$76,994	Cost of PV system including installation and fees
$277	Time of Use Meter
$29,472	Rebate
$7,528	CA tax credit
$40,271	Net Cost of PV system
$2,663	Mortgage Closing Costs (for first mortgage)
$42,934	Amount assumed borrowed for PV system