Your Solar Savings, Darrell Owen

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

34 panels, 15.64 kW, producing about 22,214 kWh a year.

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

15.64 kW

34 panels

22,214

kWh made each year

129%

of your power covered

What you pay every month, for 25 years

Orange is Tri-County 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 11. From there the gap is money you keep.

Tri-County Electric Cooperative bill Solar payment

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 11, and you come out ahead overall in year 18.

Today

Tri-County$214/mo

Solar$306/mo

You pay $92 more a month

Year 11

Tri-County$440/mo

Solar$431/mo

You keep $10 a month

Year 25

Tri-County$1,212/mo

Solar$431/mo

You keep $781 a month

Year by year

All 25 years. Tri-County Electric Cooperative escalated 7.5% annually from $214 a month. The loan payment is fixed at $305.87 for the first 36 months, then $430.67 for the remainder of the term.

Year	Tri-County Electric Cooperative	Solar	Saved / mo	Saved / yr	Running total
1	$214	$306	$-92	$-1,106	$-1,106
2	$230	$306	$-76	$-914	$-2,021
3	$247	$306	$-59	$-707	$-2,728
4	$265	$431	$-165	$-1,983	$-4,711
5	$285	$431	$-145	$-1,744	$-6,455
6	$307	$431	$-124	$-1,487	$-7,942
7	$330	$431	$-101	$-1,211	$-9,153
8	$354	$431	$-76	$-914	$-10,067
9	$381	$431	$-50	$-595	$-10,662
10	$410	$431	$-21	$-252	$-10,914
11	$440	$431	$10	$116	$-10,798
12	$473	$431	$43	$513	$-10,285
13	$509	$431	$78	$939	$-9,346
14	$547	$431	$116	$1,397	$-7,950
15	$588	$431	$157	$1,889	$-6,060
16	$632	$431	$202	$2,419	$-3,642
17	$680	$431	$249	$2,988	$-654
18	$731	$431	$300	$3,599	$2,945
19	$785	$431	$355	$4,257	$7,202
20	$844	$431	$414	$4,964	$12,165
21	$908	$431	$477	$5,723	$17,889
22	$976	$431	$545	$6,540	$24,429
23	$1,049	$431	$618	$7,418	$31,847
24	$1,128	$431	$697	$8,362	$40,210
25	$1,212	$431	$781	$9,377	$49,587
25 yr	$174,295	$124,708		$49,587	$49,587
Illinois SRECs paid to you				$18,698	$18,698
Total 25-year savings				$68,285	$68,285

Your system

System size

15.64 kW

Panels

Panel model

REC460AA Pure-RX-DC

Energy offset

129%

Year 1 production

22,214 kWh

Utility

Tri-County Electric Cooperative

Loan payment, mo 1 to 36

$305.87

Loan payment, mo 37 on

$430.67

Financing

Sungage BrightStart

APR

9.74%

Current power bill

$214

The fine print

What this compares. Your current average power bill of $214 a month against your solar loan payment over 25 years. The utility is escalated at 7.5% per year. The loan payment does not escalate, it is fixed at $305.87 for months 1 to 36 and $430.67 for months 37 to 300.
Your Illinois SRECs are included. The proposal estimates $18,698 in Illinois SRECs, which are yours because you own the system. That amount is added to the savings total above. The monthly loan payments shown are the schedule as written, so this is money you receive on top of them. SREC values are estimates and depend on the program, your production and reporting.
Still connected to the grid. You are still connected to the utility grid and would be expected to pay a small fixed monthly rate, considered the standard connection fee.
Where the numbers come from. System specs, production, offset, the the loan payment schedule and the 9.74% APR were all read from your Solo proposal on 2026-07-29. The 7.5% utility escalation is Rundle Solar's standard planning assumption, not a figure from the proposal.
This is an estimate, not a contract. Production, rates and savings are projections. Nothing here is a guarantee.