How Much Can Solar Save in Beaverville?
Real numbers based on current ComEd rates and Illinois incentives.
$125
Current Bill/mo
$133
Est. Lease + Battery
6 yrs
Payback Period
$40,577
25-Year Savings
What You're Paying Now
Without solar, here's what ComEd electricity will cost you over time at 6% annual rate increases.
Monthly Bill
$125
Annual Cost
$1,500
25-Year Cost (No Solar)
$82,297
Your Solar Investment
6 kW System
$17,400
$8,767
After All IL Incentives
DG Rebate ($300/kW)-$1,800
Illinois Shines RECs (lump sum, ~18 mo)-$6,833
With vs Without Solar in Beaverville
| Metric | Without Solar | With Solar |
|---|---|---|
| Monthly Cost | $125/mo | $105/mo (loan) |
| Monthly Cash Flow | -$0 (all to utility) | +$2/mo |
| 5-Year Cost | $8,100 | $6,300 |
| 25-Year Cost | $82,297 | $41,720 |
| Rate Control | None — utility sets rates | Fixed at $0.10/kWh (avg.) for 15 years |
| Home Value Impact | None | +$15,000–$25,000 (tax-exempt) |
Your Solar Savings Over Time
Estimated 25-Year Total Savings
$40,577
Without Solar
With Solar
Year 1Payback Year
$1,500
$1,481
Year 5
$8,456
$788
Year 10
$19,771
$9,085
Year 15
$34,914
$18,360
Year 20
$55,178
$29,039
Year 25
$82,297
$41,719
| Year | Without Solar | With Solar | Cumulative Savings |
|---|---|---|---|
| Year 1Payback | $1,500 | $1,481 | $19 |
| Year 2 | $3,090 | -$3,851 | $6,941 |
| Year 3 | $4,775 | -$2,328 | $7,104 |
| Year 4 | $6,562 | -$783 | $7,345 |
| Year 5 | $8,456 | $788 | $7,668 |
| Year 6 | $10,463 | $2,385 | $8,078 |
| Year 7 | $12,591 | $4,011 | $8,580 |
| Year 8 | $14,846 | $5,668 | $9,178 |
| Year 9 | $17,237 | $7,358 | $9,879 |
| Year 10 | $19,771 | $9,085 | $10,686 |
| Year 11 | $22,457 | $10,850 | $11,607 |
| Year 12 | $25,305 | $12,657 | $12,648 |
| Year 13 | $28,323 | $14,509 | $13,814 |
| Year 14 | $31,523 | $16,409 | $15,114 |
| Year 15 | $34,914 | $18,360 | $16,554 |
| Year 16 | $38,509 | $20,368 | $18,141 |
| Year 17 | $42,319 | $22,435 | $19,885 |
| Year 18 | $46,358 | $24,566 | $21,793 |
| Year 19 | $50,640 | $26,766 | $23,874 |
| Year 20 | $55,178 | $29,039 | $26,139 |
| Year 21 | $59,989 | $31,392 | $28,597 |
| Year 22 | $65,088 | $33,830 | $31,258 |
| Year 23 | $70,494 | $36,360 | $34,134 |
| Year 24 | $76,223 | $38,987 | $37,236 |
| Year 25 | $82,297 | $41,719 | $40,577 |
Start Saving in Beaverville
Get a free, personalized solar analysis based on your actual ComEd bill and roof. Lease or own — we'll find the best option.
✓ $0 down lease available — save from day 1 with no upfront cost
ComEd rates projected to rise again next year. Lock in savings now.