Collector Area (m²): 85.46			Pay-back Time (yrs):8		Initial Cost of Investment: 1,325,615.30
Year	Fuel Savings	Extra Mortgage Payment	Extra Insurance, Maintenance, Energy	Extra Property Tax	Income Tax Savings	Solar Savings	Present Worth of Solar Saving
0						−132,561.53	−132,561.53
1	154,287.98	−180,134.42	−132,561.53	0	0	−158,407.97	−146,674.05
2	378,501.89	−180,134.42	−154,434.18	0	0	43,933.29	37,665.71
3	454,202.27	−180,134.42	−179,915.82	0	0	94,152.03	74,740.91
4	545,042.72	−180,134.42	−209,601.93	0	0	155,306.37	114,154.82
5	654,051.27	−180,134.42	−244,186.25	0	0	229,730.59	156,350.78
6	784,861.52	−180,134.42	−284,476.98	0	0	320,250.12	201,811.9
7	941,833.82	−180,134.42	−331,415.69	0	0	430,283.72	251,066.42
8	1,130,200'59	−180,134.42	−386,099.27	0	0	563,966.89	304,693.76
9	1,356,240.7	−180,134.42	−449,805.65	0	0	726,300.63	363,331.14
10	1,627,488.8	−180,134.42	−524,023.59	0	0	923,330.84	427,680.83
11	1,952,986.6	−180,134.42	−610,487.48	0	0	1,162,364.71	498,518.3
12	2,343,583.9	−180,134.42	−711,217.91	0	0	1,452,231.6	576,701.15
13	2,812,300.7	−180,134.42	−828,568.87	0	0	1,803,597.43	663,179.03
14	3,374,760.9	−180,134.42	−965,282.73	0	0	2,229,343.71	759,004.68
15	4,049,713	−180,134.42	−1,124,554.38	0	0	2,745,024.24	865,346.12
16	4,859,655.7	−180,134.42	1,310,105.86	0	0	3,369,415.37	983,500.23
17	5,831,586.8	−180,134.42	−15,261,273.32	0	0	4,125,179.03	1,114,907.81
18	6,997,904.1	−180,134.42	−1,778,108.42	0	0	5,039,661.29	1,261,170.35
19	8,397,485	−180,134.42	−2,071,496.31	0	0	6,145,854.23	1,424,068.57
20	10,076,982	−180,134.42	−2,413,293.2	0	0	7,483,554.33	1,605,583.17
					Salvage Value	265,123.06	56,881.68
					Total Present Worth of Savings = 11,461,121.7