Rundle Solar

Timothy Mabrey

209 Harbor Mill Dr, Troy, IL 62294

Your 25-year savings
$59,501

Compared with staying on Southwestern Electric Cooperative and absorbing every rate increase for the next 25 years.

14.26 kW system 31 panels 100% offset 19,908 kWh per year

At CORVUS PRO SOLAR, our goal is to make this process as transparent and “easy” as possible, a sentiment echoed by many of your neighbors in our 4.9 star Google Reviews.

Your system at a glance

31 panels, 14.26 kW, producing about 19,908 kWh a year.

Illustration. Your surveyed roof layout is in the full proposal.

100% of your power
14.26 kW
31 panels
19,908
kWh made each year
100%
of your power covered

What you pay every month, for 25 years

Orange is Southwestern Electric Cooperative, climbing 7.5% a year. Green is your loan payment, which is fixed and never rises. Your payment starts higher than your current bill, and the power bill passes it in year 12. From there the gap is money you keep.

Southwestern Electric Cooperative bill Solar payment
$300$600$900$1,200 $1,261$4781510152025 Year

Your system

System size
14.26 kW
Panels
31
Panel model
REC460AA Pure-RX-DC
Energy offset
100%
Year 1 production
19,908 kWh
Utility
Southwestern Electric Cooperative
Loan payment, mo 1 to 36
$344.21
Loan payment, mo 37 on
$478.13
Financing
Sungage BrightStart
APR
9.74%
Current power bill
$222

Where this lands

A loan is a fixed payment, so the early years cost more than staying with the utility. Your power bill passes your loan payment in year 12, and you come out ahead overall in year 19.

Today
Southwestern Electric$222/mo
Solar$344/mo
You pay $122 more a month
Year 12
Southwestern Electric$493/mo
Solar$478/mo
You keep $14 a month
Year 25
Southwestern Electric$1,261/mo
Solar$478/mo
You keep $783 a month

Year by year

Your first five years, with all 25 a click away. Southwestern Electric Cooperative escalated 7.5% annually from $222 a month. The loan payment is fixed at $344.21 for the first 36 months, then $478.13 for the remainder of the term.

YearSouthwestern Electric CooperativeSolar Saved / moSaved / yrRunning total
1$222$344$-122$-1,463$-1,463
2$239$344$-105$-1,262$-2,725
3$257$344$-87$-1,047$-3,772
4$276$478$-202$-2,423$-6,195
5$297$478$-181$-2,175$-8,370
25 yr$181,365$138,618 $42,747$42,747
Illinois SRECs paid to you $16,754$16,754
Total 25-year savings $59,501$59,501
View all 25 yearsShow less
YearSouthwestern Electric CooperativeSolar Saved / moSaved / yrRunning total
6$319$478$-159$-1,907$-10,277
7$343$478$-135$-1,620$-11,897
8$369$478$-109$-1,311$-13,208
9$397$478$-82$-979$-14,188
10$426$478$-52$-622$-14,810
11$458$478$-20$-239$-15,049
12$493$478$14$174$-14,875
13$530$478$51$617$-14,258
14$569$478$91$1,094$-13,164
15$612$478$134$1,606$-11,558
16$658$478$180$2,157$-9,402
17$707$478$229$2,749$-6,653
18$760$478$282$3,385$-3,268
19$817$478$339$4,069$802
20$879$478$400$4,805$5,607
21$944$478$466$5,596$11,203
22$1,015$478$537$6,446$17,648
23$1,091$478$613$7,359$25,008
24$1,173$478$695$8,342$33,349
25$1,261$478$783$9,398$42,747

The fine print