How Much Can Solar Save in Varna?
Real numbers based on current ComEd rates and Illinois incentives.
$125
Current Bill/mo
$133
Est. Lease + Battery
5.5 yrs
Payback Period
$42,745
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
5.5 kW System
$15,950
$8,037
After All IL Incentives
DG Rebate ($300/kW)-$1,650
Illinois Shines RECs (lump sum, ~18 mo)-$6,263
With vs Without Solar in Varna
| Metric | Without Solar | With Solar |
|---|---|---|
| Monthly Cost | $125/mo | $97/mo (loan) |
| Monthly Cash Flow | -$0 (all to utility) | +$11/mo |
| 5-Year Cost | $8,100 | $5,820 |
| 25-Year Cost | $82,297 | $39,552 |
| 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
$42,745
Without Solar
With Solar
Year 1Payback Year
$1,500
$1,374
Year 5
$8,456
$819
Year 10
$19,771
$8,575
Year 15
$34,914
$17,305
Year 20
$55,178
$27,431
Year 25
$82,297
$39,552
| Year | Without Solar | With Solar | Cumulative Savings |
|---|---|---|---|
| Year 1Payback | $1,500 | $1,374 | $126 |
| Year 2 | $3,090 | -$3,496 | $6,586 |
| Year 3 | $4,775 | -$2,081 | $6,856 |
| Year 4 | $6,562 | -$643 | $7,205 |
| Year 5 | $8,456 | $819 | $7,636 |
| Year 6 | $10,463 | $2,309 | $8,154 |
| Year 7 | $12,591 | $3,826 | $8,764 |
| Year 8 | $14,846 | $5,375 | $9,471 |
| Year 9 | $17,237 | $6,957 | $10,280 |
| Year 10 | $19,771 | $8,575 | $11,196 |
| Year 11 | $22,457 | $10,232 | $12,226 |
| Year 12 | $25,305 | $11,930 | $13,375 |
| Year 13 | $28,323 | $13,672 | $14,651 |
| Year 14 | $31,523 | $15,463 | $16,060 |
| Year 15 | $34,914 | $17,305 | $17,609 |
| Year 16 | $38,509 | $19,202 | $19,307 |
| Year 17 | $42,319 | $21,159 | $21,161 |
| Year 18 | $46,358 | $23,179 | $23,179 |
| Year 19 | $50,640 | $25,269 | $25,371 |
| Year 20 | $55,178 | $27,431 | $27,747 |
| Year 21 | $59,989 | $29,673 | $30,316 |
| Year 22 | $65,088 | $32,000 | $33,089 |
| Year 23 | $70,494 | $34,417 | $36,077 |
| Year 24 | $76,223 | $36,932 | $39,291 |
| Year 25 | $82,297 | $39,552 | $42,745 |
Start Saving in Varna
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.