{ "version": "2026-09-04", "title": "SolarCalcNow reproducible planning scenarios: 12 states × 3 self-use shares × 3 export values", "evidenceType": "Synthetic calculations, not measured households, quotes, real utility bills or causal research.", "method": "Run calculateSolarEstimate with the complete input object in each row. State rates and production inputs come from linked snapshots. Production coverage: one full API response, eight rounded API yields and three explicit authored pre-loss assumptions. Costs use the disclosed marketplace-average ±20% author scenario. No API call occurs during generation.", "limitations": "A single author-selected production point is not a statewide average. No hourly matching, actual export tariff, financing, incentives, fixed charges, minimum bills or roof survey. Payback is simple gross-cost payback, not investment return.", "formulas": { "energyTarget": "900 kWh/month × 12 × 100% = 10800 kWh/year", "netACSize": "annual target / (yield × shade multiplier × additional loss factor); factor is 1 for net AC, 0.86 for the three authored pre-loss inputs", "annualSavings": "min(selfConsumedKWh × retail + exportedKWh × exportRate, annualUsageKWh × retail)", "simplePayback": "gross cost / annual energy savings" }, "rows": [ { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "California", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 3751.9200000000005, "remainingEnergyChargeUSD": 0, "paybackLowYears": 3.5729489841409676, "paybackHighYears": 5.377468673101052, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "California", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 2044.7964000000002, "remainingEnergyChargeUSD": 1707.1236000000004, "paybackLowYears": 6.555869695671501, "paybackHighYears": 9.866914996515693, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "California", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 1388.2104000000004, "remainingEnergyChargeUSD": 2363.7096, "paybackLowYears": 9.656618876056669, "paybackHighYears": 14.533699116489327, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "California", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 3751.92, "remainingEnergyChargeUSD": 4.547473508864641e-13, "paybackLowYears": 3.572948984140968, "paybackHighYears": 5.377468673101053, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "California", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 2654.4834000000005, "remainingEnergyChargeUSD": 1097.4366, "paybackLowYears": 5.050104571223982, "paybackHighYears": 7.600662435478518, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "California", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 2232.3924000000006, "remainingEnergyChargeUSD": 1519.5276, "paybackLowYears": 6.004956275867172, "paybackHighYears": 9.037762475800086, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "California", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 3751.9200000000005, "remainingEnergyChargeUSD": 0, "paybackLowYears": 3.5729489841409676, "paybackHighYears": 5.377468673101052, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "California", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 3020.2956000000004, "remainingEnergyChargeUSD": 731.6244000000002, "paybackLowYears": 4.438445943032258, "paybackHighYears": 6.680085308200065, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "california", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "California", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.34740000000000004, "referenceYieldKWhPerKWYear": 1595.1758311083977, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.770413511403122, "panels": 17, "grossCostLowUSD": 13405.418752578182, "grossCostHighUSD": 20175.8322639813, "annualSavingsUSD": 2738.9016, "remainingEnergyChargeUSD": 1013.0184000000004, "paybackLowYears": 4.894450663206806, "paybackHighYears": 7.3663954426041816, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Texas", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1721.5199999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.833320554767967, "paybackHighYears": 10.21159139083303, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 938.2283999999999, "remainingEnergyChargeUSD": 783.2915999999999, "paybackLowYears": 12.538202852785261, "paybackHighYears": 18.736864937308315, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 636.9623999999999, "remainingEnergyChargeUSD": 1084.5575999999999, "paybackLowYears": 18.46843393180532, "paybackHighYears": 27.598895650900083, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Texas", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1721.5199999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.833320554767967, "paybackHighYears": 10.21159139083303, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1217.9753999999998, "remainingEnergyChargeUSD": 503.54459999999995, "paybackLowYears": 9.658403610979459, "paybackHighYears": 14.433344722025485, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1024.3044, "remainingEnergyChargeUSD": 697.2155999999998, "paybackLowYears": 11.484572360954564, "paybackHighYears": 17.162338471988285, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Texas", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1721.5199999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.833320554767967, "paybackHighYears": 10.21159139083303, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1385.8236, "remainingEnergyChargeUSD": 335.6963999999998, "paybackLowYears": 8.488596962444678, "paybackHighYears": 12.685206696686993, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "texas", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Texas", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1594, "referenceYieldKWhPerKWYear": 1634.18, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.608819101934915, "panels": 17, "grossCostLowUSD": 11763.698001444149, "grossCostHighUSD": 17579.458811146877, "annualSavingsUSD": 1256.7096, "remainingEnergyChargeUSD": 464.81039999999985, "paybackLowYears": 9.360713088723243, "paybackHighYears": 13.98848135730552, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Florida", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1630.8, "remainingEnergyChargeUSD": 0, "paybackLowYears": 7.29635654290043, "paybackHighYears": 10.901615069980643, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 888.786, "remainingEnergyChargeUSD": 742.014, "paybackLowYears": 13.387810170459506, "paybackHighYears": 20.00296343115714, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 603.396, "remainingEnergyChargeUSD": 1027.404, "paybackLowYears": 19.71988254837954, "paybackHighYears": 29.463824513461198, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Florida", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1630.7999999999997, "remainingEnergyChargeUSD": 2.2737367544323206e-13, "paybackLowYears": 7.296356542900432, "paybackHighYears": 10.901615069980645, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1153.791, "remainingEnergyChargeUSD": 477.009, "paybackLowYears": 10.312871438728523, "paybackHighYears": 15.408643208453205, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 970.326, "remainingEnergyChargeUSD": 660.4739999999999, "paybackLowYears": 12.262784105715008, "paybackHighYears": 18.322042134421245, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Florida", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1630.7999999999997, "remainingEnergyChargeUSD": 2.2737367544323206e-13, "paybackLowYears": 7.296356542900432, "paybackHighYears": 10.901615069980645, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1312.7939999999999, "remainingEnergyChargeUSD": 318.0060000000001, "paybackLowYears": 9.063796947702398, "paybackHighYears": 13.542378968920055, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "florida", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Florida", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.151, "referenceYieldKWhPerKWYear": 1543, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.999351911860013, "panels": 18, "grossCostLowUSD": 11898.898250162021, "grossCostHighUSD": 17778.35385612443, "annualSavingsUSD": 1190.4839999999997, "remainingEnergyChargeUSD": 440.31600000000026, "paybackLowYears": 9.995008962877304, "paybackHighYears": 14.933719273946089, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Arizona", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1639.4399999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.76052428576264, "paybackHighYears": 10.121688902412995, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 893.4947999999999, "remainingEnergyChargeUSD": 745.9451999999999, "paybackLowYears": 12.40463171699567, "paybackHighYears": 18.57190624295962, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 606.5928, "remainingEnergyChargeUSD": 1032.8471999999997, "paybackLowYears": 18.271687258817945, "paybackHighYears": 27.355915952467548, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Arizona", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1639.4399999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.76052428576264, "paybackHighYears": 10.121688902412995, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1159.9038, "remainingEnergyChargeUSD": 479.5361999999998, "paybackLowYears": 9.555511357968395, "paybackHighYears": 14.306274067014831, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 975.4668000000001, "remainingEnergyChargeUSD": 663.9731999999997, "paybackLowYears": 11.362225690357377, "paybackHighYears": 17.011241852794942, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Arizona", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1639.4399999999998, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.76052428576264, "paybackHighYears": 10.121688902412995, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1319.7491999999997, "remainingEnergyChargeUSD": 319.6908000000001, "paybackLowYears": 8.398166814611976, "paybackHighYears": 12.573526586848441, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "arizona", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Arizona", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1518, "referenceYieldKWhPerKWYear": 1724.73, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.261849680819607, "panels": 16, "grossCostLowUSD": 11083.473935050702, "grossCostHighUSD": 16593.901654171957, "annualSavingsUSD": 1196.7911999999997, "remainingEnergyChargeUSD": 442.64880000000016, "paybackLowYears": 9.260992172277591, "paybackHighYears": 13.865327263579447, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Nevada", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1415.8799999999999, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.360255445933099, "paybackHighYears": 12.58438451335193, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 771.6546, "remainingEnergyChargeUSD": 644.2253999999999, "paybackLowYears": 15.339918249418531, "paybackHighYears": 23.09061378596684, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 523.8756, "remainingEnergyChargeUSD": 892.0043999999999, "paybackLowYears": 22.595284989008377, "paybackHighYears": 34.011850036086294, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Nevada", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1415.8799999999999, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.360255445933099, "paybackHighYears": 12.58438451335193, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1001.7351, "remainingEnergyChargeUSD": 414.1448999999999, "paybackLowYears": 11.816615471283532, "paybackHighYears": 17.787115919932052, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 842.4486, "remainingEnergyChargeUSD": 573.4313999999998, "paybackLowYears": 14.050849488963191, "paybackHighYears": 21.15022607286038, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Nevada", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1415.8799999999999, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.360255445933099, "paybackHighYears": 12.58438451335193, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1139.7833999999998, "remainingEnergyChargeUSD": 276.0966000000001, "paybackLowYears": 10.38541049184236, "paybackHighYears": 15.632775792983765, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "nevada", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Nevada", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1311, "referenceYieldKWhPerKWYear": 1733.53, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 6.230062358309346, "panels": 16, "grossCostLowUSD": 11837.118480787756, "grossCostHighUSD": 17817.978344764728, "annualSavingsUSD": 1033.5924, "remainingEnergyChargeUSD": 382.2875999999999, "paybackLowYears": 11.4524047204563, "paybackHighYears": 17.23888289500264, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "New York", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 3184.92, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.37407675788406, "paybackHighYears": 9.54669414868608, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 1735.7813999999998, "remainingEnergyChargeUSD": 1449.1386000000002, "paybackLowYears": 11.695553684190937, "paybackHighYears": 17.516869997589144, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 1178.4204, "remainingEnergyChargeUSD": 2006.4996, "paybackLowYears": 17.22723448076773, "paybackHighYears": 25.80187607752995, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "New York", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 3184.92, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.37407675788406, "paybackHighYears": 9.54669414868608, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 2253.3309, "remainingEnergyChargeUSD": 931.5891000000001, "paybackLowYears": 9.009295770860863, "paybackHighYears": 13.493560634185275, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 1895.0274000000002, "remainingEnergyChargeUSD": 1289.8926, "paybackLowYears": 10.712734046863964, "paybackHighYears": 16.04486411543879, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "New York", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 3184.9199999999996, "remainingEnergyChargeUSD": 4.547473508864641e-13, "paybackLowYears": 6.374076757884061, "paybackHighYears": 9.546694148686083, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 2563.8605999999995, "remainingEnergyChargeUSD": 621.0594000000006, "paybackLowYears": 7.91810777376902, "paybackHighYears": 11.859247389672154, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-york", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "New York", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2949, "referenceYieldKWhPerKWYear": 1175.71, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 9.18593870937561, "panels": 23, "grossCostLowUSD": 20300.9245477201, "grossCostHighUSD": 30405.457128033275, "annualSavingsUSD": 2324.9915999999994, "remainingEnergyChargeUSD": 859.9284000000007, "paybackLowYears": 8.731611997101455, "paybackHighYears": 13.077663217378197, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "New Jersey", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 2694.6, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.0674855788974735, "paybackHighYears": 9.130682181836004, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 1468.557, "remainingEnergyChargeUSD": 1226.043, "paybackLowYears": 11.133001062197199, "paybackHighYears": 16.753545287772486, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 997.002, "remainingEnergyChargeUSD": 1697.598, "paybackLowYears": 16.398609672695873, "paybackHighYears": 24.67751941036758, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "New Jersey", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 2694.6, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.0674855788974735, "paybackHighYears": 9.130682181836004, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 1906.4295000000002, "remainingEnergyChargeUSD": 788.1704999999997, "paybackLowYears": 8.57595134826498, "paybackHighYears": 12.905557854185163, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 1603.2870000000003, "remainingEnergyChargeUSD": 1091.3129999999996, "paybackLowYears": 10.197454754449533, "paybackHighYears": 15.345684339220172, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "New Jersey", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 2694.6, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.0674855788974735, "paybackHighYears": 9.130682181836004, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 2169.153, "remainingEnergyChargeUSD": 525.4470000000001, "paybackLowYears": 7.537249166332265, "paybackHighYears": 11.342462337684479, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "new-jersey", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "New Jersey", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2495, "referenceYieldKWhPerKWYear": 1360.78, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 7.936624582959773, "panels": 20, "grossCostLowUSD": 16349.446640897131, "grossCostHighUSD": 24603.536207175297, "annualSavingsUSD": 1967.0579999999998, "remainingEnergyChargeUSD": 727.5420000000001, "paybackLowYears": 8.31162408068147, "paybackHighYears": 12.507783810734255, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Massachusetts", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 3197.8799999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.033370536183621, "paybackHighYears": 9.037108657202076, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 1742.8446, "remainingEnergyChargeUSD": 1455.0353999999998, "paybackLowYears": 11.070404653547927, "paybackHighYears": 16.581850747159773, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 1183.2156, "remainingEnergyChargeUSD": 2014.6643999999997, "paybackLowYears": 16.306406854550325, "paybackHighYears": 24.42461799243804, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Massachusetts", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 3197.8799999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.033370536183621, "paybackHighYears": 9.037108657202076, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 2262.5000999999997, "remainingEnergyChargeUSD": 935.3798999999999, "paybackLowYears": 8.527732206619959, "paybackHighYears": 12.773298455409295, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 1902.7386000000001, "remainingEnergyChargeUSD": 1295.1413999999995, "paybackLowYears": 10.140118548207765, "paybackHighYears": 15.188417911263992, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Massachusetts", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 3197.8799999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 6.033370536183621, "paybackHighYears": 9.037108657202076, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 2574.2933999999996, "remainingEnergyChargeUSD": 623.5866000000001, "paybackLowYears": 7.494870231284001, "paybackHighYears": 11.226221934412518, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "massachusetts", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Massachusetts", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2961, "referenceYieldKWhPerKWYear": 1304.24, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.280684536588359, "panels": 21, "grossCostLowUSD": 19293.994970250875, "grossCostHighUSD": 28899.589032693373, "annualSavingsUSD": 2334.4523999999997, "remainingEnergyChargeUSD": 863.4276, "paybackLowYears": 8.264891145457016, "paybackHighYears": 12.379600900276818, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "North Carolina", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1591.92, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.513104726814802, "paybackHighYears": 14.269657090222202, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 867.5964, "remainingEnergyChargeUSD": 724.3236, "paybackLowYears": 17.45523803085285, "paybackHighYears": 26.18285704627927, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 589.0104, "remainingEnergyChargeUSD": 1002.9096000000001, "paybackLowYears": 25.711093856256223, "paybackHighYears": 38.56664078438433, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "North Carolina", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1591.92, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.513104726814802, "paybackHighYears": 14.269657090222202, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1126.2834, "remainingEnergyChargeUSD": 465.63660000000004, "paybackLowYears": 13.446084419526223, "paybackHighYears": 20.169126629289334, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 947.1924000000001, "remainingEnergyChargeUSD": 644.7275999999999, "paybackLowYears": 15.988411305571095, "paybackHighYears": 23.98261695835664, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "North Carolina", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1591.92, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.513104726814802, "paybackHighYears": 14.269657090222202, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1281.4955999999997, "remainingEnergyChargeUSD": 310.42440000000033, "paybackLowYears": 11.817521399769944, "paybackHighYears": 17.726282099654913, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "north-carolina", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "North Carolina", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1474, "referenceYieldKWhPerKWYear": 1340.72, "productionEvidence": "official", "systemLossesIncluded": true, "systemKW": 8.055373232293096, "panels": 21, "grossCostLowUSD": 15144.101676711021, "grossCostHighUSD": 22716.15251506653, "annualSavingsUSD": 1162.1015999999997, "remainingEnergyChargeUSD": 429.81840000000034, "paybackLowYears": 13.031650310705214, "paybackHighYears": 19.547475466057815, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Colorado", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1850.0399999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.547045255184203, "paybackHighYears": 14.364361668350542, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1008.2717999999999, "remainingEnergyChargeUSD": 841.7681999999999, "paybackLowYears": 17.517514229695784, "paybackHighYears": 26.356626914404664, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 684.5147999999999, "remainingEnergyChargeUSD": 1165.5251999999998, "paybackLowYears": 25.802825014011358, "paybackHighYears": 38.82259910365011, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Colorado", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1850.0399999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.547045255184203, "paybackHighYears": 14.364361668350542, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1308.9033, "remainingEnergyChargeUSD": 541.1366999999998, "paybackLowYears": 13.494056897786857, "paybackHighYears": 20.302984690248113, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1100.7738, "remainingEnergyChargeUSD": 749.2661999999998, "paybackLowYears": 16.045454210393615, "paybackHighYears": 24.14178431655553, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Colorado", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1850.0399999999997, "remainingEnergyChargeUSD": 0, "paybackLowYears": 9.547045255184203, "paybackHighYears": 14.364361668350542, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1489.2821999999999, "remainingEnergyChargeUSD": 360.75779999999986, "paybackLowYears": 11.859683546812674, "paybackHighYears": 17.843927538323655, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "colorado", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Colorado", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.17129999999999998, "referenceYieldKWhPerKWYear": 1550, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 8.102025506376595, "panels": 21, "grossCostLowUSD": 17662.41560390098, "grossCostHighUSD": 26574.643660915233, "annualSavingsUSD": 1350.5291999999997, "remainingEnergyChargeUSD": 499.5108, "paybackLowYears": 13.07814418518384, "paybackHighYears": 19.67720776486376, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Illinois", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 2148.12, "remainingEnergyChargeUSD": 0, "paybackLowYears": 11.130987875173922, "paybackHighYears": 16.74325066937926, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 1170.7254, "remainingEnergyChargeUSD": 977.3945999999999, "paybackLowYears": 20.423830963621874, "paybackHighYears": 30.72156086124635, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 794.8044, "remainingEnergyChargeUSD": 1353.3156, "paybackLowYears": 30.08375101398357, "paybackHighYears": 45.252028836160164, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Illinois", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 2148.12, "remainingEnergyChargeUSD": 0, "paybackLowYears": 11.130987875173922, "paybackHighYears": 16.74325066937926, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 1519.7949, "remainingEnergyChargeUSD": 628.3250999999998, "paybackLowYears": 15.732845053249358, "paybackHighYears": 23.66537197085408, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 1278.1314000000002, "remainingEnergyChargeUSD": 869.9885999999997, "paybackLowYears": 18.707542647351126, "paybackHighYears": 28.13991709139371, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Illinois", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 2148.12, "remainingEnergyChargeUSD": 0, "paybackLowYears": 11.130987875173922, "paybackHighYears": 16.74325066937926, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 1729.2365999999997, "remainingEnergyChargeUSD": 418.88340000000017, "paybackLowYears": 13.827314130650835, "paybackHighYears": 20.799069154508402, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "illinois", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Illinois", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.1989, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 23910.697674418603, "grossCostHighUSD": 35966.51162790698, "annualSavingsUSD": 1568.1275999999998, "remainingEnergyChargeUSD": 579.9924000000001, "paybackLowYears": 15.247928596128661, "paybackHighYears": 22.935959821067485, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "retail-net-metering" }, "state": "Pennsylvania", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 2346.84, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.818587527691863, "paybackHighYears": 13.270689968856686, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "partial-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 1279.0277999999998, "remainingEnergyChargeUSD": 1067.8122000000003, "paybackLowYears": 16.180894546223602, "paybackHighYears": 24.34988985111319, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 30, "exportValueAssumption": "low-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 868.3308, "remainingEnergyChargeUSD": 1478.5092000000002, "paybackLowYears": 23.834020345113142, "paybackHighYears": 35.866729645558614, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "retail-net-metering" }, "state": "Pennsylvania", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 2346.84, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.818587527691863, "paybackHighYears": 13.270689968856686, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "partial-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 1660.3893, "remainingEnergyChargeUSD": 686.4507000000001, "paybackLowYears": 12.464434668115706, "paybackHighYears": 18.757158966581887, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 55, "exportValueAssumption": "low-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 1396.3698000000002, "remainingEnergyChargeUSD": 950.4702, "paybackLowYears": 14.821155508725818, "paybackHighYears": 22.303680619927203, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "retail-net-metering" }, "state": "Pennsylvania", "exportRetailMultiplier": 1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 2346.84, "remainingEnergyChargeUSD": 0, "paybackLowYears": 8.818587527691863, "paybackHighYears": 13.270689968856686, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "partial-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.35, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 1889.2061999999999, "remainingEnergyChargeUSD": 457.6338000000003, "paybackLowYears": 10.954767115145172, "paybackHighYears": 16.48532915385924, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] }, { "input": { "stateSlug": "pennsylvania", "monthlyUsageKWh": 900, "roofType": "unknown", "shade": "low", "panelWattage": 400, "targetOffset": 1, "selfConsumptionPercent": 70, "exportValueAssumption": "low-export-credit" }, "state": "Pennsylvania", "exportRetailMultiplier": 0.1, "rateUSDPerKWh": 0.2173, "referenceYieldKWhPerKWYear": 1250, "productionEvidence": "starter-assumption", "systemLossesIncluded": false, "systemKW": 10.046511627906977, "panels": 26, "grossCostLowUSD": 20695.81395348837, "grossCostHighUSD": 31144.186046511626, "annualSavingsUSD": 1713.1931999999997, "remainingEnergyChargeUSD": 633.6468000000004, "paybackLowYears": 12.080256887249128, "paybackHighYears": 18.179027354598205, "sourceSnapshots": [ "/data/input-evidence-2026-09-04.json", "/data/pvwatts-reference-2026-09-04.json", "/data/input-evidence-2026-09-04.json" ] } ] }