Utility: Sacramento Municipal Utility DistrictRate: EIA CA 2026-03 (URDB was stale: Residential Smart Pricing Pilot Weekday Value Plan - Single Phase (Closed))Source: eia_liveExport: NEM 3.0 (CA)Geocode: uszips (medium)
Net Cost
$11,025
After 30% ITC
LCOE
$0.076
per kWh
Payback
8.3 yr
simple payback
NPV
$7,966
25-year horizon
IRR
12.1%
internal rate of return
CO2 Avoided
3.0 t/yr
metric tons
Resource (25%)
91%
1,645 kWh/kW
Economics (50%)
85%
Payback + LCOE + NPV
Site Fit (15%)
100%
Tilt Δ0° Az Δ0°
Market (10%)
64%
Local adoption signal

All parameters below are overridable via the Assumptions dataclass. Electricity rate source: override ($0.334/kWh).

Parameter Value
system_life_years 25
degradation_rate 0.005
discount_rate 0.06
om_cost_per_kw_year $20.0
federal_itc 0.3
electricity_price_override $0.3335
electricity_escalation 0.025
nem_export_ratio 0.16468848908878891
self_consumption_rate 0.4
co2_intensity_tons_per_kwh 0.0004
default_price_per_watt $3.5
Resolved AddressSacramento, CA 95814
Coordinates38.5804, -121.4922
Geocode Sourceuszips (medium)
PVWatts Station Distance1,346 m
UtilitySacramento Municipal Utility District
Rate ScheduleEIA CA 2026-03 (URDB was stale: Residential Smart Pricing Pilot Weekday Value Plan - Single Phase (Closed))
Rate Sourceeia_live
TOU RateNo
Fixed Monthly Charge$20.00
Export PolicyNEM 3.0 (CA)
Avg Export Rate$0.0549/kWh
System Size4.5 kW
Sizing Methoduser_specified
System Lifetime25 years
Panel Degradation0.5%/yr
Discount Rate6.0%
O&M Cost$20 /kW/yr
Federal Tax Credit (ITC)30%
Electricity Rate Used$0.3335 /kWh
Rate Escalation2.5%/yr
NEM Export Ratio0.16
Self-Consumption40%
Grid CO2 Intensity0.0004 t/kWh
Default Install Cost$3.50 /W