32 Lindenleaf Ln, Belleville, IL 62223
Compared with staying on Ameren Illinois and absorbing every rate increase for the next 25 years.
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.
12 panels, 5.52 kW, producing about 7,724 kWh a year.
Your actual roof layout from the design team.
Orange is what you pay if you do nothing, your power bill climbing 24% this year, which is Ameren's actual increase, then 13.5% a year through year 5 and 7% a year after that. Green is what solar costs you all in, the PPA payment plus the power bill you still receive after solar. The PPA payment is not fixed, it rises 2.99% every 12 months. Green sits below orange from year one and the gap widens every year, so the space between the bars is what you keep.
In year one solar costs $163 a month all in, the payment of $112.24 plus the $50 power bill you still receive, against $220 a month to do nothing. That is $57 a month you keep, and the gap widens every year Ameren Illinois raises its rates. Across the full 25 years you keep $127,164.
Your first five years, with all 25 a click away. Doing nothing starts at $220 a month and climbs 24% this year, which is Ameren's actual increase, then 13.5% a year through year 5 and 7% a year after that. The payment starts at $112.24 and climbs 2.99% every 12 months. The power bill that remains starts at $50 and climbs with the utility.
| Year | Do nothing | Solar payment | Bill left | Solar all in | Difference / mo | Running total |
|---|---|---|---|---|---|---|
| 1 | $220 | $112 | $50 | $163 | $57 | $688 |
| 2 | $273 | $116 | $63 | $178 | $95 | $1,824 |
| 3 | $310 | $119 | $71 | $190 | $120 | $3,260 |
| 4 | $351 | $123 | $81 | $203 | $148 | $5,039 |
| 5 | $399 | $126 | $91 | $218 | $181 | $7,213 |
| 25 yr | $228,591 | $49,042 | $52,385 | $101,427 | $127,164 | $127,164 |
| Year | Do nothing | Solar payment | Bill left | Solar all in | Difference / mo | Running total |
|---|---|---|---|---|---|---|
| 6 | $427 | $130 | $98 | $228 | $199 | $9,601 |
| 7 | $457 | $134 | $105 | $239 | $218 | $12,217 |
| 8 | $489 | $138 | $112 | $250 | $239 | $15,082 |
| 9 | $523 | $142 | $120 | $262 | $261 | $18,213 |
| 10 | $559 | $146 | $128 | $275 | $285 | $21,632 |
| 11 | $599 | $151 | $137 | $288 | $311 | $25,361 |
| 12 | $640 | $155 | $147 | $302 | $339 | $29,423 |
| 13 | $685 | $160 | $157 | $317 | $368 | $33,844 |
| 14 | $733 | $165 | $168 | $333 | $401 | $38,652 |
| 15 | $785 | $170 | $180 | $349 | $435 | $43,875 |
| 16 | $840 | $175 | $192 | $367 | $473 | $49,546 |
| 17 | $898 | $180 | $206 | $386 | $513 | $55,698 |
| 18 | $961 | $185 | $220 | $405 | $556 | $62,366 |
| 19 | $1,029 | $191 | $236 | $426 | $602 | $69,591 |
| 20 | $1,100 | $196 | $252 | $449 | $652 | $77,413 |
| 21 | $1,178 | $202 | $270 | $472 | $705 | $85,877 |
| 22 | $1,260 | $208 | $289 | $497 | $763 | $95,032 |
| 23 | $1,348 | $215 | $309 | $524 | $825 | $104,927 |
| 24 | $1,443 | $221 | $331 | $552 | $891 | $115,618 |
| 25 | $1,544 | $228 | $354 | $581 | $962 | $127,164 |