0
%N
/A53
.5%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
15,6
24N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7515
,624
28.0
%N
/A51
.7%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as12
3,44
91,
034,
896
1,00
0,00
01,
034,
896
4,33
5,68
53.
514.
19
21Pl
ant U
nit I
nfo
438
123,
449
37.9
%93
.9%
52.4
%8,
383
1,03
4,89
64,
335,
685
3.51
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as11
5,57
898
0,74
01,
000,
000
980,
740
4,10
8,79
83.
554.
19
25Pl
ant U
nit I
nfo
438
115,
578
35.5
%93
.9%
54.5
%8,
486
980,
740
4,10
8,79
83.
55
26La
uder
dale
6A
27Li
ght O
il52
935,
830,
000
544
6,51
412
.53
69.8
1
28G
as18
,869
197,
479
1,00
0,00
019
7,47
982
7,36
54.
384.
19
29Pl
ant U
nit I
nfo
211
18,9
2112
.1%
94.0
%97
.4%
10,4
6619
8,02
383
3,87
94.
41
30La
uder
dale
6B
31Li
ght O
il39
705,
830,
000
411
4,92
112
.51
69.8
1
32G
as20
,122
210,
194
1,00
0,00
021
0,19
488
0,63
54.
384.
19
33Pl
ant U
nit I
nfo
211
20,1
6112
.8%
94.0
%97
.5%
10,4
4621
0,60
588
5,55
74.
39
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 42 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
43
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
15,5
31N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7515
,531
27.8
%N
/A51
.4%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
337
590
6,40
0,00
03,
774
43,3
4212
.85
73.5
0
14G
as82
,465
922,
738
1,00
0,00
092
2,73
83,
838,
804
4.66
4.16
15Pl
ant U
nit I
nfo
785
82,8
0214
.2%
96.2
%32
.2%
11,1
9092
6,51
23,
882,
146
4.69
16M
anat
ee 2
17H
eavy
Oil
118
225
6,40
0,00
01,
442
16,5
6014
.08
73.5
0
18G
as45
,132
553,
332
1,00
0,00
055
3,33
22,
293,
665
5.08
4.15
19Pl
ant U
nit I
nfo
785
45,2
507.
8%96
.2%
33.8
%12
,260
554,
774
2,31
0,22
55.
11
20M
anat
ee 3
21G
as56
0,22
83,
960,
859
1,00
0,00
03,
960,
859
16,3
64,1
432.
924.
13
22Pl
ant U
nit I
nfo
1,13
356
0,22
866
.5%
94.1
%66
.5%
7,07
03,
960,
859
16,3
64,1
432.
92
23M
anat
ee P
V So
lar
24So
lar
14,6
19N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7514
,619
26.2
%N
/A48
.4%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as63
,221
753,
365
1,00
0,00
075
3,36
53,
150,
199
4.98
4.18
29Pl
ant U
nit I
nfo
799
63,2
2110
.6%
96.3
%35
.0%
11,9
1675
3,36
53,
150,
199
4.98
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as21
,468
270,
655
1,00
0,00
027
0,65
51,
131,
427
5.27
4.18
33Pl
ant U
nit I
nfo
779
21,4
683.
7%96
.3%
38.3
%12
,607
270,
655
1,13
1,42
75.
27
34M
artin
3
35G
as18
5,59
81,
428,
199
1,00
0,00
01,
428,
199
5,94
8,27
73.
204.
16
36Pl
ant U
nit I
nfo
463
185,
598
53.9
%93
.9%
53.9
%7,
695
1,42
8,19
95,
948,
277
3.20
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 43 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
44
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as19
0,42
11,
466,
674
1,00
0,00
01,
466,
674
6,11
6,16
33.
214.
17
2Pl
ant U
nit I
nfo
463
190,
421
55.3
%94
.0%
55.3
%7,
702
1,46
6,67
46,
116,
163
3.21
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as55
7,11
23,
957,
638
1,00
0,00
03,
957,
638
16,4
84,6
652.
964.
17
6Pl
ant U
nit I
nfo
1,11
255
7,11
267
.3%
94.0
%67
.3%
7,10
43,
957,
638
16,4
84,6
652.
96
7M
artin
8 S
olar
8So
lar
12,6
79N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7512
,679
22.7
%N
/A36
.4%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as87
4,83
75,
592,
591
1,00
0,00
05,
592,
591
23,4
30,3
372.
684.
19
13Pl
ant U
nit I
nfo
1,23
787
4,83
793
.9%
93.9
%95
.1%
6,39
35,
592,
591
23,4
30,3
372.
68
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as84
7,98
05,
515,
434
1,00
0,00
05,
515,
434
23,1
10,1
382.
734.
19
17Pl
ant U
nit I
nfo
1,21
284
7,98
093
.9%
93.9
%94
.0%
6,50
45,
515,
434
23,1
10,1
382.
73
18Sa
nfor
d 4
19G
as40
3,77
53,
043,
413
1,00
0,00
03,
043,
413
12,8
66,1
313.
194.
23
20Pl
ant U
nit I
nfo
969
403,
775
56.0
%94
.0%
56.0
%7,
537
3,04
3,41
312
,866
,131
3.19
21Sa
nfor
d 5
22G
as40
1,88
73,
037,
331
1,00
0,00
03,
037,
331
12,8
40,4
983.
204.
23
23Pl
ant U
nit I
nfo
969
401,
887
55.8
%94
.0%
55.8
%7,
558
3,03
7,33
112
,840
,498
3.20
24Sc
here
r 4
25C
oal
256,
822
165,
659
17,0
00,0
002,
816,
208
6,74
9,67
42.
6340
.74
26Pl
ant U
nit I
nfo
625
256,
822
55.2
%94
.8%
55.2
%10
,966
2,81
6,20
86,
749,
674
2.63
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar70
8,92
87,
700,
376
1,00
0,00
07,
700,
376
4,55
5,54
30.
640.
59
35Pl
ant U
nit I
nfo
981
708,
928
97.5
%97
.5%
97.5
%10
,862
7,70
0,37
64,
555,
543
0.64
36St
Luc
ie 2
37N
ucle
ar61
1,63
26,
643,
546
1,00
0,00
06,
643,
546
4,56
5,44
50.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 44 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
45
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
611,
632
97.5
%97
.5%
97.5
%10
,862
6,64
3,54
64,
565,
445
0.75
2Sp
ace
Coa
st
3So
lar
1,79
8N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
798
24.2
%N
/A44
.6%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar58
8,29
96,
607,
779
1,00
0,00
06,
607,
779
4,03
0,74
50.
690.
61
7Pl
ant U
nit I
nfo
811
588,
299
97.5
%97
.5%
97.5
%11
,232
6,60
7,77
94,
030,
745
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar59
5,55
36,
689,
256
1,00
0,00
06,
689,
256
3,92
4,58
60.
660.
59
10Pl
ant U
nit I
nfo
821
595,
553
97.5
%97
.5%
97.5
%11
,232
6,68
9,25
63,
924,
586
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il0
00
00
0.00
0.00
13G
as52
8,18
73,
736,
157
1,00
0,00
03,
736,
157
15,6
52,7
932.
964.
19
14Pl
ant U
nit I
nfo
1,17
952
8,18
760
.2%
94.0
%60
.2%
7,07
43,
736,
157
15,6
52,7
932.
96
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as71
0,25
54,
882,
707
1,00
0,00
04,
882,
707
20,1
66,6
332.
844.
13
18Pl
ant U
nit I
nfo
1,21
271
0,25
578
.8%
93.9
%78
.8%
6,87
54,
882,
707
20,1
66,6
332.
84
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as71
7,19
44,
928,
285
1,00
0,00
04,
928,
285
20,3
54,8
462.
844.
13
22Pl
ant U
nit I
nfo
1,21
271
7,19
479
.5%
93.9
%79
.5%
6,87
24,
928,
285
20,3
54,8
462.
84
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as52
7,61
43,
663,
276
1,00
0,00
03,
663,
276
15,1
30,2
622.
874.
13
26Pl
ant U
nit I
nfo
1,21
252
7,61
458
.5%
65.9
%58
.5%
6,94
33,
663,
276
15,1
30,2
622.
87
27W
ildflo
wer
PV
Sola
r
28So
lar
15,5
00N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7515
,500
27.8
%N
/A51
.3%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
1011
,326
,137
7,
986
90,4
53,5
8627
4,62
1,52
12
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 45 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
46
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1A
ug -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
14,7
52N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7514
,752
26.4
%N
/A48
.8%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
15,3
14N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7515
,314
27.4
%N
/A50
.7%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
14,7
87N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7514
,787
26.5
%N
/A48
.9%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
15,6
24N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7515
,624
28.0
%N
/A51
.7%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as75
9,86
55,
028,
145
1,00
0,00
05,
028,
145
21,0
84,2
482.
774.
19
17Pl
ant U
nit I
nfo
1,21
075
9,86
584
.4%
93.9
%84
.4%
6,61
75,
028,
145
21,0
84,2
482.
77
18C
itrus
PV
Sola
r
19So
lar
14,7
52N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7514
,752
26.4
%N
/A48
.8%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
4,65
0N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
254,
650
25.0
%N
/A46
.2%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as63
8,88
54,
773,
260
1,00
0,00
04,
773,
260
20,0
05,0
353.
134.
19
26Pl
ant U
nit I
nfo
1,46
963
8,88
558
.5%
94.0
%58
.5%
7,47
14,
773,
260
20,0
05,0
353.
13
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as4,
309
48,4
831,
000,
000
48,4
8320
2,78
54.
714.
18
30Pl
ant U
nit I
nfo
172
4,30
93.
4%93
.5%
96.4
%11
,252
48,4
8320
2,78
54.
71
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as4,
020
45,1
571,
000,
000
45,1
5718
9,61
14.
724.
20
34Pl
ant U
nit I
nfo
172
4,02
03.
1%93
.5%
97.3
%11
,233
45,1
5718
9,61
14.
72
35Fo
rt M
yers
3C
36Li
ght O
il62
91,
177
5,83
0,00
06,
859
107,
060
17.0
191
.00
37G
as14
,512
158,
170
1,00
0,00
015
8,17
066
2,49
44.
574.
19
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 46 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
47
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
15,1
419.
7%93
.5%
85.5
%10
,899
165,
029
769,
555
5.08
2Fo
rt M
yers
3D
3Li
ght O
il50
493
05,
830,
000
5,42
284
,631
16.7
891
.00
4G
as16
,857
181,
200
1,00
0,00
018
1,20
075
9,17
64.
504.
19
5Pl
ant U
nit I
nfo
211
17,3
6111
.1%
93.5
%89
.4%
10,7
4918
6,62
284
3,80
64.
86
6H
amm
ock
PV S
olar
7So
lar
14,7
87N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7514
,787
26.5
%N
/A48
.9%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
15,5
62N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7515
,562
27.9
%N
/A51
.5%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
14,7
56N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7514
,756
26.4
%N
/A48
.8%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as12
3,54
61,
040,
589
1,00
0,00
01,
040,
589
4,32
0,85
63.
504.
15
21Pl
ant U
nit I
nfo
438
123,
546
37.9
%93
.9%
52.8
%8,
423
1,04
0,58
94,
320,
856
3.50
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as12
1,15
91,
026,
377
1,00
0,00
01,
026,
377
4,26
1,90
03.
524.
15
25Pl
ant U
nit I
nfo
438
121,
159
37.2
%93
.9%
54.2
%8,
471
1,02
6,37
74,
261,
900
3.52
26La
uder
dale
6A
27Li
ght O
il46
825,
830,
000
476
5,70
012
.50
69.8
1
28G
as23
,838
248,
754
1,00
0,00
024
8,75
41,
032,
893
4.33
4.15
29Pl
ant U
nit I
nfo
211
23,8
8415
.2%
94.0
%97
.6%
10,4
3524
9,23
01,
038,
592
4.35
30La
uder
dale
6B
31Li
ght O
il0
00
00
0.00
0.00
32G
as22
,643
236,
676
1,00
0,00
023
6,67
698
2,73
24.
344.
15
33Pl
ant U
nit I
nfo
211
22,6
4314
.4%
94.0
%97
.5%
10,4
5323
6,67
698
2,73
24.
34
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 47 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
48
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
14,7
87N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7514
,787
26.5
%N
/A48
.9%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
2,81
75,
007
6,40
0,00
032
,047
368,
038
13.0
673
.50
14G
as91
,646
1,04
2,57
41,
000,
000
1,04
2,57
44,
310,
682
4.70
4.13
15Pl
ant U
nit I
nfo
785
94,4
6316
.2%
96.2
%32
.5%
11,3
761,
074,
621
4,67
8,72
04.
95
16M
anat
ee 2
17H
eavy
Oil
1,38
72,
867
6,40
0,00
018
,351
210,
748
15.1
973
.50
18G
as13
,295
175,
853
1,00
0,00
017
5,85
373
0,27
75.
494.
15
19Pl
ant U
nit I
nfo
785
14,6
822.
5%96
.2%
39.1
%13
,227
194,
204
941,
026
6.41
20M
anat
ee 3
21G
as55
4,21
23,
928,
956
1,00
0,00
03,
928,
956
16,0
96,4
982.
904.
10
22Pl
ant U
nit I
nfo
1,13
355
4,21
265
.8%
94.1
%65
.8%
7,08
93,
928,
956
16,0
96,4
982.
90
23M
anat
ee P
V So
lar
24So
lar
14,7
52N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7514
,752
26.4
%N
/A48
.8%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
612
6,40
0,00
074
884
13.9
876
.43
28G
as85
,946
1,00
6,18
61,
000,
000
1,00
6,18
64,
181,
507
4.87
4.16
29Pl
ant U
nit I
nfo
799
85,9
5214
.5%
96.3
%34
.2%
11,7
071,
006,
260
4,18
2,39
14.
87
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as38
,447
481,
680
1,00
0,00
048
1,68
01,
999,
812
5.20
4.15
33Pl
ant U
nit I
nfo
779
38,4
476.
7%96
.3%
37.5
%12
,528
481,
680
1,99
9,81
25.
20
34M
artin
3
35G
as18
8,09
41,
449,
252
1,00
0,00
01,
449,
252
5,98
4,14
93.
184.
13
36Pl
ant U
nit I
nfo
463
188,
094
54.6
%93
.9%
54.6
%7,
705
1,44
9,25
25,
984,
149
3.18
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 48 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
49
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as18
8,55
81,
454,
159
1,00
0,00
01,
454,
159
6,01
5,10
93.
194.
14
2Pl
ant U
nit I
nfo
463
188,
558
54.7
%94
.0%
54.7
%7,
712
1,45
4,15
96,
015,
109
3.19
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as54
0,60
13,
846,
874
1,00
0,00
03,
846,
874
15,9
35,7
302.
954.
14
6Pl
ant U
nit I
nfo
1,11
254
0,60
165
.3%
94.0
%65
.3%
7,11
63,
846,
874
15,9
35,7
302.
95
7M
artin
8 S
olar
8So
lar
11,8
73N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7511
,873
21.3
%N
/A39
.3%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as88
2,10
65,
633,
921
1,00
0,00
05,
633,
921
23,3
95,4
092.
654.
15
13Pl
ant U
nit I
nfo
1,23
788
2,10
693
.9%
93.9
%95
.9%
6,38
75,
633,
921
23,3
95,4
092.
65
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as87
0,68
85,
647,
950
1,00
0,00
05,
647,
950
23,4
57,8
742.
694.
15
17Pl
ant U
nit I
nfo
1,21
287
0,68
893
.9%
93.9
%96
.6%
6,48
75,
647,
950
23,4
57,8
742.
69
18Sa
nfor
d 4
19G
as40
6,60
03,
067,
773
1,00
0,00
03,
067,
773
12,8
56,8
643.
164.
19
20Pl
ant U
nit I
nfo
969
406,
600
56.4
%94
.0%
56.4
%7,
545
3,06
7,77
312
,856
,864
3.16
21Sa
nfor
d 5
22G
as41
0,88
33,
105,
927
1,00
0,00
03,
105,
927
13,0
15,5
703.
174.
19
23Pl
ant U
nit I
nfo
969
410,
883
57.0
%94
.0%
57.0
%7,
559
3,10
5,92
713
,015
,570
3.17
24Sc
here
r 4
25C
oal
259,
913
167,
491
17,0
00,0
002,
847,
345
6,84
5,52
62.
6340
.87
26Pl
ant U
nit I
nfo
625
259,
913
55.9
%94
.8%
55.9
%10
,955
2,84
7,34
56,
845,
526
2.63
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar70
8,92
87,
700,
376
1,00
0,00
07,
700,
376
4,55
5,54
30.
640.
59
35Pl
ant U
nit I
nfo
981
708,
928
97.5
%97
.5%
97.5
%10
,862
7,70
0,37
64,
555,
543
0.64
36St
Luc
ie 2
37N
ucle
ar51
2,98
25,
572,
006
1,00
0,00
05,
572,
006
3,82
9,08
30.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 49 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
50
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
512,
982
81.8
%81
.8%
97.5
%10
,862
5,57
2,00
63,
829,
083
0.75
2Sp
ace
Coa
st
3So
lar
1,61
2N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
612
21.7
%N
/A47
.3%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar58
8,29
96,
607,
779
1,00
0,00
06,
607,
779
4,03
0,74
50.
690.
61
7Pl
ant U
nit I
nfo
811
588,
299
97.5
%97
.5%
97.5
%11
,232
6,60
7,77
94,
030,
745
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar59
5,55
36,
689,
256
1,00
0,00
06,
689,
256
3,92
4,58
60.
660.
59
10Pl
ant U
nit I
nfo
821
595,
553
97.5
%97
.5%
97.5
%11
,232
6,68
9,25
63,
924,
586
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il0
00
00
0.00
0.00
13G
as52
4,62
23,
715,
777
1,00
0,00
03,
715,
777
15,4
29,5
062.
944.
15
14Pl
ant U
nit I
nfo
1,17
952
4,62
259
.8%
94.0
%59
.8%
7,08
33,
715,
777
15,4
29,5
062.
94
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as69
9,38
44,
813,
503
1,00
0,00
04,
813,
503
19,7
02,0
892.
824.
09
18Pl
ant U
nit I
nfo
1,21
269
9,38
477
.6%
93.9
%77
.6%
6,88
24,
813,
503
19,7
02,0
892.
82
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as75
6,96
55,
172,
407
1,00
0,00
05,
172,
407
21,1
71,2
882.
804.
09
22Pl
ant U
nit I
nfo
1,21
275
6,96
584
.0%
93.9
%84
.0%
6,83
35,
172,
407
21,1
71,2
882.
80
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as72
9,63
25,
001,
476
1,00
0,00
05,
001,
476
20,4
71,5
752.
814.
09
26Pl
ant U
nit I
nfo
1,21
272
9,63
280
.9%
93.9
%80
.9%
6,85
55,
001,
476
20,4
71,5
752.
81
27W
ildflo
wer
PV
Sola
r
28So
lar
14,9
11N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7514
,911
26.7
%N
/A49
.3%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
0911
,565
,296
7,
938
91,8
11,0
7028
2,21
8,21
62
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 50 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
51
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Se
p - 2
018
2Ba
bcoc
k PV
Sol
ar
3So
lar
13,9
18N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7513
,918
25.8
%N
/A47
.6%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
14,2
50N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7514
,250
26.4
%N
/A52
.8%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
13,8
00N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7513
,800
25.6
%N
/A51
.1%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
14,1
00N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7514
,100
26.1
%N
/A48
.2%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as78
1,55
95,
138,
518
1,00
0,00
05,
138,
518
21,5
16,5
442.
754.
19
17Pl
ant U
nit I
nfo
1,21
078
1,55
989
.7%
93.9
%89
.7%
6,57
55,
138,
518
21,5
16,5
442.
75
18C
itrus
PV
Sola
r
19So
lar
13,9
18N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7513
,918
25.8
%N
/A47
.6%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
4,20
0N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
254,
200
23.3
%N
/A50
.9%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as63
5,49
24,
733,
701
1,00
0,00
04,
733,
701
19,8
14,7
843.
124.
19
26Pl
ant U
nit I
nfo
1,46
963
5,49
260
.1%
94.0
%60
.1%
7,44
94,
733,
701
19,8
14,7
843.
12
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as2,
624
29,7
511,
000,
000
29,7
5112
4,90
44.
764.
20
30Pl
ant U
nit I
nfo
172
2,62
42.
1%93
.5%
95.4
%11
,338
29,7
5112
4,90
44.
76
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as2,
014
22,6
011,
000,
000
22,6
0194
,783
4.71
4.19
34Pl
ant U
nit I
nfo
172
2,01
41.
6%93
.5%
97.8
%11
,222
22,6
0194
,783
4.71
35Fo
rt M
yers
3C
36Li
ght O
il31
560
05,
830,
000
3,49
754
,584
17.3
391
.00
37G
as8,
661
96,1
461,
000,
000
96,1
4640
2,34
84.
654.
18
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 51 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
52
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
8,97
65.
9%93
.5%
81.8
%11
,101
99,6
4345
6,93
25.
09
2Fo
rt M
yers
3D
3Li
ght O
il15
127
95,
830,
000
1,62
725
,395
16.8
791
.00
4G
as10
,364
112,
014
1,00
0,00
011
2,01
446
8,97
14.
534.
19
5Pl
ant U
nit I
nfo
211
10,5
146.
9%93
.5%
89.0
%10
,808
113,
641
494,
367
4.70
6H
amm
ock
PV S
olar
7So
lar
13,9
50N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7513
,950
25.8
%N
/A51
.7%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
14,3
40N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7514
,340
26.6
%N
/A49
.0%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
13,8
00N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7513
,800
25.6
%N
/A51
.1%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as10
0,82
785
7,24
31,
000,
000
857,
243
3,55
5,83
13.
534.
15
21Pl
ant U
nit I
nfo
438
100,
827
32.0
%93
.9%
54.8
%8,
502
857,
243
3,55
5,83
13.
53
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as10
7,47
891
6,41
01,
000,
000
916,
410
3,80
1,21
93.
544.
15
25Pl
ant U
nit I
nfo
438
107,
478
34.1
%93
.9%
54.5
%8,
526
916,
410
3,80
1,21
93.
54
26La
uder
dale
6A
27Li
ght O
il0
00
00
0.00
0.00
28G
as18
,991
197,
669
1,00
0,00
019
7,66
982
0,04
04.
324.
15
29Pl
ant U
nit I
nfo
211
18,9
9112
.5%
94.0
%97
.8%
10,4
0919
7,66
982
0,04
04.
32
30La
uder
dale
6B
31Li
ght O
il20
365,
830,
000
207
2,47
912
.46
69.8
1
32G
as19
,728
205,
315
1,00
0,00
020
5,31
585
1,74
84.
324.
15
33Pl
ant U
nit I
nfo
211
19,7
4813
.0%
94.0
%97
.5%
10,4
0720
5,52
285
4,22
74.
33
34La
uder
dale
6C
35Li
ght O
il17
044
05,
830,
000
2,56
730
,738
18.0
769
.81
36G
as20
300
1,00
0,00
030
01,
244
6.26
4.15
37Pl
ant U
nit I
nfo
211
190
0.1%
94.0
%46
.8%
15,0
892,
867
31,9
8216
.83
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 52 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
53
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
13,9
80N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7513
,980
25.9
%N
/A51
.8%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
1,56
82,
842
6,40
0,00
018
,190
208,
900
13.3
273
.50
14G
as51
,062
592,
222
1,00
0,00
059
2,22
22,
452,
301
4.80
4.14
15Pl
ant U
nit I
nfo
785
52,6
309.
3%96
.2%
33.7
%11
,598
610,
412
2,66
1,20
15.
06
16M
anat
ee 2
17H
eavy
Oil
921
1,87
36,
400,
000
11,9
8713
7,66
214
.94
73.5
0
18G
as15
,513
201,
791
1,00
0,00
020
1,79
183
7,76
55.
404.
15
19Pl
ant U
nit I
nfo
785
16,4
342.
9%96
.2%
41.1
%13
,008
213,
778
975,
427
5.94
20M
anat
ee 3
21G
as55
9,15
43,
946,
586
1,00
0,00
03,
946,
586
16,1
54,7
402.
894.
09
22Pl
ant U
nit I
nfo
1,13
355
9,15
468
.5%
94.1
%68
.5%
7,05
83,
946,
586
16,1
54,7
402.
89
23M
anat
ee P
V So
lar
24So
lar
13,9
18N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7513
,918
25.8
%N
/A47
.6%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as38
,345
485,
390
1,00
0,00
048
5,39
02,
015,
394
5.26
4.15
29Pl
ant U
nit I
nfo
799
38,3
456.
7%96
.3%
39.0
%12
,658
485,
390
2,01
5,39
45.
26
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as12
,285
157,
054
1,00
0,00
015
7,05
465
3,27
15.
324.
16
33Pl
ant U
nit I
nfo
779
12,2
852.
2%96
.3%
40.6
%12
,784
157,
054
653,
271
5.32
34M
artin
3
35G
as18
4,70
51,
413,
863
1,00
0,00
01,
413,
863
5,83
7,73
93.
164.
13
36Pl
ant U
nit I
nfo
463
184,
705
55.4
%93
.9%
55.4
%7,
655
1,41
3,86
35,
837,
739
3.16
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 53 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
54
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as19
3,19
61,
480,
685
1,00
0,00
01,
480,
685
6,12
5,24
23.
174.
14
2Pl
ant U
nit I
nfo
463
193,
196
58.0
%94
.0%
58.0
%7,
664
1,48
0,68
56,
125,
242
3.17
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as56
7,19
84,
011,
835
1,00
0,00
04,
011,
835
16,6
13,2
262.
934.
14
6Pl
ant U
nit I
nfo
1,11
256
7,19
870
.8%
94.0
%70
.8%
7,07
34,
011,
835
16,6
13,2
262.
93
7M
artin
8 S
olar
8So
lar
10,3
20N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
7510
,320
19.1
%N
/A35
.3%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as85
7,87
95,
476,
610
1,00
0,00
05,
476,
610
22,7
14,6
272.
654.
15
13Pl
ant U
nit I
nfo
1,23
785
7,87
993
.9%
93.9
%96
.3%
6,38
45,
476,
610
22,7
14,6
272.
65
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as69
3,05
34,
519,
771
1,00
0,00
04,
519,
771
18,7
44,6
552.
704.
15
17Pl
ant U
nit I
nfo
1,21
269
3,05
376
.1%
76.1
%79
.4%
6,52
24,
519,
771
18,7
44,6
552.
70
18Sa
nfor
d 4
19G
as38
8,41
52,
917,
212
1,00
0,00
02,
917,
212
12,2
10,9
863.
144.
19
20Pl
ant U
nit I
nfo
969
388,
415
55.7
%89
.8%
55.7
%7,
511
2,91
7,21
212
,210
,986
3.14
21Sa
nfor
d 5
22G
as37
9,78
12,
853,
115
1,00
0,00
02,
853,
115
11,9
42,6
803.
144.
19
23Pl
ant U
nit I
nfo
969
379,
781
54.4
%84
.0%
54.4
%7,
513
2,85
3,11
511
,942
,680
3.14
24Sc
here
r 4
25C
oal
256,
157
164,
751
17,0
00,0
002,
800,
773
6,74
7,81
22.
6340
.96
26Pl
ant U
nit I
nfo
625
256,
157
56.9
%94
.8%
56.9
%10
,934
2,80
0,77
36,
747,
812
2.63
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar68
6,05
97,
451,
977
1,00
0,00
07,
451,
977
4,40
8,58
90.
640.
59
35Pl
ant U
nit I
nfo
981
686,
059
97.5
%97
.5%
97.5
%10
,862
7,45
1,97
74,
408,
589
0.64
36St
Luc
ie 2
37N
ucle
ar59
,190
642,
923
1,00
0,00
064
2,92
344
1,81
80.
750.
69
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 54 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
55
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
59,1
909.
8%13
.0%
97.5
%10
,862
642,
923
441,
818
0.75
2Sp
ace
Coa
st
3So
lar
1,41
0N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
410
19.6
%N
/A42
.7%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar56
9,32
26,
394,
625
1,00
0,00
06,
394,
625
3,90
0,72
10.
690.
61
7Pl
ant U
nit I
nfo
811
569,
322
97.5
%97
.5%
97.5
%11
,232
6,39
4,62
53,
900,
721
0.69
8Tu
rkey
Poi
nt 4
9N
ucle
ar57
6,34
26,
473,
474
1,00
0,00
06,
473,
474
3,79
7,98
70.
660.
59
10Pl
ant U
nit I
nfo
821
576,
342
97.5
%97
.5%
97.5
%11
,232
6,47
3,47
43,
797,
987
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il0
00
00
0.00
0.00
13G
as54
7,51
63,
854,
067
1,00
0,00
03,
854,
067
15,9
85,6
282.
924.
15
14Pl
ant U
nit I
nfo
1,17
954
7,51
664
.5%
94.0
%64
.5%
7,03
93,
854,
067
15,9
85,6
282.
92
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as73
5,97
75,
024,
574
1,00
0,00
05,
024,
574
20,5
43,3
622.
794.
09
18Pl
ant U
nit I
nfo
1,21
273
5,97
784
.3%
93.9
%84
.3%
6,82
75,
024,
574
20,5
43,3
622.
79
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as75
8,79
25,
166,
881
1,00
0,00
05,
166,
881
21,1
25,1
302.
784.
09
22Pl
ant U
nit I
nfo
1,21
275
8,79
287
.0%
93.9
%87
.0%
6,80
95,
166,
881
21,1
25,1
302.
78
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as76
9,19
05,
228,
887
1,00
0,00
05,
228,
887
21,3
78,6
122.
784.
09
26Pl
ant U
nit I
nfo
1,21
276
9,19
088
.2%
93.9
%88
.2%
6,79
85,
228,
887
21,3
78,6
122.
78
27W
ildflo
wer
PV
Sola
r
28So
lar
14,3
40N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7514
,340
26.6
%N
/A49
.0%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
0910
,760
,278
7,
755
83,4
42,0
5926
6,54
4,45
92
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 55 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
56
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1O
ct -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
13,7
98N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7513
,798
24.7
%N
/A45
.7%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
14,5
70N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7514
,570
26.1
%N
/A52
.2%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
14,1
05N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7514
,105
25.3
%N
/A50
.6%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
14,5
08N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7514
,508
26.0
%N
/A56
.7%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as75
9,14
55,
019,
441
1,00
0,00
05,
019,
441
21,7
62,0
512.
874.
34
17Pl
ant U
nit I
nfo
1,21
075
9,14
584
.3%
93.9
%84
.3%
6,61
25,
019,
441
21,7
62,0
512.
87
18C
itrus
PV
Sola
r
19So
lar
13,7
98N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7513
,798
24.7
%N
/A45
.7%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
4,06
1N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
254,
061
21.8
%N
/A47
.6%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as65
8,64
54,
924,
294
1,00
0,00
04,
924,
294
21,3
44,4
423.
244.
33
26Pl
ant U
nit I
nfo
1,46
965
8,64
560
.3%
93.5
%60
.3%
7,47
64,
924,
294
21,3
44,4
423.
24
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as0
00
00
0.00
0.00
30Pl
ant U
nit I
nfo
172
00.
0%82
.2%
0.0%
00
00.
00
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as1,
349
15,1
051,
000,
000
15,1
0565
,421
4.85
4.33
34Pl
ant U
nit I
nfo
172
1,34
91.
1%82
.2%
97.7
%11
,197
15,1
0565
,421
4.85
35Fo
rt M
yers
3C
36Li
ght O
il0
00
00
0.00
0.00
37G
as4,
109
45,8
131,
000,
000
45,8
1319
8,49
84.
834.
33
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 56 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
57
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
211
4,10
92.
6%82
.2%
81.2
%11
,149
45,8
1319
8,49
84.
83
2Fo
rt M
yers
3D
3Li
ght O
il0
00
00
0.00
0.00
4G
as3,
913
41,7
761,
000,
000
41,7
7618
1,27
24.
634.
34
5Pl
ant U
nit I
nfo
211
3,91
32.
5%82
.2%
92.6
%10
,676
41,7
7618
1,27
24.
63
6H
amm
ock
PV S
olar
7So
lar
14,8
18N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7514
,818
26.6
%N
/A57
.9%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
14,6
01N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7514
,601
26.2
%N
/A57
.1%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
14,0
43N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7514
,043
25.2
%N
/A50
.3%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as12
8,24
41,
064,
671
1,00
0,00
01,
064,
671
4,57
1,89
73.
564.
29
21Pl
ant U
nit I
nfo
438
128,
244
39.4
%93
.9%
51.5
%8,
302
1,06
4,67
14,
571,
897
3.56
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as10
9,84
292
5,14
21,
000,
000
925,
142
3,97
2,84
13.
624.
29
25Pl
ant U
nit I
nfo
438
109,
842
33.7
%93
.9%
51.8
%8,
422
925,
142
3,97
2,84
13.
62
26La
uder
dale
6A
27Li
ght O
il8
145,
830,
000
8298
212
.53
69.8
1
28G
as9,
919
103,
823
1,00
0,00
010
3,82
344
6,19
44.
504.
30
29Pl
ant U
nit I
nfo
211
9,92
76.
3%94
.0%
98.0
%10
,467
103,
905
447,
176
4.50
30La
uder
dale
6B
31Li
ght O
il37
675,
830,
000
388
4,64
612
.53
69.8
1
32G
as9,
890
103,
503
1,00
0,00
010
3,50
344
4,81
24.
504.
30
33Pl
ant U
nit I
nfo
211
9,92
76.
3%94
.0%
98.0
%10
,465
103,
891
449,
458
4.53
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 57 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
58
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
211
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
14,4
15N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7514
,415
25.8
%N
/A51
.7%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as17
,777
214,
086
1,00
0,00
021
4,08
691
7,33
65.
164.
28
15Pl
ant U
nit I
nfo
785
17,7
773.
1%96
.2%
34.4
%12
,043
214,
086
917,
336
5.16
16M
anat
ee 2
17H
eavy
Oil
00
00
00.
000.
00
18G
as6,
467
93,2
191,
000,
000
93,2
1940
0,94
36.
204.
30
19Pl
ant U
nit I
nfo
785
6,46
71.
1%96
.2%
45.9
%14
,415
93,2
1940
0,94
36.
20
20M
anat
ee 3
21G
as52
0,97
53,
747,
713
1,00
0,00
03,
747,
713
15,8
85,2
553.
054.
24
22Pl
ant U
nit I
nfo
1,13
352
0,97
561
.8%
94.1
%73
.4%
7,19
43,
747,
713
15,8
85,2
553.
05
23M
anat
ee P
V So
lar
24So
lar
13,7
98N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7513
,798
24.7
%N
/A45
.7%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as7,
838
105,
157
1,00
0,00
010
5,15
745
2,61
85.
774.
30
29Pl
ant U
nit I
nfo
799
7,83
81.
3%96
.3%
54.6
%13
,416
105,
157
452,
618
5.77
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as6,
864
96,4
611,
000,
000
96,4
6141
4,15
86.
034.
29
33Pl
ant U
nit I
nfo
779
6,86
41.
2%96
.3%
49.2
%14
,053
96,4
6141
4,15
86.
03
34M
artin
3
35G
as19
4,18
51,
489,
376
1,00
0,00
01,
489,
376
6,37
3,67
43.
284.
28
36Pl
ant U
nit I
nfo
463
194,
185
56.4
%93
.9%
56.4
%7,
670
1,48
9,37
66,
373,
674
3.28
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 58 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
59
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as14
4,21
41,
169,
670
1,00
0,00
01,
169,
670
5,00
6,01
73.
474.
28
2Pl
ant U
nit I
nfo
463
144,
214
41.9
%94
.0%
79.1
%8,
111
1,16
9,67
05,
006,
017
3.47
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as47
4,92
83,
374,
265
1,00
0,00
03,
374,
265
14,4
57,3
043.
044.
28
6Pl
ant U
nit I
nfo
1,11
247
4,92
857
.4%
69.0
%57
.4%
7,10
53,
374,
265
14,4
57,3
043.
04
7M
artin
8 S
olar
8So
lar
9,11
4N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
759,
114
16.3
%N
/A30
.1%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as88
7,47
65,
664,
988
1,00
0,00
05,
664,
988
24,3
27,3
652.
744.
29
13Pl
ant U
nit I
nfo
1,23
788
7,47
693
.9%
93.9
%96
.4%
6,38
35,
664,
988
24,3
27,3
652.
74
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as59
4,53
73,
903,
263
1,00
0,00
03,
903,
263
16,7
54,4
352.
824.
29
17Pl
ant U
nit I
nfo
1,21
259
4,53
762
.7%
62.7
%65
.9%
6,56
53,
903,
263
16,7
54,4
352.
82
18Sa
nfor
d 4
19G
as17
3,44
71,
363,
531
1,00
0,00
01,
363,
531
5,91
2,19
43.
414.
34
20Pl
ant U
nit I
nfo
969
173,
447
24.1
%69
.0%
57.7
%7,
861
1,36
3,53
15,
912,
194
3.41
21Sa
nfor
d 5
22G
as20
4,51
41,
665,
639
1,00
0,00
01,
665,
639
7,21
5,58
63.
534.
33
23Pl
ant U
nit I
nfo
969
204,
514
28.4
%69
.0%
61.0
%8,
144
1,66
5,63
97,
215,
586
3.53
24Sc
here
r 4
25C
oal
249,
533
161,
256
17,0
00,0
002,
741,
350
6,60
8,86
12.
6540
.98
26Pl
ant U
nit I
nfo
625
249,
533
53.7
%94
.8%
53.7
%10
,986
2,74
1,35
06,
608,
861
2.65
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar70
8,92
87,
700,
376
1,00
0,00
07,
700,
376
4,55
5,54
30.
640.
59
35Pl
ant U
nit I
nfo
981
708,
928
97.5
%97
.5%
97.5
%10
,862
7,70
0,37
64,
555,
543
0.64
36St
Luc
ie 2
37N
ucle
ar61
1,63
26,
643,
546
1,00
0,00
06,
643,
546
3,78
4,82
80.
620.
57
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 59 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
60
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
840
611,
632
97.5
%97
.5%
97.5
%10
,862
6,64
3,54
63,
784,
828
0.62
2Sp
ace
Coa
st
3So
lar
1,39
5N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
395
18.8
%N
/A45
.0%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar0
00
00
0.00
0.00
7Pl
ant U
nit I
nfo
831
00.
0%0.
0%0.
0%0
00
0.00
8Tu
rkey
Poi
nt 4
9N
ucle
ar59
5,55
36,
689,
256
1,00
0,00
06,
689,
256
3,92
4,58
60.
660.
59
10Pl
ant U
nit I
nfo
821
595,
553
97.5
%97
.5%
97.5
%11
,232
6,68
9,25
63,
924,
586
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il0
00
00
0.00
0.00
13G
as56
6,81
23,
995,
254
1,00
0,00
03,
995,
254
17,1
58,1
413.
034.
29
14Pl
ant U
nit I
nfo
1,17
956
6,81
264
.6%
94.0
%64
.6%
7,04
93,
995,
254
17,1
58,1
413.
03
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as82
6,94
25,
599,
887
1,00
0,00
05,
599,
887
23,7
14,7
852.
874.
23
18Pl
ant U
nit I
nfo
1,21
282
6,94
291
.7%
93.9
%91
.7%
6,77
25,
599,
887
23,7
14,7
852.
87
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as81
1,45
55,
505,
950
1,00
0,00
05,
505,
950
23,3
16,9
212.
874.
23
22Pl
ant U
nit I
nfo
1,21
281
1,45
590
.0%
93.9
%90
.0%
6,78
55,
505,
950
23,3
16,9
212.
87
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as81
9,17
45,
553,
393
1,00
0,00
05,
553,
393
23,5
18,1
192.
874.
23
26Pl
ant U
nit I
nfo
1,21
281
9,17
490
.8%
93.9
%90
.8%
6,77
95,
553,
393
23,5
18,1
192.
87
27W
ildflo
wer
PV
Sola
r
28So
lar
14,9
73N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7514
,973
26.8
%N
/A58
.5%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
25,9
3010
,280
,349
7,
739
79,5
60,4
1825
7,69
1,72
33
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 60 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
61
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1N
ov -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
13,6
86N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7513
,686
25.3
%N
/A55
.3%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
12,9
90N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7512
,990
24.1
%N
/A52
.5%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
12,6
90N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7512
,690
23.5
%N
/A51
.3%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
12,7
50N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7512
,750
23.6
%N
/A51
.5%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as67
9,25
64,
525,
637
1,00
0,00
04,
525,
637
21,4
90,9
133.
164.
75
17Pl
ant U
nit I
nfo
1,23
567
9,25
676
.4%
93.9
%76
.4%
6,66
34,
525,
637
21,4
90,9
133.
16
18C
itrus
PV
Sola
r
19So
lar
13,6
86N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7513
,686
25.3
%N
/A55
.3%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
3,45
0N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
253,
450
19.2
%N
/A46
.0%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as53
9,68
94,
014,
944
1,00
0,00
04,
014,
944
19,0
68,9
813.
534.
75
26Pl
ant U
nit I
nfo
1,67
053
9,68
944
.9%
64.0
%44
.9%
7,43
94,
014,
944
19,0
68,9
813.
53
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as2,
176
23,6
551,
000,
000
23,6
5511
2,65
15.
184.
76
30Pl
ant U
nit I
nfo
185
2,17
61.
6%93
.5%
97.8
%10
,871
23,6
5511
2,65
15.
18
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as0
00
00
0.00
0.00
34Pl
ant U
nit I
nfo
185
00.
0%93
.5%
0.0%
00
00.
00
35Fo
rt M
yers
3C
36Li
ght O
il0
00
00
0.00
0.00
37G
as2,
905
31,5
111,
000,
000
31,5
1115
0,19
05.
174.
77
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 61 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
62
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
213
2,90
51.
9%93
.5%
85.1
%10
,847
31,5
1115
0,19
05.
17
2Fo
rt M
yers
3D
3Li
ght O
il0
00
00
0.00
0.00
4G
as2,
880
31,3
251,
000,
000
31,3
2514
9,30
15.
184.
77
5Pl
ant U
nit I
nfo
213
2,88
01.
9%93
.5%
84.6
%10
,877
31,3
2514
9,30
15.
18
6H
amm
ock
PV S
olar
7So
lar
13,5
90N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7513
,590
25.2
%N
/A54
.9%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
12,8
70N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7512
,870
23.8
%N
/A52
.0%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
12,6
90N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7512
,690
23.5
%N
/A51
.3%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as0
00
00
0.00
0.00
21Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as0
00
00
0.00
0.00
25Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
26La
uder
dale
6A
27Li
ght O
il0
00
00
0.00
0.00
28G
as6,
193
63,8
131,
000,
000
63,8
1330
2,03
54.
884.
73
29Pl
ant U
nit I
nfo
213
6,19
34.
0%94
.0%
97.0
%10
,304
63,8
1330
2,03
54.
88
30La
uder
dale
6B
31Li
ght O
il0
00
00
0.00
0.00
32G
as5,
307
55,2
791,
000,
000
55,2
7926
2,71
34.
954.
75
33Pl
ant U
nit I
nfo
213
5,30
73.
5%94
.0%
95.8
%10
,416
55,2
7926
2,71
34.
95
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 62 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
63
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
12,8
70N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7512
,870
23.8
%N
/A52
.0%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as2,
345
37,0
831,
000,
000
37,0
8317
4,86
77.
464.
72
15Pl
ant U
nit I
nfo
795
2,34
50.
4%96
.2%
32.8
%15
,813
37,0
8317
4,86
77.
46
16M
anat
ee 2
17H
eavy
Oil
7015
66,
400,
000
1,00
111
,496
16.4
673
.50
18G
as3,
179
45,5
591,
000,
000
45,5
5921
4,61
26.
754.
71
19Pl
ant U
nit I
nfo
795
3,24
90.
6%96
.2%
45.6
%14
,331
46,5
6022
6,10
86.
96
20M
anat
ee 3
21G
as51
0,38
83,
696,
382
1,00
0,00
03,
696,
382
17,3
47,0
113.
404.
69
22Pl
ant U
nit I
nfo
1,27
551
0,38
855
.6%
94.1
%69
.0%
7,24
23,
696,
382
17,3
47,0
113.
40
23M
anat
ee P
V So
lar
24So
lar
13,6
86N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7513
,686
25.3
%N
/A55
.3%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as5,
313
66,9
091,
000,
000
66,9
0931
5,87
65.
954.
72
29Pl
ant U
nit I
nfo
805
5,31
30.
9%96
.3%
55.2
%12
,593
66,9
0931
5,87
65.
95
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as11
,817
158,
640
1,00
0,00
015
8,64
074
6,04
86.
314.
70
33Pl
ant U
nit I
nfo
785
11,8
172.
1%96
.3%
29.5
%13
,425
158,
640
746,
048
6.31
34M
artin
3
35G
as12
2,70
61,
007,
374
1,00
0,00
01,
007,
374
4,73
4,06
13.
864.
70
36Pl
ant U
nit I
nfo
489
122,
706
34.9
%93
.9%
75.6
%8,
210
1,00
7,37
44,
734,
061
3.86
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 63 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
64
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as13
5,11
61,
089,
629
1,00
0,00
01,
089,
629
5,12
3,00
03.
794.
70
2Pl
ant U
nit I
nfo
489
135,
116
38.4
%94
.0%
77.2
%8,
064
1,08
9,62
95,
123,
000
3.79
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as36
,120
270,
581
1,00
0,00
027
0,58
11,
275,
658
3.53
4.71
6Pl
ant U
nit I
nfo
1,26
636
,120
4.0%
17.3
%42
.6%
7,49
127
0,58
11,
275,
658
3.53
7M
artin
8 S
olar
8So
lar
6,51
0N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
756,
510
12.1
%N
/A20
.7%
N/A
00
0.00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as85
5,28
35,
463,
122
1,00
0,00
05,
463,
122
25,8
72,1
923.
024.
74
13Pl
ant U
nit I
nfo
1,25
185
5,28
393
.9%
93.9
%95
.0%
6,38
85,
463,
122
25,8
72,1
923.
02
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as51
9,25
83,
450,
778
1,00
0,00
03,
450,
778
16,3
42,5
603.
154.
74
17Pl
ant U
nit I
nfo
1,23
751
9,25
858
.3%
60.6
%58
.3%
6,64
63,
450,
778
16,3
42,5
603.
15
18Sa
nfor
d 4
19G
as15
3,81
71,
214,
819
1,00
0,00
01,
214,
819
5,78
0,70
53.
764.
76
20Pl
ant U
nit I
nfo
1,07
915
3,81
719
.8%
78.2
%66
.6%
7,89
81,
214,
819
5,78
0,70
53.
76
21Sa
nfor
d 5
22G
as10
2,21
079
1,89
91,
000,
000
791,
899
3,76
5,00
03.
684.
75
23Pl
ant U
nit I
nfo
1,07
910
2,21
013
.2%
84.0
%67
.7%
7,74
879
1,89
93,
765,
000
3.68
24Sc
here
r 4
25C
oal
214,
064
139,
825
17,0
00,0
002,
377,
025
5,73
5,34
02.
6841
.02
26Pl
ant U
nit I
nfo
626
214,
064
47.5
%94
.8%
47.5
%11
,104
2,37
7,02
55,
735,
340
2.68
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar70
1,94
47,
624,
514
1,00
0,00
07,
624,
514
4,51
0,66
30.
640.
59
35Pl
ant U
nit I
nfo
1,00
370
1,94
497
.5%
97.5
%97
.5%
10,8
627,
624,
514
4,51
0,66
30.
64
36St
Luc
ie 2
37N
ucle
ar60
6,14
96,
583,
990
1,00
0,00
06,
583,
990
3,75
0,89
90.
620.
57
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 64 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
65
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
860
606,
149
97.5
%97
.5%
97.5
%10
,862
6,58
3,99
03,
750,
899
0.62
2Sp
ace
Coa
st
3So
lar
1,17
0N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
170
16.3
%N
/A43
.3%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar36
1,81
14,
063,
859
1,00
0,00
04,
063,
859
2,32
1,68
30.
640.
57
7Pl
ant U
nit I
nfo
859
361,
811
58.5
%61
.7%
97.5
%11
,232
4,06
3,85
92,
321,
683
0.64
8Tu
rkey
Poi
nt 4
9N
ucle
ar59
5,29
66,
686,
365
1,00
0,00
06,
686,
365
3,92
2,89
00.
660.
59
10Pl
ant U
nit I
nfo
848
595,
296
97.5
%97
.5%
97.5
%11
,232
6,68
6,36
53,
922,
890
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il62
376
05,
830,
000
4,43
074
,545
11.9
798
.10
13G
as43
8,63
43,
118,
937
1,00
0,00
03,
118,
937
14,7
62,3
793.
374.
73
14Pl
ant U
nit I
nfo
1,27
443
9,25
747
.9%
77.3
%60
.5%
7,11
13,
123,
367
14,8
36,9
243.
38
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as48
9,73
83,
405,
439
1,00
0,00
03,
405,
439
15,9
76,7
223.
264.
69
18Pl
ant U
nit I
nfo
1,22
448
9,73
840
.6%
40.6
%55
.6%
6,95
43,
405,
439
15,9
76,7
223.
26
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as74
2,75
35,
075,
951
1,00
0,00
05,
075,
951
23,8
20,8
443.
214.
69
22Pl
ant U
nit I
nfo
1,22
474
2,75
384
.3%
93.9
%84
.3%
6,83
45,
075,
951
23,8
20,8
443.
21
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as73
1,37
45,
008,
236
1,00
0,00
05,
008,
236
23,5
03,2
463.
214.
69
26Pl
ant U
nit I
nfo
1,22
473
1,37
483
.0%
93.9
%83
.0%
6,84
85,
008,
236
23,5
03,2
463.
21
27W
ildflo
wer
PV
Sola
r
28So
lar
13,4
10N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7513
,410
24.8
%N
/A54
.2%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
26,1
888,
734,
461
8,
013
69,9
88,6
8522
1,61
9,08
23
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 65 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
66
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1D
ec -
2018
2Ba
bcoc
k PV
Sol
ar
3So
lar
13,3
73N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
7513
,373
24.0
%N
/A52
.3%
N/A
00
0.00
5Ba
refo
ot B
ay P
V So
lar
6So
lar
11,9
04N
/AN
/AN
/AN
/AN
/AN
/A
7Pl
ant U
nit I
nfo
7511
,904
21.3
%N
/A46
.5%
N/A
00
0.00
8Bl
ue C
ypre
ss P
V So
lar
9So
lar
11,6
56N
/AN
/AN
/AN
/AN
/AN
/A
10Pl
ant U
nit I
nfo
7511
,656
20.9
%N
/A45
.6%
N/A
00
0.00
11C
oral
Far
ms
PV S
olar
12So
lar
11,6
25N
/AN
/AN
/AN
/AN
/AN
/A
13Pl
ant U
nit I
nfo
7511
,625
20.8
%N
/A45
.4%
N/A
00
0.00
14C
CEC
3
15Li
ght O
il0
00
00
0.00
0.00
16G
as67
7,22
24,
517,
606
1,00
0,00
04,
517,
606
22,0
41,7
553.
254.
88
17Pl
ant U
nit I
nfo
1,23
567
7,22
273
.7%
93.9
%73
.7%
6,67
14,
517,
606
22,0
41,7
553.
25
18C
itrus
PV
Sola
r
19So
lar
13,3
73N
/AN
/AN
/AN
/AN
/AN
/A
20Pl
ant U
nit I
nfo
7513
,373
24.0
%N
/A52
.3%
N/A
00
0.00
21D
esot
o So
lar
22So
lar
3,13
1N
/AN
/AN
/AN
/AN
/AN
/A
23Pl
ant U
nit I
nfo
253,
131
16.8
%N
/A44
.9%
N/A
00
0.00
24Fo
rt M
yers
2
25G
as52
9,51
13,
976,
463
1,00
0,00
03,
976,
463
19,4
03,5
653.
664.
88
26Pl
ant U
nit I
nfo
1,67
052
9,51
142
.6%
64.4
%42
.6%
7,51
03,
976,
463
19,4
03,5
653.
66
27Fo
rt M
yers
3A
28Li
ght O
il0
00
00
0.00
0.00
29G
as0
00
00
0.00
0.00
30Pl
ant U
nit I
nfo
185
00.
0%93
.5%
0.0%
00
00.
00
31Fo
rt M
yers
3B
32Li
ght O
il0
00
00
0.00
0.00
33G
as0
00
00
0.00
0.00
34Pl
ant U
nit I
nfo
185
00.
0%93
.5%
0.0%
00
00.
00
35Fo
rt M
yers
3C
36Li
ght O
il0
00
00
0.00
0.00
37G
as2,
238
26,8
801,
000,
000
26,8
8013
1,63
35.
884.
90
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 66 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
67
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
213
2,23
81.
4%93
.5%
65.6
%12
,011
26,8
8013
1,63
35.
88
2Fo
rt M
yers
3D
3Li
ght O
il0
00
00
0.00
0.00
4G
as1,
018
12,6
891,
000,
000
12,6
8962
,173
6.11
4.90
5Pl
ant U
nit I
nfo
213
1,01
80.
6%93
.5%
59.5
%12
,465
12,6
8962
,173
6.11
6H
amm
ock
PV S
olar
7So
lar
12,5
24N
/AN
/AN
/AN
/AN
/AN
/A
8Pl
ant U
nit I
nfo
7512
,524
22.4
%N
/A49
.0%
N/A
00
0.00
9H
orizo
n PV
Sol
ar
10So
lar
11,7
18N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7511
,718
21.0
%N
/A45
.8%
N/A
00
0.00
12In
dian
Riv
er P
V So
lar
13So
lar
11,6
56N
/AN
/AN
/AN
/AN
/AN
/A
14Pl
ant U
nit I
nfo
7511
,656
20.9
%N
/A45
.6%
N/A
00
0.00
15In
dian
tow
n FP
L
16C
oal
00
00
00.
000.
00
17Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
18La
uder
dale
4
19Li
ght O
il0
00
00
0.00
0.00
20G
as0
00
00
0.00
0.00
21Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
22La
uder
dale
5
23Li
ght O
il0
00
00
0.00
0.00
24G
as0
00
00
0.00
0.00
25Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
26La
uder
dale
6A
27Li
ght O
il0
00
00
0.00
0.00
28G
as4,
358
47,7
211,
000,
000
47,7
2123
2,36
05.
334.
87
29Pl
ant U
nit I
nfo
213
4,35
82.
8%94
.0%
85.3
%10
,950
47,7
2123
2,36
05.
33
30La
uder
dale
6B
31Li
ght O
il0
00
00
0.00
0.00
32G
as3,
709
40,3
411,
000,
000
40,3
4119
6,42
45.
304.
87
33Pl
ant U
nit I
nfo
213
3,70
92.
3%94
.0%
87.0
%10
,877
40,3
4119
6,42
45.
30
34La
uder
dale
6C
35Li
ght O
il0
00
00
0.00
0.00
36G
as0
00
00
0.00
0.00
37Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 67 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
68
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1La
uder
dale
6D
2Li
ght O
il0
00
00
0.00
0.00
3G
as0
00
00
0.00
0.00
4Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
5La
uder
dale
6E
6Li
ght O
il0
00
00
0.00
0.00
7G
as0
00
00
0.00
0.00
8Pl
ant U
nit I
nfo
213
00.
0%94
.0%
0.0%
00
00.
00
9Lo
gger
head
PV
Sola
r
10So
lar
11,9
66N
/AN
/AN
/AN
/AN
/AN
/A
11Pl
ant U
nit I
nfo
7511
,966
21.4
%N
/A46
.8%
N/A
00
0.00
12M
anat
ee 1
13H
eavy
Oil
00
00
00.
000.
00
14G
as0
00
00
0.00
0.00
15Pl
ant U
nit I
nfo
795
00.
0%96
.2%
0.0%
00
00.
00
16M
anat
ee 2
17H
eavy
Oil
00
00
00.
000.
00
18G
as0
00
00
0.00
0.00
19Pl
ant U
nit I
nfo
795
00.
0%96
.2%
0.0%
00
00.
00
20M
anat
ee 3
21G
as37
9,26
02,
766,
925
1,00
0,00
02,
766,
925
13,3
46,1
713.
524.
82
22Pl
ant U
nit I
nfo
1,27
537
9,26
040
.0%
94.1
%65
.8%
7,29
62,
766,
925
13,3
46,1
713.
52
23M
anat
ee P
V So
lar
24So
lar
13,3
73N
/AN
/AN
/AN
/AN
/AN
/A
25Pl
ant U
nit I
nfo
7513
,373
24.0
%N
/A52
.3%
N/A
00
0.00
26M
artin
1
27H
eavy
Oil
00
00
00.
000.
00
28G
as0
00
00
0.00
0.00
29Pl
ant U
nit I
nfo
805
00.
0%96
.3%
0.0%
00
00.
00
30M
artin
2
31H
eavy
Oil
00
00
00.
000.
00
32G
as0
00
00
0.00
0.00
33Pl
ant U
nit I
nfo
785
00.
0%96
.3%
0.0%
00
00.
00
34M
artin
3
35G
as55
,335
459,
493
1,00
0,00
045
9,49
32,
216,
595
4.01
4.82
36Pl
ant U
nit I
nfo
489
55,3
3515
.2%
93.9
%78
.6%
8,30
445
9,49
32,
216,
595
4.01
37M
artin
4
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 68 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
69
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1G
as69
,009
558,
141
1,00
0,00
055
8,14
12,
693,
138
3.90
4.83
2Pl
ant U
nit I
nfo
489
69,0
0919
.0%
94.0
%73
.5%
8,08
855
8,14
12,
693,
138
3.90
3M
artin
8
4Li
ght O
il0
00
00
0.00
0.00
5G
as43
3,22
43,
121,
289
1,00
0,00
03,
121,
289
15,0
75,5
573.
484.
83
6Pl
ant U
nit I
nfo
1,26
643
3,22
446
.0%
64.2
%54
.8%
7,20
53,
121,
289
15,0
75,5
573.
48
7M
artin
8 S
olar
8So
lar
5,42
5N
/AN
/AN
/AN
/AN
/AN
/A
9Pl
ant U
nit I
nfo
755,
425
9.7%
N/A
17.9
%N
/A0
00.
00
10PE
EC
11Li
ght O
il0
00
00
0.00
0.00
12G
as87
8,01
95,
612,
289
1,00
0,00
05,
612,
289
27,3
26,7
763.
114.
87
13Pl
ant U
nit I
nfo
1,25
187
8,01
993
.9%
93.9
%94
.3%
6,39
25,
612,
289
27,3
26,7
763.
11
14R
ivie
ra 5
15Li
ght O
il0
00
00
0.00
0.00
16G
as60
2,16
13,
996,
850
1,00
0,00
03,
996,
850
19,4
65,6
093.
234.
87
17Pl
ant U
nit I
nfo
1,23
760
2,16
165
.4%
73.5
%65
.4%
6,63
83,
996,
850
19,4
65,6
093.
23
18Sa
nfor
d 4
19G
as11
1,35
088
6,56
81,
000,
000
886,
568
4,33
2,34
33.
894.
89
20Pl
ant U
nit I
nfo
1,16
711
1,35
012
.8%
94.0
%58
.9%
7,96
288
6,56
84,
332,
343
3.89
21Sa
nfor
d 5
22G
as99
,737
789,
589
1,00
0,00
078
9,58
93,
859,
912
3.87
4.89
23Pl
ant U
nit I
nfo
1,16
799
,737
11.5
%94
.0%
65.8
%7,
917
789,
589
3,85
9,91
23.
87
24Sc
here
r 4
25C
oal
218,
889
143,
154
17,0
00,0
002,
433,
617
5,87
7,54
22.
6941
.06
26Pl
ant U
nit I
nfo
626
218,
889
47.0
%94
.8%
47.0
%11
,118
2,43
3,61
75,
877,
542
2.69
27St
Joh
ns 1
28C
oal
00
00
00.
000.
00
29Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
30St
Joh
ns 2
31C
oal
00
00
00.
000.
00
32Pl
ant U
nit I
nfo
00
0.0%
0.0%
0.0%
00
00.
00
33St
Luc
ie 1
34N
ucle
ar72
5,34
27,
878,
665
1,00
0,00
07,
878,
665
4,66
1,01
80.
640.
59
35Pl
ant U
nit I
nfo
1,00
372
5,34
297
.5%
97.5
%97
.5%
10,8
627,
878,
665
4,66
1,01
80.
64
36St
Luc
ie 2
37N
ucle
ar62
6,35
46,
803,
456
1,00
0,00
06,
803,
456
3,87
5,92
90.
620.
57
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 69 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
GE
NE
RA
TIN
G S
YS
TEM
FU
EL
DE
TAIL
S S
CH
ED
ULE
: E4
RE
VIS
ED
11/
17/1
7
PA
GE
70
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
Line
N
o.PL
ANT
UN
ITN
et C
apab
ility
(M
W)
Net
Gen
erat
ion
(MW
H)
Cap
acity
Fac
tor
(%)
Equi
vale
nt
Avai
labi
lity
Fact
or (%
)
Net
Out
put
Fact
or (%
)Av
g N
et H
eat
Rat
e (B
TU/K
WH
)Fu
el B
urne
d (U
nits
)Fu
el H
eat V
alue
(B
TU/U
nit)
Fuel
Bur
ned
(MM
BTU
)As
Bur
ned
Fuel
C
ost (
$)
Fuel
Cos
t per
KW
H
(cen
ts/K
WH
)
Cos
t of F
uel
($/U
nit)
1Pl
ant U
nit I
nfo
860
626,
354
97.5
%97
.5%
97.5
%10
,862
6,80
3,45
63,
875,
929
0.62
2Sp
ace
Coa
st
3So
lar
1,05
4N
/AN
/AN
/AN
/AN
/AN
/A
4Pl
ant U
nit I
nfo
101,
054
14.2
%N
/A37
.8%
N/A
00
0.00
5Tu
rkey
Poi
nt 3
6N
ucle
ar62
3,11
96,
998,
868
1,00
0,00
06,
998,
868
3,99
6,35
40.
640.
57
7Pl
ant U
nit I
nfo
859
623,
119
97.5
%97
.5%
97.5
%11
,232
6,99
8,86
83,
996,
354
0.64
8Tu
rkey
Poi
nt 4
9N
ucle
ar61
5,13
96,
909,
244
1,00
0,00
06,
909,
244
4,05
3,65
30.
660.
59
10Pl
ant U
nit I
nfo
848
615,
139
97.5
%97
.5%
97.5
%11
,232
6,90
9,24
44,
053,
653
0.66
11Tu
rkey
Poi
nt 5
12Li
ght O
il1,
348
1,68
35,
830,
000
9,81
216
5,11
112
.24
98.1
0
13G
as40
9,39
52,
978,
855
1,00
0,00
02,
978,
855
14,5
04,3
333.
544.
87
14Pl
ant U
nit I
nfo
1,27
441
0,74
343
.3%
90.8
%53
.2%
7,27
62,
988,
667
14,6
69,4
433.
57
15W
CEC
01
16Li
ght O
il0
00
00
0.00
0.00
17G
as52
1,85
13,
635,
956
1,00
0,00
03,
635,
956
17,5
36,1
303.
364.
82
18Pl
ant U
nit I
nfo
1,22
452
1,85
148
.7%
48.7
%57
.3%
6,96
73,
635,
956
17,5
36,1
303.
36
19W
CEC
02
20Li
ght O
il0
00
00
0.00
0.00
21G
as73
7,05
45,
050,
668
1,00
0,00
05,
050,
668
24,3
59,2
523.
304.
82
22Pl
ant U
nit I
nfo
1,22
473
7,05
480
.9%
93.9
%80
.9%
6,85
35,
050,
668
24,3
59,2
523.
30
23W
CEC
03
24Li
ght O
il0
00
00
0.00
0.00
25G
as49
4,91
63,
409,
750
1,00
0,00
03,
409,
750
16,4
45,1
453.
324.
82
26Pl
ant U
nit I
nfo
1,22
449
4,91
654
.4%
61.6
%80
.2%
6,89
03,
409,
750
16,4
45,1
453.
32
27W
ildflo
wer
PV
Sola
r
28So
lar
12,2
76N
/AN
/AN
/AN
/AN
/AN
/A
29Pl
ant U
nit I
nfo
7512
,276
22.0
%N
/A48
.0%
N/A
00
0.00
30Sy
stem
Tot
als
31Pl
ant U
nit I
nfo
26,3
638,
964,
611
8,
134
72,9
21,7
3522
5,85
8,47
73
32 33 34 35 36 37
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 70 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
SYS
TEM
GE
NE
RA
TED
FU
EL
CO
ST
INV
EN
TOR
Y A
NA
LYS
IS
SC
HE
DU
LE: E
5
RE
VIS
ED
11/
17/1
7
PA
GE
71
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(15)
Line
N
o.Ja
n - 2
018
Feb
- 201
8M
ar -
2018
Apr -
201
8M
ay -
2018
Jun
- 201
8Ju
l - 2
018
Aug
- 201
8Se
p - 2
018
Oct
- 20
18N
ov -
2018
Dec
- 20
1820
18
1#6
Hea
vy O
il (B
BLS
)
2Bu
rned
3U
nits
02,
192
00
1,25
41,
725
815
7,88
64,
715
015
60
18,7
44
4U
nit C
ost
0.00
0074
.967
90.
0000
0.00
0073
.499
673
.499
673
.499
673
.503
873
.499
60.
0000
73.4
996
0.00
0073
.673
1
5Am
ount
$0$1
64,3
32$0
$0$9
2,17
3$1
26,8
10$5
9,90
2$5
79,6
70$3
46,5
62$0
$11,
496
$0$1
,380
,944
6En
ding
Inve
ntor
y
7U
nits
2,28
6,35
02,
284,
158
2,28
4,15
82,
284,
158
2,28
2,90
42,
281,
179
2,28
0,36
42,
272,
478
2,26
7,76
22,
267,
762
2,26
7,60
62,
267,
606
2,26
7,60
6
8U
nit C
ost
75.0
539
75.0
540
75.0
540
75.0
540
75.0
549
75.0
560
75.0
566
75.0
620
75.0
652
75.0
652
75.0
653
75.0
653
75.0
653
9Am
ount
$171
,599
,528
$171
,435
,196
$171
,435
,196
$171
,435
,196
$171
,343
,023
$171
,216
,213
$171
,156
,311
$170
,576
,641
$170
,230
,079
$170
,230
,079
$170
,218
,584
$170
,218
,584
$170
,218
,584
10#2
Lig
ht O
il (B
BLS
)
11Pu
rcha
ses
12U
nits
26,2
240
00
060
,000
90,1
0930
,000
00
00
206,
333
13U
nit C
ost
74.1
325
0.00
000.
0000
0.00
000.
0000
72.9
065
72.9
485
73.0
656
0.00
000.
0000
0.00
000.
0000
73.1
038
14Am
ount
$1,9
44,0
79$0
$0$0
$0$4
,374
,389
$6,5
73,2
98$2
,191
,969
$0$0
$0$0
$15,
083,
735
15Bu
rned
16U
nits
2,70
72,
572
1,67
81,
690
3,35
326
056
92,
188
1,35
581
760
1,68
318
,896
17U
nit C
ost
98.1
038
77.1
062
95.5
554
87.8
395
86.1
484
89.0
050
84.9
022
90.2
083
83.5
569
69.8
105
98.1
038
98.1
038
89.3
795
18Am
ount
$265
,604
$198
,281
$160
,346
$148
,468
$288
,856
$23,
114
$48,
335
$197
,391
$113
,196
$5,6
28$7
4,54
5$1
65,1
11$1
,688
,874
19En
ding
Inve
ntor
y
20U
nits
1,21
7,69
21,
215,
121
1,21
3,44
31,
211,
753
1,20
8,40
01,
268,
140
1,35
7,67
91,
385,
491
1,38
4,13
71,
384,
056
1,38
3,29
61,
381,
613
1,38
1,61
3
21U
nit C
ost
94.7
095
94.7
467
94.7
456
94.7
553
94.7
791
93.7
454
92.3
689
91.9
543
91.9
625
91.9
638
91.9
604
91.9
530
91.9
530
22Am
ount
$115
,327
,024
$115
,128
,744
$114
,968
,397
$114
,819
,929
$114
,531
,073
$118
,882
,349
$125
,407
,312
$127
,401
,891
$127
,288
,695
$127
,283
,067
$127
,208
,521
$127
,043
,411
$127
,043
,411
23C
oal -
SJR
PP (T
ON
S)
24Bu
rned
25U
nits
5,37
70
00
00
00
00
00
5,37
7
26U
nit C
ost
74.9
079
0.00
000.
0000
0.00
000.
0000
0.00
000.
0000
0.00
000.
0000
0.00
000.
0000
0.00
0074
.907
9
27Am
ount
$402
,787
$0$0
$0$0
$0$0
$0$0
$0$0
$0$4
02,7
87
28En
ding
Inve
ntor
y
29U
nits
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
104,
199
30U
nit C
ost
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
74.9
079
31Am
ount
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53$7
,805
,353
$7,8
05,3
53
32C
oal -
Sch
erer
(MM
BTU
)
33Pu
rcha
ses
34U
nits
2,20
2,06
52,
202,
065
2,20
2,06
52,
202,
065
2,20
2,06
52,
202,
065
2,20
2,06
52,
202,
065
2,20
2,06
52,
202,
065
2,20
2,06
52,
202,
065
26,4
24,7
82
35U
nit C
ost
2.40
362.
3971
2.39
062.
3874
2.38
412.
3906
2.41
652.
4360
2.42
952.
4165
2.41
982.
4230
2.40
79
36Am
ount
$5,2
92,8
84$5
,278
,570
$5,2
64,2
57$5
,257
,210
$5,2
49,9
44$5
,264
,257
$5,3
21,2
90$5
,364
,231
$5,3
49,9
17$5
,321
,290
$5,3
28,5
57$5
,335
,604
$63,
628,
012
37Bu
rned
38U
nits
2,66
0,17
22,
672,
729
865,
319
01,
608,
842
2,60
1,40
22,
816,
208
2,84
7,34
52,
800,
773
2,74
1,35
02,
377,
025
2,43
3,61
726
,424
,782
39U
nit C
ost
2.39
962.
3990
2.39
680.
0000
2.39
282.
3924
2.39
672.
4042
2.40
932.
4108
2.41
282.
4151
2.40
33
40Am
ount
$6,3
83,2
99$6
,411
,800
$2,0
73,9
95$0
$3,8
49,5
58$6
,223
,530
$6,7
49,6
74$6
,845
,526
$6,7
47,8
12$6
,608
,861
$5,7
35,3
40$5
,877
,542
$63,
506,
936
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 71 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
SYS
TEM
GE
NE
RA
TED
FU
EL
CO
ST
INV
EN
TOR
Y A
NA
LYS
IS
SC
HE
DU
LE: E
5
RE
VIS
ED
11/
17/1
7
PA
GE
72
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(15)
Line
N
o.Ja
n - 2
018
Feb
- 201
8M
ar -
2018
Apr -
201
8M
ay -
2018
Jun
- 201
8Ju
l - 2
018
Aug
- 201
8Se
p - 2
018
Oct
- 20
18N
ov -
2018
Dec
- 20
1820
18
1En
ding
Inve
ntor
y
2U
nits
6,75
2,02
06,
281,
356
7,61
8,10
39,
820,
168
10,4
13,3
9110
,014
,054
9,39
9,91
18,
754,
631
8,15
5,92
37,
616,
639
7,44
1,67
97,
210,
127
7,21
0,12
7
3U
nit C
ost
2.39
962.
3990
2.39
682.
3947
2.39
282.
3924
2.39
672.
4042
2.40
932.
4108
2.41
282.
4151
2.41
51
4Am
ount
$16,
202,
021
$15,
068,
792
$18,
259,
054
$23,
516,
264
$24,
916,
650
$23,
957,
377
$22,
528,
994
$21,
047,
698
$19,
649,
803
$18,
362,
233
$17,
955,
451
$17,
413,
513
$17,
413,
513
5G
as (M
CF)
6Bu
rned
7U
nits
44,3
12,2
6539
,836
,389
47,1
65,9
2148
,919
,136
52,2
40,9
9555
,697
,464
59,9
87,8
8662
,331
,079
59,6
40,2
1155
,785
,420
42,6
47,5
0241
,888
,073
610,
452,
341
8U
nit C
ost
5.00
154.
9943
4.82
744.
3838
4.31
334.
2079
4.17
904.
1433
4.13
794.
2809
4.71
994.
8517
4.45
81
9Am
ount
$221
,626
,609
$198
,955
,854
$227
,688
,066
$214
,450
,712
$225
,330
,661
$234
,368
,173
$250
,687
,292
$258
,255
,673
$246
,787
,775
$238
,812
,277
$201
,291
,567
$203
,228
,871
$2,7
21,4
83,5
26
10N
ucle
ar (O
ther
)
11Bu
rned
12U
nits
28,4
27,2
8025
,676
,252
23,3
44,2
7124
,016
,923
27,6
40,9
5726
,749
,314
27,6
40,9
5726
,569
,417
20,9
63,0
0021
,033
,178
24,9
58,7
2728
,590
,233
305,
610,
510
13U
nit C
ost
0.62
840.
6284
0.62
800.
6208
0.61
780.
6178
0.61
780.
6150
0.59
860.
5831
0.58
120.
5802
0.61
02
14Am
ount
$17,
863,
243
$16,
134,
541
$14,
660,
438
$14,
908,
987
$17,
076,
319
$16,
525,
470
$17,
076,
319
$16,
339,
956
$12,
549,
115
$12,
264,
957
$14,
506,
135
$16,
586,
954
$186
,492
,433
15 16N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 72 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
PO
WE
R S
OLD
SC
HE
DU
LE: E
6
RE
VIS
ED
11/
17/1
7
PA
GE
73
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
Line
N
o.SO
LD T
OTy
pe &
Sc
hedu
leTo
tal K
WH
Sol
d (0
00)
KWH
from
Ow
n G
ener
atio
n (0
00)
Fuel
Cos
t (c
ents
/KW
H)
Tota
l Cos
t (c
ents
/KW
H)
Tota
l $ fo
r Fue
l Ad
just
men
t (C
ol(4
) * C
ol(5
))
Tota
l Cos
t ($)
(C
ol(4
) * C
ol(6
))G
ain
from
Off
Syst
em S
ales
($)
1 2Ja
nuar
y Es
timat
ed
3O
ff Sy
stem
OS
573,
200
573,
200
2.24
33.
143
$12,
858,
277
$18,
018,
277
$3,7
67,0
52
4St
Luc
ie R
elia
bilit
y Sa
les
54,0
2254
,022
0.68
40.
684
$369
,705
$369
,705
$0
5To
tal J
anua
ry E
stim
ated
627,
222
627,
222
2.10
92.
932
$13,
227,
982
$18,
387,
982
$3,7
67,0
52
6 7Fe
brua
ry E
stim
ated
8O
ff Sy
stem
OS
456,
600
456,
600
2.35
93.
239
$10,
772,
456
$14,
789,
956
$2,8
97,1
76
9St
Luc
ie R
elia
bilit
y Sa
les
48,7
9448
,794
0.68
40.
684
$333
,927
$333
,927
$0
10To
tal F
ebru
ary
Estim
ated
505,
394
505,
394
2.19
82.
992
$11,
106,
383
$15,
123,
883
$2,8
97,1
76
11 12M
arch
Est
imat
ed
13O
ff Sy
stem
OS
244,
400
244,
400
2.50
43.
299
$6,1
20,9
59$8
,061
,759
$1,2
56,9
84
14St
Luc
ie R
elia
bilit
y Sa
les
19,1
6919
,169
0.68
40.
684
$131
,185
$131
,185
$0
15To
tal M
arch
Est
imat
ed26
3,56
926
3,56
92.
372
3.10
8$6
,252
,145
$8,1
92,9
45$1
,256
,984
16 17A
pril
Estim
ated
18O
ff Sy
stem
OS
165,
000
165,
000
2.40
73.
250
$3,9
72,2
36$5
,362
,236
$909
,000
19St
Luc
ie R
elia
bilit
y Sa
les
32,3
6132
,361
0.64
30.
643
$207
,933
$207
,933
$0
20To
tal A
pril
Estim
ated
197,
361
197,
361
2.11
82.
822
$4,1
80,1
69$5
,570
,169
$909
,000
21 22M
ay E
stim
ated
23O
ff Sy
stem
OS
87,5
0087
,500
2.89
24.
070
$2,5
30,9
11$3
,560
,911
$760
,875
24St
Luc
ie R
elia
bilit
y Sa
les
52,7
9952
,799
0.64
30.
643
$339
,259
$339
,259
$0
25To
tal M
ay E
stim
ated
140,
299
140,
299
2.04
62.
780
$2,8
70,1
70$3
,900
,170
$760
,875
26 27Ju
ne E
stim
ated
28O
ff Sy
stem
OS
60,0
0060
,000
2.94
14.
151
$1,7
64,3
94$2
,490
,644
$541
,125
29St
Luc
ie R
elia
bilit
y Sa
les
51,0
9651
,096
0.64
30.
643
$328
,315
$328
,315
$0
30To
tal J
une
Estim
ated
111,
096
111,
096
1.88
42.
537
$2,0
92,7
09$2
,818
,959
$541
,125
31 326
Mon
th P
erio
d
33O
ff Sy
stem
OS
1,58
6,70
01,
586,
700
2.39
63.
295
$38,
019,
234
$52,
283,
784
$10,
132,
212
34St
Luc
ie R
elia
bilit
y Sa
les
258,
241
258,
241
0.66
20.
662
$1,7
10,3
24$1
,710
,324
$0
35To
tal 6
Mon
th P
erio
d1,
844,
941
1,84
4,94
12.
153
2.92
7$3
9,72
9,55
8$5
3,99
4,10
8$1
0,13
2,21
2
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 73 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
PO
WE
R S
OLD
SC
HE
DU
LE: E
6
RE
VIS
ED
11/
17/1
7
PA
GE
74
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
Line
N
o.SO
LD T
OTy
pe &
Sc
hedu
leTo
tal K
WH
Sol
d (0
00)
KWH
from
Ow
n G
ener
atio
n (0
00)
Fuel
Cos
t (c
ents
/KW
H)
Tota
l Cos
t (c
ents
/KW
H)
Tota
l $ fo
r Fue
l Ad
just
men
t (C
ol(4
) * C
ol(5
))
Tota
l Cos
t ($)
(C
ol(4
) * C
ol(6
))G
ain
from
Off
Syst
em S
ales
($)
1 2Ju
ly E
stim
ated
3O
ff Sy
stem
OS
58,0
0058
,000
3.72
15.
130
$2,1
58,4
23$2
,975
,423
$606
,875
4St
Luc
ie R
elia
bilit
y Sa
les
52,7
9952
,799
0.64
30.
643
$339
,259
$339
,259
$0
5To
tal J
uly
Estim
ated
110,
799
110,
799
2.25
42.
992
$2,4
97,6
82$3
,314
,682
$606
,875
6 7A
ugus
t Est
imat
ed
8O
ff Sy
stem
OS
58,0
0058
,000
3.95
75.
365
$2,2
94,8
65$3
,111
,865
$606
,875
9St
Luc
ie R
elia
bilit
y Sa
les
52,7
9952
,799
0.64
30.
643
$339
,259
$339
,259
$0
10To
tal A
ugus
t Est
imat
ed11
0,79
911
0,79
92.
377
3.11
5$2
,634
,123
$3,4
51,1
23$6
06,8
75
11 12Se
ptem
ber E
stim
ated
13O
ff Sy
stem
OS
73,0
0073
,000
3.34
14.
623
$2,4
38,6
64$3
,374
,914
$683
,125
14St
Luc
ie R
elia
bilit
y Sa
les
51,0
9651
,096
0.64
30.
643
$328
,315
$328
,315
$0
15To
tal S
epte
mbe
r Est
imat
ed12
4,09
612
4,09
62.
230
2.98
4$2
,766
,979
$3,7
03,2
29$6
83,1
25
16 17O
ctob
er E
stim
ated
18O
ff Sy
stem
OS
66,0
0066
,000
2.55
33.
400
$1,6
85,1
95$2
,244
,195
$362
,750
19St
Luc
ie R
elia
bilit
y Sa
les
52,7
9952
,799
0.64
30.
643
$339
,259
$339
,259
$0
20To
tal O
ctob
er E
stim
ated
118,
799
118,
799
1.70
42.
175
$2,0
24,4
54$2
,583
,454
$362
,750
21 22N
ovem
ber E
stim
ated
23O
ff Sy
stem
OS
96,0
0096
,000
2.29
13.
098
$2,1
99,7
70$2
,973
,770
$490
,500
24St
Luc
ie R
elia
bilit
y Sa
les
52,2
7952
,279
0.64
30.
643
$335
,917
$335
,917
$0
25To
tal N
ovem
ber E
stim
ated
148,
279
148,
279
1.71
02.
232
$2,5
35,6
87$3
,309
,687
$490
,500
26 27D
ecem
ber E
stim
ated
28O
ff Sy
stem
OS
158,
000
158,
000
2.21
72.
982
$3,5
03,5
70$4
,711
,570
$711
,000
29St
Luc
ie R
elia
bilit
y Sa
les
54,0
2254
,022
0.64
30.
643
$347
,114
$347
,114
$0
30To
tal D
ecem
ber E
stim
ated
212,
022
212,
022
1.81
62.
386
$3,8
50,6
84$5
,058
,684
$711
,000
31 3212
Mon
th P
erio
d
33O
ff Sy
stem
OS
2,09
5,70
02,
095,
700
2.49
63.
420
$52,
299,
720
$71,
675,
520
$13,
593,
337
34St
Luc
ie R
elia
bilit
y Sa
les
574,
035
574,
035
0.65
10.
651
$3,7
39,4
47$3
,739
,447
$0
35To
tal 1
2 M
onth
Per
iod
2,66
9,73
52,
669,
735
2.09
92.
825
$56,
039,
167
$75,
414,
967
$13,
593,
337
36 37 38N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 74 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
PU
RC
HA
SE
D P
OW
ER
(EXC
LUS
IVE
OF
EC
ON
OM
Y E
NE
RG
Y P
UR
CH
AS
ES
)
SC
HE
DU
LE: E
7
RE
VIS
ED
11/
17/1
7
PA
GE
75
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
Line
N
o.P
UR
CH
AS
E F
RO
MTy
pe &
Sch
edul
eTo
tal K
WH
P
urch
ased
(000
)K
WH
For
Firm
(000
)Fu
el C
ost
(cen
ts/K
WH
)To
tal $
For
Fue
l Adj
(C
ol(4
) * C
ol(5
))1 2
Janu
ary
Estim
ated
3S
JRP
P16
,151
16,1
513.
741
$604
,180
4S
t Luc
ie R
elia
bilit
y46
,649
46,6
490.
746
$348
,197
5S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
6To
tal J
anua
ry E
stim
ated
140,
177
140,
177
2.36
7$3
,317
,446
7 8Fe
brua
ry E
stim
ated
9S
t Luc
ie R
elia
bilit
y42
,135
42,1
350.
746
$314
,500
10S
WA
69
,888
69,8
883.
057
$2,1
36,1
91
11To
tal F
ebru
ary
Estim
ated
112,
023
112,
023
2.18
8$2
,450
,692
12 13M
arch
Est
imat
ed
14S
t Luc
ie R
elia
bilit
y46
,649
46,6
490.
746
$348
,197
15S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
16To
tal M
arch
Est
imat
ed12
4,02
512
4,02
52.
188
$2,7
13,2
66
17 18Ap
ril E
stim
ated
19S
t Luc
ie R
elia
bilit
y44
,083
44,0
830.
746
$329
,045
20S
WA
74
,880
74,8
803.
057
$2,2
88,7
77
21To
tal A
pril
Estim
ated
118,
963
118,
963
2.20
1$2
,617
,821
22 23M
ay E
stim
ated
24S
t Luc
ie R
elia
bilit
y45
,553
45,5
530.
746
$340
,013
25S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
26E
xGen
8,21
98,
219
4.38
5$3
60,4
03
27To
tal M
ay E
stim
ated
131,
148
131,
148
2.33
7$3
,065
,485
28 29Ju
ne E
stim
ated
30S
t Luc
ie R
elia
bilit
y44
,083
44,0
830.
746
$329
,045
31S
WA
74
,880
74,8
803.
057
$2,2
88,7
77
32E
xGen
9,24
99,
249
4.42
3$4
09,0
49
33To
tal J
une
Estim
ated
128,
212
128,
212
2.36
1$3
,026
,870
34 356
Mon
th P
erio
d
36S
JRP
P16
,151
16,1
513.
741
$604
,180
37S
t Luc
ie R
elia
bilit
y26
9,15
326
9,15
30.
746
$2,0
08,9
96
38S
WA
45
1,77
645
1,77
63.
057
$13,
808,
952
39E
xGen
17,4
6817
,468
4.40
5$7
69,4
52
40To
tal 6
Mon
th P
erio
d75
4,54
975
4,54
92.
278
$17,
191,
579
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 75 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
PU
RC
HA
SE
D P
OW
ER
(EXC
LUS
IVE
OF
EC
ON
OM
Y E
NE
RG
Y P
UR
CH
AS
ES
)
SC
HE
DU
LE: E
7
RE
VIS
ED
11/
17/1
7
PA
GE
76
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
Line
N
o.P
UR
CH
AS
E F
RO
MTy
pe &
Sch
edul
eTo
tal K
WH
P
urch
ased
(000
)K
WH
For
Firm
(000
)Fu
el C
ost
(cen
ts/K
WH
)To
tal $
For
Fue
l Adj
(C
ol(4
) * C
ol(5
))1 2
July
Est
imat
ed
3S
t Luc
ie R
elia
bilit
y45
,553
45,5
530.
746
$340
,013
4S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
5E
xGen
17,4
7617
,476
4.46
0$7
79,4
37
6To
tal J
uly
Estim
ated
140,
405
140,
405
2.48
2$3
,484
,519
7 8Au
gust
Est
imat
ed
9S
t Luc
ie R
elia
bilit
y38
,206
38,2
060.
746
$285
,172
10S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
11E
xGen
20,1
4520
,145
4.46
8$9
00,0
39
12To
tal A
ugus
t Est
imat
ed13
5,72
713
5,72
72.
616
$3,5
50,2
80
13 14Se
ptem
ber E
stim
ated
15S
t Luc
ie R
elia
bilit
y4,
408
4,40
80.
746
$32,
904
16S
WA
74
,880
74,8
803.
057
$2,2
88,7
77
17E
xGen
14,4
2414
,424
4.43
7$6
39,9
34
18To
tal S
epte
mbe
r Est
imat
ed93
,712
93,7
123.
160
$2,9
61,6
15
19 20O
ctob
er E
stim
ated
21S
t Luc
ie R
elia
bilit
y45
,553
45,5
530.
619
$281
,864
22S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
23To
tal O
ctob
er E
stim
ated
122,
929
122,
929
2.15
3$2
,646
,933
24 25N
ovem
ber E
stim
ated
26S
t Luc
ie R
elia
bilit
y45
,144
45,1
440.
619
$279
,337
27S
WA
74
,880
74,8
803.
057
$2,2
88,7
77
28To
tal N
ovem
ber E
stim
ated
120,
024
120,
024
2.14
0$2
,568
,114
29 30D
ecem
ber E
stim
ated
31S
t Luc
ie R
elia
bilit
y46
,649
46,6
490.
619
$288
,648
32S
WA
77
,376
77,3
763.
057
$2,3
65,0
69
33To
tal D
ecem
ber E
stim
ated
124,
025
124,
025
2.14
0$2
,653
,717
34 3512
Mon
th P
erio
d
36S
JRP
P16
,151
16,1
513.
741
$604
,180
37S
t Luc
ie R
elia
bilit
y49
4,66
749
4,66
70.
711
$3,5
16,9
34
38S
WA
91
1,04
091
1,04
03.
057
$27,
846,
781
39E
xGen
69,5
1369
,513
4.44
4$3
,088
,861
40To
tal 1
2 M
onth
Per
iod
1,49
1,37
11,
491,
371
2.35
1$3
5,05
6,75
6
41 42 43N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
44 45 46 47 48 49 50
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 76 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
EN
ER
GY
PA
YM
EN
T TO
QU
ALI
FYIN
G F
AC
ILIT
IES
SC
HE
DU
LE: E
8
RE
VIS
ED
11/
17/1
7
PA
GE
77
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
Line
N
o.PU
RC
HAS
E FR
OM
Type
& S
ched
ule
Tota
l KW
H
Purc
hase
d (0
00)
KWH
For
Firm
(000
)Fu
el C
ost
(cen
ts/K
WH
)To
tal $
For
Fue
l Adj
(C
ol(4
) * C
ol(5
))1 2
Janu
ary
Estim
ated
3Q
ualif
ying
Fac
ilitie
s49
,231
49,2
312.
181
$1,0
73,5
79
4To
tal J
anua
ry E
stim
ated
49,2
3149
,231
2.18
1$1
,073
,579
5 6Fe
brua
ry E
stim
ated
7Q
ualif
ying
Fac
ilitie
s49
,180
49,1
802.
212
$1,0
87,6
58
8To
tal F
ebru
ary
Estim
ated
49,1
8049
,180
2.21
2$1
,087
,658
9 10M
arch
Est
imat
ed
11Q
ualif
ying
Fac
ilitie
s49
,231
49,2
312.
185
$1,0
75,6
32
12To
tal M
arch
Est
imat
ed49
,231
49,2
312.
185
$1,0
75,6
32
13 14A
pril
Estim
ated
15Q
ualif
ying
Fac
ilitie
s49
,521
49,5
211.
990
$985
,493
16To
tal A
pril
Estim
ated
49,5
2149
,521
1.99
0$9
85,4
93
17 18M
ay E
stim
ated
19Q
ualif
ying
Fac
ilitie
s49
,483
49,4
832.
003
$991
,173
20To
tal M
ay E
stim
ated
49,4
8349
,483
2.00
3$9
91,1
73
21 22Ju
ne E
stim
ated
23Q
ualif
ying
Fac
ilitie
s49
,521
49,5
212.
030
$1,0
05,2
72
24To
tal J
une
Estim
ated
49,5
2149
,521
2.03
0$1
,005
,272
25 266
Mon
th P
erio
d
27Q
ualif
ying
Fac
ilitie
s29
6,16
729
6,16
72.
100
$6,2
18,8
08
28To
tal 6
Mon
th P
erio
d29
6,16
729
6,16
72.
100
$6,2
18,8
08
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 77 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
EN
ER
GY
PA
YM
EN
T TO
QU
ALI
FYIN
G F
AC
ILIT
IES
SC
HE
DU
LE: E
8
RE
VIS
ED
11/
17/1
7
PA
GE
78
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
Line
N
o.PU
RC
HAS
E FR
OM
Type
& S
ched
ule
Tota
l KW
H
Purc
hase
d (0
00)
KWH
For
Firm
(000
)Fu
el C
ost
(cen
ts/K
WH
)To
tal $
For
Fue
l Adj
(C
ol(4
) * C
ol(5
))1 2
July
Est
imat
ed
3Q
ualif
ying
Fac
ilitie
s49
,513
49,5
132.
094
$1,0
36,6
43
4To
tal J
uly
Estim
ated
49,5
1349
,513
2.09
4$1
,036
,643
5 6A
ugus
t Est
imat
ed
7Q
ualif
ying
Fac
ilitie
s49
,588
49,5
882.
114
$1,0
48,1
46
8To
tal A
ugus
t Est
imat
ed49
,588
49,5
882.
114
$1,0
48,1
46
9 10Se
ptem
ber E
stim
ated
11Q
ualif
ying
Fac
ilitie
s49
,638
49,6
382.
192
$1,0
88,0
85
12To
tal S
epte
mbe
r Est
imat
ed49
,638
49,6
382.
192
$1,0
88,0
85
13 14O
ctob
er E
stim
ated
15Q
ualif
ying
Fac
ilitie
s49
,588
49,5
882.
050
$1,0
16,4
00
16To
tal O
ctob
er E
stim
ated
49,5
8849
,588
2.05
0$1
,016
,400
17 18N
ovem
ber E
stim
ated
19Q
ualif
ying
Fac
ilitie
s49
,398
49,3
981.
991
$983
,364
20To
tal N
ovem
ber E
stim
ated
49,3
9849
,398
1.99
1$9
83,3
64
21 22D
ecem
ber E
stim
ated
23Q
ualif
ying
Fac
ilitie
s49
,623
49,6
232.
028
$1,0
06,5
08
24To
tal D
ecem
ber E
stim
ated
49,6
2349
,623
2.02
8$1
,006
,508
25 2612
Mon
th P
erio
d
27Q
ualif
ying
Fac
ilitie
s59
3,51
559
3,51
52.
089
$12,
397,
955
28To
tal 1
2 M
onth
Per
iod
593,
515
593,
515
2.08
9$1
2,39
7,95
5
29 30 31N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
32 33 34 35 36
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 78 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
EC
ON
OM
Y E
NE
RG
Y P
UR
CH
AS
ES
SC
HE
DU
LE: E
9
RE
VIS
ED
11/
17/1
7
PA
GE
79
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
Line
N
o.PU
RC
HAS
E FR
OM
Type
&
Sche
dule
Tota
l KW
H
Purc
hase
d (0
00)
Tran
sact
ion
Cos
t (c
ents
/KW
H)
Tota
l $ fo
r Fue
l Adj
(C
ol(3
) * C
ol(4
))C
ost i
f Gen
erat
ed
(cen
ts/K
WH
)C
ost i
f Gen
erat
ed ($
) (C
ol(3
) * C
ol(6
))Fu
el S
avin
gs ($
) (C
ol(7
) - C
ol(5
))1 2
Janu
ary
Estim
ated
3Ec
onom
yO
S13
,000
2.17
7$2
83,0
472.
539
$330
,047
$47,
000
4To
tal J
anua
ry E
stim
ated
13,0
002.
177
$283
,047
2.53
9$3
30,0
47$4
7,00
0
5 6Fe
brua
ry E
stim
ated
7Ec
onom
yO
S5,
000
2.16
6$1
08,3
072.
556
$127
,807
$19,
500
8To
tal F
ebru
ary
Estim
ated
5,00
02.
166
$108
,307
2.55
6$1
27,8
07$1
9,50
0
9 10M
arch
Est
imat
ed
11Ec
onom
yO
S24
,500
2.35
2$5
76,3
002.
805
$687
,300
$111
,000
12To
tal M
arch
Est
imat
ed24
,500
2.35
2$5
76,3
002.
805
$687
,300
$111
,000
13 14A
pril
Estim
ated
15Ec
onom
yO
S27
,500
2.41
2$6
63,3
172.
894
$795
,817
$132
,500
16To
tal A
pril
Estim
ated
27,5
002.
412
$663
,317
2.89
4$7
95,8
17$1
32,5
00
17 18M
ay E
stim
ated
19Ec
onom
yO
S17
3,30
02.
935
$5,0
86,3
163.
528
$6,1
14,4
16$1
,028
,100
20To
tal M
ay E
stim
ated
173,
300
2.93
5$5
,086
,316
3.52
8$6
,114
,416
$1,0
28,1
00
21 22Ju
ne E
stim
ated
23Ec
onom
yO
S22
8,00
03.
154
$7,1
91,6
513.
708
$8,4
54,6
51$1
,263
,000
24To
tal J
une
Estim
ated
228,
000
3.15
4$7
,191
,651
3.70
8$8
,454
,651
$1,2
63,0
00
25 266
Mon
th P
erio
d
27Ec
onom
yO
S47
1,30
02.
951
$13,
908,
938
3.50
3$1
6,51
0,03
8$2
,601
,100
28To
tal 6
Mon
th P
erio
d47
1,30
02.
951
$13,
908,
938
3.50
3$1
6,51
0,03
8$2
,601
,100
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 79 of 81
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
EC
ON
OM
Y E
NE
RG
Y P
UR
CH
AS
ES
SC
HE
DU
LE: E
9
RE
VIS
ED
11/
17/1
7
PA
GE
80
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 20
18 T
HR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
Line
N
o.PU
RC
HAS
E FR
OM
Type
&
Sche
dule
Tota
l KW
H
Purc
hase
d (0
00)
Tran
sact
ion
Cos
t (c
ents
/KW
H)
Tota
l $ fo
r Fue
l Adj
(C
ol(3
) * C
ol(4
))C
ost i
f Gen
erat
ed
(cen
ts/K
WH
)C
ost i
f Gen
erat
ed ($
) (C
ol(3
) * C
ol(6
))Fu
el S
avin
gs ($
) (C
ol(7
) - C
ol(5
))1 2
July
Est
imat
ed
3Ec
onom
yO
S31
3,00
03.
624
$11,
343,
086
4.18
3$1
3,09
1,28
6$1
,748
,200
4To
tal J
uly
Estim
ated
313,
000
3.62
4$1
1,34
3,08
64.
183
$13,
091,
286
$1,7
48,2
00
5 6A
ugus
t Est
imat
ed
7Ec
onom
yO
S27
0,20
03.
848
$10,
396,
491
4.55
5$1
2,30
8,49
1$1
,912
,000
8To
tal A
ugus
t Est
imat
ed27
0,20
03.
848
$10,
396,
491
4.55
5$1
2,30
8,49
1$1
,912
,000
9 10Se
ptem
ber E
stim
ated
11Ec
onom
yO
S13
3,00
03.
075
$4,0
90,1
853.
574
$4,7
53,1
85$6
63,0
00
12To
tal S
epte
mbe
r Est
imat
ed13
3,00
03.
075
$4,0
90,1
853.
574
$4,7
53,1
85$6
63,0
00
13 14O
ctob
er E
stim
ated
15Ec
onom
yO
S90
,300
3.19
7$2
,887
,183
3.61
1$3
,260
,883
$373
,700
16To
tal O
ctob
er E
stim
ated
90,3
003.
197
$2,8
87,1
833.
611
$3,2
60,8
83$3
73,7
00
17 18N
ovem
ber E
stim
ated
19Ec
onom
yO
S31
,800
2.43
4$7
74,0
382.
822
$897
,438
$123
,400
20To
tal N
ovem
ber E
stim
ated
31,8
002.
434
$774
,038
2.82
2$8
97,4
38$1
23,4
00
21 22D
ecem
ber E
stim
ated
23Ec
onom
yO
S22
,500
1.94
1$4
36,6
512.
307
$519
,151
$82,
500
24To
tal D
ecem
ber E
stim
ated
22,5
001.
941
$436
,651
2.30
7$5
19,1
51$8
2,50
0
25 2612
Mon
th P
erio
d
27Ec
onom
yO
S1,
332,
100
3.29
1$4
3,83
6,57
23.
854
$51,
340,
472
$7,5
03,9
00
28To
tal 1
2 M
onth
Per
iod
1,33
2,10
03.
291
$43,
836,
572
3.85
4$5
1,34
0,47
2$7
,503
,900
29 30 31N
ote:
Tot
als
may
not
add
due
to ro
undi
ng.
32 33 34 35 36 37 38 39
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 80 of 81
Page
81
CO
MPA
NY:
FLO
RID
A P
OW
ER &
LIG
HT
CO
MPA
NY
SCH
EDU
LE E
10
REV
ISED
11/
17/1
7
FILE
D(1
)FI
LED
(1)
PRO
POSE
D (2
)D
IFFE
REN
CE
JAN
201
8 - F
EB 2
018
MA
R 2
018
- DEC
201
8 $
%M
AR
201
8 - D
EC 2
018
$
%
BA
SE
$6
6.49
$67.
10$0
.61
0.92
%$6
7.10
$0.0
00.
00%
FUE
L C
OS
T R
EC
OV
ER
Y $2
3.17
$22.
97-$
0.20
-0.8
6%$2
2.73
-$0.
24-1
.04%
EN
ER
GY
CO
NS
ER
VA
TIO
N C
OS
T R
EC
OV
ER
Y$1
.53
$1.5
3$0
.00
0.00
%$1
.53
$0.0
00.
00%
CA
PA
CIT
Y C
OS
T R
EC
OV
ER
Y$2
.81
$2.8
1$0
.00
0.00
%$2
.57
-$0.
24-8
.54%
EN
VIR
ON
ME
NTA
L C
OS
T R
EC
OV
ER
Y$1
.59
$1.5
9$0
.00
0.00
%$1
.58
-$0.
01-0
.63%
STO
RM
RE
STO
RA
TIO
N S
UR
CH
AR
GE
$1
.26
$1.2
6$0
.00
0.00
%$1
.20
-$0.
06-4
.76%
INTE
RIM
STO
RM
RE
STO
RA
TIO
N S
UR
CH
AR
GE
$3.3
6$0
.00
-$3.
36-1
00.0
0%$0
.00
$0.0
0N
/A
SU
BTO
TAL
$100
.21
$97.
26-$
2.95
-2.9
4%$9
6.71
-$0.
55-0
.57%
GR
OS
S R
EC
EIP
TS T
AX
$2.5
7$2
.49
-$0.
08-3
.11%
$2.4
8-$
0.01
-0.4
0%
TOTA
L$1
02.7
8$9
9.75
-$3.
03-2
.95%
$99.
19-$
0.56
-0.5
6%
Not
e: (1
) Ref
lect
s tru
e-up
adj
ustm
ent i
n st
orm
cha
rges
effe
ctiv
e Se
ptem
ber 1
, 201
7.(2
) Ref
lect
s tru
e-up
adj
ustm
ent i
n st
orm
cha
rges
effe
ctiv
e Ja
nuar
y 1,
201
8.
DIF
FER
ENC
E
Docket No. 20170001-EI 2018 FCR MCC (Mar-Dec) Appendix 1, Page 81 of 81
APPENDIX 2
CAPACITY COST RECOVERY 2018 MID-COURSE CORRECTION SCHEDULES
INCLUDING IMPACT OF THE SJRPP TRANSACTION
FOR THE PERIOD MARCH 2018 THROUGH DECEMBER 2018
DOCKET NO. 20170001-EI PAGES 1-10
NOVEMBER 17, 2017
CAPA
CITY
CO
ST R
ECO
VERY
CLA
USE
PRO
JECT
ED C
APAC
ITY
COST
S E
STIM
ATED
FO
R TH
E PE
RIO
D O
F: JA
NU
ARY
2018
TH
ROU
GH
DEC
EMBE
R 20
18
SCH
EDU
LE E
12-A
/B
REVI
SED
11/1
7/17
PAG
E 1
Line
N
o.C
CR
- P
age
1 - L
ines
Jan
- 201
8Fe
b - 2
018
Mar
- 20
18Ap
r - 2
018
May
- 20
18Ju
n - 2
018
Jul -
201
8Au
g - 2
018
Sep
- 20
18O
ct -
2018
Nov
- 20
18D
ec -
2018
2018
1C
apac
ity P
aym
ents
To
Non
-Cog
ener
ator
s$1
,189
,600
$1,1
89,6
00$1
,189
,600
$1,1
89,6
00$1
,489
,600
$1,5
30,8
00$1
,530
,800
$1,5
30,8
00$1
,530
,800
$1,2
30,8
00$1
,230
,800
$1,2
30,8
00$1
6,06
3,60
0
2C
apac
ity P
aym
ents
To
Cog
ener
ator
s$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
,359
,540
3C
edar
Bay
Tra
nsac
tion
- Reg
ulat
ory
Asse
t - A
mor
tizat
ion
and
Ret
urn
$10,
539,
808
$10,
504,
191
$10,
468,
575
$10,
432,
959
$10,
397,
342
$10,
361,
726
$10,
326,
110
$10,
290,
493
$10,
254,
877
$10,
219,
261
$10,
183,
645
$10,
148,
028
$124
,127
,015
4C
edar
Bay
Tra
nsac
tion
- Reg
ulat
ory
Liab
ility
- Am
ortiz
atio
n an
d R
etur
n ($
97,8
33)
($97
,367
)($
96,9
00)
($96
,434
)($
95,9
67)
($95
,501
)($
95,0
34)
($94
,568
)($
94,1
01)
($92
,641
)($
91,1
82)
($90
,715
)($
1,13
8,24
2)
5In
dian
tow
n Tr
ansa
ctio
n - R
egul
ator
y As
set -
Am
ortiz
atio
n an
d R
etur
n$7
,240
,287
$7,2
08,2
48$7
,176
,209
$7,1
44,1
70$7
,112
,131
$7,0
80,0
92$7
,048
,053
$7,0
16,0
14$6
,983
,975
$6,9
51,9
35$6
,919
,896
$6,8
87,8
57$8
4,76
8,86
7
6S
JRP
P T
rans
actio
n R
even
ue R
equi
rem
ents
(1)
$1,2
23,2
76$1
,209
,864
$1,1
96,4
53$1
,183
,041
$1,1
69,6
29$1
,156
,218
$1,1
42,8
06$1
,129
,394
$1,1
15,9
82$1
,102
,571
$1,0
89,1
59$1
,075
,747
$13,
794,
140
7S
JRP
P S
uspe
nsio
n Ac
crua
l-
-
-
-
-
-
-
-
-
-
-
-
-
8R
etur
n R
equi
rem
ents
On
SJR
PP
Sus
pens
ion
Liab
ility
-
-
-
-
-
-
-
-
-
-
-
-
-
9B
ase
Pro
duct
ion
Leve
l Inc
rem
enta
l Pow
er P
lant
Sec
urty
- O
&M
$2,5
66,6
65$2
,130
,549
$2,8
62,5
93$2
,565
,641
$2,2
72,2
86$2
,553
,830
$2,6
33,3
25$2
,207
,969
$2,3
16,7
98$3
,090
,493
$2,4
50,4
21$2
,045
,748
$29,
696,
318
10B
ase
Pro
duct
ion
Leve
l Inc
rem
enta
l Pow
er P
lant
Sec
urty
- C
apita
l$3
10,8
73$3
13,4
71$3
16,7
48$3
20,2
17$3
23,6
85$3
27,1
54$3
30,6
23$3
34,0
92$3
37,5
60$3
41,0
29$3
44,4
97$3
64,3
29$3
,964
,279
11In
crem
enta
l Nuc
lear
NR
C C
ompl
ianc
e C
osts
O&
M$1
18,7
38$1
17,3
81$1
18,5
57$1
18,1
18$1
19,0
50$1
18,1
18$1
18,5
84$1
29,0
50$1
17,6
52$1
19,0
50$1
28,5
84$1
23,1
18$1
,446
,001
12In
crem
enta
l Nuc
lear
NR
C C
ompl
ianc
e C
osts
Cap
ital
$979
,409
$976
,802
$974
,196
$971
,590
$968
,983
$966
,377
$963
,771
$961
,164
$958
,558
$955
,952
$953
,345
$952
,647
$11,
582,
793
13Tr
ansm
issi
on R
even
ues
From
Cap
acity
Sal
es($
1,39
2,94
8)($
1,12
0,32
4)($
683,
816)
($48
1,00
0)($
269,
125)
($18
5,12
5)($
210,
125)
($21
0,12
5)($
253,
125)
($19
6,25
0)($
283,
500)
($49
7,00
0)($
5,78
2,46
3)
14S
ubto
tal -
Bas
e P
rodu
ctio
n Le
vel C
apac
ity C
osts
22,7
91,1
6922
,545
,712
23,6
35,5
0923
,461
,196
23,6
00,9
0923
,926
,984
23,9
02,2
0823
,407
,579
23,3
82,2
7123
,835
,494
23,0
38,9
6122
,353
,855
279,
881,
848
15B
ase
Pro
duct
ion
Juris
dict
iona
l Res
pons
ibili
ty95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%
16B
ase
Pro
duct
ion
Leve
l Jur
isdi
ctio
nal C
apac
ity C
osts
21,8
03,2
0921
,568
,392
22,6
10,9
4922
,444
,191
22,5
77,8
4822
,889
,788
22,8
66,0
8622
,392
,898
22,3
68,6
8822
,802
,264
22,0
40,2
6021
,384
,852
267,
749,
425
17 18In
term
edia
te P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&
M$9
0,32
6$1
03,8
64$1
77,2
99$1
46,0
18$2
36,4
97$1
16,0
18$1
60,8
78$1
08,7
38$1
04,6
57$9
1,23
8$8
9,87
8$8
8,51
8$1
,513
,930
19In
term
edia
te P
rodu
ctio
n Le
vel I
ncre
men
tal
Pow
er P
lant
Sec
urity
- C
apita
l$3
7,98
3$3
7,89
6$3
7,81
0$3
7,72
3$3
7,63
6$3
7,54
9$3
7,46
2$3
7,37
5$3
7,28
8$3
7,20
2$3
7,11
5$3
7,02
8$4
50,0
67
20S
ubto
tal -
Inte
rmed
iate
Pro
duct
ion
Leve
l Cap
acity
Cos
ts12
8,31
014
1,76
121
5,10
818
3,74
027
4,13
315
3,56
719
8,34
014
6,11
414
1,94
612
8,44
012
6,99
312
5,54
61,
963,
998
21In
term
edia
te P
rodu
ctio
n Ju
risdi
ctio
nal R
espo
nsib
ility
94.1
4308
%94
.143
08%
94.1
4308
%94
.143
08%
94.1
4308
%94
.143
08%
94.1
4308
%94
.143
08%
94.1
4308
%94
.143
08%
94.1
4308
%94
.143
08%
22In
term
edia
te P
rodu
ctio
n Le
vel J
uris
dict
iona
l Cap
acity
Cos
ts12
0,79
513
3,45
820
2,51
017
2,97
925
8,07
814
4,57
218
6,72
413
7,55
613
3,63
212
0,91
711
9,55
511
8,19
31,
848,
968
23 24P
eaki
ng P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&
M$3
2,66
6$3
2,66
6$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
2,66
7$3
92,0
00
25P
eaki
ng P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
Cap
ital
$8,3
04$8
,278
$8,2
53$8
,227
$8,2
02$8
,176
$8,1
51$8
,125
$8,1
00$8
,074
$8,0
49$8
,023
$97,
964
26S
ubto
tal -
Pea
king
Pro
duct
ion
Leve
l Cap
acity
Cos
ts40
,970
40,9
4540
,920
40,8
9440
,869
40,8
4340
,818
40,7
9240
,767
40,7
4140
,716
40,6
9048
9,96
4
27P
eaki
ng P
rodu
ctio
n Ju
risdi
ctio
nal R
espo
nsib
ility
94.7
3855
%94
.738
55%
94.7
3855
%94
.738
55%
94.7
3855
%94
.738
55%
94.7
3855
%94
.738
55%
94.7
3855
%94
.738
55%
94.7
3855
%94
.738
55%
28P
eaki
ng P
rodu
ctio
n Le
vel J
uris
dict
iona
l Cap
acity
Cos
ts38
,814
38,7
9038
,767
38,7
4238
,718
38,6
9438
,670
38,6
4638
,622
38,5
9838
,573
38,5
4946
4,18
4
29 30S
olar
Pro
duct
ion
Leve
l Inc
rem
enta
l Pow
er P
lant
Sec
urity
- O
&M
$2,6
67$2
,667
$2,6
67$2
,667
$2,6
67$2
,667
$2,6
67$2
,667
$2,6
67$2
,667
$2,6
67$2
,667
$32,
000
31S
ubto
tal -
Sol
ar P
rodu
ctio
n Le
vel C
apac
ity C
osts
2,66
72,
667
2,66
72,
667
2,66
72,
667
2,66
72,
667
2,66
72,
667
2,66
72,
667
32,0
00
32S
olar
Pro
duct
ion
Juris
dict
iona
l Res
pons
ibili
ty95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%95
.665
16%
95.6
6516
%
33S
olar
Pro
duct
ion
Leve
l Jur
isdi
ctio
nal C
apac
ity C
osts
2,55
12,
551
2,55
12,
551
2,55
12,
551
2,55
12,
551
2,55
12,
551
2,55
12,
551
30,6
13
34 35Tr
ansm
issi
on P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&
M$5
,333
$5,3
33$5
,333
$5,3
33$5
,333
$5,3
33$5
,333
$5,3
33$5
,333
$5,3
33$5
,333
$5,3
33$6
4,00
0
36S
ubto
tal -
Tra
nsm
issi
on P
rodu
ctio
n Le
vel C
apac
ity C
osts
5,33
35,
333
5,33
35,
333
5,33
35,
333
5,33
35,
333
5,33
35,
333
5,33
35,
333
64,0
00
37Tr
ansm
issi
on J
uris
dict
iona
l Res
pons
ibili
ty88
.797
40%
88.7
9740
%88
.797
40%
88.7
9740
%88
.797
40%
88.7
9740
%88
.797
40%
88.7
9740
%88
.797
40%
88.7
9740
%88
.797
40%
88.7
9740
%
38Tr
ansm
issi
on L
evel
Jur
isdi
ctio
nal C
apac
ity C
osts
4,73
64,
736
4,73
64,
736
4,73
64,
736
4,73
64,
736
4,73
64,
736
4,73
64,
736
56,8
30
39 40Ju
risdi
ctio
naliz
ed C
apac
ity C
osts
$21,
970,
104
$21,
747,
927
$22,
859,
512
$22,
663,
200
$22,
881,
931
$23,
080,
342
$23,
098,
766
$22,
576,
387
$22,
548,
229
$22,
969,
066
$22,
205,
675
$21,
548,
881
$270
,150
,021
41N
ucle
ar C
ost R
ecov
ery
Cla
use (2
)($
665,
337)
($67
0,50
6)($
675,
739)
($68
1,04
0)($
686,
418)
($69
1,88
4)($
697,
455)
($70
3,15
7)($
709,
037)
($71
5,18
5)($
721,
829)
($73
2,57
8)($
8,35
0,16
6)
42N
et J
uris
dict
iona
lized
Cap
acity
Cos
ts$2
1,30
4,76
8$2
1,07
7,42
0$2
2,18
3,77
3$2
1,98
2,16
0$2
2,19
5,51
3$2
2,38
8,45
8$2
2,40
1,31
1$2
1,87
3,23
0$2
1,83
9,19
2$2
2,25
3,88
2$2
1,48
3,84
6$2
0,81
6,30
2$2
61,7
99,8
55
43C
apac
ity C
ost R
ecov
ery
Rev
enue
s (N
et o
f Rev
enue
Tax
es)
$21,
365,
320
$18,
954,
001
$19,
623,
041
$20,
645,
403
$22,
756,
655
$25,
101,
881
$27,
212,
905
$27,
488,
949
$27,
056,
153
$24,
187,
042
$21,
569,
066
$20,
055,
857
$276
,016
,274
44P
rior P
erio
d Tr
ue-u
p P
rovi
sion
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$78,
102
$937
,222
45P
EE
C G
BR
A R
efun
d$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
60$4
29,6
605,
155,
918
46C
CR
Rev
enue
App
licab
le to
the
Per
iod
$21,
873,
081
$19,
461,
763
$20,
130,
802
$21,
153,
165
$23,
264,
416
$25,
609,
643
$27,
720,
667
$27,
996,
711
$27,
563,
915
$24,
694,
804
$22,
076,
827
$20,
563,
619
$282
,109
,414
47Tr
ue-u
p P
rovi
sion
for t
he M
onth
- O
ver/U
nder
$568
,314
($1,
615,
658)
($2,
052,
971)
($82
8,99
5)$1
,068
,903
$3,2
21,1
85$5
,319
,356
$6,1
23,4
81$5
,724
,723
$2,4
40,9
22$5
92,9
81($
252,
683)
$20,
309,
559
48In
tere
st P
rovi
sion
$5
,511
$4,5
88$2
,484
$732
$384
$1,8
58$5
,246
$9,9
43$1
4,82
7$1
8,05
7$1
8,98
2$1
8,69
5$1
01,3
07
49Tr
ue-u
p &
Inte
rest
Pro
visi
on B
egin
ning
of Y
ear -
Ove
r/(U
nder
) Rec
over
y$6
,093
,140
$6,1
59,2
03$4
,040
,371
$1,4
82,1
23$1
46,0
99$7
07,6
25$3
,422
,906
$8,2
39,7
46$1
3,86
5,40
9$1
9,09
7,19
6$2
1,04
8,41
4$2
1,15
2,61
6$6
,093
,140
50G
BR
A R
efun
d P
EE
C($
429,
660)
($42
9,66
0)($
429,
660)
($42
9,66
0)($
429,
660)
($42
9,66
0)($
429,
660)
($42
9,66
0)($
429,
660)
($42
9,66
0)($
429,
660)
($42
9,66
0)($
5,15
5,91
8)
51P
rior P
erio
d Tr
ue-u
p P
rovi
sion
- C
olle
cted
/(Ref
unde
d)($
78,1
02)
($78
,102
)($
78,1
02)
($78
,102
)($
78,1
02)
($78
,102
)($
78,1
02)
($78
,102
)($
78,1
02)
($78
,102
)($
78,1
02)
($78
,102
)($
937,
222)
52E
nd o
f Per
iod
True
-up
- Ove
r/(U
nder
) Rec
over
y (S
um o
f Lin
es 4
7 th
roug
h 51
)$6
,159
,203
$4,0
40,3
71$1
,482
,123
$146
,099
$707
,625
$3,4
22,9
06$8
,239
,746
$13,
865,
409
$19,
097,
196
$21,
048,
414
$21,
152,
616
$20,
410,
866
$20,
410,
866
53%
Net
(Und
er)/O
ver R
ecov
ery
7.2%
Not
es:
(1) R
ecov
ery
of th
e S
JRP
P T
rans
actio
n ov
er a
46
mon
th p
erio
d ba
sed
on th
e S
ettle
men
t Agr
eem
ent a
ppro
ved
by th
e FP
SC
in D
ocke
t No.
201
7012
3-E
I Ord
er N
o. P
SC
-201
7-04
15-A
S-E
I. S
ee p
age
8.(2
) Nuc
lear
refu
nd a
mou
nt (a
ppro
ved
in D
ocke
t 201
7000
9-E
I, at
the
Spe
cial
Age
nda
on O
ctob
er 1
7, 2
017)
incl
udin
g a
carr
ying
cha
rge
for 2
017
and
2018
on
the
unam
ortiz
ed b
alan
ce b
ased
on
FPS
C O
rder
No.
PS
C-1
7-01
35-P
AA-E
I, in
Doc
ket N
o. 2
0170
037-
EI
- See
pag
es 9
and
10
for
calc
ulat
ion
of th
e ca
rryi
ng c
harg
e.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 1 of 10
FLO
RIDA
PO
WER
& L
IGH
T CO
MPA
NY
CAP
ACIT
Y CO
ST R
ECO
VERY
CLA
USE
CAL
CULA
TIO
N O
F AC
TUAL
/EST
IMAT
ED V
ARIA
NCE
S F
OR
THE
ACTU
AL/E
STIM
ATED
PER
IOD
OF:
JAN
UAR
Y 20
18 T
HRO
UG
H D
ECEM
BER
2018
REVI
SED
11/1
7/17
PAG
E 2
Line
N
o.C
CR
- Pa
ge 1
- Li
nes
2018
MC
C
Incl
udin
g SJ
RPP
2018
Orig
inal
Pr
ojec
tion
Dif.
CC
R -
2018
O
rigin
al P
roje
ctio
n
% D
if. C
CR
- 20
18 O
rigin
al
Proj
ectio
n
1C
apac
ity P
aym
ents
To
Non
-Cog
ener
ator
s$1
6,06
3,60
0$5
9,32
1,02
7($
43,2
57,4
27)
(72.
9%)
2C
apac
ity P
aym
ents
To
Cog
ener
ator
s$1
,359
,540
$1,3
59,5
40-
-
3C
edar
Bay
Tra
nsac
tion
- Reg
ulat
ory
Asse
t - A
mor
tizat
ion
and
Ret
urn
$124
,127
,015
$124
,127
,015
-
-
4C
edar
Bay
Tra
nsac
tion
- Reg
ulat
ory
Liab
ility
- Am
ortiz
atio
n an
d R
etur
n ($
1,13
8,24
2)($
1,13
8,24
2)-
-
5In
dian
tow
n Tr
ansa
ctio
n - R
egul
ator
y As
set -
Am
ortiz
atio
n an
d R
etur
n$8
4,76
8,86
7$8
4,76
8,86
7-
-
6SJ
RPP
Tra
nsac
tion
Rev
enue
Req
uire
men
ts (1
)$1
3,79
4,14
0-
$1
3,79
4,14
0-
7SJ
RPP
Sus
pens
ion
Accr
ual
-
($
9,08
3,88
0)$9
,083
,880
(100
.0%
)
8R
etur
n R
equi
rem
ents
On
SJR
PP S
uspe
nsio
n Li
abilit
y-
($49
3,18
2)$4
93,1
82(1
00.0
%)
9Ba
se P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ty -
O&M
$29,
696,
318
$29,
696,
318
-
-
10Ba
se P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ty -
Cap
ital
$3,9
64,2
79$3
,964
,279
-
-
11In
crem
enta
l Nuc
lear
NR
C C
ompl
ianc
e C
osts
O&M
$1,4
46,0
01$1
,446
,001
-
-
12In
crem
enta
l Nuc
lear
NR
C C
ompl
ianc
e C
osts
Cap
ital
$11,
582,
793
$11,
582,
793
-
-
13Tr
ansm
issi
on R
even
ues
From
Cap
acity
Sal
es($
5,78
2,46
3)($
5,78
2,46
3)-
-
14Su
btot
al -
Base
Pro
duct
ion
Leve
l Cap
acity
Cos
ts27
9,88
1,84
829
9,76
8,07
3($
19,8
86,2
25)
(0.0
7)
15Ba
se P
rodu
ctio
n Ju
risdi
ctio
nal R
espo
nsib
ility
95.6
6516
%95
.665
16%
16Ba
se P
rodu
ctio
n Le
vel J
uris
dict
iona
l Cap
acity
Cos
ts26
7,74
9,42
528
6,77
3,61
4($
19,0
24,1
89)
(0.0
7)
17 18In
term
edia
te P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&M
$1,5
13,9
30$1
,513
,930
-
-
19In
term
edia
te P
rodu
ctio
n Le
vel I
ncre
men
tal
Pow
er P
lant
Sec
urity
- C
apita
l$4
50,0
67$4
50,0
67-
-
20Su
btot
al -
Inte
rmed
iate
Pro
duct
ion
Leve
l Cap
acity
Cos
ts1,
963,
998
1,96
3,99
8-
(0.0
0)
21In
term
edia
te P
rodu
ctio
n Ju
risdi
ctio
nal R
espo
nsib
ility
94.1
4308
%94
.143
08%
22In
term
edia
te P
rodu
ctio
n Le
vel J
uris
dict
iona
l Cap
acity
Cos
ts1,
848,
968
1,84
8,96
8-
-
23 24Pe
akin
g Pr
oduc
tion
Leve
l Inc
rem
enta
l Pow
er P
lant
Sec
urity
- O
&M$3
92,0
00$3
92,0
00-
-
25Pe
akin
g Pr
oduc
tion
Leve
l Inc
rem
enta
l Pow
er P
lant
Sec
urity
- C
apita
l$9
7,96
4$9
7,96
4-
-
26Su
btot
al -
Peak
ing
Prod
uctio
n Le
vel C
apac
ity C
osts
489,
964
489,
964
-
0.
00
27Pe
akin
g Pr
oduc
tion
Juris
dict
iona
l Res
pons
ibilit
y94
.738
55%
94.7
3855
%
28Pe
akin
g Pr
oduc
tion
Leve
l Jur
isdi
ctio
nal C
apac
ity C
osts
464,
184
464,
184
-
-
29 30So
lar P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&M
$32,
000
$32,
000
-
-
31Su
btot
al -
Sola
r Pro
duct
ion
Leve
l Cap
acity
Cos
ts32
,000
32,0
00-
-
32So
lar P
rodu
ctio
n Ju
risdi
ctio
nal R
espo
nsib
ility
95.6
6516
%95
.665
16%
33So
lar P
rodu
ctio
n Le
vel J
uris
dict
iona
l Cap
acity
Cos
ts30
,613
30,6
13-
-
34 35Tr
ansm
issi
on P
rodu
ctio
n Le
vel I
ncre
men
tal P
ower
Pla
nt S
ecur
ity -
O&M
$64,
000
$64,
000
-
-
36Su
btot
al -
Tran
smis
sion
Pro
duct
ion
Leve
l Cap
acity
Cos
ts64
,000
64,0
00-
-
37Tr
ansm
issi
on J
uris
dict
iona
l Res
pons
ibilit
y88
.797
40%
88.7
9740
%
38Tr
ansm
issi
on L
evel
Jur
isdi
ctio
nal C
apac
ity C
osts
56,8
3056
,830
-
-
39 40Ju
risdi
ctio
naliz
ed C
apac
ity P
aym
ents
$270
,150
,021
$289
,174
,210
($19
,024
,189
)(0
.07)
41N
ucle
ar C
ost R
ecov
ery
Cla
use (2
)($
8,35
0,16
6)($
7,30
5,20
2)($
1,04
4,96
4)0.
14
42Ju
risdi
ctio
nal C
apac
ity P
aym
ents
$261
,799
,855
$281
,869
,008
(20,
069,
153)
(0
.07)
43C
apac
ity C
ost R
ecov
ery
Rev
enue
s (N
et o
f Rev
enue
Tax
es)
$276
,016
,274
$276
,016
,274
-
-
44Pr
ior P
erio
d Tr
ue-u
p Pr
ovis
ion
$937
,222
$937
,222
-
0.
00
45PE
EC G
BRA
Ref
und
5,15
5,91
85,
155,
918
-
-
46C
CR
Rev
enue
App
licab
le to
the
Perio
d$2
82,1
09,4
14$2
82,1
09,4
14-
-
47Tr
ue-u
p Pr
ovis
ion
for t
he M
onth
- O
ver/(
Und
er)
$20,
309,
559
-
$20,
309,
559
-
48In
tere
st P
rovi
sion
$1
01,3
07-
$1
01,3
07-
49Tr
ue-u
p &
Inte
rest
Pro
visi
on B
egin
ning
of Y
ear -
Ove
r/(U
nder
) Rec
over
y$6
,093
,140
$6,0
93,1
40-
-
50G
BRA
Ref
und
PEEC
($5,
155,
918)
($5,
155,
918)
-
-
51Pr
ior P
erio
d Tr
ue-u
p Pr
ovis
ion
- Col
lect
ed/(R
efun
ded)
($93
7,22
2)($
937,
222)
-
-
52En
d of
Per
iod
True
-up
- Ove
r/(U
nder
) Rec
over
y (S
um o
f Lin
es 4
7 th
roug
h 51
)$2
0,41
0,86
6-
$2
0,41
0,86
6-
53 54(1
) Rec
over
y of
the
SJR
PP T
rans
actio
n ov
er a
46
mon
th p
erio
d ba
sed
on th
e Se
ttlem
ent A
gree
men
t app
rove
d by
the
FPSC
in D
ocke
t No.
201
7012
3-EI
Ord
er N
o. P
SC-2
017-
0415
-AS-
EI. S
ee p
age
8.
55(2
) Nuc
lear
refu
nd a
mou
nt (a
ppro
ved
in D
ocke
t 201
7000
9-EI
, at t
he S
peci
al A
gend
a on
Oct
ober
17,
201
7) in
clud
ing
a ca
rryi
ng c
harg
e fo
r 201
7 an
d 20
18 o
n th
e un
amor
tized
bal
ance
bas
ed o
n FP
SC O
rder
No.
PSC
-17-
0135
-PAA
-EI
, in
Doc
ket N
o. 2
0170
037-
EI -
See
pag
es 9
and
10
for c
alcu
latio
n of
the
carr
ying
cha
rge.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 2 of 10
PAG
E 3
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
CA
LCU
LATI
ON
OF
EN
ER
GY
& D
EM
AN
D A
LLO
CA
TIO
N %
BY
RA
TE C
LAS
SS
CH
ED
ULE
E12
-DM
AR
CH
201
8 TH
RO
UG
H D
EC
EM
BE
R 2
018
RE
VIS
ED
11/
17/1
7
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
RA
TE S
CH
ED
ULE
AV
G 1
2CP
Lo
ad F
acto
r at
Met
er (%
) (a)
Pro
ject
ed S
ales
at
Met
er (k
wh)
(b)
Pro
ject
ed A
VG
12
CP
at M
eter
(k
W) (c
)
Dem
and
Loss
E
xpan
sion
Fa
ctor
(d)
Ene
rgy
Loss
E
xpan
sion
Fac
tor
(e)
Pro
ject
ed S
ales
at
Gen
erat
ion
(kw
h) (f
)
Pro
ject
ed A
VG
12
CP
at
Gen
erat
ion
(kW
) (g)
Per
cent
age
of
Sal
es a
t G
ener
atio
n (%
) (h)
Per
cent
age
of
Dem
and
at
Gen
erat
ion
(%) (i
)
RS
1/R
TR1
63.4
60%
49,7
83,1
80,4
458,
955,
297
1.05
5659
371.
0440
7094
51,9
77,1
72,0
039,
453,
743
53.4
3796
%58
.902
24%
GS
1/G
ST1
/WIE
S1
68.1
38%
5,30
7,71
2,83
088
9,22
61.
0556
5937
1.04
4070
945,
541,
628,
724
938,
720
5.69
737%
5.84
876%
GS
D1/
GS
DT1
/HLF
T176
.657
%22
,615
,192
,715
3,36
7,77
31.
0555
9868
1.04
4024
8823
,610
,823
,860
3,55
5,01
724
.274
39%
22.1
4979
%O
S2
170.
683%
9,34
7,60
462
51.
0505
0952
1.02
8737
769,
616,
233
657
0.00
989%
0.00
409%
GS
LD1/
GS
LDT1
/CS
1/C
ST1
/HLF
T280
.563
%8,
985,
786,
070
1,27
3,25
61.
0548
6950
1.04
3488
029,
376,
560,
114
1,34
3,11
99.
6400
8%8.
3684
0%G
SLD
2/G
SLD
T2/C
S2/
CS
T2/H
LFT3
93.8
41%
2,14
9,54
4,71
626
1,48
71.
0485
9733
1.03
8499
912,
232,
301,
994
274,
195
2.29
504%
1.70
839%
GS
LD3/
GS
LDT3
/CS
3/C
ST3
90.3
09%
139,
908,
554
17,6
851.
0213
9914
1.01
7390
1714
2,34
1,58
818
,063
0.14
634%
0.11
254%
SS
T1T
110.
824%
78,7
22,8
368,
109
1.02
1399
141.
0173
9017
80,0
91,8
408,
283
0.08
234%
0.05
161%
SS
T1D
1/S
ST1
D2/
SS
T1D
383
.964
%11
,084
,322
1,50
71.
0359
2872
1.02
8737
7611
,402
,861
1,56
10.
0117
2%0.
0097
3%C
ILC
D/C
ILC
G92
.815
%2,
296,
796,
832
282,
489
1.04
7941
791.
0382
5339
2,38
4,65
7,09
729
6,03
22.
4516
8%1.
8444
5%C
ILC
T97
.915
%1,
172,
589,
361
136,
708
1.02
1399
141.
0173
9017
1,19
2,98
0,88
913
9,63
31.
2265
1%0.
8699
9%M
ET
80.7
08%
77,5
38,6
5210
,967
1.03
5928
721.
0287
3776
79,7
66,9
3911
,361
0.08
201%
0.07
079%
OL1
/SL1
/PL1
1467
5.73
1%52
3,97
0,50
140
81.
0556
5937
1.04
4070
9454
7,06
2,37
443
10.
5624
4%0.
0026
9%S
L2, G
SC
U1
101.
741%
76,6
01,2
078,
595
1.05
5659
371.
0440
7094
79,9
77,0
949,
073
0.08
222%
0.05
653%
TOTA
L93
,227
,976
,645
15,2
14,1
3297
,266
,383
,610
16,0
49,8
8810
0.00
%10
0.00
%
(a) A
VG
12
CP
load
fact
or b
ased
on
2014
-201
6 lo
ad re
sear
ch d
ata
and
2018
pro
ject
ions
.(b
) Pro
ject
ed k
wh
sale
s fo
r the
per
iod
Mar
ch 2
018
thro
ugh
Dec
embe
r 201
8.(c
) Cal
cula
ted:
Col
(3)/(
8760
hou
rs *
Col
(2))
(d) B
ased
on
2016
dem
and
loss
es.
(e) B
ased
on
2016
ene
rgy
loss
es.
(f) C
ol(3
) * C
ol(6
)(g
) Col
(4) *
Col
(5)
(h) C
ol(7
) / T
otal
for C
ol(7
)(i)
Col
(8) /
Tot
al fo
r Col
(8)
Tota
ls m
ay n
ot a
dd d
ue to
roun
ding
.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 3 of 10
PAG
E 4
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
CA
LCU
LATI
ON
OF
CA
PA
CIT
Y P
AYM
EN
T R
EC
OV
ER
Y FA
CTO
RS
CH
ED
ULE
E12
-EM
AR
CH
201
8 TH
RO
UG
H D
EC
EM
BE
R 2
018
RE
VIS
ED
11/
17/1
7
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
RA
TE S
CH
ED
ULE
Per
cent
age
of S
ales
at
Gen
erat
ion
(%) (a
)
Per
cent
age
of
Dem
and
at
Gen
erat
ion
(%) (b
)
Ene
rgy
Rel
ated
C
ost (
$) (c
)
Dem
and
Rel
ated
Cos
t ($
) (d)
Tota
l Cap
acity
C
osts
($) (e
)P
roje
cted
Sal
es a
t M
eter
(kw
h) (f
)
Bill
ing
KW
Lo
ad F
acto
r (%
) (g)
Pro
ject
ed
Bill
ed K
W a
t M
eter
(KW
) (h)
Cap
acity
R
ecov
ery
Fact
or
($/K
W) (i
)
Cap
acity
R
ecov
ery
Fact
or ($
/kw
h)
(j)
RS
1/R
ST1
53.4
3796
%58
.902
24%
($83
9,01
2)($
11,0
97,6
52)
($11
,936
,664
)49
,783
,180
,445
--
--0
.000
24G
S1/
GS
T1/W
IES
15.
6973
7%5.
8487
6%($
89,4
53)
($1,
101,
954)
($1,
191,
407)
5,30
7,71
2,83
0-
--
-0.0
0022
GS
D1/
GS
DT1
/HLF
T1 (2
1-49
9 kW
)24
.274
39%
22.1
4979
%($
381,
124)
($4,
173,
198)
($4,
554,
322)
22,6
15,1
92,7
1551
.600
99%
60,0
37,0
63-0
.08
-O
S2
0.00
989%
0.00
409%
($15
5)($
771)
($92
6)9,
347,
604
--
--0
.000
10G
SLD
1/G
SLD
T1/C
S1/
CS
T1/H
LFT2
(500
-1,9
99 k
W)
9.64
008%
8.36
840%
($15
1,35
6)($
1,57
6,67
4)($
1,72
8,03
0)8,
985,
786,
070
55.3
8079
%22
,226
,654
-0.0
8-
GS
LD2/
GS
LDT2
/CS
2/C
ST2
/HLF
T3 (2
,000
+ kW
)2.
2950
4%1.
7083
9%($
36,0
34)
($32
1,87
5)($
357,
909)
2,14
9,54
4,71
666
.252
24%
4,44
4,50
1-0
.08
-G
SLD
3/G
SLD
T3/C
S3/
CS
T30.
1463
4%0.
1125
4%($
2,29
8)($
21,2
04)
($23
,502
)13
9,90
8,55
470
.940
77%
270,
163
-0.0
9-
ISS
T1D
0.08
234%
0.05
161%
($1,
293)
($9,
723)
($11
,016
)78
,722
,836
13.1
5150
%81
9,97
9**
-IS
ST1
T0.
0117
2%0.
0097
3%($
184)
($1,
832)
($2,
016)
11,0
84,3
2226
.997
41%
56,2
42**
-C
ILC
D/C
ILC
G2.
4516
8%1.
8444
5%($
38,4
93)
($34
7,50
9)($
386,
002)
2,29
6,79
6,83
274
.213
37%
4,23
9,52
9-0
.09
-C
ILC
T1.
2265
1%0.
8699
9%($
19,2
57)
($16
3,91
4)($
183,
171)
1,17
2,58
9,36
176
.874
27%
2,08
9,49
9-0
.09
-M
ET
0.08
201%
0.07
079%
($1,
288)
($13
,337
)($
14,6
25)
77,5
38,6
5265
.261
92%
162,
755
-0.0
9-
OL1
/SL1
/PL1
0.56
244%
0.00
269%
($8,
831)
($50
6)($
9,33
7)52
3,97
0,50
1-
--
-0.0
0002
SL2
/GS
CU
10.
0822
2%0.
0565
3%($
1,29
1)($
10,6
51)
($11
,942
)76
,601
,207
--
--0
.000
16
TOTA
L($
1,57
0,06
9)($
18,8
40,8
00)
($20
,410
,866
)93
,227
,976
,645
94,3
46,3
85
CA
PA
CIT
Y R
EC
OV
ER
Y FA
CTO
RS
FO
R S
TAN
DB
Y R
ATE
S
(a
) Obt
aine
d fro
m P
age
2, C
ol(9
)(b
) Obt
aine
d fro
m P
age
2, C
ol(1
0)D
eman
d
=(T
otal
col
5)/(
Doc
2, T
otal
col
7)(
.10)
(Doc
2, c
ol 4
)(c
) (Tot
al C
apac
ity C
osts
/13)
* C
ol(2
)C
harg
e (R
DD
)12
mon
ths
(d) (T
otal
Cap
acity
Cos
ts/1
3 *
12)
* C
ol(3
)(e
) Col
(4) +
Col
(5)
Sum
of D
aily
(f) P
roje
cted
kw
h sa
les
for t
he p
erio
d M
arch
201
8 th
roug
h D
ecem
ber 2
018.
Dem
and
=
(Tot
al c
ol 5
)/(D
oc 2
, Tot
al c
ol 7
)/(21
onp
eak
days
) (D
oc 2
, col
4)
(g) (k
Wh
sale
s / 8
760
hour
s)/((
avg
cust
omer
NC
P)(
8760
hou
rs))
Cha
rge
(DD
C)
12 m
onth
s(h
) Col
(7) /
(Col
(8) *
730)
(i)
Col
(6) /
Col
(9)
CAP
ACIT
Y R
ECO
VER
Y FA
CTO
R(j)
Col
(6) /
Col
(7)
R
DC
(K)
SD
D (J
)
(k) R
DC
= R
eser
vatio
n D
eman
d C
harg
e - (
Tota
l Col
6)/(
Pag
e 2
Tota
l Col
8)(
.10)
(Pag
e 2
Col
5)/1
2 M
onth
s**
($/
kw)
** (
$/kw
)(l)
SD
D =
Sum
of D
aily
Dem
and
Cha
rge
- (To
tal C
ol 6
)/(P
age
2 To
tal C
ol 8
)/(21
onp
eak
days
)(P
age
2 C
ol 5
)/12
Mon
ths
SST1
T($
0.01
)($
0.01
)SS
T1D
1/SS
T1D
2/SS
T1D
3($
0.01
)($
0.01
)
Not
e: T
here
are
cur
rent
ly n
o cu
stom
ers
taki
ng s
ervi
ce o
n Sc
hedu
les
ISST
1(D
) and
ISST
1(T)
. Sh
ould
any
cus
tom
er b
egin
taki
ng s
ervi
ce o
n th
ese
sche
dule
s du
ring
the
perio
d, th
ey w
ill be
bille
d us
ing
the
appl
icab
le S
ST1
fact
or.
Tota
ls m
ay n
ot a
dd d
ue to
roun
ding
.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 4 of 10
FLO
RID
A P
OW
ER
& L
IGH
T C
OM
PA
NY
CA
LCU
LATI
ON
OF
CA
PA
CIT
Y P
AY
ME
NT
RE
CO
VE
RY
FA
CTO
R IN
CLU
DIN
G IN
DIA
NTO
WN
RE
VE
NU
E R
EQ
UIR
EM
EN
TS A
ND
MC
C F
AC
TOR
SCHE
DULE
E12
-E
REVI
SED
11/1
7/17
PAG
E 5
ES
TIM
ATE
D F
OR
TH
E P
ER
IOD
OF:
JA
NU
AR
Y 2
018
THR
OU
GH
DE
CE
MB
ER
201
8
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
($K
W)
($/k
wh)
RD
C ($
/KW
) (1)
SD
D ($
/KW
) (2)
($K
W)
($/k
wh)
($K
W)
($/k
wh)
RD
C ($
/KW
) (1)
SD
D ($
/KW
) (2)
($K
W)
($/k
wh)
RD
C ($
/KW
) (1)
SD
D ($
/KW
) (2)
RS
1/R
TR1
-0.
0027
7-
--
0.00
004
-(0
.000
24)
--
-0.
0025
7-
-
GS
1/G
ST1
-0.
0025
9-
--
0.00
004
-(0
.000
22)
--
-0.
0024
1-
-
GS
D1/
GS
DT1
/HLF
T10.
83-
--
0.01
-(0
.08)
--
-0.
77-
--
OS
2-
0.00
114
--
-0.
0000
3-
(0.0
0010
)-
--
0.00
108
--
GS
LD1/
GS
LDT1
/CS
1/C
ST1
/HLF
T20.
98-
--
0.01
-(0
.08)
--
-0.
91-
--
GS
LD2/
GS
LDT2
/CS
2/C
ST2
/HLF
T30.
92-
--
0.01
-(0
.08)
--
-0.
85-
--
GS
LD3/
GS
LDT3
/CS
3/C
ST3
0.95
--
-0.
01-
(0.0
9)-
--
0.87
--
-
SS
T1T
--
$0.1
3$0
.06
--
--
($0.
01)
($0.
01)
--
$0.1
1$0
.05
SS
T1D
1/S
ST1
D2/
SS
T1D
3-
-$0
.13
$0.0
6-
--
-($
0.01
)($
0.01
)-
-$0
.12
$0.0
6
CIL
C D
/CIL
C G
1.05
--
-0.
02-
(0.0
9)-
--
0.97
--
-
CIL
C T
1.01
--
-0.
02-
(0.0
9)-
--
0.94
--
-
ME
T1.
03-
--
0.02
-(0
.09)
--
-0.
96-
--
OL1
/SL1
/SL1
M/P
L1-
0.00
021
--
-0.
0000
1-
(0.0
0002
)-
--
0.00
020
--
SL2
/SL2
M/G
SC
U1
-0.
0018
0-
--
0.00
003
-(0
.000
16)
--
-0.
0016
8-
-
(1) R
DC
=((T
otal
Cap
acity
Cos
ts)/(
Pro
ject
ed A
vg 1
2CP
@ge
n)(.1
0)(d
eman
d lo
ss e
xpan
sion
fact
or))
/12
mon
ths
(2) S
DD
=((T
otal
Cap
acity
Cos
ts)/(
Pro
ject
ed A
vg 1
2 C
P @
gen)
/(21
onpe
ak d
ays)
(dem
and
loss
exp
ansi
on fa
ctor
))/1
2 m
onth
s
Not
e: T
here
are
cur
rent
ly n
o cu
stom
ers
taki
ng s
ervi
ce o
n S
ched
ules
ISS
T1(D
) and
ISS
T1(T
). S
houl
d an
y cu
stom
er b
egin
taki
ng s
ervi
ce o
n th
ese
sche
dule
s du
ring
the
perio
d, th
ey w
ill be
bille
d us
ing
the
appl
icab
le S
ST1
fact
or.
RAT
E S
CH
ED
ULE
Jan
2018
- D
ec 2
018
Cap
acity
Rec
over
y Fa
ctor
2018
Indi
anto
wn
Cap
acity
Rec
over
y Fa
ctor
Tota
l Mar
201
8 - D
ec 2
018
Cap
acity
Rec
over
y Fa
ctor
MC
C C
apac
ity R
ecov
ery
Fact
or
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 5 of 10
PAG
E 6
Flor
ida
Pow
er &
Lig
ht C
ompa
nySc
hedu
le E
12 -
Cap
acity
Cos
tsPa
ge 1
of 2
2018
Pro
ject
ion
Cap
acity
Term
Term
Con
trac
tM
WSt
art
End
Type
3.5
1/1/
1993
12/3
1/20
26Q
FQ
F =
Qua
lifyi
ng F
acili
ty
2018
Cap
acity
in D
olla
rs
Janu
ary
Febr
uary
Mar
chAp
rilM
ayJu
neJu
lyAu
gust
Sept
embe
rO
ctob
erN
ovem
ber
Dec
embe
rYe
ar-to
-dat
eB
S-N
EG '9
1$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
,359
,540
Tota
l$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
13,2
95$1
,359
,540
Con
trac
tB
row
ard
Sout
h - 1
991
Agre
emen
t
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 6 of 10
REVI
SED
11/1
7/17
PAG
E 7
Flor
ida
Pow
er &
Lig
ht C
ompa
nySc
hedu
le E
12 -
Cap
acity
Cos
tsPa
ge 2
of 2
2018
Pro
ject
ion
Con
trac
t1
Sol
id W
aste
Aut
horit
y (4
0MW
)2
Sol
id W
aste
Aut
horit
y (7
0MW
)3
Exe
lon
Gen
erat
ion
Com
pany
, LLC
(ExG
en)
2018
Cap
acity
in M
W
Con
trac
tJa
n-18
Feb-
18M
ar-1
8Ap
r-18
May
-18
Jun-
18Ju
l-18
Aug-
18Se
p-18
Oct
-18
Nov
-18
Dec
-18
140
40
40
40
40
40
40
40
40
40
40
40
2
70
70
70
70
70
70
70
70
70
70
70
70
3-
-
-
-
20
0
20
0
20
0
20
0
20
0
-
-
-
To
tal
110
110
110
110
310
310
310
310
310
110
110
110
2018
Cap
acity
in D
olla
rs
Con
trac
tJa
n-18
Feb-
18M
ar-1
8Ap
r-18
May
-18
Jun-
18Ju
l-18
Aug-
18Se
p-18
Oct
-18
Nov
-18
Dec
-18
1 2 3To
tal
16,0
63,6
00
(1)
App
endi
x 2,
pag
e 1,
line
1.
Tota
l sho
rt-te
rm c
apac
ity p
aym
ents
do
not i
nclu
de p
aym
ents
for t
he S
olid
Was
te A
utho
rity
- 70
MW
uni
t. C
apac
ity c
osts
for t
his
unit
wer
e re
cove
red
thro
ugh
the
Ene
rgy
Con
serv
atio
nC
ost R
ecov
ery
Cla
use
in 2
014,
con
sist
ent w
ith C
omm
issi
on O
rder
No.
PS
C-1
1-02
93-F
OF-
EU
issu
ed in
Doc
ket N
o. 1
1001
8-E
U o
n Ju
ly 6
, 201
1.
Oth
er E
ntity
Janu
ary
1, 2
012
Apr
il 1,
193
2C
ount
erpa
rty
Iden
tific
atio
nC
ontr
act S
tart
Dat
eC
ontr
act E
nd D
ate
Tota
l Cap
acity
Pay
men
ts to
Non
-Cog
ener
ator
s fo
r 201
8 (1
)
Oth
er E
ntity
July
16,
201
6M
ay 3
1, 2
034
Oth
er E
ntity
May
1, 2
018
Sep
tem
ber 3
0, 2
018
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 7 of 10
REVI
SED
11/1
7/17
PAG
E 8
Li
neB
egin
ning
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
ES
TIM
AT
ED
No.
of P
erio
d Ja
nuar
yF
ebru
ary
Mar
chA
pril
May
June
July
Aug
ust
Sep
tem
ber
Oct
ober
Nov
embe
rD
ecem
ber
Tot
al
1R
egul
ator
y A
sset
- S
JRP
P T
rans
actio
n S
hutd
own
Pay
men
t90
,400
,000
$
88
,434
,783
$
86
,469
,565
$
84
,504
,348
$
82
,539
,130
$
80
,573
,913
$
78
,608
,696
$
76
,643
,478
$
74
,678
,261
$
72,7
13,0
43$
70,7
47,8
26$
68,7
82,6
09$
2R
egul
ator
y A
sset
- S
JRP
P T
rans
actio
n S
hutd
own
Pay
men
t Am
ortiz
atio
n1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,
965,
217
1,96
5,21
7
1,
965,
217
1,96
5,21
7
23
,582
,609
3U
nam
ortiz
ed R
egul
ator
y A
sset
- S
JRP
P T
rans
actio
n S
hutd
own
Pay
men
t90
,400
,000
$
88
,434
,783
$
86
,469
,565
$
84
,504
,348
$
82
,539
,130
$
80
,573
,913
$
78
,608
,696
$
76
,643
,478
$
74
,678
,261
$
72
,713
,043
$
70,7
47,8
26$
68,7
82,6
09$
66,8
17,3
91$
4O
ther
regu
lato
ry li
abili
ty -
SJR
PP
Sus
pens
ion
Liab
ility
(9,9
00,0
00)
$
(9
,684
,783
)$
(9,4
69,5
65)
$
(9
,254
,348
)$
(9,0
39,1
30)
$
(8
,823
,913
)$
(8,6
08,6
96)
$
(8
,393
,478
)$
(8,1
78,2
61)
$
(7,9
63,0
43)
$
(7
,747
,826
)$
(7
,532
,609
)$
5O
ther
regu
lato
ry li
abili
ty -
SJR
PP
Sus
pens
ion
Liab
ility
Am
ortiz
atio
n (R
efun
d)(2
15,2
17)
(215
,217
)
(2
15,2
17)
(215
,217
)
(2
15,2
17)
(215
,217
)
(2
15,2
17)
(215
,217
)
(2
15,2
17)
(2
15,2
17)
(215
,217
)
(215
,217
)
(2,5
82,6
09)
6U
nam
ortiz
ed R
egul
ator
y Li
abili
ty -
SJR
PP
Sus
pens
ion
Liab
ility
(9,9
00,0
00)
$
(9
,684
,783
)$
(9,4
69,5
65)
$
(9
,254
,348
)$
(9,0
39,1
30)
$
(8
,823
,913
)$
(8,6
08,6
96)
$
(8
,393
,478
)$
(8,1
78,2
61)
$
(7
,963
,043
)$
(7
,747
,826
)$
(7,5
32,6
09)
$
(7,3
17,3
91)
$
7A
vera
ge N
et U
nam
ortiz
ed R
egul
ator
y A
sset
/Lia
b (L
ines
3 +
6)
79,6
25,0
00$
77,8
75,0
00$
76,1
25,0
00$
74,3
75,0
00$
72,6
25,0
00$
70,8
75,0
00$
69,1
25,0
00$
67,3
75,0
00$
65,6
25,0
00$
63
,875
,000
$
62
,125
,000
$
60
,375
,000
$
8R
etur
n on
Net
Una
mor
tized
Reg
ulat
ory
Ass
et
a. E
quity
Com
pone
nt
320,
164
$
313,
128
$
306,
091
$
299,
054
$
292,
018
$
284,
981
$
277,
945
$
270,
908
$
263,
872
$
25
6,83
5$
249,
798
$
24
2,76
2$
3,37
7,55
6
b. E
quity
Com
p. g
ross
ed u
p fo
r tax
es (L
ine
8a /
0.61
425)
(b)
521,
228
509,
772
498,
317
486,
861
475,
406
463,
950
452,
494
441,
039
429,
583
41
8,12
8
406,
672
39
5,21
7
5,49
8,66
7
c. D
ebt C
ompo
nent
(Lin
e 7
x de
bt ra
te x
1/1
2) (c
)89
,005
87
,049
85
,093
83
,136
81
,180
79
,224
77
,268
75
,312
73
,356
71,3
99
69,4
43
67
,487
938,
952
9T
otal
Ret
urn
Req
uire
men
ts (L
ine
8b +
8c)
610,
233
$
596,
821
$
583,
409
$
569,
997
$
556,
586
$
543,
174
$
529,
762
$
516,
351
$
502,
939
$
48
9,52
7$
476,
116
$
46
2,70
4$
6,43
7,61
9$
10O
ther
SJR
PP
Tra
nsac
tion
Item
s
a.S
JRP
P D
efer
red
Inte
rest
Am
ortiz
atio
n (R
efun
d)(2
69,5
65)
(269
,565
)
(2
69,5
65)
(269
,565
)
(2
69,5
65)
(269
,565
)
(2
69,5
65)
(269
,565
)
(2
69,5
65)
(2
69,5
65)
(269
,565
)
(269
,565
)
(3,2
34,7
83)
b.S
JRP
P A
rtic
le 8
PP
A D
ism
antle
men
t Acc
rual
Am
ortiz
atio
n (R
efun
d)(8
67,3
91)
(867
,391
)
(8
67,3
91)
(867
,391
)
(8
67,3
91)
(867
,391
)
(8
67,3
91)
(867
,391
)
(8
67,3
91)
(8
67,3
91)
(867
,391
)
(867
,391
)
(10,
408,
696)
11T
otal
Rec
over
able
Exp
ense
s (L
ines
2 +
5 +
9 +
10)
1,
223,
276
$
1,
209,
864
$
1,
196,
453
$
1,
183,
041
$
1,
169,
629
$
1,
156,
218
$
1,
142,
806
$
1,
129,
394
$
1,
115,
982
$
1,10
2,57
1$
1,
089,
159
$
1,07
5,74
7$
13
,794
,140
$
(d) T
he to
tal a
mou
nt o
f SJR
PP
Def
erre
d In
tere
st a
nd A
rtic
le 8
PP
A D
ism
antle
men
t Acc
rual
to re
fund
is $
12.4
M a
nd $
39.9
M, r
espe
ctiv
ely.
The
una
mor
tized
bal
ance
s fo
r the
se re
gula
tory
liab
ilitie
s ar
e a
refle
cted
in ra
te b
ase.
.(a) R
ecov
ery
of th
e S
JRP
P T
rans
actio
n ov
er a
46
mon
th p
erio
d is
bas
ed o
n th
e se
ttlem
ent a
gree
men
t app
rove
d by
the
FP
SC
in D
ocke
t No.
201
7012
3-E
I Ord
er N
o. P
SC
-201
7-04
15-A
S-E
I.
(b) T
he G
ross
-up
fact
or fo
r tax
es u
ses
0.61
425,
whi
ch re
flect
s th
e F
eder
al In
com
e T
ax R
ate
of 3
5%. T
he m
onth
ly E
quity
Com
pone
nt is
4.8
251%
, whi
ch is
bas
ed o
n th
e M
ay 2
017
RO
R S
urve
illan
ce R
epor
t and
refle
cts
a 10
.55%
retu
rn o
n eq
uity
, per
FP
SC
Ord
er N
o. P
SC
-16-
0560
-AS
-EI.
(c) T
he D
ebt C
ompo
nent
is 1
.341
3%, w
hich
is b
ased
on
the
May
201
7 R
OR
Sur
veill
ance
repo
rt, p
er F
PS
C O
rder
No.
PS
C-1
6-05
60-A
S-E
I.
TOTA
LS M
AY
NO
T A
DD
DU
E T
O R
OU
ND
ING
Des
crip
tion
FL
OR
IDA
PO
WE
R &
LIG
HT
CO
MP
AN
YC
AP
AC
ITY
CO
ST
RE
CO
VE
RY
CL
AU
SE
SJR
PP
TR
AN
SA
CT
ION
(a)
Reg
ulat
ory
Ass
ets
and
Lia
bili
ties
Rel
ated
to
the
SJR
PP
Tra
nsac
tion
(Am
ort
izat
ions
and
Ret
urn
Cal
cula
tion)
Fo
r th
e P
erio
d J
anua
ry t
hro
ugh
Dec
emb
er 2
018
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 8 of 10
REV
ISED
11/
17/1
7
Page
9
Li
neBe
ginn
ing
Line
.N
o.of
Per
iod
(a)
Janu
ary
Febr
uary
Mar
chAp
rilM
ayJu
neJu
lyAu
gust
Sept
embe
rO
ctob
erN
ovem
ber
Dec
embe
rTo
tal
No.
1Be
ginn
ing
Bala
nce
to b
e R
efun
ded
($7,
305,
202)
(7,3
59,4
96)
$
(7
,414
,194
)$
(7,4
69,2
99)
$
(7
,524
,813
)$
(7,5
80,7
40)
$
(7
,637
,082
)$
(7,6
93,8
43)
$
(7,7
51,0
26)
$
(7
,808
,634
)$
(7,8
66,6
70)
$
(7,9
25,1
38)
$
1.
2Am
ortiz
atio
n of
Ref
und
-
-
-
-
-
-
-
-
-
-
-
-
-
2.
3C
arry
ing
Cos
ts o
n Ba
lanc
e R
emai
ning
to b
e R
efun
ded
(54,
294)
$
(54,
698)
$
(5
5,10
5)$
(55,
514)
$
(5
5,92
7)$
(56,
342)
$
(5
6,76
1)$
(57,
183)
$
(57,
608)
$
(5
8,03
6)$
(58,
467)
$
(58,
902)
$
(678
,838
)
3.
4En
ding
Bal
ance
to b
e R
efun
ded
($7,
305,
202)
(7,3
59,4
96)
$
(7,4
14,1
94)
$
(7
,469
,299
)$
(7,5
24,8
13)
$
(7
,580
,740
)$
(7,6
37,0
82)
$
(7
,693
,843
)$
(7,7
51,0
26)
$
(7,8
08,6
34)
$
(7
,866
,670
)$
(7,9
25,1
38)
$
(7,9
84,0
40)
$
n/a
4.
5Av
erag
e Ba
lanc
e R
emai
ning
to b
e R
efun
ded
(7,3
05,2
02)
(7,3
59,4
96)
(7
,414
,194
)
(7,4
69,2
99)
(7
,524
,813
)
(7,5
80,7
40)
(7
,637
,082
)
(7,6
93,8
43)
(7,7
51,0
26)
(7
,808
,634
)
(7,8
66,6
70)
(7,9
25,1
38)
n/a
5.
6R
etur
n on
Ave
rage
Bal
ance
to b
e R
efun
ded
6.
a. E
quity
Com
p. g
ross
ed u
p fo
r tax
es (b
)(4
6,22
1)
(4
6,56
4)
(46,
910)
(4
7,25
9)
(47,
610)
(4
7,96
4)
(48,
321)
(4
8,68
0)
(4
9,04
2)
(49,
406)
(4
9,77
3)
(5
0,14
3)
(5
77,8
93)
6a.
b. D
ebt C
ompo
nent
(Lin
e 5
* 1.3
984%
/12)
(c)
(8,0
74)
(8
,134
)
(8,1
94)
(8
,255
)
(8, 3
16)
(8
,378
)
(8,4
41)
(8
,503
)
(8,5
66)
(8
,630
)
(8,6
94)
(8
,759
)
(100
,945
)
6b
.
7To
tal R
etur
n R
equi
rem
ents
(Lin
e 6a
+ 6
b)(5
4,29
4)$
(5
4,69
8)$
(55,
105)
$
(5
5,51
4)$
(55,
927)
$
(5
6,34
2)$
(56,
761)
$
(5
7,18
3)$
(5
7,60
8)$
(58,
036)
$
(5
8,46
7)$
(5
8,90
2)$
(6
78,8
38)
$
7.
(b) T
he m
onth
ly p
re-ta
x Eq
uity
Com
pone
nt is
6.3
2708
% b
ased
on
FPSC
Ord
er N
o. P
SC-1
7-01
35-P
AA-E
I, in
Doc
ket N
o. 2
0170
037-
EI a
nd re
flect
s a
10.5
5% re
turn
on
equi
ty.
TOTA
LS M
AY N
OT
ADD
DU
E TO
RO
UN
DIN
G
(c) T
he m
onth
ly D
ebt C
ompo
nent
is 1
.105
16%
bas
ed o
n ba
sed
on F
PSC
Ord
er N
o. P
SC-1
7-01
35-P
AA-E
I, in
Doc
ket N
o. 2
0170
037-
EI.
FLO
RID
A P
OW
ER &
LIG
HT C
OM
PANY
NUC
LEA
R C
OST
REC
OVE
RY C
LAUS
E
CA
RRYI
NG C
OST
S O
N TH
E O
VER-
REC
OVE
RY O
F TH
E FI
NAL
TRUE
-UP
FOR
2015
AND
201
6
For t
he P
erio
d Ja
nuar
y th
roug
h D
ecem
ber 2
017
Des
crip
tion
(a) T
he B
egin
ning
Bal
ance
repr
esen
ts th
e su
m o
f the
201
5 fin
al tr
ue-u
p ov
er-r
ecov
ery
of $
1,30
6,21
1 pl
us th
e 20
16 fi
nal t
rue-
up o
ver-
reco
very
of $
5,99
8,99
1.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 9 of 10
REV
ISED
11/
17/1
7
Page
10
Li
neBe
ginn
ing
Line
.N
o.of
Per
iod
Janu
ary
Febr
uary
Mar
chAp
rilM
ayJu
neJu
lyAu
gust
Sept
embe
rO
ctob
erN
ovem
ber
Dec
embe
rTo
tal
No.
1Be
ginn
ing
Bala
nce
to b
e R
efun
ded
(7,9
84,0
40)
$
(7,3
75,5
70)
$
(6
,757
,390
)$
(6,1
29,3
62)
$
(5
,491
,347
)$
(4,8
43,1
91)
$
(4
,184
,731
)$
(3,5
15,7
86)
$
(2,8
36,1
46)
$
(2
,145
,554
)$
(1,4
43,6
58)
$
(729
,876
)$
1.
2Am
ortiz
atio
n of
Ref
und
665,
337
670,
506
675,
739
681,
040
686,
418
691,
884
697,
455
703,
157
709,
037
715,
185
721,
829
732,
578
8,35
0,16
6
2.
3C
arry
ing
Cos
ts o
n Ba
lanc
e R
emai
ning
to b
e R
efun
ded
(56,
867)
$
(52,
326)
$
(4
7,71
2)$
(43,
024)
$
(3
8,26
3)$
(33,
425)
$
(2
8,51
0)$
(23,
517)
$
(18,
444)
$
(1
3,28
9)$
(8,0
47)
$
(2
,702
)$
(366
,127
)
3.
4En
ding
Bal
ance
to b
e R
efun
ded
($7,
984,
040)
(7,3
75,5
70)
$
(6,7
57,3
90)
$
(6
,129
,362
)$
(5,4
91,3
47)
$
(4
,843
,191
)$
(4,1
84,7
31)
$
(3
,515
,786
)$
(2,8
36,1
46)
$
(2,1
45,5
54)
$
(1
,443
,658
)$
(729
,876
)$
(0)
$
n/
a4.
5Av
erag
e Ba
lanc
e R
emai
ning
to b
e R
efun
ded
(7,6
51,3
71)
(7,0
40,3
17)
(6
,419
,520
)
(5,7
88,8
42)
(5
,148
,137
)
(4,4
97,2
49)
(3
,836
,004
)
(3,1
64,2
08)
(2,4
81,6
28)
(1
,787
,962
)
(1,0
82,7
44)
(363
,587
)
n/a
5.
6R
etur
n on
Ave
rage
Bal
ance
to b
e R
efun
ded
6.
a. E
quity
Com
p. g
ross
ed u
p fo
r tax
es (a
)(4
8,41
1)
(4
4,54
5)
(40,
617)
(3
6,62
7)
(32,
573)
(2
8,45
5)
(24,
271)
(2
0,02
0)
(1
5,70
2)
(11,
313)
(6
,851
)
(2,3
00)
(3
11,6
83)
6a.
b. D
ebt C
ompo
nent
(Lin
e 5
* 1.3
984%
/12)
(b)
(8,4
56)
(7
,781
)
(7,0
95)
(6
,398
)
(5,6
90)
(4
,970
)
(4,2
40)
(3
,497
)
(2,7
43)
(1
,976
)
(1,1
97)
(4
02)
(54,
444)
6b
.
7To
tal R
etur
n R
equi
rem
ents
(Lin
e 6a
+ 6
b)(5
6,86
7)$
(5
2,32
6)$
(47,
712)
$
(4
3,02
4)$
(38,
263)
$
(3
3,42
5)$
(28,
510)
$
(2
3,51
7)$
(1
8,44
4)$
(13,
289)
$
(8
,047
)$
(2,7
02)
$
(3
66,1
27)
$
7.
(b) T
he m
onth
ly D
ebt C
ompo
nent
is 1
.105
16%
bas
ed o
n ba
sed
on F
PSC
Ord
er N
o. P
SC-1
7-01
35-P
AA-E
I, in
Doc
ket N
o. 2
0170
037-
EI.
TOTA
LS M
AY N
OT
ADD
DU
E TO
RO
UN
DIN
G
FLO
RID
A P
OW
ER &
LIG
HT C
OM
PANY
NUC
LEA
R C
OST
REC
OVE
RY C
LAUS
E
REFU
ND O
F O
VER-
REC
OVE
RY O
F TH
E FI
NAL
TRUE
-UP
FOR
2015
AND
201
6
For t
he P
erio
d Ja
nuar
y th
roug
h D
ecem
ber 2
018
Des
crip
tion
(a) T
he m
onth
ly p
re-ta
x Eq
uity
Com
pone
nt is
6.3
2708
% b
ased
on
FPSC
Ord
er N
o. P
SC-1
7-01
35-P
AA-E
I, in
Doc
ket N
o. 2
0170
037-
EI a
nd re
flect
s a
10.5
5% re
turn
on
equi
ty.
Docket No. 20170001-EI 2018 CCR MCC (Mar-Dec)
Appendix 2, Page 10 of 10
APPENDIX 3
2018 MID-COURSE CORRECTION - REVISED TARIFF SHEETS
DOCKET NO. 20170001-EI PAGES 1-8
NOVEMBER 17, 2017
Forty-Seventh Revised Sheet No. 8.030 FLORIDA POWER & LIGHT COMPANY Cancels Forty-Sixth Revised Sheet No. 8.030
Issued by: S. E. Romig, Director, Rates and Tariffs Effective:
BILLING ADJUSTMENTS
The following charges are applied to the Monthly Rate of each rate schedule as indicated and are calculated in accordance with the formula specified by the Florida Public Service Commission.
NOTE: The Billing Adjustments for additional Rate Schedules are found on Sheet No. 8.030.1
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh Levelized On-Peak Off-Peak RS-1, RS-1 w/RTR-1 1st 1,000 kWh 2.317 0.153 0.281 0.159
RS-1, RS-1 w/ RTR-1 all addn kWh 3.317 0.153 0.281 0.159
RS-1 w/RTR-1 All kWh 0.508 (0.212) 0.153 0.281 0.159
GS-1 2.655 0.145 0.263 0.150 GST-1 3.163 2.443 0.145 0.263 0.150
GSD-1, GSD-1 w/SDTR (Jan – May)(Oct – Dec)
2.655 0.48 0.84 0.136
GSD-1 w/SDTR (Jun-Sept) 3.798 2.512 0.48 0.84 0.136
GSDT-1, HLFT-1 GSDT-1w/SDTR (Jan – May)(Oct – Dec)
3.162 2.443 0.48 0.84 0.136
GSDT-1 w/SDTR (Jun-Sept)
3.798 2.512 0.48 0.84 0.136
GSLD-1, CS-1, GSLD-1w/SDTR (Jan – May)(Oct – Dec)
2.654 0.57 0.99 0.131
GSLD-1 w/SDTR (Jun-Sept) 3.796 2.511 0.57 0.99 0.131
GSLDT-1, CST-1, HLFT-2, GSLDT-1 w/SDTR (Jan–May & Oct–Dec)
3.161 2.442 0.57 0.99 0.131
GSLDT-1 w/SDTR (Jun-Sept) 3.796 2.511 0.57 0.99 0.131
GSLD-2, CS-2, GSLD-2 w/SDTR (Jan – May)(Oct – Dec)
2.640 0.56 0.93 0.115
GSLD-2 w/SDTR (Jun-Sept) 3.778 2.499 0.56 0.93 0.115
GSLDT-2, CST-2, HLFT-3 , GSLDT-2 w/SDTR (Jan – May)(Oct – Dec)
3.146 2.430 0.56 0.93 0.115
GSLDT-2 w/SDTR (Jun-Sept) 3.778 2.499 0.56 0.93 0.115
GSLD-3, CS-3 2.588 0.57 0.96 0.116
GSLDT-3, CST-3 3.082 2.381 0.57 0.96 0.116
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 1 of 8
Twenty-Third Revised Sheet No. 8.030.1 FLORIDA POWER & LIGHT COMPANY Cancels Twenty-Second Revised Sheet No. 8.030.1
Issued by: S. E. Romig, Director, Rates and Tariffs Effective:
(Continued from Sheet No. 8.030)
BILLING ADJUSTMENTS (Continued)
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh Levelized On-
Peak Off-Peak
OS-2 2.640 0.082 0.117 0.083
MET 2.640 0.60 1.05 0.128 CILC-1(G) 3.162 2.443 0.63 1.07 0.116
CILC-1(D) 3.144 2.429 0.63 1.07 0.116
CILC-1(T) 3.082 2.381 0.61 1.03 0.109
SL-1,OL-1, RL-1, PL-1/SL-1M 2.558 0.042 0.022 0.030
SL-2, GSCU-1/SL-2M 2.655 0.111 0.183 0.109
RDD DDC RDD DDC SST-1(T) 3.082 2.381 0.07 0.03 0.13 0.06 0.102
SST-1(D1) 3.162 2.443 0.07 0.03 0.13 0.06 0.126
SST-1(D2) 3.161 2.442 0.07 0.03 0.13 0.06 0.126
SST-1(D3) 3.146 2.430 0.07 0.03 0.13 0.06 0.126
ISST-1(D) 3.144 2.429 0.07 0.03 0.13 0.06 0.126
ISST-1(T) 3.082 2.381 0.07 0.03 0.13 0.06 0.102
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 2 of 8
Forty-SixthSeventh Revised Sheet No. 8.030FLORIDA POWER & LIGHT COMPANY Cancels Forty-FifthSixth Revised Sheet No. 8.030
Issued by: S. E. Romig, Director, Rates and TariffsEffective: January 1, 2017
BILLING ADJUSTMENTSThe following charges are applied to the Monthly Rate of each rate schedule as indicated and are calculated in accordance with the formula specified by the Florida Public Service Commission.
NOTE: The Billing Adjustments for additional Rate Schedules are found on Sheet No. 8.030.1
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWhLevelized On-Peak Off-Peak
RS-1, RS-1 w/RTR-11st 1,000 kWh
2.4912.317
0.1500.153
0.3030.281
0.2440.159
RS-1, RS-1 w/ RTR-1all addn kWh
3.4913.317
0.1500.153
0.3030.281
0.2440.159
RS-1 w/RTR-1All kWh
0.3920.508
(0.1630.212)
0.1500.153
0.3030.281
0.2440.159
GS-12.8202.655
0.1400.145
0.2780.263
0.2300.150
GST-1 3.2123.163
2.6572.443
0.1400.145
0.2780.263
0.2300.150
GSD-1, GSD-1 w/SDTR (Jan – May)(Oct – Dec)
2.8202.655
.480.48 0.920.840.2150.136
GSD-1 w/SDTR(Jun-Sept)
4.0273.798
2.6622.512
.480.48 0.920.840.2150.136
GSDT-1, HLFT-1GSDT-1w/SDTR (Jan – May)(Oct – Dec)
3.2123.162
2.6572.443
.480.48 0.920.840.2150.136
GSDT-1 w/SDTR (Jun-Sept)
4.0273.798
2.6622.512
.480.48 0.920.840.2150.136
GSLD-1, CS-1, GSLD-1w/SDTR (Jan – May)(Oct – Dec)
2.8182.654
.530.57 1.030.990.2140.131
GSLD-1 w/SDTR (Jun-Sept)
4.0243.796
2.6602.511
.530.57 1.030.990.2140.131
GSLDT-1, CST-1, HLFT-2, GSLDT-1 w/SDTR (Jan–May & Oct–Dec)
3.2093.161
2.6552.442
.530.57 1.030.990.2140.131
GSLDT-1 w/SDTR (Jun-Sept)
4.0243.796
2.6602.511
.530.57 1.030.990.2140.131
GSLD-2, CS-2,GSLD-2 w/SDTR (Jan – May)(Oct – Dec)
2.7982.640
.550.56 1.010.93 0.1920.115
GSLD-2 w/SDTR (Jun-Sept)
3.9983.778
2.6432.499
.550.56 1.010.930.1920.115
GSLDT-2, CST-2, HLFT-3 , GSLDT-2 w/SDTR (Jan – May)(Oct – Dec)
3.1893.146
2.6382.430
.550.56 1.010.93 0.1920.115
GSLDT-2 w/SDTR (Jun-Sept)
3.9983.778
2.6432.499
.550.56 1.010.930.1920.115
GSLD-3, CS-32.7352.588
.560.57 1.040.960.1880.116
GSLDT-3, CST-33.1153.082
2.5772.381
.560.57 1.040.960.1880.116
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 3 of 8
Twenty-SecondThird Revised Sheet No. 8.030.1FLORIDA POWER & LIGHT COMPANY Cancels Twenty-FirstSecond Revised Sheet No. 8.030.1
Issued by: S. E. Romig, Director, Rates and TariffsEffective: January 1, 2017
(Continued from Sheet No. 8.030)BILLING ADJUSTMENTS (Continued)
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh
Levelized On-Peak
Off-Peak
OS-22.7982.640
0.1100.082
0.2010.117
0.1940.083
MET2.7982.640
0.60 1.171.05
0.2110.128
CILC-1(G) 3.2123.162
2.6572.443
0.620.63
1.141.07
0.1920.116
CILC-1(D) 3.1863.144
2.6352.429
0.620.63
1.141.07
0.1920.116
CILC-1(T) 3.1153.082
2.5772.381
0.600.61
1.091.03
0.1820.109
SL-1,OL-1, PL-1/SL-1M
2.7452.558
0.0540.042
0.0500.022
0.1060.030
SL-2, GSCU-1/SL-2M
2.8202.655
0.1090.111
0.1970.183
0.1850.109
RDD DDC RDD DDC
SST-1(T) 3.1153.082
2.5772.381
0.060.07
0.03 0.13 0.06 0.1720.102
SST-1(D1) 3.2123.162
2.6572.443
0.060.07
0.03 0.130.060.06
0.2030.126
SST-1(D2) 3.2093.161
2.6552.442
0.060.07
0.03 0.130.060.06
0.2030.126
SST-1(D3) 3.1893.146
2.6382.430
0.060.07
0.03 0.130.060.06
0.2030.126
ISST-1(D) 3.1863.144
2.6352.429
0.060.07
0.03 0.130.060.06
0.2030.126
ISST-1(T) 3.1153.082
2.5772.381
0.060.07
0.03 0.130.060.06
0.1720.102
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 4 of 8
Forty-Eighth Revised Sheet No. 8.030 FLORIDA POWER & LIGHT COMPANY Cancels Forty-Seventh Revised Sheet No. 8.030
Issued by: S. E. Romig, Director, Rates and Tariffs Effective:
BILLING ADJUSTMENTS
The following charges are applied to the Monthly Rate of each rate schedule as indicated and are calculated in accordance with the formula specified by the Florida Public Service Commission.
NOTE: The Billing Adjustments for additional Rate Schedules are found on Sheet No. 8.030.1
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh Levelized On-Peak Off-Peak RS-1, RS-1 w/RTR-1 1st 1,000 kWh 2.273 0.153 0.257 0.158
RS-1, RS-1 w/ RTR-1 all addn kWh 3.273 0.153 0.257 0.158
RS-1 w/RTR-1 All kWh 0.441 (0.182) 0.153 0.257 0.158
GS-1 2.611 0.145 0.241 0.149 GST-1 3.052 2.429 0.145 0.241 0.149
GSD-1, GSD-1 w/SDTR (Jan – May)(Oct – Dec)
2.611 0.48 0.77 0.135
GSD-1 w/SDTR (Jun-Sept) 3.792 2.462 0.48 0.77 0.135
GSDT-1, HLFT-1 GSDT-1w/SDTR (Jan – May)(Oct – Dec)
3.052 2.429 0.48 0.77 0.135
GSDT-1 w/SDTR (Jun-Sept)
3.792 2.462 0.48 0.77 0.135
GSLD-1, CS-1, GSLD-1w/SDTR (Jan – May)(Oct – Dec)
2.610 0.57 0.91 0.130
GSLD-1 w/SDTR (Jun-Sept) 3.790 2.461 0.57 0.91 0.130
GSLDT-1, CST-1, HLFT-2, GSLDT-1 w/SDTR (Jan–May & Oct–Dec)
3.051 2.428 0.57 0.91 0.130
GSLDT-1 w/SDTR (Jun-Sept) 3.790 2.461 0.57 0.91 0.130
GSLD-2, CS-2, GSLD-2 w/SDTR (Jan – May)(Oct – Dec)
2.596 0.56 0.85 0.114
GSLD-2 w/SDTR (Jun-Sept) 3.772 2.449 0.56 0.85 0.114
GSLDT-2, CST-2, HLFT-3 , GSLDT-2 w/SDTR (Jan – May)(Oct – Dec)
3.036 2.416 0.56 0.85 0.114
GSLDT-2 w/SDTR (Jun-Sept) 3.772 2.449 0.56 0.85 0.114
GSLD-3, CS-3 2.545 0.57 0.87 0.115
GSLDT-3, CST-3 2.974 2.367 0.57 0.87 0.115
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 5 of 8
Twenty-Fourth Revised Sheet No. 8.030.1 FLORIDA POWER & LIGHT COMPANY Cancels Twenty-Third Revised Sheet No. 8.030.1
Issued by: S. E. Romig, Director, Rates and Tariffs Effective:
(Continued from Sheet No. 8.030)
BILLING ADJUSTMENTS (Continued)
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh Levelized On-
Peak Off-Peak
OS-2 2.596 0.082 0.108 0.082
MET 2.596 0.60 0.96 0.127 CILC-1(G) 3.052 2.429 0.63 0.97 0.115
CILC-1(D) 3.035 2.415 0.63 0.97 0.115
CILC-1(T) 2.974 2.367 0.61 0.94 0.108
SL-1,OL-1, RL-1, PL-1/SL-1M 2.528 0.042 0.020 0.030
SL-2, GSCU-1/SL-2M 2.611 0.111 0.168 0.108
RDD DDC RDD DDC SST-1(T) 2.974 2.367 0.07 0.03 0.11 0.05 0.101
SST-1(D1) 3.052 2.429 0.07 0.03 0.12 0.06 0.125
SST-1(D2) 3.051 2.428 0.07 0.03 0.12 0.06 0.125
SST-1(D3) 3.036 2.416 0.07 0.03 0.12 0.06 0.125
ISST-1(D) 3.035 2.415 0.07 0.03 0.12 0.06 0.125
ISST-1(T) 2.974 2.367 0.07 0.03 0.11 0.05 0.101
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 6 of 8
Forty-SeventhEighth Revised Sheet No. 8.030FLORIDA POWER & LIGHT COMPANY Cancels Forty-SixthSeventh Revised Sheet No. 8.030
Issued by: S. E. Romig, Director, Rates and TariffsEffective: January 1, 2018
BILLING ADJUSTMENTSThe following charges are applied to the Monthly Rate of each rate schedule as indicated and are calculated in accordance with the formula specified by the Florida Public Service Commission.
NOTE: The Billing Adjustments for additional Rate Schedules are found on Sheet No. 8.030.1
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWhLevelized On-Peak Off-Peak
RS-1, RS-1 w/RTR-11st 1,000 kWh
2.3172.273
0.1530.2810.257
0.1590.158
RS-1, RS-1 w/ RTR-1all addn kWh
3.3173.273
0.1530.2810.257
0.1590.158
RS-1 w/RTR-1All kWh
0.5080.441
(0.2120.182)
0.1530.2810.257
0.1590.158
GS-12.6552.611
0.1450.2630.241
0.1500.149
GST-1 3.1633.052
2.4432.429
0.1450.2630.241
0.1500.149
GSD-1, GSD-1 w/SDTR (Jan – May)(Oct – Dec)
2.6552.611
0.48 0.840.77 0.1360.135
GSD-1 w/SDTR(Jun-Sept)
3.7983.792
2.5122.462
0.48 0.840.77 0.1360.135
GSDT-1, HLFT-1GSDT-1w/SDTR (Jan – May)(Oct – Dec)
3.1623.052
2.4432.429
0.48 0.840.77 0.1360.135
GSDT-1 w/SDTR (Jun-Sept)
3.7983.792
2.5122.462
0.48 0.840.77 0.1360.135
GSLD-1, CS-1, GSLD-1w/SDTR (Jan – May)(Oct – Dec)
2.6542.610
0.57 0.990.910.1310.130
GSLD-1 w/SDTR (Jun-Sept)
3.7963.790
2.5112.461
0.57 0.990.910.1310.130
GSLDT-1, CST-1, HLFT-2, GSLDT-1 w/SDTR (Jan–May & Oct–Dec)
3.1613.051
2.4422.428
0.57 0.990.910.1310.130
GSLDT-1 w/SDTR (Jun-Sept)
3.7963.790
2.5112.461
0.57 0.990.910.1310.130
GSLD-2, CS-2,GSLD-2 w/SDTR (Jan – May)(Oct – Dec)
2.6402.596
0.56 0.930.85 0.1150.114
GSLD-2 w/SDTR (Jun-Sept)
3.7783.772
2.4992.449
0.56 0.930.850.1150.114
GSLDT-2, CST-2, HLFT-3 , GSLDT-2 w/SDTR (Jan – May)(Oct – Dec)
3.1463.036
2.4302.416
0.56 0.930.85 0.1150.114
GSLDT-2 w/SDTR (Jun-Sept)
3.7783.772
2.4992.449
0.56 0.930.85 0.1150.114
GSLD-3, CS-32.5882.545
0.57 0.960.870.1160.115
GSLDT-3, CST-33.0822.974
2.3812.367
0.57 0.960.870.1160.115
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 7 of 8
Twenty-ThirdFourth Revised Sheet No. 8.030.1FLORIDA POWER & LIGHT COMPANY Cancels Twenty-SecondThird Revised Sheet No. 8.030.1
Issued by: S. E. Romig, Director, Rates and TariffsEffective: January 1, 2018
(Continued from Sheet No. 8.030)BILLING ADJUSTMENTS (Continued)
RATE FUEL CONSERVATION CAPACITY ENVIRON-MENTAL
SCHEDULE ¢/kWh ¢/kWh ¢/kWh ¢/kWh $/kW ¢/kWh $/kW ¢/kWh
Levelized On-Peak
Off-Peak
OS-22.6402.596
0.0820.1170.108
0.0830.082
MET2.6402.596
0.60 1.050.96
0.1280.127
CILC-1(G) 3.1623.052
2.4432.429
0.63 1.070.97
0.1160.115
CILC-1(D) 3.1443.035
2.4292.415
0.63 1.070.97
0.1160.115
CILC-1(T) 3.0822.974
2.3812.367
0.61 1.030.94
0.1090.108
SL-1,OL-1, RL-1, PL-1/SL-1M
2.5582.528
0.0420.0220.020
0.030
SL-2, GSCU-1/SL-2M
2.6552.611
0.1110.1830.168
0.1090.108
RDD DDC RDD DDC
SST-1(T) 3.0822.974
2.3812.367
0.07 0.030.130.11
0.060.05
0.1020.101
SST-1(D1) 3.1623.052
2.4432.429
0.07 0.030.130.12
0.06 0.1260.125
SST-1(D2) 3.1613.051
2.4422.428
0.07 0.030.130.12
0.06 0.1260.125
SST-1(D3) 3.1463.036
2.4302.416
0.07 0.030.130.12
0.06 0.1260.125
ISST-1(D) 3.1443.035
2.4292.415
0.07 0.030.130.12
0.06 0.1260.125
ISST-1(T) 3.0822.974
2.3812.367
0.07 0.030.130.11
0.060.05
0.1020.101
Docket No. 20170001-EI 2018 MCC - Revised Tariffs Sheets
Appendix 3, Page 8 of 8
APPENDIX 4
REVISED 2018 GENERATING PERFORMANCE INCENTIVE FACTOR TARGETS AND RANGES
REFLECTING THE IMPACT OF THE SJRPP TRANSACTION
DOCKET NO. 20170001-EI PAGES 1-19
NOVEMBER 17, 2017
7.201.002
Projected System Generation January Through December, 2018
Cumulative ProductionCapacity Service Net Output NOF % of Total % of Total Cost
Name (MW) Hours MWH % Output Output ($000)
Port Everglades 5 1,237 8,640 9,608,229 89.9 8.1 8.1 186,613 Riviera 5 1,212 8,760 9,008,120 84.8 7.6 15.7 179,363 West County 2 1,212 8,328 8,556,198 84.8 7.2 22.9 173,777 Cape Canaveral 3 1,210 8,760 8,219,373 77.5 6.9 29.8 167,867 West County 1 1,212 7,800 8,049,959 85.2 6.8 36.6 165,389 West County 3 1,212 8,520 7,912,697 76.6 6.7 43.3 162,297 St. Lucie 1 981 8,016 7,707,490 98.0 6.5 49.8 50,213 Turkey Point 4 821 8,760 7,107,561 98.8 6.0 55.8 46,838 Ft. Myers 2 1,469 8,424 6,971,743 56.3 5.9 61.6 159,499 St. Lucie 2 840 7,992 6,641,821 98.9 5.6 67.2 47,223 Turkey Point 3 811 7,728 6,224,728 99.3 5.2 72.5 42,219 Martin 8 1,112 7,987 6,001,907 67.6 5.1 77.6 126,258 Manatee 3 1,133 7,008 5,579,147 70.3 4.7 82.3 118,821 Turkey Point 5 1,179 7,438 5,289,625 60.3 4.5 86.7 113,497 Sanford 5 969 4,688 2,733,069 60.2 2.3 89.0 63,848 Sanford 4 969 4,650 2,706,291 60.1 2.3 91.3 62,851 Scherer 4 625 7,200 2,404,401 53.4 2.0 93.3 63,507 Martin 3 463 5,182 1,484,007 61.9 1.3 94.6 34,625 Martin 4 463 4,552 1,425,371 67.6 1.2 95.8 33,776 Lauderdale 4 438 4,056 886,989 49.9 0.7 96.5 22,567 Lauderdale 5 438 3,832 865,186 51.6 0.7 97.3 22,129 Manatee 1 785 1,497 385,210 32.8 0.3 97.6 13,587 Martin 1 799 918 265,633 36.2 0.2 97.8 9,499 Horizon PV Solar 75 4,443 176,149 52.9 0.1 98.0 - Wildflower PV Solar 75 4,443 175,621 52.7 0.1 98.1 - Coral Farms PV Solar 75 4,443 175,092 52.6 0.1 98.2 - Manatee PV Solar 75 4,475 172,469 51.4 0.1 98.4 - Citrus PV Solar 75 4,475 172,469 51.4 0.1 98.5 - Babcock PV Solar 75 4,475 172,469 51.4 0.1 98.7 - Indian River PV Solar 75 4,444 171,108 51.3 0.1 98.8 - Barefoot PV Solar 75 3,795 149,860 52.7 0.1 99.0 - Hammock PV Solar 75 3,764 149,093 52.8 0.1 99.1 - Loggerhead PV Solar 75 3,795 146,831 51.6 0.1 99.2 - Blue Cypress PV Solar 75 3,795 145,815 51.2 0.1 99.3 - Manatee 2 785 510 143,202 35.8 0.1 99.4 5,628 Martin 2 779 441 129,988 37.8 0.1 99.6 4,821 Lauderdale 6 CT A 211 636 129,926 96.9 0.1 99.7 4,048 Lauderdale 6 CT B 211 634 129,161 96.5 0.1 99.8 4,048 Ft. Myers 3D 211 416 78,524 89.5 0.1 99.8 2,750 Ft. Myers 3C 211 406 72,605 84.7 0.1 99.9 2,677 DeSoto PV Solar 25 4,168 51,973 49.9 0.0 99.9 - Space Coast PV Solar 10 3,895 17,652 45.3 0.0 100.0 - Ft. Myers 3A 172 104 17,642 98.4 0.0 100.0 595 Ft. Myers 3B 172 94 16,015 98.8 0.0 100.0 542 St. Johns 2 - 96 5,410 - 0.0 100.0 202 St. Johns 1 - 96 5,358 - 0.0 100.0 200 Lauderdale 6 CT C 211 10 1,081 51.2 0.0 100.0 166 Lauderdale 6 CT E 211 4 387 45.9 0.0 100.0 65 Lauderdale 6 CT D 211 - - 0.0 100.0 -
Total 25,836 118,640,655 100.0 2,092,006
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 1 of 19
Original Sheet No. 7.201.004
GENERATING PERFORMANCE INCENTIVE FACTOR
REWARD/PENALTY TABLE ( ESTIMATED )
FLORIDA POWER & LIGHT COMPANY JANUARY THROUGH DECEMBER, 2018
Generating GeneratingPerformance Performance
Incentive Fuel IncentivePoints Savings/(Loss) Factor(GPIF) ($000) ($000)
+ 10 44,109 22,055+ 9 39,698 19,849+ 8 35,287 17,644+ 7 30,876 15,438+ 6 26,465 13,233+ 5 22,055 11,027+ 4 17,644 8,822+ 3 13,233 6,616+ 2 8,822 4,411+ 1 4,411 2,205 0 0 0- 1 ( 4,411) ( 2,205)- 2 ( 8,822) ( 4,411)- 3 ( 13,233) ( 6,616)- 4 ( 17,644) ( 8,822)- 5 ( 22,055) ( 11,027)- 6 ( 26,465) ( 13,233)- 7 ( 30,876) ( 15,438)- 8 ( 35,287) ( 17,644)- 9 ( 39,698) ( 19,849)
- 10 ( 44,109) ( 22,055)
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 2 of 19
Original Sheet No. 7.201.005
GENERATING PERFORMANCE INCENTIVE FACTOR CALCULATION OF MAXIMUM ALLOWED INCENTIVE DOLLARS (ESTIMATED)
FLORIDA POWER & LIGHT COMPANY
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
LINE 1 BEGINNING OF PERIOD BALANCE OF COMMON EQUITY 17,830,798,474$ END OF MONTH BALANCE OF COMMON EQUITY
LINE 2 MONTH OF JANUARY 2018 18,036,129,465$ LINE 3 MONTH OF FEBRUARY 2018 18,175,963,035$ LINE 4 MONTH OF MARCH 2018 18,034,796,155$ LINE 5 MONTH OF APRIL 2018 18,170,229,493$ LINE 6 MONTH OF MAY 2018 18,383,799,961$ LINE 7 MONTH OF JUNE 2018 18,602,875,995$ LINE 8 MONTH OF JULY 2018 18,833,316,325$ LINE 9 MONTH OF AUGUST 2018 18,839,656,819$ LINE 10 MONTH OF SEPTEMBER 2018 18,989,464,753$ LINE 11 MONTH OF OCTOBER 2018 19,151,794,195$ LINE 12 MONTH OF NOVEMBER 2018 19,326,745,457$ LINE 13 MONTH OF DECEMBER 2018 19,467,035,415$
LINE 14 AVERAGE COMMON EQUITY FOR THE PERIOD 18,603,277,349$ (SUMMATION OF LINE 1 THROUGH LINE 13 DIVIDED BY 13)
LINE 15 25 BASIS POINTS 0.0025
LINE 16 REVENUE EXPANSION FACTOR 61.3808%
LINE 17 MAXIMUM ALLOWED INCENTIVE DOLLARS 75,769,937$ (LINE 14 TIMES LINE 15 DIVIDED BY LINE 16 )
LINE 18 JURISDICTIONAL SALES 109,175,949,036 KWH
LINE 19 TOTAL SALES 115,327,366,333 KWH
LINE 20 JURISDICTIONAL SEPARATION FACTOR 94.67%(LINE 18 DIVIDED BY LINE 19)
LINE 21 MAXIMUM ALLOWED JURISDICTIONAL INCENTIVE DOLLARS 71,731,399$ (LINE 17 TIMES LINE 20)
LINE 22 INCENTIVE CAP (50 PECENT OF PROJECTED FUEL SAVINGS 22,054,500$ AT 10 GPIF·POINT LEVEL FROM SHEET NO. 3.515)
LINE 23 MAXIMUM ALLOWED GPIF REWARD (AT 10 GPIF-POINT LEVEL) 22,054,500$ (THE LESSER OF LINE 21 AND LINE 22)
Note: Line 22 and 23 are as approved by Commission order PSC-13-0665-FOF-EI dated 12/18/13 effective 1/1/14.
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 3 of 19
Original Sheet No. 7.201.006
GPIF TARGET AND RANGE SUMMARY
FLORIDA POWER & LIGHT COMPANYPERIOD OF: JANUARY THROUGH DECEMBER, 2018
Max. Max.Weighting EAF EAF Range Fuel Fuel
Factor Target Max. Min. Savings LossPlant / Unit ( % ) ( % ) ( % ) ( % ) ($000's) ($000's)
Cape Canaveral 3 2.60 86.4 89.4 83.4 1,149 -1,149
Manatee 3 0.99 92.9 94.9 90.9 435 -435
Ft. Myers 2 0.95 85.9 88.4 83.4 418 -418
Martin 8 1.26 80.5 83.0 78.0 555 -555
Riviera 5 2.66 85.4 87.9 82.9 1,173 -1,173
St. Lucie 1 8.62 85.0 88.0 82.0 3,803 -3,803
St. Lucie 2 7.08 85.1 88.1 82.1 3,123 -3,123
Turkey Point 3 6.89 82.1 85.1 79.1 3,037 -3,037
Turkey Point 4 7.91 93.6 96.6 90.6 3,491 -3,491
West County 1 2.51 79.1 82.1 76.1 1,109 -1,109
West County 2 2.26 89.3 91.8 86.8 997 -997
West County 3 2.06 80.4 82.9 77.9 908 -908
45.79 20,198 -20,198
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 4 of 19
GENERATING PERFORMANCE INCENTIVE FACTORPROJECTED UNIT HEAT RATE EQUATIONS
FLORIDA POWER & LIGHT COMPANYPERIOD OF: JANUARY THROUGH DECEMBER, 2018
ANOHR EquationPlant/Unit ANOHR NOF MW a coef. b coef. Bounds First Last Exclusions
Cape Canaveral 3 6,637 77.5 1210 6714 -1.00 107 07-14 06-17
Manatee 3 6,935 70.3 1133 7152 -3.08 179 07-14 06-17 3/17-6/17
Ft. Myers 2 7,241 56.3 1469 7293 -0.93 116 07-14 06-17 3/17
Martin 8 6,998 67.6 1112 7221 -3.30 157 07-14 06-17 2/15, 2/16, 2/17-3/17
Riviera 5 6,590 84.8 1212 7074 -5.71 78 07-14 06-17 7-10/14, 4-5/15, 11/15, 1-2/16, 6-8/16, 11/16, 4-6/17
St. Lucie 1 10,441 98.0 981 13902 -35.32 104 07-14 06-17 4/15, 8/16, 10/16
St. Lucie 2 10,303 98.9 840 13774 -35.10 82 07-14 06-17 10/15, 3/17
Turkey Point 3 11,044 99.3 811 15873 -48.63 191 07-14 06-17 7-10/14, 11/15, 4/17
Turkey Point 4 10,970 98.8 821 16342 -54.37 207 07-14 06-17 9-10/14, 4/16
West County 1 6,963 85.2 1212 7556 -6.96 130 07-14 06-17 10-12/14, 11/15, 1/17, 4/17
West County 2 6,892 84.8 1212 7284 -4.62 107 07-14 06-17 12/14, 10-11/15
West County 3 6,970 76.6 1212 7361 -5.10 104 07-14 06-17 12/14, 5/16, 8/16
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 5 of 19
Original Sheet No. 7.201.007
GPIF TARGET AND RANGE SUMMARY
FLORIDA POWER & LIGHT COMPANYPERIOD OF: JANUARY THROUGH DECEMBER, 2018
Max. Max.Weighting Fuel Fuel
Factor ANOHR TARGET ANOHR RANGE Savings LossPlant / Unit ( % ) BTU/KWH NOF BTU/KWH BTU/KWH ($000's) ($000's)
Cape Canaveral 3 6.13 6,637 77.5 6,530 6,744 2,706 -2,706
Manatee 3 6.95 6,935 70.3 6,756 7,114 3,067 -3,067
Ft. Myers 2 5.79 7,241 56.3 7,125 7,357 2,555 -2,555
Martin 8 6.42 6,998 67.6 6,841 7,155 2,833 -2,833
Riviera 5 4.81 6,590 84.8 6,512 6,668 2,123 -2,123
St. Lucie 1 1.10 10,441 98.0 10,337 10,545 481 -481
St. Lucie 2 0.81 10,303 98.9 10,221 10,385 357 -357
Turkey Point 3 1.63 11,044 99.3 10,853 11,235 718 -718
Turkey Point 4 1.96 10,970 98.8 10,763 11,177 863 -863
West County 1 7.00 6,963 85.2 6,833 7,093 3,088 -3,088
West County 2 6.12 6,892 84.8 6,785 6,999 2,698 -2,698
West County 3 5.49 6,970 76.6 6,866 7,074 2,422 -2,422
54.21 23,911 -23,911
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 6 of 19
Original Sheet No. 7.201.009
DERIVATION OF WEIGHTING FACTORS
FLORIDA POWER & LIGHT COMPANYPERIOD OF: JANUARY THROUGH DECEMBER, 2018
PRODUCTION COSTING SIMULATIONFUEL COST ($000)
At Maximum Performance At Target Improvement Savings Factor
Unit Indicator (1) (2) (3) (% Of Savings)
Cape Canaveral 3 EAF 2,092,006 2,090,857 1,149 2.60Cape Canaveral 3 ANOHR 2,092,006 2,089,300 2,706 6.13Manatee 3 EAF 2,092,006 2,091,571 435 0.99Manatee 3 ANOHR 2,092,006 2,088,939 3,067 6.95Ft. Myers 2 EAF 2,092,006 2,091,588 418 0.95Ft. Myers 2 ANOHR 2,092,006 2,089,451 2,555 5.79Martin 8 EAF 2,092,006 2,091,451 555 1.26Martin 8 ANOHR 2,092,006 2,089,173 2,833 6.42Riviera 5 EAF 2,092,006 2,090,833 1,173 2.66Riviera 5 ANOHR 2,092,006 2,089,883 2,123 4.81St. Lucie 1 EAF 2,092,006 2,088,203 3,803 8.62St. Lucie 1 ANOHR 2,092,006 2,091,525 481 1.10St. Lucie 2 EAF 2,092,006 2,088,883 3,123 7.08St. Lucie 2 ANOHR 2,092,006 2,091,649 357 0.81Turkey Point 3 EAF 2,092,006 2,088,969 3,037 6.89Turkey Point 3 ANOHR 2,092,006 2,091,288 718 1.63Turkey Point 4 EAF 2,092,006 2,088,515 3,491 7.91Turkey Point 4 ANOHR 2,092,006 2,091,143 863 1.96West County 1 EAF 2,092,006 2,090,897 1,109 2.51West County 1 ANOHR 2,092,006 2,088,918 3,088 7.00West County 2 EAF 2,092,006 2,091,009 997 2.26West County 2 ANOHR 2,092,006 2,089,308 2,698 6.12West County 3 EAF 2,092,006 2,091,098 908 2.06West County 3 ANOHR 2,092,006 2,089,584 2,422 5.49
TOTAL 44,109 100.00
(1) FUEL ADJUSTMENT - ALL UNITS PERFORMANCE AT TARGET
(2) ALL OTHER UNITS PERFORMANCE AT TARGET
(3) EXPRESSED IN REPLACEMENT ENERGY COSTS.
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 7 of 19
Original Sheet No. 7.201.010
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Cape Canaveral 3 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 88.8 88.8 88.8 88.8 86.8 61.22 EPOF (%) 0.0 0.0 0.0 0.0 2.2 31.13 EUOF (%) 11.2 11.2 11.2 11.2 11.0 7.74 EUOR (%) 11.2 11.2 11.2 11.2 11.0 7.7
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 19 17 19 19 19 1311 MOH & EMOH 64 58 64 62 63 43
12 Oper Mbtu 4,467,098 4,133,855 4,928,140 4,579,616 4,267,364 3,248,06513 Net Gen (MWH) 672,857 622,850 743,085 690,221 642,385 487,84414 ANOHR (Btu/KWH) 6,639 6,637 6,632 6,635 6,643 6,65815 NOF (%) 74.7 76.6 82.5 79.2 71.4 56.016 NSC (MW) 1,210 1,210 1,210 1,210 1,210 1,210
17 ANOHR Equation -1 x NOF + 6714
Cape Canaveral 3 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 88.8 88.8 88.8 88.8 88.8 88.8 86.4 2 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.0 2.73 EUOF (%) 11.2 11.2 11.2 11.2 11.2 11.2 10.9 4 EUOR (%) 11.2 11.2 11.2 11.2 11.2 11.2 10.9
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,7607 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 0 09 POH 0 0 0 0 0 0 0
10 FOH & EFOH 19 19 19 19 19 19 219 11 MOH & EMOH 64 64 62 64 62 64 736
12 Oper Mbtu 4,665,665 5,037,905 5,177,047 5,033,131 4,507,543 4,496,077 54,551,97913 Net Gen (MWH) 703,084 759,865 781,559 759,145 679,256 677,222 8,219,37314 ANOHR (Btu/KWH) 6,636 6,630 6,624 6,630 6,636 6,639 6,63715 NOF (%) 78.1 84.4 89.7 84.3 78.0 75.2 77.516 NSC (MW) 1,210 1,210 1,210 1,210 1,210 1,210 1,210
17 ANOHR Equation -1 x NOF + 6714
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 8 of 19
Original Sheet No. 7.201.011
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Ft. Myers 2 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 94.3 47.1 94.3 94.3 94.3 94.32 EPOF (%) 0.0 50.0 0.0 0.0 0.0 0.03 EUOF (%) 5.7 2.9 5.7 5.7 5.7 5.74 EUOR (%) 5.7 5.7 5.7 5.7 5.7 5.7
5 PH 744 672 744 720 744 7206 SH 744 336 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 336 0 0 0 09 POH 0 336 0 0 0 0
10 FOH & EFOH 16 7 16 16 16 1611 MOH & EMOH 26 12 26 25 26 25
12 Oper Mbtu 4,042,312 1,931,570 4,628,124 4,415,587 4,604,576 4,451,23913 Net Gen (MWH) 557,868 266,681 639,332 609,972 636,079 614,89714 ANOHR (Btu/KWH) 7,246 7,243 7,239 7,239 7,239 7,23915 NOF (%) 51.0 54.0 58.5 57.7 58.2 58.116 NSC (MW) 1,469 1,469 1,469 1,469 1,469 1,469
17 ANOHR Equation -0.93 x NOF + 7293
Ft. Myers 2 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 94.3 94.3 94.3 93.8 66.0 66.4 85.9 2 EPOF (%) 0.0 0.0 0.0 0.5 30.0 29.6 8.93 EUOF (%) 5.7 5.7 5.7 5.7 4.0 4.0 5.2 4 EUOR (%) 5.7 5.7 5.7 5.7 4.0 4.0 5.4
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,4247 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 0 3369 POH 0 0 0 0 0 0 336
10 FOH & EFOH 16 16 16 16 11 11 175 11 MOH & EMOH 26 26 25 26 18 18 280
12 Oper Mbtu 4,666,281 4,624,889 4,599,056 4,766,614 3,910,586 3,837,896 50,482,39113 Net Gen (MWH) 644,692 638,885 635,492 658,645 539,689 529,511 6,971,74314 ANOHR (Btu/KWH) 7,238 7,239 7,237 7,237 7,246 7,248 7,24115 NOF (%) 59.0 58.5 60.1 60.3 51.0 48.4 56.316 NSC (MW) 1,469 1,469 1,469 1,469 1,469 1,469 1,469
17 ANOHR Equation -0.93 x NOF + 7293
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 9 of 19
Original Sheet No. 7.201.012
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Manatee 3 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 95.7 95.7 63.2 95.7 95.7 95.72 EPOF (%) 0.0 0.0 33.9 0.0 0.0 0.03 EUOF (%) 4.3 4.3 2.9 4.3 4.3 4.34 EUOR (%) 8.8 6.3 4.7 5.1 6.0 4.3
5 PH 744 672 744 720 744 7206 SH 364 458 450 612 538 7207 RSH 380 214 126 108 206 08 UH 0 0 168 0 0 09 POH 0 0 168 0 0 0
10 FOH & EFOH 15 14 10 15 15 1511 MOH & EMOH 17 15 11 16 17 16
12 Oper Mbtu 1,908,542 2,725,056 2,355,492 3,425,164 3,087,551 3,801,63013 Net Gen (MWH) 274,729 393,908 339,066 494,109 445,727 547,39114 ANOHR (Btu/KWH) 6,947 6,918 6,947 6,932 6,927 6,94515 NOF (%) 66.6 75.9 66.5 71.3 73.1 67.116 NSC (MW) 1,133 1,133 1,133 1,133 1,133 1,133
17 ANOHR Equation -3.08 x NOF + 7152
Manatee 3 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 95.7 95.7 95.7 95.7 95.7 95.7 92.9 2 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.0 2.93 EUOF (%) 4.3 4.3 4.3 4.3 4.3 4.3 4.24 EUOR (%) 4.3 4.3 4.3 5.1 5.4 7.1 5.3
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 626 580 452 7,0087 RSH 0 0 0 118 140 292 15848 UH 0 0 0 0 0 0 1689 POH 0 0 0 0 0 0 168
10 FOH & EFOH 15 15 15 15 15 15 175 11 MOH & EMOH 17 17 16 17 16 17 193
12 Oper Mbtu 3,891,904 3,851,773 3,881,088 3,608,273 3,528,312 2,625,996 38,691,38413 Net Gen (MWH) 560,228 554,212 559,154 520,975 510,388 379,260 5,579,14714 ANOHR (Btu/KWH) 6,947 6,950 6,941 6,926 6,913 6,924 6,93515 NOF (%) 66.5 65.7 68.5 73.5 77.7 74.1 70.316 NSC (MW) 1,133 1,133 1,133 1,133 1,133 1,133 1,133
17 ANOHR Equation -3.08 x NOF + 7152
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 10 of 19
Original Sheet No. 7.201.013
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Martin 8 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 91.2 69.5 91.9 92.6 92.6 92.62 EPOF (%) 1.6 25.0 0.8 0.0 0.0 0.03 EUOF (%) 7.2 5.5 7.3 7.4 7.4 7.44 EUOR (%) 7.2 5.5 7.3 7.4 7.4 7.4
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 17 12 17 17 17 1711 MOH & EMOH 37 26 37 36 38 36
12 Oper Mbtu 3,671,862 3,334,453 4,478,579 4,020,465 3,967,697 3,858,21913 Net Gen (MWH) 523,654 475,603 643,012 575,668 567,219 551,64714 ANOHR (Btu/KWH) 7,012 7,011 6,965 6,984 6,995 6,99415 NOF (%) 63.3 63.6 77.7 71.9 68.6 68.916 NSC (MW) 1,112 1,112 1,112 1,112 1,112 1,112
17 ANOHR Equation -3.3 x NOF + 7221
Martin 8 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 92.6 92.6 92.6 69.5 21.6 65.0 80.5 2 EPOF (%) 0.0 0.0 0.0 25.0 76.7 29.8 13.13 EUOF (%) 7.4 7.4 7.4 5.5 1.7 5.2 6.44 EUOR (%) 7.4 7.4 7.4 5.5 18.5 6.2 7.0
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 67 624 7,9877 RSH 0 0 0 0 269 0 2698 UH 0 0 0 0 384 120 5049 POH 0 0 0 0 384 120 504
10 FOH & EFOH 17 17 17 13 4 12 175 11 MOH & EMOH 38 38 36 28 9 26 385
12 Oper Mbtu 3,985,118 3,867,870 4,032,808 3,401,847 299,774 3,075,807 42,001,34513 Net Gen (MWH) 569,791 552,474 577,518 484,042 42,630 438,649 6,001,90714 ANOHR (Btu/KWH) 6,994 7,001 6,983 7,028 7,032 7,012 6,99815 NOF (%) 68.9 66.8 72.1 58.5 57.2 63.2 67.616 NSC (MW) 1,112 1,112 1,112 1,112 1,112 1,112 1,112
17 ANOHR Equation -3.3 x NOF + 7221
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 11 of 19
Original Sheet No. 7.201.014
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Riviera 5 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 93.4 93.4 93.4 93.4 93.4 93.42 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.03 EUOF (%) 6.6 6.6 6.6 6.6 6.6 6.64 EUOR (%) 6.6 6.6 6.6 6.6 6.6 6.6
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 16 15 16 16 16 1611 MOH & EMOH 33 29 33 32 33 32
12 Oper Mbtu 5,487,915 4,786,546 5,479,265 5,358,970 5,375,028 5,452,92313 Net Gen (MWH) 838,746 729,434 837,296 819,665 819,989 835,31314 ANOHR (Btu/KWH) 6,543 6,562 6,544 6,538 6,555 6,52815 NOF (%) 93.0 89.6 92.9 93.9 90.9 95.716 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -5.71 x NOF + 7074
Riviera 5 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 93.4 93.4 76.8 64.3 62.3 74.4 85.4 2 EPOF (%) 0.0 0.0 17.8 31.2 33.3 20.4 8.63 EUOF (%) 6.6 6.6 5.4 4.5 4.4 5.2 64 EUOR (%) 6.6 6.6 5.4 4.5 4.4 5.2 6.0
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,7607 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 0 09 POH 0 0 0 0 0 0 0
10 FOH & EFOH 16 16 13 11 11 13 175 11 MOH & EMOH 33 33 26 22 21 26 350
12 Oper Mbtu 5,543,245 5,678,627 4,588,704 3,982,209 3,496,683 4,030,264 59,363,51113 Net Gen (MWH) 847,980 870,688 693,053 594,537 519,258 602,161 9,008,12014 ANOHR (Btu/KWH) 6,537 6,522 6,621 6,698 6,734 6,693 6,59015 NOF (%) 94.0 96.6 79.4 65.9 59.5 66.8 84.816 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -5.71 x NOF + 7074
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 12 of 19
Original Sheet No. 7.201.015
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
St. Lucie 1 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 92.6 92.6 32.9 61.8 92.6 92.62 EPOF (%) 0.0 0.0 64.5 33.3 0.0 0.03 EUOF (%) 7.4 7.4 2.6 4.9 7.4 7.44 EUOR (%) 7.4 7.4 7.4 7.8 7.4 7.4
5 PH 744 672 744 720 744 7206 SH 744 672 264 456 744 7207 RSH 0 0 0 24 0 08 UH 0 0 480 240 0 09 POH 0 0 480 240 0 0
10 FOH & EFOH 29 26 10 19 29 2811 MOH & EMOH 26 23 9 17 26 25
12 Oper Mbtu 7,537,026 6,807,643 2,674,427 4,550,126 7,423,896 7,184,41313 Net Gen (MWH) 725,342 655,148 257,379 434,504 708,928 686,05914 ANOHR (Btu/KWH) 10,391 10,391 10,391 10,472 10,472 10,47215 NOF (%) 99.4 99.4 99.4 97.1 97.1 97.116 NSC (MW) 981 981 981 981 981 981
17 ANOHR Equation -35.32 x NOF + 13902
St. Lucie 1 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 92.6 92.6 92.6 92.6 92.6 92.6 85.0 2 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.0 8.23 EUOF (%) 7.4 7.4 7.4 7.4 7.4 7.4 6.84 EUOR (%) 7.4 7.4 7.4 7.4 7.4 7.4 7.4
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,0167 RSH 0 0 0 0 0 0 248 UH 0 0 0 0 0 0 7209 POH 0 0 0 0 0 0 720
10 FOH & EFOH 29 29 28 29 28 29 315 11 MOH & EMOH 26 26 25 26 25 26 280
12 Oper Mbtu 7,423,896 7,423,896 7,184,413 7,423,896 7,293,898 7,537,026 80,473,90313 Net Gen (MWH) 708,928 708,928 686,059 708,928 701,944 725,342 7,707,49014 ANOHR (Btu/KWH) 10,472 10,472 10,472 10,472 10,391 10,391 10,44115 NOF (%) 97.1 97.1 97.1 97.1 99.4 99.4 98.016 NSC (MW) 981 981 981 981 981 981 981
17 ANOHR Equation -35.32 x NOF + 13902
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 13 of 19
Original Sheet No. 7.201.016
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
St. Lucie 2 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 93.0 93.0 93.0 93.0 93.0 93.02 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.03 EUOF (%) 7.0 7.0 7.0 7.0 7.0 7.04 EUOR (%) 7.0 7.0 7.0 7.0 7.0 7.0
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 26 23 26 25 26 2511 MOH & EMOH 26 23 26 25 26 25
12 Oper Mbtu 6,424,508 5,802,783 6,424,508 6,119,081 6,323,054 6,119,08113 Net Gen (MWH) 626,354 565,739 626,354 591,902 611,632 591,90214 ANOHR (Btu/KWH) 10,257 10,257 10,257 10,338 10,338 10,33815 NOF (%) 100.2 100.2 100.2 97.9 97.9 97.916 NSC (MW) 840 840 840 840 840 840
17 ANOHR Equation -35.1 x NOF + 13774
St. Lucie 2 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 93.0 78.0 12.4 93.0 93.0 93.0 85.1 2 EPOF (%) 0.0 16.1 86.7 0.0 0.0 0.0 8.53 EUOF (%) 7.0 5.9 0.9 7.0 7.0 7.0 6.44 EUOR (%) 7.0 7.0 9.3 7.0 7.0 7.0 7.0
5 PH 744 744 720 744 720 744 8,760 6 SH 744 624 72 744 720 744 7,9927 RSH 0 0 24 0 0 0 248 UH 0 120 624 0 0 0 7449 POH 0 120 624 0 0 0 744
10 FOH & EFOH 26 22 3 26 25 26 280 11 MOH & EMOH 26 22 3 26 25 26 280
12 Oper Mbtu 6,323,054 5,303,207 611,910 6,323,054 6,217,269 6,424,508 68,430,68213 Net Gen (MWH) 611,632 512,982 59,190 611,632 606,149 626,354 6,641,82114 ANOHR (Btu/KWH) 10,338 10,338 10,338 10,338 10,257 10,257 10,30315 NOF (%) 97.9 97.9 97.9 97.9 100.2 100.2 98.916 NSC (MW) 840 840 840 840 840 840 840
17 ANOHR Equation -35.1 x NOF + 13774
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 14 of 19
Original Sheet No. 7.201.017
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Turkey Point 3 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 92.8 92.8 92.8 92.8 92.8 92.82 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.03 EUOF (%) 7.2 7.2 7.2 7.2 7.2 7.24 EUOR (%) 7.2 7.2 7.2 7.2 7.2 7.2
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 27 24 27 26 27 2611 MOH & EMOH 27 24 27 26 27 26
12 Oper Mbtu 6,674,028 6,028,153 6,674,028 6,337,693 6,548,944 6,337,69313 Net Gen (MWH) 608,611 549,713 608,611 569,322 588,299 569,32214 ANOHR (Btu/KWH) 10,966 10,966 10,966 11,132 11,132 11,13215 NOF (%) 100.9 100.9 100.9 97.5 97.5 97.516 NSC (MW) 811 811 811 811 811 811
17 ANOHR Equation -48.63 x NOF + 15873
Turkey Point 3 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 92.8 92.8 92.8 0.0 58.7 92.8 82.1 2 EPOF (%) 0.0 0.0 0.0 100.0 36.7 0.0 11.53 EUOF (%) 7.2 7.2 7.2 0.0 4.6 7.2 6.44 EUOR (%) 7.2 7.2 7.2 0.0 7.6 7.2 7.2
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 0 432 744 7,7287 RSH 0 0 0 0 24 0 248 UH 0 0 0 744 264 0 1,0089 POH 0 0 0 744 264 0 1,008
10 FOH & EFOH 27 27 26 0 16 27 280 11 MOH & EMOH 27 27 26 0 16 27 280
12 Oper Mbtu 6,548,944 6,548,944 6,337,693 0 3,925,649 6,760,841 68,745,89613 Net Gen (MWH) 588,299 588,299 569,322 0 361,811 623,119 6,224,72814 ANOHR (Btu/KWH) 11,132 11,132 11,132 0 10,850 10,850 11,04415 NOF (%) 97.5 97.5 97.5 0.0 103.3 103.3 99.316 NSC (MW) 811 811 811 811 811 811 811
17 ANOHR Equation -48.63 x NOF + 15873
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 15 of 19
Original Sheet No. 7.201.018
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
Turkey Point 4 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 93.6 93.6 93.6 93.6 93.6 93.62 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.03 EUOF (%) 6.4 6.4 6.4 6.4 6.4 6.44 EUOR (%) 6.4 6.4 6.4 6.4 6.4 6.4
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 24 22 24 23 24 2311 MOH & EMOH 24 22 24 23 24 23
12 Oper Mbtu 6,684,716 6,037,814 6,684,716 6,363,392 6,575,501 6,363,39213 Net Gen (MWH) 615,139 555,610 615,139 576,342 595,553 576,34214 ANOHR (Btu/KWH) 10,867 10,867 10,867 11,041 11,041 11,04115 NOF (%) 100.7 100.7 100.7 97.5 97.5 97.516 NSC (MW) 821 821 821 821 821 821
17 ANOHR Equation -54.37 x NOF + 16342
Turkey Point 4 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 93.6 93.6 93.6 93.6 93.6 93.6 93.6 2 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.0 0.03 EUOF (%) 6.4 6.4 6.4 6.4 6.4 6.4 6.44 EUOR (%) 6.4 6.4 6.4 6.4 6.4 6.4 6.4
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,7607 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 0 09 POH 0 0 0 0 0 0 0
10 FOH & EFOH 24 24 23 24 23 24 280 11 MOH & EMOH 24 24 23 24 23 24 280
12 Oper Mbtu 6,575,501 6,575,501 6,363,392 6,575,501 6,469,082 6,684,716 77,969,94413 Net Gen (MWH) 595,553 595,553 576,342 595,553 595,296 615,139 7,107,56114 ANOHR (Btu/KWH) 11,041 11,041 11,041 11,041 10,867 10,867 10,97015 NOF (%) 97.5 97.5 97.5 97.5 100.7 100.7 98.816 NSC (MW) 821 821 821 821 821 821 821
17 ANOHR Equation -54.37 x NOF + 16342
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 16 of 19
Original Sheet No. 7.201.019
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
West County 1 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 90.3 90.3 90.3 90.3 48.6 87.32 EPOF (%) 0.0 0.0 0.0 0.0 46.2 3.33 EUOF (%) 9.7 9.7 9.7 9.7 5.2 9.44 EUOR (%) 9.7 9.7 9.7 9.7 7.7 9.4
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 504 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 240 09 POH 0 0 0 0 240 0
10 FOH & EFOH 17 15 17 16 9 1611 MOH & EMOH 55 50 55 53 30 52
12 Oper Mbtu 5,404,075 4,740,545 5,421,019 5,145,687 2,763,863 4,915,18713 Net Gen (MWH) 776,894 679,648 779,554 738,580 388,565 702,57114 ANOHR (Btu/KWH) 6,956 6,975 6,954 6,967 7,113 6,99615 NOF (%) 86.2 83.5 86.5 84.6 63.6 80.516 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -6.96 x NOF + 7556
West County 1 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 90.3 90.3 90.3 90.3 42.2 49.5 79.1 2 EPOF (%) 0.0 0.0 0.0 0.0 53.3 45.2 12.43 EUOF (%) 9.7 9.7 9.7 9.7 4.5 5.3 8.54 EUOR (%) 9.7 9.7 9.7 9.7 9.7 9.7 9.5
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 336 408 7,8007 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 384 336 9609 POH 0 0 0 0 384 336 960
10 FOH & EFOH 17 17 16 17 8 9 175 11 MOH & EMOH 55 55 53 55 25 30 569
12 Oper Mbtu 4,977,467 4,906,878 5,129,024 5,720,785 3,290,550 3,560,068 56,051,86513 Net Gen (MWH) 710,255 699,384 735,977 826,942 489,738 521,851 8,049,95914 ANOHR (Btu/KWH) 7,008 7,016 6,969 6,918 6,719 6,822 6,96315 NOF (%) 78.8 77.6 84.3 91.7 120.3 105.5 85.216 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -6.96 x NOF + 7556
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 17 of 19
Original Sheet No. 7.201.020
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
West County 2 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 94.4 57.3 68.0 94.4 94.4 94.42 EPOF (%) 0.0 39.3 28.0 0.0 0.0 0.03 EUOF (%) 5.6 3.4 4.0 5.6 5.6 5.64 EUOR (%) 5.6 5.3 5.4 5.6 5.6 5.6
5 PH 744 672 744 720 744 7206 SH 744 432 552 720 744 7207 RSH 0 0 0 0 0 08 UH 0 240 192 0 0 09 POH 0 240 192 0 0 0
10 FOH & EFOH 16 9 11 15 16 1511 MOH & EMOH 26 14 19 25 26 25
12 Oper Mbtu 5,219,362 2,922,081 4,022,750 5,198,060 5,319,665 5,102,21013 Net Gen (MWH) 756,868 422,816 584,702 755,093 772,197 740,30914 ANOHR (Btu/KWH) 6,896 6,911 6,880 6,884 6,889 6,89215 NOF (%) 83.9 80.8 87.4 86.5 85.6 84.816 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -4.62 x NOF + 7284
West County 2 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 94.4 94.4 94.4 94.4 94.4 94.4 89.3 2 EPOF (%) 0.0 0.0 0.0 0.0 0.0 0.0 5.43 EUOF (%) 5.6 5.6 5.6 5.6 5.6 5.6 5.34 EUOR (%) 5.6 5.6 5.6 5.6 5.6 5.6 5.6
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 744 8,3287 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 0 4329 POH 0 0 0 0 0 0 432
10 FOH & EFOH 16 16 15 16 15 16 175 11 MOH & EMOH 26 26 25 26 25 26 289
12 Oper Mbtu 4,960,831 5,220,031 5,222,007 5,573,073 5,118,311 5,090,832 58,969,31713 Net Gen (MWH) 717,194 756,965 758,792 811,455 742,753 737,054 8,556,19814 ANOHR (Btu/KWH) 6,917 6,896 6,882 6,868 6,891 6,907 6,89215 NOF (%) 79.5 83.9 87.0 90.0 85.1 81.7 84.816 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -4.62 x NOF + 7284
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 18 of 19
Original Sheet No. 7.201.021
ESTIMATED UNIT PERFORMANCE DATA
FLORIDA POWER & LIGHT
PERIOD OF: JANUARY THROUGH DECEMBER, 2018
West County 3 Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '181 EAF (%) 91.8 91.8 77.0 61.2 83.9 64.22 EPOF (%) 0.0 0.0 16.1 33.3 8.6 30.03 EUOF (%) 8.2 8.2 6.9 5.5 7.5 5.84 EUOR (%) 8.2 8.2 6.9 5.5 7.5 5.8
5 PH 744 672 744 720 744 7206 SH 744 672 744 720 744 7207 RSH 0 0 0 0 0 08 UH 0 0 0 0 0 09 POH 0 0 0 0 0 0
10 FOH & EFOH 17 15 14 11 16 1211 MOH & EMOH 44 40 37 28 40 30
12 Oper Mbtu 5,264,507 4,741,084 4,625,198 3,565,581 4,865,981 3,753,33513 Net Gen (MWH) 759,450 683,843 661,972 504,611 698,533 532,38814 ANOHR (Btu/KWH) 6,932 6,933 6,987 7,066 6,966 7,05015 NOF (%) 84.2 84.0 73.4 57.8 77.5 61.016 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -5.1 x NOF + 7361
West County 3 Jul '18 Aug '18 Sep '18 Oct '18 Nov '18 Dec '18 Total1 EAF (%) 66.1 91.8 91.8 91.8 91.8 62.1 80.4 2 EPOF (%) 28.0 0.0 0.0 0.0 0.0 32.3 12.43 EUOF (%) 5.9 8.2 8.2 8.2 8.2 5.6 7.24 EUOR (%) 5.9 8.2 8.2 8.2 8.2 8.2 7.4
5 PH 744 744 720 744 720 744 8,760 6 SH 744 744 720 744 720 504 8,5207 RSH 0 0 0 0 0 0 08 UH 0 0 0 0 0 240 2409 POH 0 0 0 0 0 240 240
10 FOH & EFOH 12 17 16 17 16 12 175 11 MOH & EMOH 32 44 43 44 43 30 456
12 Oper Mbtu 3,726,538 5,069,483 5,316,641 5,650,662 5,071,347 3,438,676 55,151,49813 Net Gen (MWH) 527,614 729,632 769,190 819,174 731,374 494,916 7,912,69714 ANOHR (Btu/KWH) 7,063 6,948 6,912 6,898 6,934 6,948 6,97015 NOF (%) 58.5 80.9 88.1 90.8 83.8 81.0 76.616 NSC (MW) 1,212 1,212 1,212 1,212 1,212 1,212 1,212
17 ANOHR Equation -5.1 x NOF + 7361
Issued by: Florida Power & Light Company DOCKET NO. 20170001-EIAppendix 4, Page 19 of 19