Asset-Backed Issuer Distribution Report (Form 10-D)

SEMI-ANNUAL SERVICER'S CERTIFICATE

Pursuant to Section 4.01(c)(ii) of the Nuclear Asset-Recovery Property Servicing Agreement, dated as of June 22, 2016 (Servicing Agreement), by and between DUKE ENERGY FLORIDA, LLC, as servicer (Servicer), and Duke Energy Florida Project Finance, LLC, the Servicer does hereby certify, for the September 1, 2026, Payment Date (Current Payment Date), as follows:

Capitalized terms used but not defined herein have their respective meanings as set forth in the Servicing Agreement. References herein to certain sections and subsections are references to the respective sections of the Servicing Agreement or the Indenture, as the context indicates.

Collection Periods: March 1, 2026 to August 31, 2026

Payment Date: September 1, 2026

1.Collections Allocable and Aggregate Amounts Available for the Current Payment Date:

i.

Remittances for the

March 2026

Collection Period

$

6,655,058.73

ii.

Remittances for the

April 2026

Collection Period

6,229,185.23

iii.

Remittances for the

May 2026

Collection Period

5,821,732.57

iv..

Remittances for the

June 2026

Collection Period

6,506,348.29

v.

Remittances for the

July 2026

Collection Period

8,900,904.11

vi.

Remittances for the

August 2026

Collection Period

8,619,639.42

vii.

viii.

ix.

Investment Earnings on General Subaccount

361,785.24

x.

Investment Earnings on Capital Subaccount

110,918.34

xi.

Investment Earnings on Excess Funds Subaccount

13,648.78

xii.

General Subaccount Balance (sum of i through xi above)

$

43,219,220.71

xiii.

Excess Funds Subaccount Balance as of prior Payment Date

-

xiv.

Capital Subaccount Balance as of prior Payment Date

6,105,242.79

xv.

Collection Account Balance (sum of xii through xiv above)

$

49,324,463.50

2. Outstanding Amounts as of prior Payment Date:

i.			Series A			2018						Outstanding Amount			$	-
ii.			Series A			2021						Outstanding Amount			-
iii.			Series A			2026						Outstanding Amount			223,417,756.00
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												$	748,707,756.00

3. Required Funding/Payments as of Current Payment Date:

			Principal												Principal Due
i.			Series A			2018									$	-
ii.			Series A			2021									-
iii.			Series A			2026									29,307,913.00
iv.			Series A			2032									-
v.			Series A			2035									-
vi.			All Series A Bonds												$	29,307,913.00

			Interest
			WAL												Interest Rate						Days in Interest Period						Principal Balance						Interest Due
vii.			Series A			2018									1.196		%				185						$	-					$	-
viii.			Series A			2021									1.731		%				185						-						-
ix.			Series A			2026									2.538		%				185						223,417,756.00						2,835,171.32
x.			Series A			2032									2.858		%				185						250,000,000.00						3,572,500.00
xi.			Series A			2035									3.112		%				185						275,290,000.00						4,283,512.40
xii.			All Series A Bonds																														$	10,691,183.72
																											Required Level						Funding Required
xiii.			Capital Account																								$	6,471,450.00					$	-

4. Allocation of Remittances as of Current Payment Date Pursuant to 8.02(e) of Indenture:

i.			Trustee Fees and Expenses; Indemnity Amounts																		$	13,075.00
ii.			Servicing Fee																		323,572.50
iii.			Administration Fee																		-
iv.			Operating Expenses																		77,062.85
Series A Bonds															Aggregate			Per $1,000 of Original Principal Amount
v.			Semi-Annual Interest (including any past-due for prior periods)																		$	10,691,183.72
1.			Series A			2018									$	-		$	-
2.			Series A			2021									-			-
3.			Series A			2026									2,835,171.32			6.50
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																		$	29,307,913.00
1.			Series A			2018									$	-		$	-
2.			Series A			2021									-			-
3.			Series A			2026									29,307,913.00			67.22
4.			Series A			2032									-			-
5.			Series A			2035									-			-
viii.			Other unpaid Operating Expenses																		$	-
ix.			Funding of Capital Subaccount (to required level)																		366,207.21
x.			Capital Subaccount Return to Duke Energy Florida																		101,522.00
xi.			Deposits to Excess Funds Subaccount																		2,338,684.43
xii.			Released to Issuer upon Retirement of all Series Bonds																		-
xiii.			Aggregate Remittances as of Current Payment Date																		$	43,219,220.71

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									$	-
ii.			Series A			2021									-
iii.			Series A			2026									194,109,843.00
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												$	719,399,843.00
vii.			Excess Funds Subaccount Balance												2,338,684.43
viii.			Capital Subaccount Balances												6,471,450.00
ix.			Aggregate Collection Account Balance												$	8,810,134.43

6. Subaccount Withdrawals as of Current Payment Date (if applicable, pursuant to Section 8.02(e) of Indenture):

i.			Excess Funds Subaccount									$	13,648.78
ii.			Capital Subaccount									110,918.34
iii.			Total Withdrawals									$	124,567.12

7. Shortfalls in Interest and Principal Payments as of Current Payment Date:

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												$	-

8. Shortfalls in Payment of Return on Invested Capital as of Current Payment Date:

i.			Return on Invested Capital			$	-

9. Shortfalls in Required Subaccount Levels as of Current Payment Date:

i.			Capital Subaccount

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Semi-Annual Servicer's Certificate.

Date:			August 24, 2026			DUKE ENERGY FLORIDA, LLC,
						as Servicer
			By:			/s/ NICHOLAS G. SPEROS
						Nicholas G. Speros
						Director, EUI Accounting - Carolinas