Commission File Number | Registrant; State of Incorporation; Address; and Telephone Number | IRS Employer Identification No. | ||
333-209196-01 | DUKE ENERGY FLORIDA PROJECT FINANCE, LLC | 81-0977581 | ||
(Delaware) | ||||
299 First Avenue North, St. Petersburg, Florida 33701 | ||||
704-382-3853 | ||||
1-03274 | DUKE ENERGY FLORIDA, LLC | 59-0247770 | ||
(Depositor and Sponsor) | ||||
(Florida) | ||||
299 First Avenue North, St. Petersburg, Florida 33701 | ||||
704-382-3853 |
Name of exchange | ||||||||
Title of class | Section 12(b) | Section 12(g) | Section 15(d) | (If Section 12(b)) | ||||
Series A 2018 Senior Secured Bonds | o | o | þ | |||||
Series A 2021 Senior Secured Bonds | o | o | þ | |||||
Series A 2026 Senior Secured Bonds | o | o | þ | |||||
Series A 2032 Senior Secured Bonds | o | o | þ | |||||
Series A 2035 Senior Secured Bonds | o | o | þ |
• | Item 1A. Asset-Level Information. |
• | Item 1B. Asset Representations Reviewer and Investor Communication. |
• | Item 4. Defaults Upon Senior Securities. |
• | Item 5. Submission of Matters to a Vote of Security Holders. |
• | Item 6. Significant Obligors of Pool Assets. |
• | Item 7. Change in Sponsor Interest in the Securities. |
• | Item 8. Significant Enhancement Provider Information. |
Date: | September 12, 2018 | DUKE ENERGY FLORIDA PROJECT FINANCE, LLC |
(Issuing Entity) | ||
By: Duke Energy Florida, LLC, as Servicer | ||
By: | /s/ Dwight L. Jacobs | |
Dwight L. Jacobs | ||
Senior Vice President, Chief Accounting Officer and Controller |
Exhibit No. | Description | |
3.1 | ||
3.2 | ||
4.1 | ||
10.1 | ||
10.2 | ||
10.3 | ||
*99.1 |
1. | Collections Allocable and Aggregate Amounts Available for the Current Payment Date: |
i. | Remittances for the | March 2018 | Collection Period | $ | 6,043,696.26 | |
ii. | Remittances for the | April 2018 | Collection Period | 5,234,034.16 | ||
iii. | Remittances for the | May 2018 | Collection Period | 6,251,003.38 | ||
iv.. | Remittances for the | June 2018 | Collection Period | 6,048,513.57 | ||
v. | Remittances for the | July 2018 | Collection Period | 7,924,852.73 | ||
vi. | Remittances for the | August 2018 | Collection Period | 8,789,824.89 | ||
vii. | ||||||
viii. | ||||||
ix. | Investment Earnings on Capital Subaccount | 48,885.39 | ||||
x. | Investment Earnings on Excess Funds Subaccount | 6,678.76 | ||||
xi. | Investment Earnings on General Subaccount | 139,197.94 | ||||
xii. | General Subaccount Balance (sum of i through xi above) | $ | 40,486,687.08 | |||
xiii. | Excess Funds Subaccount Balance as of prior Payment Date | 512,131.20 | ||||
xiv. | Capital Subaccount Balance as of prior Payment Date | 6,471,450.00 | ||||
xv. | Collection Account Balance (sum of xii through xiv above) | $ | 47,470,268.28 |
i. | Series A | 2018 | Outstanding Amount | $ | 91,968,362.00 | ||
ii. | Series A | 2021 | Outstanding Amount | 150,000,000.00 | |||
iii. | Series A | 2026 | Outstanding Amount | 436,000,000.00 | |||
iv. | Series A | 2032 | Outstanding Amount | 250,000,000.00 | |||
v. | Series A | 2035 | Outstanding Amount | 275,290,000.00 | |||
vi. | Aggregate Outstanding Amount of all Series A Bonds | $ | 1,203,258,362.00 |
Principal | Principal Due | ||||||
i. | Series A | 2018 | $ | 25,149,061.00 | |||
ii. | Series A | 2021 | — | ||||
iii. | Series A | 2026 | — | ||||
iv. | Series A | 2032 | — | ||||
v. | Series A | 2035 | — | ||||
vi. | All Series A Bonds | $ | 25,149,061.00 |
Interest | |||||||||||||||||
WAL | Interest Rate | Days in Interest Period | Principal Balance | Interest Due | |||||||||||||
v. | Series A | 2018 | 1.196 | % | 180 | $ | 91,968,362.00 | $ | 549,971.00 | ||||||||
vi. | Series A | 2021 | 1.731 | % | 180 | 150,000,000.00 | 1,298,250.00 | ||||||||||
vii. | Series A | 2026 | 2.538 | % | 180 | 436,000,000.00 | 5,532,840.00 | ||||||||||
viii. | Series A | 2032 | 2.858 | % | 180 | 250,000,000.00 | 3,572,500.00 | ||||||||||
ix. | Series A | 2035 | 3.112 | % | 180 | 275,290,000.00 | 4,283,512.40 | ||||||||||
x. | All Series A Bonds | $ | 15,237,073.40 | ||||||||||||||
Required Level | Funding Required | ||||||||||||||||
xi. | Capital Account | $ | 6,471,450.00 | $ | — |
i. | Trustee Fees and Expenses; Indemnity Amounts | $ | 5,400.00 | ||||||||||
ii. | Servicing Fee | 323,572.50 | |||||||||||
iii. | Administration Fee | 25,000.00 | |||||||||||
iv. | Operating Expenses | 140,420.64 | |||||||||||
Series A Bonds | Aggregate | Per $1,000 of Original Principal Amount | |||||||||||
v. | Semi-Annual Interest (including any past-due for prior periods) | $ | 15,237,073.40 | ||||||||||
1. | Series A | 2018 | $ | 549,971.00 | $ | 3.01 | |||||||
2. | Series A | 2021 | 1,298,250.00 | 8.66 | |||||||||
3. | Series A | 2026 | 5,532,840.00 | 12.69 | |||||||||
4. | Series A | 2032 | 3,572,500.00 | 14.29 | |||||||||
5. | Series A | 2035 | 4,283,512.40 | 15.56 | |||||||||
vi. | Principal Due and Payable as a Result of an Event of Default or on Final Maturity Date | $ | — | ||||||||||
1. | Series A | 2018 | $ | — | $ | — | |||||||
2. | Series A | 2021 | — | — | |||||||||
3. | Series A | 2026 | — | — | |||||||||
4. | Series A | 2032 | — | — | |||||||||
5. | Series A | 2035 | — | — | |||||||||
vii. | Semi-Annual Principal | $ | 25,149,061.00 | ||||||||||
1. | Series A | 2018 | $ | 25,149,061.00 | $ | 137.43 | |||||||
2. | Series A | 2021 | — | ||||||||||
3. | Series A | 2026 | — | ||||||||||
4. | Series A | 2032 | — | ||||||||||
5. | Series A | 2035 | — | ||||||||||
viii. | Other unpaid Operating Expenses | $ | — | ||||||||||
ix. | Funding of Capital Subaccount (to required level) | — | |||||||||||
x. | Capital Subaccount Return to Duke Energy Florida | 100,696.00 | |||||||||||
xi. | Withdrawals from Excess Funds Subaccount | (494,536.46 | ) | ||||||||||
xii. | Released to Issuer upon Retirement of all Series Bonds | — | |||||||||||
xiii. | Aggregate Remittances as of Current Payment Date | $ | 40,486,687.08 |
5. | Outstanding Amount and Collection Account Balance as of Current Payment Date (after giving effect to payments to be made on such Payment Date): |
i. | Series A | 2018 | $ | 66,819,301.00 | |||
ii. | Series A | 2021 | 150,000,000.00 | ||||
iii. | Series A | 2026 | 436,000,000.00 | ||||
iv. | Series A | 2032 | 250,000,000.00 | ||||
v. | Series A | 2035 | 275,290,000.00 | ||||
vi. | Aggregate Outstanding Amount of all Series A Bonds | $ | 1,178,109,301.00 | ||||
vii. | Excess Funds Subaccount Balance | 17,594.74 | |||||
viii. | Capital Subaccount Balances | 6,471,450.00 | |||||
ix. | Aggregate Collection Account Balance | $ | 6,489,044.74 |
i. | Excess Funds Subaccount | $ | 494,536.46 | |||
ii. | Capital Subaccount | |||||
iii. | Total Withdrawals | $ | 494,536.46 |
i. | Semi-annual Interest | ||||||
Series A | 2018 | $ | — | ||||
Series A | 2021 | — | |||||
Series A | 2026 | — | |||||
Series A | 2032 | — | |||||
Series A | 2035 | — | |||||
Total | $ | — | |||||
ii. | Semi-annual Principal | ||||||
Series A | 2018 | $ | — | ||||
Series A | 2021 | — | |||||
Series A | 2026 | — | |||||
Series A | 2032 | — | |||||
Series A | 2035 | — | |||||
Total | $ | — |
i. | Return on Invested Capital | $ | — |
i. | Capital Subaccount |
Date: | August 24, 2018 | DUKE ENERGY FLORIDA, LLC, |
as Servicer | ||
By: | /s/ David Doss | |
David Doss | ||
Director, Electric Utilities and Infrastructure |