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		$1,514.69
	Annual Total			$  2,045.01
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  38,928.63	$     162.20	$77.94
	Aug-08	65	$  38,850.69	$     161.88	$78.26
	Sep-08	66	$  38,772.42	$     161.55	$78.59
	Oct-08	67	$  38,693.83	$     161.22	$78.92
	Nov-08	68	$  38,614.90	$     160.90	$79.24
	Dec-08	69	$  38,535.66	$     160.57	$79.57
	Jan-09	70	$  38,456.09	$     160.23	$79.91
	Feb-09	71	$  38,376.17	$     159.90	$80.24
	Mar-09	72	$  38,295.93	$     159.57	$80.57
	Apr-09	73	$  38,215.35	$     159.23	$80.91
	May-09	74	$  38,134.44	$     158.89	$81.25
	Jun-09	75	$  38,053.18	$     158.55	$81.59
	Extra Payment		$  37,971.59		$1,476.22
	Annual Total			$  1,924.69
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  36,495.37	$     152.06	$88.08
	Aug-09	77	$  36,407.29	$     151.70	$88.44
	Sep-09	78	$  36,318.85	$     151.33	$88.81
	Oct-09	79	$  36,230.03	$     150.96	$89.18
	Nov-09	80	$  36,140.85	$     150.59	$89.55
	Dec-09	81	$  36,051.29	$     150.21	$89.93
	Jan-10	82	$  35,961.36	$     149.84	$90.30
	Feb-10	83	$  35,871.05	$     149.46	$90.68
	Mar-10	84	$  35,780.37	$     149.08	$91.06
	Apr-10	85	$  35,689.30	$     148.71	$91.43
	May-10	86	$  35,597.87	$     148.32	$91.82
	Jun-10	87	$  35,506.05	$     147.94	$92.20
	Extra Payment		$  35,413.84		$1,436.41
	Annual Total			$  1,800.20
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  33,977.43	$     141.57	$98.57
	Aug-10	89	$  33,878.86	$     141.16	$98.98
	Sep-10	90	$  33,779.87	$     140.75	$99.39
	Oct-10	91	$  33,680.48	$     140.34	$99.80
	Nov-10	92	$  33,580.67	$     139.92	$100.22
	Dec-10	93	$  33,480.45	$     139.50	$100.64
	Jan-11	94	$  33,379.81	$     139.08	$101.06
	Feb-11	95	$  33,278.74	$     138.66	$101.48
	Mar-11	96	$  33,177.26	$     138.24	$101.90
	Apr-11	97	$  33,075.35	$     137.81	$102.33
	May-11	98	$  32,973.02	$     137.39	$102.75
	Jun-11	99	$  32,870.26	$     136.96	$103.18
	Extra Payment		$  32,767.08		$1,395.22
	Annual Total			$  1,671.38
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$  31,371.86	$     130.72	$109.42
	Aug-11	101	$  31,262.44	$     130.26	$109.88
	Sep-11	102	$  31,152.55	$     129.80	$110.34
	Oct-11	103	$  31,042.21	$     129.34	$110.80
	Nov-11	104	$  30,931.40	$     128.88	$111.26
	Dec-11	105	$  30,820.14	$     128.42	$111.72
	Jan-12	106	$  30,708.41	$     127.95	$112.19
	Feb-12	107	$  30,596.22	$     127.48	$112.66
	Mar-12	108	$  30,483.56	$     127.01	$113.13
	Apr-12	109	$  30,370.42	$     126.54	$113.60
	May-12	110	$  30,256.82	$     126.07	$114.07
	Jun-12	111	$  30,142.74	$     125.59	$114.55
	Extra Payment		$  30,028.19		$1,352.59
	Annual Total			$  1,538.06
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$  28,675.60	$     119.48	$120.66
	Aug-12	113	$  28,554.93	$     118.98	$121.16
	Sep-12	114	$  28,433.77	$     118.47	$121.67
	Oct-12	115	$  28,312.09	$     117.97	$122.17
	Nov-12	116	$  28,189.92	$     117.46	$122.68
	Dec-12	117	$  28,067.24	$     116.95	$123.19
	Jan-13	118	$  27,944.04	$     116.43	$123.71
	Feb-13	119	$  27,820.33	$     115.92	$124.22
	Mar-13	120	$  27,696.10	$     115.40	$124.74
	Apr-13	121	$  27,571.36	$     114.88	$125.26
	May-13	122	$  27,446.09	$     114.36	$125.78
	Jun-13	123	$  27,320.31	$     113.83	$126.31
	Extra Payment		$  27,193.99		$1,308.49
	Annual Total			$  1,400.13
Year 11	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-13	124	$  25,885.51	$     107.86	$132.28
	Aug-13	125	$  25,753.22	$     107.31	$132.83
	Sep-13	126	$  25,620.39	$     106.75	$133.39
	Oct-13	127	$  25,486.99	$     106.20	$133.94
	Nov-13	128	$  25,353.05	$     105.64	$134.50
	Dec-13	129	$  25,218.55	$     105.08	$135.06
	Jan-14	130	$  25,083.48	$     104.51	$135.63
	Feb-14	131	$  24,947.85	$     103.95	$136.19
	Mar-14	132	$  24,811.65	$     103.38	$136.76
	Apr-14	133	$  24,674.89	$     102.81	$137.33
	May-14	134	$  24,537.55	$     102.24	$137.90
	Jun-14	135	$  24,399.65	$     101.67	$138.47
	Extra Payment		$  24,261.18		$1,262.85
	Annual Total			$  1,257.40
Year 12	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-14	136	$  22,998.33	$       95.83	$144.31
	Aug-14	137	$  22,854.01	$       95.23	$144.91
	Sep-14	138	$  22,709.10	$       94.62	$145.52
	Oct-14	139	$  22,563.57	$       94.01	$146.13
	Nov-14	140	$  22,417.44	$       93.41	$146.73
	Dec-14	141	$  22,270.70	$       92.79	$147.35
	Jan-15	142	$  22,123.35	$       92.18	$147.96
	Feb-15	143	$  21,975.39	$       91.56	$148.58
	Mar-15	144	$  21,826.80	$       90.95	$149.19
	Apr-15	145	$  21,677.61	$       90.32	$149.82
	May-15	146	$  21,527.78	$       89.70	$150.44
	Jun-15	147	$  21,377.34	$       89.07	$151.07
	Extra Payment		$  21,226.26		$1,215.61
	Annual Total			$  1,109.67
Year 13	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-15	148	$  20,010.65	$       83.38	$156.76
	Aug-15	149	$  19,853.89	$       82.72	$157.42
	Sep-15	150	$  19,696.46	$       82.07	$158.07
	Oct-15	151	$  19,538.39	$       81.41	$158.73
	Nov-15	152	$  19,379.65	$       80.75	$159.39
	Dec-15	153	$  19,220.26	$       80.08	$160.06
	Jan-16	154	$  19,060.19	$       79.42	$160.72
	Feb-16	155	$  18,899.47	$       78.75	$161.39
	Mar-16	156	$  18,738.08	$       78.08	$162.06
	Apr-16	157	$  18,576.01	$       77.40	$162.74
	May-16	158	$  18,413.27	$       76.72	$163.42
	Jun-16	159	$  18,249.84	$       76.04	$164.10
	Extra Payment		$  18,085.74		$1,166.74
	Annual Total			$     956.82
Year 14	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-16	160	$  16,919.00	$       70.50	$169.64
	Aug-16	161	$  16,749.35	$       69.79	$170.35
	Sep-16	162	$  16,579.00	$       69.08	$171.06
	Oct-16	163	$  16,407.94	$       68.37	$171.77
	Nov-16	164	$  16,236.16	$       67.65	$172.49
	Dec-16	165	$  16,063.67	$       66.93	$173.21
	Jan-17	166	$  15,890.45	$       66.21	$173.93
	Feb-17	167	$  15,716.52	$       65.49	$174.65
	Mar-17	168	$  15,541.86	$       64.76	$175.38
	Apr-17	169	$  15,366.48	$       64.03	$176.11
	May-17	170	$  15,190.37	$       63.29	$176.85
	Jun-17	171	$  15,013.51	$       62.56	$177.58
	Extra Payment		$  14,835.93		$1,116.17
	Annual Total			$     798.66
Year 15	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-17	172	$  13,719.76	$       57.17	$182.97
	Aug-17	173	$  13,536.78	$       56.40	$183.74
	Sep-17	174	$  13,353.04	$       55.64	$184.50
	Oct-17	175	$  13,168.54	$       54.87	$185.27
	Nov-17	176	$  12,983.26	$       54.10	$186.04
	Dec-17	177	$  12,797.22	$       53.32	$186.82
	Jan-18	178	$  12,610.39	$       52.54	$187.60
	Feb-18	179	$  12,422.79	$       51.76	$188.38
	Mar-18	180	$  12,234.40	$       50.98	$189.16
	Apr-18	181	$  12,045.24	$       50.19	$189.95
	May-18	182	$  11,855.29	$       49.40	$190.74
	Jun-18	183	$  11,664.54	$       48.60	$191.54
	Extra Payment		$  11,473.00		$1,063.83
	Annual Total			$     634.97
Year 16	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-18	184	$  10,409.17	$       43.37	$196.77
	Aug-18	185	$  10,212.40	$       42.55	$197.59
	Sep-18	186	$  10,014.80	$       41.73	$198.41
	Oct-18	187	$    9,816.39	$       40.90	$199.24
	Nov-18	188	$    9,617.14	$       40.07	$200.07
	Dec-18	189	$    9,417.07	$       39.24	$200.90
	Jan-19	190	$    9,216.16	$       38.40	$201.74
	Feb-19	191	$    9,014.42	$       37.56	$202.58
	Mar-19	192	$    8,811.83	$       36.72	$203.42
	Apr-19	193	$    8,608.41	$       35.87	$204.27
	May-19	194	$    8,404.14	$       35.02	$205.12
	Jun-19	195	$    8,199.01	$       34.16	$205.98
	Extra Payment		$    7,993.03		$1,009.67
	Annual Total			$     465.59
Year 17	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-19	196	$    6,983.36	$       29.10	$211.04
	Aug-19	197	$    6,772.31	$       28.22	$211.92
	Sep-19	198	$    6,560.39	$       27.33	$212.81
	Oct-19	199	$    6,347.58	$       26.45	$213.69
	Nov-19	200	$    6,133.88	$       25.56	$214.58
	Dec-19	201	$    5,919.30	$       24.66	$215.48
	Jan-20	202	$    5,703.81	$       23.77	$216.37
	Feb-20	203	$    5,487.44	$       22.86	$217.28
	Mar-20	204	$    5,270.15	$       21.96	$218.18
	Apr-20	205	$    5,051.97	$       21.05	$219.09
	May-20	206	$    4,832.88	$       20.14	$220.00
	Jun-20	207	$    4,612.87	$       19.22	$220.92
	Extra Payment		$    4,391.95		$953.63
	Annual Total			$     290.32
Year 18	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-20	208	$    3,438.32	$       14.33	$225.81
	Aug-20	209	$    3,212.51	$       13.39	$226.75
	Sep-20	210	$    2,985.75	$       12.44	$227.70
	Oct-20	211	$    2,758.05	$       11.49	$228.65
	Nov-20	212	$    2,529.39	$       10.54	$229.60
	Dec-20	213	$    2,299.79	$        9.58	$230.56
	Jan-21	214	$    2,069.23	$        8.62	$231.52
	Feb-21	215	$    1,837.70	$        7.66	$232.48
	Mar-21	216	$    1,605.22	$        6.69	$233.45
	Apr-21	217	$    1,371.76	$        5.72	$234.42
	May-21	218	$    1,137.34	$        4.74	$235.40
	Jun-21	219	$       901.93	$        3.76	$236.38
	Extra Payment		$       665.55		$895.64		Paid Off
	Annual Total			$     108.96