Solar project financials

Credits: $9,722,313

Debt Service: -$7,203,540

Energy payments: -$826,677

Maintenance/(M&V): -$660,407

NYSERDA Rebates: +$70,278

Net Gain before Aid: = $1,101,967

State Aid: +$3,291,720

TOTAL SAVINGS = $4,393,687
Avg. $244,094/yr. x 18 years