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	$40,315.11	$   193.18	$57.37
	May-03	2	$  42,889.18	$     205.51	$45.04		Aug-04	17	$40,257.74	$   192.90	$57.65
	Jun-03	3	$  42,844.14	$     205.29	$45.26		Sep-04	18	$40,200.09	$   192.63	$57.92
	Jul-03	4	$  42,798.88	$     205.08	$45.47		Oct-04	19	$40,142.17	$   192.35	$58.20
	Aug-03	5	$  42,753.41	$     204.86	$45.69		Nov-04	20	$40,083.97	$   192.07	$58.48
	Sep-03	6	$  42,707.71	$     204.64	$45.91		Dec-04	21	$40,025.49	$   191.79	$58.76
	Oct-03	7	$  42,661.80	$     204.42	$46.13		Jan-05	22	$39,966.73	$   191.51	$59.04
	Nov-03	8	$  42,615.67	$     204.20	$46.35		Feb-05	23	$39,907.69	$   191.22	$59.33
	Dec-03	9	$  42,569.32	$     203.98	$46.57		Mar-05	24	$39,848.35	$   190.94	$59.61
	Jan-04	10	$  42,522.75	$     203.75	$46.80		Apr-05	25	$39,788.74	$   190.65	$59.90
	Feb-04	11	$  42,475.95	$     203.53	$47.02		May-05	26	$39,728.84	$   190.37	$60.18
	Mar-04	12	$  42,428.93	$     203.31	$47.24		Jun-05	27	$39,668.66	$   190.08	$60.47
	Apr-04	13	$  42,381.69	$     203.08	$47.47		Extra Payment		$39,608.19		$113.91
	May-04	14	$  42,334.21	$     202.85	$47.70		Annual Total			$2,299.69
	Jun-04	15	$  42,286.51	$     202.62	$47.93
	Extra Payment		$  42,238.58		$1,923.47
	Annual Total			$  3,062.85
Refinance
Principal	$    39,494.27
Interest	5.00%
Monthly	$212.01
Year 3	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-05	28	$  39,494.27	$     164.56	$47.45
	Aug-05	29	$  39,446.82	$     164.36	$47.65
	Sep-05	30	$  39,399.17	$     164.16	$47.85
	Oct-05	31	$  39,351.31	$     163.96	$48.05
	Nov-05	32	$  39,303.26	$     163.76	$48.25
	Dec-05	33	$  39,255.01	$     163.56	$48.45
	Jan-06	34	$  39,206.55	$     163.36	$48.65
	Feb-06	35	$  39,157.90	$     163.16	$48.85
	Mar-06	36	$  39,109.04	$     162.95	$49.06
	Apr-06	37	$  39,059.98	$     162.75	$49.26
	May-06	38	$  39,010.72	$     162.54	$49.47
	Jun-06	39	$  38,961.24	$     162.34	$49.67
	Extra Payment		$  38,911.57		$3,218.97
	Annual Total			$  1,961.46
Year 4	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-06	40	$  35,692.60	$     148.72	$63.29
	Aug-06	41	$  35,629.31	$     148.46	$63.55
	Sep-06	42	$  35,565.75	$     148.19	$63.82
	Oct-06	43	$  35,501.93	$     147.92	$64.09
	Nov-06	44	$  35,437.84	$     147.66	$64.35
	Dec-06	45	$  35,373.48	$     147.39	$64.62
	Jan-07	46	$  35,308.86	$     147.12	$64.89
	Feb-07	47	$  35,243.96	$     146.85	$65.16
	Mar-07	48	$  35,178.80	$     146.58	$65.43
	Apr-07	49	$  35,113.37	$     146.31	$65.70
	May-07	50	$  35,047.66	$     146.03	$65.98
	Jun-07	51	$  34,981.68	$     145.76	$66.25
	Extra Payment		$  34,915.42		$4,468.88
	Annual Total			$  1,766.99
Year 5	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-07	52	$  30,446.54	$     126.86	$85.15
	Aug-07	53	$  30,361.39	$     126.51	$85.50
	Sep-07	54	$  30,275.88	$     126.15	$85.86
	Oct-07	55	$  30,190.02	$     125.79	$86.22
	Nov-07	56	$  30,103.80	$     125.43	$86.58
	Dec-07	57	$  30,017.21	$     125.07	$86.94
	Jan-08	58	$  29,930.27	$     124.71	$87.30
	Feb-08	59	$  29,842.96	$     124.35	$87.66
	Mar-08	60	$  29,755.30	$     123.98	$88.03
	Apr-08	61	$  29,667.27	$     123.61	$88.40
	May-08	62	$  29,578.86	$     123.25	$88.76
	Jun-08	63	$  29,490.10	$     122.88	$89.13
	Extra Payment		$  29,400.97		$4,383.06
	Annual Total			$  1,498.59
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  25,017.90	$     104.24	$107.77
	Aug-08	65	$  24,910.13	$     103.79	$108.22
	Sep-08	66	$  24,801.91	$     103.34	$108.67
	Oct-08	67	$  24,693.23	$     102.89	$109.12
	Nov-08	68	$  24,584.11	$     102.43	$109.58
	Dec-08	69	$  24,474.52	$     101.98	$110.03
	Jan-09	70	$  24,364.49	$     101.52	$110.49
	Feb-09	71	$  24,254.00	$     101.06	$110.95
	Mar-09	72	$  24,143.04	$     100.60	$111.41
	Apr-09	73	$  24,031.63	$     100.13	$111.88
	May-09	74	$  23,919.75	$       99.67	$112.34
	Jun-09	75	$  23,807.40	$       99.20	$112.81
	Extra Payment		$  23,694.59		$4,294.25
	Annual Total			$  1,220.85
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  19,400.33	$       80.83	$131.18
	Aug-09	77	$  19,269.15	$       80.29	$131.72
	Sep-09	78	$  19,137.43	$       79.74	$132.27
	Oct-09	79	$  19,005.15	$       79.19	$132.82
	Nov-09	80	$  18,872.33	$       78.63	$133.38
	Dec-09	81	$  18,738.94	$       78.08	$133.93
	Jan-10	82	$  18,605.01	$       77.52	$134.49
	Feb-10	83	$  18,470.52	$       76.96	$135.05
	Mar-10	84	$  18,335.46	$       76.40	$135.61
	Apr-10	85	$  18,199.85	$       75.83	$136.18
	May-10	86	$  18,063.66	$       75.27	$136.74
	Jun-10	87	$  17,926.92	$       74.70	$137.31
	Extra Payment		$  17,789.61		$4,202.36
	Annual Total			$     933.44
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  13,587.25	$       56.61	$155.40
	Aug-10	89	$  13,431.85	$       55.97	$156.04
	Sep-10	90	$  13,275.80	$       55.32	$156.69
	Oct-10	91	$  13,119.11	$       54.66	$157.35
	Nov-10	92	$  12,961.76	$       54.01	$158.00
	Dec-10	93	$  12,803.75	$       53.35	$158.66
	Jan-11	94	$  12,645.09	$       52.69	$159.32
	Feb-11	95	$  12,485.76	$       52.02	$159.99
	Mar-11	96	$  12,325.77	$       51.36	$160.65
	Apr-11	97	$  12,165.12	$       50.69	$161.32
	May-11	98	$  12,003.79	$       50.02	$161.99
	Jun-11	99	$  11,841.80	$       49.34	$162.67
	Extra Payment		$  11,679.13		$4,107.26
	Annual Total			$     636.04
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$    7,571.86	$       31.55	$180.46
	Aug-11	101	$    7,391.40	$       30.80	$181.21
	Sep-11	102	$    7,210.19	$       30.04	$181.97
	Oct-11	103	$    7,028.21	$       29.28	$182.73
	Nov-11	104	$    6,845.48	$       28.52	$183.49
	Dec-11	105	$    6,661.98	$       27.76	$184.25
	Jan-12	106	$    6,477.73	$       26.99	$185.02
	Feb-12	107	$    6,292.71	$       26.22	$185.79
	Mar-12	108	$    6,106.91	$       25.45	$186.56
	Apr-12	109	$    5,920.35	$       24.67	$187.34
	May-12	110	$    5,733.01	$       23.89	$188.12
	Jun-12	111	$    5,544.88	$       23.10	$188.91
	Extra Payment		$    5,355.97		$4,008.85
	Annual Total			$     328.27
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$    1,347.12	$        5.61	$206.40
	Aug-12	113	$    1,140.71	$        4.75	$207.26
	Sep-12	114	$       933.45	$        3.89	$208.12
	Oct-12	115	$       725.32	$        3.02	$208.99
	Nov-12	116	$       516.33	$        2.15	$209.86
	Dec-12	117	$       306.47	$        1.28	$210.73
	Jan-13	118	$        95.73	$        0.40	Paid Off
	Feb-13	119
	Mar-13	120
	Apr-13	121
	May-13	122
	Jun-13	123
	Extra Payment
	Annual Total			$       21.10