The District will receive credits for the energy produced by the solar field. Credits will be used to offset the District’s electricity bill. (Rates set by New York state.)
2013
O&R SC2 $/kWh = .1528
kWh Produced = 0
Credit = 0
2014
O&R SC2 $/kWh = .1842
kWh Produced = 0
Credit = 0
2015
O&R SC2 $/kWh = .1569
kWh Produced = 0
Credit = 0
2016
O&R SC2 $/kWh = .1426
kWh Produced = 0
Credit = 0
2017
O&R SC2 $/kWh = .1627
kWh Produced = 2,919,000
Credit = $474,921
2018
O&R SC2 $/kWh = .1630
kWh Produced = tbd
Credit = tbd
2019
O&R SC2 $/kWh = .1657
kWh Produced = tbd
Credit = tbd
2020
O&R SC2 $/kWh = .1688
kWh Produced = tbd
Credit = tbd
2021
O&R SC2 $/kWh = .1717
kWh Produced = tbd
Credit = tbd
District’s projected energy costs, credits, electric bills, maintenance costs, M&V costs, and total costs over 18 years:
2017-18
District Energy Costs = $492,600
Credits = $474,921
Electric Bill = $17,739
Maintenance Cost = $30,600
Measurement & Verifications (M&V) = $1,000
Total Yearly Cost = $49,339
2018-19
District Energy Costs = $502,513
Credits = $481,998
Electric Bill = $20,516
Maintenance Cost = $31,212
Measurement & Verifications (M&V) = $1,020
Total Yearly Cost = $52,748
2019-20
District Energy Costs = $512,563
Credits = $489,179
Electric Bill = $23,334
Maintenance Cost = $31,836
Measurement & Verifications (M&V) = $1,040
Total Yearly Cost = $56,210
2020-21
District Energy Costs = $522,815
Credits = $496,468
Electric Bill = $26,347
Maintenance Cost = $32,473
Measurement & Verifications (M&V) = $1,061
Total Yearly Cost = $59,881
2021-22
District Energy Costs = $533,271
Credits = $503,866
Electric Bill = $29,405
Maintenance Cost = $33,122
Measurement & Verifications (M&V) = $1,082
Total Yearly Cost = $63,609
2022-23
District Energy Costs = $543,936
Credits = $511,373
Electric Bill = $32,563
Maintenance Cost = $33,784
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $6,347
2023-24
District Energy Costs = $554,815
Credits = $518,993
Electric Bill = $35,823
Maintenance Cost = $34,460
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $70,283
2024-25
District Energy Costs = $565,911
Credits = $526,726
Electric Bill = $39,186
Maintenance Cost = $35,149
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $74,335
2025-26
District Energy Costs = $577,230
Credits = $534,574
Electric Bill = $42,656
Maintenance Cost = $35,852
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $78,508
2026-27
District Energy Costs = $588,774
Credits = $542,539
Electric Bill = $46,235
Maintenance Cost = $35,569
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $82,804
2027-28
District Energy Costs = $600,550
Credits = $550,623
Electric Bill = $49,927
Maintenance Cost = $37,700
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $87,627
2028-29
District Energy Costs = $612,561
Credits = $558,827
Electric Bill = $53,734
Maintenance Cost = $38,046
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $91,780
2029-30
District Energy Costs = $624,812
Credits = $587,154
Electric Bill = $57,658
Maintenance Cost = $38,807
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $96,465
2030-31
District Energy Costs = $637,308
Credits = $575,604
Electric Bill = $61,704
Maintenance Cost = $39,583
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $101,287
2031-32
District Energy Costs = $650,054
Credits = $584,181
Electric Bill = $65,874
Maintenance Cost = $40,375
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $106,249
2032-33
District Energy Costs = $663,055
Credits = $592,885
Electric Bill = $70,171
Maintenance Cost = $41,183
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $111,354
2033-34
District Energy Costs = $676,317
Credits = $601,719
Electric Bill = $74,598
Maintenance Cost = $42,006
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $116,604
2034-35
District Energy Costs = $689,843
Credits = $610,685
Electric Bill = $79,158
Maintenance Cost = $42,846
Measurement & Verifications (M&V) = 0
Total Yearly Cost = $122,004
Total over 18 years
District Energy Costs = $10,548,990
Credits = $9,722,313
Electric Bill = $826,677
Maintenance Cost = $655,203
Measurement & Verifications (M&V) = $5,204
Total Yearly Cost = $1,487,435