Mortgage	PV System		$40,271	Net Cost of PV system
Principal	$         42,934		$2,663	Mortgage Closing Costs (for first mortgage)
Interest	5.75%		$42,934	Amount assumed borrowed for PV system
Monthly	$250.55
	Month	Mo.	Principal	Interest Pd	Principal Pd		Month	Mo.	Principal	Interest Pd	Principal Pd
	Apr-03	1	$  42,934.00	$     205.73	$44.82		Jul-04	16	$43,007.77	$   206.08	$44.47
	May-03	2	$  42,889.18	$     205.51	$45.04		Aug-04	17	$42,963.30	$   205.87	$44.68
	Jun-03	3	$  42,844.14	$     205.29	$45.26		Sep-04	18	$42,918.62	$   205.65	$44.90
	Jul-03	4	$  42,798.88	$     205.08	$45.47		Oct-04	19	$42,873.72	$   205.44	$45.11
	Aug-03	5	$  42,753.41	$     204.86	$45.69		Nov-04	20	$42,828.61	$   205.22	$45.33
	Sep-03	6	$  42,707.71	$     204.64	$45.91		Dec-04	21	$42,783.28	$   205.00	$45.55
	Oct-03	7	$  42,661.80	$     204.42	$46.13		Jan-05	22	$42,737.73	$   204.78	$45.77
	Nov-03	8	$  42,615.67	$     204.20	$46.35		Feb-05	23	$42,691.95	$   204.57	$45.98
	Dec-03	9	$  42,569.32	$     203.98	$46.57		Mar-05	24	$42,645.97	$   204.35	$46.20
	Jan-04	10	$  42,522.75	$     203.75	$46.80		Apr-05	25	$42,599.77	$   204.12	$46.43
	Feb-04	11	$  42,475.95	$     203.53	$47.02		May-05	26	$42,553.34	$   203.90	$46.65
	Mar-04	12	$  42,428.93	$     203.31	$47.24		Jun-05	27	$42,506.69	$   203.68	$46.87
	Apr-04	13	$  42,381.69	$     203.08	$47.47		Extra Payment		$42,459.82		($2,274.65)
	May-04	14	$  42,334.21	$     202.85	$47.70		Annual Total			$2,458.66
	Jun-04	15	$  42,286.51	$     202.62	$47.93
	Extra Payment		$  42,238.58		($769.19)
	Annual Total			$  3,062.85
Refinance
Principal	$    44,734.47
Interest	5.00%
Monthly	$240.14
Year 3	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-05	28	$  44,734.47	$     186.39	$53.75
	Aug-05	29	$  44,680.72	$     186.17	$53.97
	Sep-05	30	$  44,626.74	$     185.94	$54.20
	Oct-05	31	$  44,572.54	$     185.72	$54.42
	Nov-05	32	$  44,518.12	$     185.49	$54.65
	Dec-05	33	$  44,463.46	$     185.26	$54.88
	Jan-06	34	$  44,408.58	$     185.04	$55.10
	Feb-06	35	$  44,353.47	$     184.81	$55.33
	Mar-06	36	$  44,298.14	$     184.58	$55.56
	Apr-06	37	$  44,242.57	$     184.34	$55.80
	May-06	38	$  44,186.77	$     184.11	$56.03
	Jun-06	39	$  44,130.74	$     183.88	$56.26
	Extra Payment		$  44,074.47		$503.67
	Annual Total			$  2,221.73
Year 4	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-06	40	$  43,570.80	$     181.54	$58.60
	Aug-06	41	$  43,512.19	$     181.30	$58.84
	Sep-06	42	$  43,453.35	$     181.06	$59.08
	Oct-06	43	$  43,394.27	$     180.81	$59.33
	Nov-06	44	$  43,334.93	$     180.56	$59.58
	Dec-06	45	$  43,275.35	$     180.31	$59.83
	Jan-07	46	$  43,215.51	$     180.06	$60.08
	Feb-07	47	$  43,155.43	$     179.81	$60.33
	Mar-07	48	$  43,095.09	$     179.56	$60.58
	Apr-07	49	$  43,034.51	$     179.31	$60.83
	May-07	50	$  42,973.68	$     179.06	$61.08
	Jun-07	51	$  42,912.59	$     178.80	$61.34
	Extra Payment		$  42,851.25		$1,571.21
	Annual Total			$  2,162.18
Year 5	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-07	52	$  41,280.04	$     172.00	$68.14
	Aug-07	53	$  41,211.90	$     171.72	$68.42
	Sep-07	54	$  41,143.47	$     171.43	$68.71
	Oct-07	55	$  41,074.76	$     171.14	$69.00
	Nov-07	56	$  41,005.75	$     170.86	$69.28
	Dec-07	57	$  40,936.47	$     170.57	$69.57
	Jan-08	58	$  40,866.90	$     170.28	$69.86
	Feb-08	59	$  40,797.03	$     169.99	$70.15
	Mar-08	60	$  40,726.88	$     169.70	$70.44
	Apr-08	61	$  40,656.43	$     169.40	$70.74
	May-08	62	$  40,585.69	$     169.11	$71.03
	Jun-08	63	$  40,514.65	$     168.81	$71.33
	Extra Payment		$  40,443.32		$1,533.74
	Annual Total			$  2,045.01
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  38,909.58	$     162.12	$78.02
	Aug-08	65	$  38,831.55	$     161.80	$78.34
	Sep-08	66	$  38,753.21	$     161.47	$78.67
	Oct-08	67	$  38,674.54	$     161.14	$79.00
	Nov-08	68	$  38,595.53	$     160.81	$79.33
	Dec-08	69	$  38,516.20	$     160.48	$79.66
	Jan-09	70	$  38,436.53	$     160.15	$79.99
	Feb-09	71	$  38,356.54	$     159.82	$80.32
	Mar-09	72	$  38,276.21	$     159.48	$80.66
	Apr-09	73	$  38,195.55	$     159.15	$80.99
	May-09	74	$  38,114.56	$     158.81	$81.33
	Jun-09	75	$  38,033.22	$     158.47	$81.67
	Extra Payment		$  37,951.55		$1,494.95
	Annual Total			$  1,923.70
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  36,456.60	$     151.90	$88.24
	Aug-09	77	$  36,368.35	$     151.53	$88.61
	Sep-09	78	$  36,279.74	$     151.17	$88.97
	Oct-09	79	$  36,190.76	$     150.79	$89.35
	Nov-09	80	$  36,101.41	$     150.42	$89.72
	Dec-09	81	$  36,011.68	$     150.05	$90.09
	Jan-10	82	$  35,921.59	$     149.67	$90.47
	Feb-10	83	$  35,831.12	$     149.30	$90.84
	Mar-10	84	$  35,740.27	$     148.92	$91.22
	Apr-10	85	$  35,649.05	$     148.54	$91.60
	May-10	86	$  35,557.44	$     148.16	$91.98
	Jun-10	87	$  35,465.46	$     147.77	$92.37
	Extra Payment		$  35,373.08		$1,454.83
	Annual Total			$  1,798.22
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  33,918.25	$     141.33	$98.81
	Aug-10	89	$  33,819.44	$     140.91	$99.23
	Sep-10	90	$  33,720.21	$     140.50	$99.64
	Oct-10	91	$  33,620.56	$     140.09	$100.05
	Nov-10	92	$  33,520.51	$     139.67	$100.47
	Dec-10	93	$  33,420.03	$     139.25	$100.89
	Jan-11	94	$  33,319.14	$     138.83	$101.31
	Feb-11	95	$  33,217.82	$     138.41	$101.73
	Mar-11	96	$  33,116.09	$     137.98	$102.16
	Apr-11	97	$  33,013.93	$     137.56	$102.58
	May-11	98	$  32,911.34	$     137.13	$103.01
	Jun-11	99	$  32,808.33	$     136.70	$103.44
	Extra Payment		$  32,704.88		$1,413.31
	Annual Total			$  1,668.36
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$  31,291.58	$     130.38	$109.76
	Aug-11	101	$  31,181.81	$     129.92	$110.22
	Sep-11	102	$  31,071.59	$     129.46	$110.68
	Oct-11	103	$  30,960.90	$     129.00	$111.14
	Nov-11	104	$  30,849.76	$     128.54	$111.60
	Dec-11	105	$  30,738.15	$     128.08	$112.06
	Jan-12	106	$  30,626.09	$     127.61	$112.53
	Feb-12	107	$  30,513.56	$     127.14	$113.00
	Mar-12	108	$  30,400.55	$     126.67	$113.47
	Apr-12	109	$  30,287.08	$     126.20	$113.94
	May-12	110	$  30,173.13	$     125.72	$114.42
	Jun-12	111	$  30,058.71	$     125.24	$114.90
	Extra Payment		$  29,943.80		$1,370.33
	Annual Total			$  1,533.96
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$  28,573.47	$     119.06	$121.08
	Aug-12	113	$  28,452.39	$     118.55	$121.59
	Sep-12	114	$  28,330.79	$     118.04	$122.10
	Oct-12	115	$  28,208.69	$     117.54	$122.60
	Nov-12	116	$  28,086.08	$     117.03	$123.11
	Dec-12	117	$  27,962.97	$     116.51	$123.63
	Jan-13	118	$  27,839.34	$     116.00	$124.14
	Feb-13	119	$  27,715.19	$     115.48	$124.66
	Mar-13	120	$  27,590.53	$     114.96	$125.18
	Apr-13	121	$  27,465.34	$     114.44	$125.70
	May-13	122	$  27,339.64	$     113.92	$126.22
	Jun-13	123	$  27,213.41	$     113.39	$126.75
	Extra Payment		$  27,086.66		$1,325.87
	Annual Total			$  1,394.92
Year 11	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-13	124	$  25,760.78	$     107.34	$132.80
	Aug-13	125	$  25,627.98	$     106.78	$133.36
	Sep-13	126	$  25,494.62	$     106.23	$133.91
	Oct-13	127	$  25,360.70	$     105.67	$134.47
	Nov-13	128	$  25,226.23	$     105.11	$135.03
	Dec-13	129	$  25,091.19	$     104.55	$135.59
	Jan-14	130	$  24,955.60	$     103.98	$136.16
	Feb-14	131	$  24,819.43	$     103.41	$136.73
	Mar-14	132	$  24,682.70	$     102.84	$137.30
	Apr-14	133	$  24,545.40	$     102.27	$137.87
	May-14	134	$  24,407.52	$     101.70	$138.44
	Jun-14	135	$  24,269.08	$     101.12	$139.02
	Extra Payment		$  24,130.05		$1,279.86
	Annual Total			$  1,251.00
Year 12	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-14	136	$  22,850.20	$       95.21	$144.93
	Aug-14	137	$  22,705.26	$       94.61	$145.53
	Sep-14	138	$  22,559.73	$       94.00	$146.14
	Oct-14	139	$  22,413.58	$       93.39	$146.75
	Nov-14	140	$  22,266.83	$       92.78	$147.36
	Dec-14	141	$  22,119.47	$       92.16	$147.98
	Jan-15	142	$  21,971.48	$       91.55	$148.59
	Feb-15	143	$  21,822.89	$       90.93	$149.21
	Mar-15	144	$  21,673.67	$       90.31	$149.83
	Apr-15	145	$  21,523.84	$       89.68	$150.46
	May-15	146	$  21,373.37	$       89.06	$151.08
	Jun-15	147	$  21,222.29	$       88.43	$151.71
	Extra Payment		$  21,070.58		$1,232.25
	Annual Total			$  1,102.11
Year 13	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-15	148	$  19,838.33	$       82.66	$157.48
	Aug-15	149	$  19,680.84	$       82.00	$158.14
	Sep-15	150	$  19,522.70	$       81.34	$158.80
	Oct-15	151	$  19,363.89	$       80.68	$159.46
	Nov-15	152	$  19,204.43	$       80.02	$160.12
	Dec-15	153	$  19,044.31	$       79.35	$160.79
	Jan-16	154	$  18,883.51	$       78.68	$161.46
	Feb-16	155	$  18,722.05	$       78.01	$162.13
	Mar-16	156	$  18,559.91	$       77.33	$162.81
	Apr-16	157	$  18,397.10	$       76.65	$163.49
	May-16	158	$  18,233.60	$       75.97	$164.17
	Jun-16	159	$  18,069.43	$       75.29	$164.85
	Extra Payment		$  17,904.58		$1,182.97
	Annual Total			$     947.98
Year 14	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-16	160	$  16,721.61	$       69.67	$170.47
	Aug-16	161	$  16,551.14	$       68.96	$171.18
	Sep-16	162	$  16,379.95	$       68.25	$171.89
	Oct-16	163	$  16,208.06	$       67.53	$172.61
	Nov-16	164	$  16,035.44	$       66.81	$173.33
	Dec-16	165	$  15,862.11	$       66.09	$174.05
	Jan-17	166	$  15,688.05	$       65.37	$174.77
	Feb-17	167	$  15,513.28	$       64.64	$175.50
	Mar-17	168	$  15,337.78	$       63.91	$176.23
	Apr-17	169	$  15,161.54	$       63.17	$176.97
	May-17	170	$  14,984.57	$       62.44	$177.70
	Jun-17	171	$  14,806.86	$       61.70	$178.44
	Extra Payment		$  14,628.42		$1,131.98
	Annual Total			$     788.54
Year 15	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-17	172	$  13,496.43	$       56.24	$183.90
	Aug-17	173	$  13,312.53	$       55.47	$184.67
	Sep-17	174	$  13,127.86	$       54.70	$185.44
	Oct-17	175	$  12,942.41	$       53.93	$186.21
	Nov-17	176	$  12,756.20	$       53.15	$186.99
	Dec-17	177	$  12,569.20	$       52.37	$187.77
	Jan-18	178	$  12,381.43	$       51.59	$188.55
	Feb-18	179	$  12,192.87	$       50.80	$189.34
	Mar-18	180	$  12,003.53	$       50.01	$190.13
	Apr-18	181	$  11,813.39	$       49.22	$190.92
	May-18	182	$  11,622.47	$       48.43	$191.71
	Jun-18	183	$  11,430.76	$       47.63	$192.51
	Extra Payment		$  11,238.24		$1,079.23
	Annual Total			$     623.54
Year 16	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-18	184	$  10,159.02	$       42.33	$197.81
	Aug-18	185	$    9,961.20	$       41.51	$198.63
	Sep-18	186	$    9,762.57	$       40.68	$199.46
	Oct-18	187	$    9,563.10	$       39.85	$200.29
	Nov-18	188	$    9,362.81	$       39.01	$201.13
	Dec-18	189	$    9,161.67	$       38.17	$201.97
	Jan-19	190	$    8,959.70	$       37.33	$202.81
	Feb-19	191	$    8,756.89	$       36.49	$203.65
	Mar-19	192	$    8,553.23	$       35.64	$204.50
	Apr-19	193	$    8,348.73	$       34.79	$205.35
	May-19	194	$    8,143.37	$       33.93	$206.21
	Jun-19	195	$    7,937.16	$       33.07	$207.07
	Extra Payment		$    7,730.08		$1,024.63
	Annual Total			$     452.80
Year 17	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-19	196	$    6,705.45	$       27.94	$212.20
	Aug-19	197	$    6,493.25	$       27.06	$213.08
	Sep-19	198	$    6,280.16	$       26.17	$213.97
	Oct-19	199	$    6,066.19	$       25.28	$214.86
	Nov-19	200	$    5,851.33	$       24.38	$215.76
	Dec-19	201	$    5,635.56	$       23.48	$216.66
	Jan-20	202	$    5,418.90	$       22.58	$217.56
	Feb-20	203	$    5,201.33	$       21.67	$218.47
	Mar-20	204	$    4,982.86	$       20.76	$219.38
	Apr-20	205	$    4,763.47	$       19.85	$220.29
	May-20	206	$    4,543.18	$       18.93	$221.21
	Jun-20	207	$    4,321.97	$       18.01	$222.13
	Extra Payment		$    4,099.83		$968.13
	Annual Total			$     276.11
Year 18	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-20	208	$    3,131.70	$       13.05	$227.09
	Aug-20	209	$    2,904.60	$       12.10	$228.04
	Sep-20	210	$    2,676.56	$       11.15	$228.99
	Oct-20	211	$    2,447.56	$       10.20	$229.94
	Nov-20	212	$    2,217.62	$        9.24	$230.90
	Dec-20	213	$    1,986.71	$        8.28	$231.86
	Jan-21	214	$    1,754.85	$        7.31	$232.83
	Feb-21	215	$    1,522.02	$        6.34	$233.80
	Mar-21	216	$    1,288.21	$        5.37	$234.77
	Apr-21	217	$    1,053.44	$        4.39	$235.75
	May-21	218	$       817.68	$        3.41	$236.73
	Jun-21	219	$       580.95	$        2.42	$237.72
	Extra Payment		$       343.22		$909.67		Paid Off
	Annual Total			$       93.26