Target savings match the personal estimate page: LADWP uses 43.3% and Southern California Edison (SCE) uses 36% of your starting bill. At $450/month, this means $194.85 monthly savings for LADWP or $162.00 for SCE. Combined starting cost equals the bill minus savings; the target solar payment is that combined cost minus a $20 remaining utility allowance (capped at the combined cost for very small bills). Actual pricing requires a written proposal. This is a pricing target, not a tariff calculation or customer average. Usage remains illustrative: $300 maps to 1,100 kWh, $400 to 1,350 kWh, and $500 to 1,750 kWh; usage is interpolated between examples, scaled proportionally below $300, and extrapolated above $500. Year 1 uses the starting amounts. Each later year compounds the fixed annual increases. Remaining utility costs rise at the utility rate. Each year’s monthly amount is multiplied by 12 and summed. Nominal dollars; no discounting.