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		$1,488.91
	Annual Total			$  2,045.01
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  38,954.41	$     162.31	$77.83
	Aug-08	65	$  38,876.58	$     161.99	$78.15
	Sep-08	66	$  38,798.42	$     161.66	$78.48
	Oct-08	67	$  38,719.94	$     161.33	$78.81
	Nov-08	68	$  38,641.12	$     161.00	$79.14
	Dec-08	69	$  38,561.98	$     160.67	$79.47		$         968.96	0.5	Interest paid 2H08
	Jan-09	70	$  38,482.50	$     160.34	$79.80		$         957.05	0.5	Interest paid 1H09
	Feb-09	71	$  38,402.70	$     160.01	$80.13
	Mar-09	72	$  38,322.57	$     159.68	$80.46
	Apr-09	73	$  38,242.10	$     159.34	$80.80
	May-09	74	$  38,161.30	$     159.01	$81.13
	Jun-09	75	$  38,080.16	$     158.67	$81.47
	Extra Payment		$  37,998.69		$2,122.03
	Annual Total			$  1,926.01
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  35,876.66	$     149.49	$90.65
	Aug-09	77	$  35,786.00	$     149.11	$91.03
	Sep-09	78	$  35,694.97	$     148.73	$91.41
	Oct-09	79	$  35,603.55	$     148.35	$91.79
	Nov-09	80	$  35,511.76	$     147.97	$92.17
	Dec-09	81	$  35,419.59	$     147.58	$92.56
	Jan-10	82	$  35,327.02	$     147.20	$92.94
	Feb-10	83	$  35,234.08	$     146.81	$93.33
	Mar-10	84	$  35,140.74	$     146.42	$93.72
	Apr-10	85	$  35,047.02	$     146.03	$94.11
	May-10	86	$  34,952.90	$     145.64	$94.50
	Jun-10	87	$  34,858.40	$     145.24	$94.90
	Extra Payment		$  34,763.50		$2,527.88
	Annual Total			$  1,768.57
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  32,235.62	$     134.32	$105.82
	Aug-10	89	$  32,129.79	$     133.87	$106.27
	Sep-10	90	$  32,023.52	$     133.43	$106.71
	Oct-10	91	$  31,916.80	$     132.99	$107.15
	Nov-10	92	$  31,809.65	$     132.54	$107.60
	Dec-10	93	$  31,702.04	$     132.09	$108.05		$         799.24	0.5	Interest paid 2H10
	Jan-11	94	$  31,593.99	$     131.64	$108.50		$         783.03	0.5	Interest paid 1H11
	Feb-11	95	$  31,485.49	$     131.19	$108.95
	Mar-11	96	$  31,376.53	$     130.74	$109.40
	Apr-11	97	$  31,267.13	$     130.28	$109.86
	May-11	98	$  31,157.26	$     129.82	$110.32
	Jun-11	99	$  31,046.94	$     129.36	$110.78
	Extra Payment		$  30,936.15		$2,466.49
	Annual Total			$  1,582.27
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$  28,469.66	$     118.62	$121.52
	Aug-11	101	$  28,348.14	$     118.12	$122.02
	Sep-11	102	$  28,226.11	$     117.61	$122.53
	Oct-11	103	$  28,103.58	$     117.10	$123.04
	Nov-11	104	$  27,980.53	$     116.59	$123.55
	Dec-11	105	$  27,856.98	$     116.07	$124.07
	Jan-12	106	$  27,732.90	$     115.55	$124.59
	Feb-12	107	$  27,608.31	$     115.03	$125.11
	Mar-12	108	$  27,483.20	$     114.51	$125.63
	Apr-12	109	$  27,357.56	$     113.99	$126.15
	May-12	110	$  27,231.41	$     113.46	$126.68
	Jun-12	111	$  27,104.72	$     112.94	$127.20
	Extra Payment		$  26,977.52		$2,403.39
	Annual Total			$  1,389.59
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$  24,574.13	$     102.39	$137.75
	Aug-12	113	$  24,436.38	$     101.82	$138.32
	Sep-12	114	$  24,298.06	$     101.24	$138.90
	Oct-12	115	$  24,159.15	$     100.66	$139.48
	Nov-12	116	$  24,019.67	$     100.08	$140.06
	Dec-12	117	$  23,879.60	$       99.50	$140.64
	Jan-13	118	$  23,738.96	$       98.91	$141.23
	Feb-13	119	$  23,597.72	$       98.32	$141.82
	Mar-13	120	$  23,455.90	$       97.73	$142.41
	Apr-13	121	$  23,313.48	$       97.14	$143.00
	May-13	122	$  23,170.48	$       96.54	$143.60
	Jun-13	123	$  23,026.88	$       95.95	$144.19
	Extra Payment		$  22,882.68		$2,339.66
	Annual Total			$  1,190.28
Year 11	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-13	124	$  20,543.03	$       85.60	$154.54
	Aug-13	125	$  20,388.48	$       84.95	$155.19
	Sep-13	126	$  20,233.29	$       84.31	$155.83
	Oct-13	127	$  20,077.45	$       83.66	$156.48
	Nov-13	128	$  19,920.97	$       83.00	$157.14
	Dec-13	129	$  19,763.82	$       82.35	$157.79
	Jan-14	130	$  19,606.03	$       81.69	$158.45
	Feb-14	131	$  19,447.58	$       81.03	$159.11
	Mar-14	132	$  19,288.46	$       80.37	$159.77
	Apr-14	133	$  19,128.69	$       79.70	$160.44
	May-14	134	$  18,968.24	$       79.03	$161.11
	Jun-14	135	$  18,807.13	$       78.36	$161.78
	Extra Payment		$  18,645.34		$2,273.71
	Annual Total			$     984.05
Year 12	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-14	136	$  16,371.63	$       68.22	$171.92
	Aug-14	137	$  16,199.71	$       67.50	$172.64
	Sep-14	138	$  16,027.06	$       66.78	$173.36
	Oct-14	139	$  15,853.70	$       66.06	$174.08
	Nov-14	140	$  15,679.61	$       65.33	$174.81
	Dec-14	141	$  15,504.80	$       64.60	$175.54
	Jan-15	142	$  15,329.25	$       63.87	$176.27
	Feb-15	143	$  15,152.98	$       63.14	$177.00
	Mar-15	144	$  14,975.98	$       62.40	$177.74
	Apr-15	145	$  14,798.23	$       61.66	$178.48
	May-15	146	$  14,619.75	$       60.92	$179.22
	Jun-15	147	$  14,440.52	$       60.17	$179.97
	Extra Payment		$  14,260.55		$2,205.48
	Annual Total			$     770.65
Year 13	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-15	148	$  12,055.07	$       50.23	$189.91
	Aug-15	149	$  11,865.16	$       49.44	$190.70
	Sep-15	150	$  11,674.45	$       48.64	$191.50
	Oct-15	151	$  11,482.95	$       47.85	$192.29
	Nov-15	152	$  11,290.65	$       47.04	$193.10
	Dec-15	153	$  11,097.55	$       46.24	$193.90
	Jan-16	154	$  10,903.64	$       45.43	$194.71
	Feb-16	155	$  10,708.93	$       44.62	$195.52
	Mar-16	156	$  10,513.41	$       43.81	$196.33
	Apr-16	157	$  10,317.07	$       42.99	$197.15
	May-16	158	$  10,119.92	$       42.17	$197.97
	Jun-16	159	$    9,921.94	$       41.34	$198.80
	Extra Payment		$    9,723.14		$2,134.86
	Annual Total			$     549.80
Year 14	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-16	160	$    7,588.28	$       31.62	$208.52
	Aug-16	161	$    7,379.75	$       30.75	$209.39
	Sep-16	162	$    7,170.36	$       29.88	$210.26
	Oct-16	163	$    6,960.09	$       29.00	$211.14
	Nov-16	164	$    6,748.95	$       28.12	$212.02
	Dec-16	165	$    6,536.92	$       27.24	$212.90
	Jan-17	166	$    6,324.02	$       26.35	$213.79
	Feb-17	167	$    6,110.23	$       25.46	$214.68
	Mar-17	168	$    5,895.54	$       24.56	$215.58
	Apr-17	169	$    5,679.96	$       23.67	$216.47
	May-17	170	$    5,463.48	$       22.76	$217.38
	Jun-17	171	$    5,246.10	$       21.86	$218.28
	Extra Payment		$    5,027.81		$2,061.79
	Annual Total			$     321.27
Year 15	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-17	172	$    2,966.02	$       12.36	$227.78
	Aug-17	173	$    2,738.24	$       11.41	$228.73
	Sep-17	174	$    2,509.51	$       10.46	$229.68
	Oct-17	175	$    2,279.82	$        9.50	$230.64
	Nov-17	176	$    2,049.18	$        8.54	$231.60
	Dec-17	177	$    1,817.57	$        7.57	$232.57
	Jan-18	178	$    1,585.00	$        6.60	$233.54
	Feb-18	179	$    1,351.45	$        5.63	$234.51
	Mar-18	180	$    1,116.94	$        4.65	$235.49
	Apr-18	181	$       881.45	$        3.67	$236.47
	May-18	182	$       644.97	$        2.69	$237.45
	Jun-18	183	$       407.52	$        1.70	$238.44
	Extra Payment		$       169.07		$1,986.17		Paid Off
	Annual Total			$       84.78