Orange & Rockland credits

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