What decides the answer in District of Columbia
Pepco's Rider NEM (District P.S.C. No. 1, Seventh Revised Page R-45, issued and effective November 8, 2023) says net energy billing applies only to kilowatt-hour usage charges. Customer and demand charges stay on the bill; for residential Schedule R the customer charge is 18.09 dollars a month in 2026 (Page R-3). A month's excess generation is credited in kWh to the next bill. At the end of the calendar year, generation above 100% of annual consumption is compensated at the generation rate only; a year-end credit above 25 dollars is refunded and a smaller one carries over. The same June 1, 2025 compilation's Rider SOS (Page R-41.1) lists residential generation charges of 12.800 cents/kWh for June–October 2025 and 13.597 cents for November 2025–May 2026. R-45 does not say that those exact figures settle a surplus, and SOS prices after May 2026 were not retrieved here. [1] [2] [3]
Two things follow. While annual production stays at or below annual use, each exported kWh offsets a later kWh at the retail usage price, so the split between self-use and export does not change the answer; any row below that uses one price for both shows the same result whatever self-use share it lists. Only production above annual use drops to the generation rate. The no-certificate rows are retail-valued comparisons, not a reproduction of every line on a Pepco bill. [1]
Solar certificates are separate, conditional income. Under DC Code § 34-1431 a renewable energy credit represents one megawatt-hour. A supplier short of solar credits pays the compliance fee in § 34-1434(c)(3) instead: 44 cents per kWh (440 dollars per MWh) in 2026, falling two cents a year to 32 cents in 2032, 30 cents for 2033 through 2041, and ten cents (100 dollars per MWh) in 2042 and after. The fee is a practical ceiling on what a buyer will pay, not a price. The DC PSC's May 1, 2026 RPS report puts the average SREC price at roughly 407 dollars in 2025, with DC solar credits trading at around 370 dollars as of mid-April 2026. The certificate rows below assume 150 and 75 dollars per MWh. Those are round-number stress values well below the reported prices, not a forecast. Each row caps its assumed price at that production year's § 34-1434(c)(3) fee, treating model year 1 as 2026. Model years 17 to 25 fall in 2042 or later, when the fee is 100 dollars per MWh, so from model year 17 the 150-dollar row is modeled at 100 dollars per MWh and no receipt above the fee is modeled; the 75-dollar row is below the fee in every year. A third row takes the same capped 150-dollar receipts but pays each one a year late, as could happen while DC PSC certification is pending; its last production year's payment would fall after the 25-year horizon and is not counted. Nobody knows the price over 25 years. Before counting certificate income, get a written purchase offer that states the price, term, fees and who registers the system. [4] [5] [6]
Certification is a step with the DC PSC, separate from Pepco interconnection. The PSC's RPS portal says as-built construction drawings must accompany each RPS application for a solar energy system, and the report says solar credits must come from systems in the District or on a distribution feeder serving it. Eligibility rules can change: after the Renewable Energy Portfolio Standard Amendment Act of 2024 (part of D.C. Law 25-217, effective September 18, 2024), the Commission's Order No. 22318 of October 24, 2024 decertified, from January 1, 2025, solar systems certified before February 1, 2011 that are neither in the District nor served by a feeder serving it. [6] [7] [8]
DOEE's Solar for All is a different route, not an add-on to an owner-funded purchase. DOEE says it partners with organizations to install solar on single-family homes and develop community solar projects for renters and residents of multi-family buildings, aimed at low- to moderate-income families, and that participants should expect a 50% saving on their electricity bill over 15 years. That is the program's own statement, not a figure checked here. The income limits sit on a separate portal (solarforall.doee.dc.gov) that could not be read without a browser in this check, so eligibility is not verified. Compare a documented Solar for All offer on its own terms, rather than assuming the household buys the modeled array and also keeps all certificates. [9]
How District of Columbia pays for an exported kilowatt-hour
Net metering, subject to eligible charges and surplus settlement. Under Rider NEM, kWh netting covers usage charges up to annual consumption; fixed charges remain and annual surplus earns the generation rate only. Omitting certificate revenue can make an eligible owner's payback longer, but adding a speculative price as guaranteed income is not a correction. The no-certificate and conditional-sales rows keep that distinction visible.
No federal residential credit is applied by default in any calculator or state benchmark on this site (Section 25D expired at the end of 2025), and the mechanics of export regimes are covered in the net metering guide.
Sources for the District of Columbia section above
- Pepco Rider NEM (R-45) — Netting limited to kWh usage charges (the rider also says Net Energy Billing applies only to kilowatt-hour usage charges), monthly kWh carryforward, generation-only payment for annual surplus and the 25-dollar refund threshold.
Document: District P.S.C. No. 1, Seventh Revised Page No. R-45, Rider NEM (PDF page 73); Order No. 15837 referenced. Effective/source period: Issued November 8, 2023; usage on and after November 8, 2023.
Applies to: Pepco District customer-generators on Schedules R, MMA, GS ND and the other listed schedules; supply arrangement matters. Relevant passage: “At the end of the calendar year (December), excess generation that exceeds 100% of the annual consumption, will be compensated at the generation rate only, per kWh.”.
- Pepco Schedule R (R-3) — 2026 residential customer charge that netting does not remove.
Document: Twenty-First Revised Page No. R-3, Residential Service Schedule R. Effective/source period: Usage on and after January 1, 2025; Rate Year 2 columns January 1–December 31, 2026.
Applies to: Pepco District residential customers. Relevant passage: “Customer Charge $ 17.09 per month $ 18.09 per month”.
- Pepco Rider SOS (R-41.1) — Published SOS residential generation charges for June 2025–May 2026.
Document: Forty-Fourth Revised Page No. R-41.1, Standard Offer Service – Residential. Effective/source period: Usage on and after June 1, 2025; seasons through May 2026.
Applies to: Schedule R customers on Standard Offer Service (no competitive supplier). Relevant passage: “In excess of 30 kwh $ 0.09174 per kwh $ 0.10182 per kwh $ 0.12800 per kwh $ 0.13597 per kwh”.
- DC Code § 34-1434 — compliance fee — Year-by-year fee ceiling: 44 cents/kWh in 2026, 30 cents 2033–2041, 10 cents from 2042.
Document: § 34-1434(c)(3), solar shortfall compliance fee schedule. Effective/source period: Current code text retrieved September 24, 2026; last amended by D.C. Law 24-314.
Applies to: Electricity suppliers short of the solar requirement. Relevant passage: “Ten cents in 2042 and thereafter”.
- DC Code § 34-1431 — definitions — One credit equals one MWh, so cents/kWh fees convert to dollars/MWh.
Document: § 34-1431, definition of renewable energy credit. Effective/source period: Current code text retrieved September 24, 2026.
Applies to: RPS credits. Relevant passage: “a credit representing one megawatt-hour of energy”.
- DC PSC RPS report, compliance year 2025 — Reported 2025 average and mid-April 2026 trading level; location requirement for solar credits.
Document: Renewable Energy Portfolio Standards: A Report for Compliance Year 2025, pp. 16 and 23. Effective/source period: May 1, 2026.
Applies to: District RPS market; not a quote for any system. Relevant passage: “The average SREC price was roughly $407 in 2025, well below the compliance fee of $460 per SREC shortfall.”.
- DC PSC RPS portal — Certification is a separate application with its own documents.
Document: Welcome to the RPS Portal (certification application page). Effective/source period: Retrieved September 24, 2026.
Applies to: Solar energy systems applying for DC RPS certification. Relevant passage: “Please be advised that As Built Construction Drawings must accompany each RPS application for solar energy systems.”.
- DC PSC Order No. 22318 — Certificate eligibility has been changed by law before.
Document: Formal Case No. 1181, Order No. 22318, paragraph 1. Effective/source period: October 24, 2024; decertification effective January 1, 2025.
Applies to: Solar systems certified before February 1, 2011 outside the District and not on a feeder serving it. Relevant passage: “decertifies, effective January 1, 2025, all solar energy systems not located within the District of Columbia (“District”), or in a location served by a distribution feeder serving the District”.
- DOEE Solar for All — A separate program route, with the program's own savings statement.
Document: Solar for All program page. Effective/source period: Retrieved September 24, 2026; household eligibility not checked.
Applies to: Low- to moderate-income families in the District. Relevant passage: “DOEE is partnering with organizations across the District to install solar on single family homes and develop community solar projects to benefit renters and residents in multi-family buildings.”.
“Source documents checked 2026-09-24” means each linked document was retrieved on that date and the passage quoted under it is the text the claims in this section rely on. The date covers only those claims. It is not a household eligibility decision or a guarantee that a tariff is still current, so check the linked live documents before signing a contract, and report corrections via the contact page.
Reproduce the District of Columbia household comparisons
These are hypothetical households, not customer results or offers. All start from an assumed 7 kW array producing 9844.93 kWh in year one; any row that changes production (a battery or a production-stress row) says so. The sunlight input is NSRDB data via PVWatts v8 for one location per state (request and response in state-insolation-pvwatts.json; see the methodology), not a production estimate for your roof. No federal credit is applied. No loan, income-tax effect on incentive revenue, battery replacement or future tariff change is modeled.
The benchmark row prices every kWh at the EIA average cited above. Where another row applies a published figure (for example a tariff or rider rate or charge, a program incentive rate, a statutory fee schedule, or a tax credit's rate, cap or carryforward period), that figure comes from a document in the sources list above. Every other price, consumption share, cost, fee, receipt date and amount of tax a household can use in a year is assumed. Eligibility remains conditional. The annual split does not reproduce monthly netting, time-of-use periods, credit caps, curtailment or minimum bills. Annual fees represent incremental solar costs, not charges you would pay with or without solar.
Production degrades by assumed 0.5% per year. The main result increases both import and export prices by assumed 3% per year; the flat-price column sets that to zero. Neither escalation is a tariff forecast. Fixed fees and scheduled receipts do not escalate. Energy savings accrue uniformly within a year for interpolation; incentives arrive only at year end.
Download exact scenario inputs and all 25 yearly results (JSON)Modeled results, not guarantees. No break-even means no crossing inside 25 years, not a calculated date beyond year 25.| Scenario | Initial cash cost | Year 1 energy value | Year 1 net cash incl. receipts | Payback | Flat-price payback | 25-year net cash after cost |
|---|
| Common retail-value benchmark — no incentives | $22,400.00 | $1,743.54 | $1,743.54 | 11.3 years | 13.2 years | Modeled $37,039.74 |
|---|
| Hypothetical household — no incentives | $22,400.00 | $1,743.54 | $1,743.54 | 11.3 years | 13.2 years | Modeled $37,039.74 |
|---|
| Illustrative higher cash price — no incentives | $26,880.00 | $1,743.54 | $1,743.54 | 13.2 years | 16.0 years | Modeled $32,559.74 |
|---|
| Conditional certificate sales at assumed 150 dollars/MWh | $22,400.00 | $1,743.54 | $3,220.28 | 7.0 years | 7.1 years | Modeled $67,817.77 |
|---|
| Conditional certificate sales at assumed 75 dollars/MWh | $22,400.00 | $1,743.54 | $2,481.91 | 8.6 years | 9.3 years | Modeled $54,432.73 |
|---|
| Conditional certificate sales at assumed 150 dollars/MWh — first payment a year later | $22,400.00 | $1,743.54 | $1,743.54 | 7.2 years | 8.0 years | Modeled $66,944.87 |
|---|
| Assumed annual surplus settled at the generation rate — no certificates | $22,400.00 | $1,662.55 | $1,662.55 | 11.8 years | 13.9 years | Modeled $34,278.86 |
|---|
Inputs, receipts and annual arithmetic: Common retail-value benchmark — no incentives
Historical state-average import value for ALL production; only a comparison, not an address-specific tariff.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 100%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(100/100 × 17.71/100) + ((1 − 100/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: None; no eligibility or benefit assumed. Modeled total receipts inside 25 years: $0.00. These are not subtracted from initial cash cost.
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Hypothetical household — no incentives
Usage price assumed equal to the 17.71-cent EIA 2024 District average that the benchmark row uses; Pepco's own 2026 per-kWh charges, with their riders and procurement cost adjustment, were not added up here. Import equals export because Pepco's Rider NEM nets kWh while annual production stays at or below annual use, so the 50% self-use figure has no effect and this row gives the same result as the benchmark; the surplus row below shows what changes when production exceeds use. Certificates are separate and no market quote is implied.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 50%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(50/100 × 17.71/100) + ((1 − 50/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: None; no eligibility or benefit assumed. Modeled total receipts inside 25 years: $0.00. These are not subtracted from initial cash cost.
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Illustrative higher cash price — no incentives
Same production, prices, consumption share and fees, but cash cost is 20% higher; not a market-price estimate.
Assumed initial cash cost $26,880.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 50%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(50/100 × 17.71/100) + ((1 − 50/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: None; no eligibility or benefit assumed. Modeled total receipts inside 25 years: $0.00. These are not subtracted from initial cash cost.
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Conditional certificate sales at assumed 150 dollars/MWh
Assumes all modeled production qualifies, owner retains certificates and finds a buyer. Both prices are hypothetical, not a market quote or compliance penalty. Sale-related tax and broker costs are not modeled. Each year's price is capped at DC Code § 34-1434(c)(3)'s solar compliance fee for the production year, treating model year 1 as 2026: the fee is “Ten cents in 2042 and thereafter” (100 dollars/MWh), so from model year 17 no receipt above 100 dollars/MWh is modeled. The fee is a ceiling a buyer would weigh, not a price; get a written certificate purchase offer before counting this income.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 50%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(50/100 × 17.71/100) + ((1 − 50/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: Assumed 150 dollars per MWh (capped at that year's compliance fee) on degraded annual production for 25 years; annual end-year receipts. Modeled total receipts inside 25 years: $30,778.03. These are not subtracted from initial cash cost.
- Assumed receipt at end of year 1: $1,476.74
- Assumed receipt at end of year 2: $1,469.36
- Assumed receipt at end of year 3: $1,462.01
- Assumed receipt at end of year 4: $1,454.70
- Assumed receipt at end of year 5: $1,447.42
- Assumed receipt at end of year 6: $1,440.19
- Assumed receipt at end of year 7: $1,432.99
- Assumed receipt at end of year 8: $1,425.82
- Assumed receipt at end of year 9: $1,418.69
- Assumed receipt at end of year 10: $1,411.60
- Assumed receipt at end of year 11: $1,404.54
- Assumed receipt at end of year 12: $1,397.52
- Assumed receipt at end of year 13: $1,390.53
- Assumed receipt at end of year 14: $1,383.58
- Assumed receipt at end of year 15: $1,376.66
- Assumed receipt at end of year 16: $1,369.78
- Assumed receipt at end of year 17: $908.62
- Assumed receipt at end of year 18: $904.08
- Assumed receipt at end of year 19: $899.56
- Assumed receipt at end of year 20: $895.06
- Assumed receipt at end of year 21: $890.58
- Assumed receipt at end of year 22: $886.13
- Assumed receipt at end of year 23: $881.70
- Assumed receipt at end of year 24: $877.29
- Assumed receipt at end of year 25: $872.90
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Conditional certificate sales at assumed 75 dollars/MWh
Assumes all modeled production qualifies, owner retains certificates and finds a buyer. Both prices are hypothetical, not a market quote or compliance penalty. Sale-related tax and broker costs are not modeled. Each year's price is capped at DC Code § 34-1434(c)(3)'s solar compliance fee for the production year, treating model year 1 as 2026: the fee is “Ten cents in 2042 and thereafter” (100 dollars/MWh), so from model year 17 no receipt above 100 dollars/MWh is modeled. The fee is a ceiling a buyer would weigh, not a price; get a written certificate purchase offer before counting this income.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 50%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(50/100 × 17.71/100) + ((1 − 50/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: Assumed 75 dollars per MWh (capped at that year's compliance fee) on degraded annual production for 25 years; annual end-year receipts. Modeled total receipts inside 25 years: $17,392.99. These are not subtracted from initial cash cost.
- Assumed receipt at end of year 1: $738.37
- Assumed receipt at end of year 2: $734.68
- Assumed receipt at end of year 3: $731.00
- Assumed receipt at end of year 4: $727.35
- Assumed receipt at end of year 5: $723.71
- Assumed receipt at end of year 6: $720.09
- Assumed receipt at end of year 7: $716.49
- Assumed receipt at end of year 8: $712.91
- Assumed receipt at end of year 9: $709.35
- Assumed receipt at end of year 10: $705.80
- Assumed receipt at end of year 11: $702.27
- Assumed receipt at end of year 12: $698.76
- Assumed receipt at end of year 13: $695.27
- Assumed receipt at end of year 14: $691.79
- Assumed receipt at end of year 15: $688.33
- Assumed receipt at end of year 16: $684.89
- Assumed receipt at end of year 17: $681.46
- Assumed receipt at end of year 18: $678.06
- Assumed receipt at end of year 19: $674.67
- Assumed receipt at end of year 20: $671.29
- Assumed receipt at end of year 21: $667.94
- Assumed receipt at end of year 22: $664.60
- Assumed receipt at end of year 23: $661.27
- Assumed receipt at end of year 24: $657.97
- Assumed receipt at end of year 25: $654.68
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Conditional certificate sales at assumed 150 dollars/MWh — first payment a year later
Same assumed price, cap and production as the 150-dollar row, but each year's certificate income arrives one year later, for example while DC PSC certification is pending; the 25th production year's payment would fall after the model's horizon and is not counted. Each year's price is capped at DC Code § 34-1434(c)(3)'s solar compliance fee for the production year, treating model year 1 as 2026: the fee is “Ten cents in 2042 and thereafter” (100 dollars/MWh), so from model year 17 no receipt above 100 dollars/MWh is modeled. The fee is a ceiling a buyer would weigh, not a price; get a written certificate purchase offer before counting this income.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 17.710¢/kWh; self-use 50%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(50/100 × 17.71/100) + ((1 − 50/100) × 17.71/100)] = $1,743.54. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: Assumed 150 dollars per MWh (capped at that year's compliance fee), each production year's receipt paid at the end of the following year; no certification or buyer verified. Modeled total receipts inside 25 years: $29,905.13. These are not subtracted from initial cash cost.
- Assumed receipt at end of year 2: $1,476.74
- Assumed receipt at end of year 3: $1,469.36
- Assumed receipt at end of year 4: $1,462.01
- Assumed receipt at end of year 5: $1,454.70
- Assumed receipt at end of year 6: $1,447.42
- Assumed receipt at end of year 7: $1,440.19
- Assumed receipt at end of year 8: $1,432.99
- Assumed receipt at end of year 9: $1,425.82
- Assumed receipt at end of year 10: $1,418.69
- Assumed receipt at end of year 11: $1,411.60
- Assumed receipt at end of year 12: $1,404.54
- Assumed receipt at end of year 13: $1,397.52
- Assumed receipt at end of year 14: $1,390.53
- Assumed receipt at end of year 15: $1,383.58
- Assumed receipt at end of year 16: $1,376.66
- Assumed receipt at end of year 17: $1,369.78
- Assumed receipt at end of year 18: $908.62
- Assumed receipt at end of year 19: $904.08
- Assumed receipt at end of year 20: $899.56
- Assumed receipt at end of year 21: $895.06
- Assumed receipt at end of year 22: $890.58
- Assumed receipt at end of year 23: $886.13
- Assumed receipt at end of year 24: $881.70
- Assumed receipt at end of year 25: $877.29
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Inputs, receipts and annual arithmetic: Assumed annual surplus settled at the generation rate — no certificates
Pepco's Rider NEM (Seventh Revised Page No. R-45) says: “At the end of the calendar year (December), excess generation that exceeds 100% of the annual consumption, will be compensated at the generation rate only, per kWh.” This row ASSUMES annual production is 25% larger than annual use, so 20% of production is year-end surplus. The surplus is valued at 13.597 cents, the residential generation service charge that Rider SOS (Forty-Fourth Revised Page No. R-41.1, usage on and after June 1, 2025) lists for November 2025–May 2026, the season that contains the December settlement. R-45 does not name which SOS line is “the generation rate”; this row uses the “In excess of 30 kwh” generation charge and does not add the separately listed 0.320-cent administrative charge. That sheet covers June 2025 to May 2026 only; the SOS rates for 2026–27 were not retrieved here, so using 13.597 cents for later settlements is an assumption. In this row the self-use field means the 80% of production that offsets annual consumption at the retail usage price, not instantaneous self-use.
Assumed initial cash cost $22,400.00, not reduced by any upfront credit or rebate; any receipt is listed below and arrives at year end. Import 17.710¢/kWh; export 13.597¢/kWh; self-use 80%; incremental fixed annual cost $0.00.
Year-one modeled energy value = 9844.93 × [(80/100 × 17.71/100) + ((1 − 80/100) × 13.597/100)] = $1,662.55. Subtract the annual fixed cost and add only that year's receipts for net cash. Display rounds cents; the downloadable calculation retains full precision.
Incentive basis: None; no eligibility or benefit assumed. Modeled total receipts inside 25 years: $0.00. These are not subtracted from initial cash cost.
The exact input fields and all 25 modelled years for this row are in the JSON download above.
Formula and modeling limitations · Use the editable calculator below to test your own cash price and energy split. It cannot confirm utility enrollment or tax eligibility.
Assumptions behind the District of Columbia retail-value benchmark
A common full-retail comparison, not an address-specific forecast. Size alone does not change payback when cash cost and production both scale proportionally. Use the worksheet to vary cash price, production, self-consumption, export value and recurring costs.
- System modeled
- 7 kW DC
- Assumed installed cost
- $22,400 (assumed $3.20/W DC)
- Annual production, year 1
- 9,845 kWh
- Production basis
- NSRDB daily sunlight on a 20° south-facing panel at District of Columbia's 2020 Census population center (4.94 kWh/m²/day, via PVWatts v8). Annual production = system kW × this input × 365 × assumed performance ratio. PVWatts' own modelled AC output for the same request is 1,403.6 kWh per kW, or 9,825 kWh for 7 kW, so this shortcut runs 0.2% above it; on the PVWatts figure the benchmark payback would be 11.3 years.
- Performance ratio (system losses)
- 0.78
- EIA state-average retail rate
- 17.71¢/kWh — Calendar year 2024 annual average
- Panel degradation
- 0.5%/yr
- Assumed electricity price escalation
- 3.0%/yr, not a forecast
- Model horizon
- 25 years
- Federal tax credit applied
- None included in this benchmark
- State or utility incentives applied
- None deducted in this benchmark. Where a household scenario above applies a published tariff rate or a conditional receipt, its row says so; this benchmark applies none of them
- Assumed value of all production
- Full retail rate, including exports; not a utility tariff lookup
- Recurring operating costs applied
- None in this benchmark; editable in worksheet
How the payback figure reconciles
- Modelled $22,400 ÷ modelled $1,744 of year-one savings = 12.8 years — the straight division, if electricity prices never move and the panels never age.
- With 0.5%/yr degradation and prices held flat: 13.2 years.
- With the same degradation and electricity prices rising 3.0%/yr: 11.3 years — the retail-value benchmark, not a household forecast.
- Production stress test, same assumed prices: 20% less production (shading, a poorer roof angle) gives 13.7 years; 20% more production gives 9.6 years. This is a what-if range, not a confidence interval.
These price-growth rates are assumptions, not forecasts of your utility's tariff. None of these cases models financing, taxes, battery dispatch or actual utility settlement. No crossing within 25 years does not establish a crossing later. Full wording on the methodology.
Estimate only. State comparisons are common retail-value benchmarks, not forecasts for your roof. Custom scenarios depend on the cash price, production, import/export prices, self-consumption and other assumptions entered. They are not quotes or guarantees. Listed incentives do not establish eligibility or a payment date. The Residential Clean Energy Credit (
Section 25D, the 30% federal tax credit) expired for systems placed in service after December 31, 2025. Verify all numbers with a licensed installer and your utility before making a purchase decision. See
full disclaimer.