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		$3,889.38
	Annual Total			$  1,498.59
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  25,511.58	$     106.30	$105.71
	Aug-08	65	$  25,405.87	$     105.86	$106.15
	Sep-08	66	$  25,299.71	$     105.42	$106.59
	Oct-08	67	$  25,193.12	$     104.97	$107.04
	Nov-08	68	$  25,086.08	$     104.53	$107.48
	Dec-08	69	$  24,978.59	$     104.08	$107.93
	Jan-09	70	$  24,870.66	$     103.63	$108.38
	Feb-09	71	$  24,762.28	$     103.18	$108.83
	Mar-09	72	$  24,653.44	$     102.72	$109.29
	Apr-09	73	$  24,544.15	$     102.27	$109.74
	May-09	74	$  24,434.40	$     101.81	$110.20
	Jun-09	75	$  24,324.20	$     101.35	$110.66
	Extra Payment		$  24,213.54		$3,808.66
	Annual Total			$  1,246.12
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  20,404.88	$       85.02	$126.99
	Aug-09	77	$  20,277.89	$       84.49	$127.52
	Sep-09	78	$  20,150.36	$       83.96	$128.05
	Oct-09	79	$  20,022.31	$       83.43	$128.58
	Nov-09	80	$  19,893.72	$       82.89	$129.12
	Dec-09	81	$  19,764.60	$       82.35	$129.66
	Jan-10	82	$  19,634.94	$       81.81	$130.20
	Feb-10	83	$  19,504.73	$       81.27	$130.74
	Mar-10	84	$  19,373.99	$       80.72	$131.29
	Apr-10	85	$  19,242.69	$       80.18	$131.83
	May-10	86	$  19,110.86	$       79.63	$132.38
	Jun-10	87	$  18,978.48	$       79.08	$132.93
	Extra Payment		$  18,845.54		$3,725.11
	Annual Total			$     984.83
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  15,120.43	$       63.00	$149.01
	Aug-10	89	$  14,971.42	$       62.38	$149.63
	Sep-10	90	$  14,821.79	$       61.76	$150.25
	Oct-10	91	$  14,671.53	$       61.13	$150.88
	Nov-10	92	$  14,520.65	$       60.50	$151.51
	Dec-10	93	$  14,369.13	$       59.87	$152.14
	Jan-11	94	$  14,216.99	$       59.24	$152.77
	Feb-11	95	$  14,064.22	$       58.60	$153.41
	Mar-11	96	$  13,910.80	$       57.96	$154.05
	Apr-11	97	$  13,756.75	$       57.32	$154.69
	May-11	98	$  13,602.06	$       56.68	$155.33
	Jun-11	99	$  13,446.72	$       56.03	$155.98
	Extra Payment		$  13,290.74		$3,638.66
	Annual Total			$     714.47
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$    9,652.08	$       40.22	$171.79
	Aug-11	101	$    9,480.28	$       39.50	$172.51
	Sep-11	102	$    9,307.77	$       38.78	$173.23
	Oct-11	103	$    9,134.54	$       38.06	$173.95
	Nov-11	104	$    8,960.58	$       37.34	$174.67
	Dec-11	105	$    8,785.91	$       36.61	$175.40
	Jan-12	106	$    8,610.50	$       35.88	$176.13
	Feb-12	107	$    8,434.37	$       35.14	$176.87
	Mar-12	108	$    8,257.50	$       34.41	$177.60
	Apr-12	109	$    8,079.89	$       33.67	$178.34
	May-12	110	$    7,901.55	$       32.92	$179.09
	Jun-12	111	$    7,722.45	$       32.18	$179.83
	Extra Payment		$    7,542.62		$3,549.21
	Annual Total			$     434.71
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$    3,993.41	$       16.64	$195.37
	Aug-12	113	$    3,798.04	$       15.83	$196.18
	Sep-12	114	$    3,601.85	$       15.01	$197.00
	Oct-12	115	$    3,404.85	$       14.19	$197.82
	Nov-12	116	$    3,207.03	$       13.36	$198.65
	Dec-12	117	$    3,008.37	$       12.53	$199.48
	Jan-13	118	$    2,808.89	$       11.70	$200.31
	Feb-13	119	$    2,608.58	$       10.87	$201.14
	Mar-13	120	$    2,407.43	$       10.03	$201.98
	Apr-13	121	$    2,205.45	$        9.19	$202.82
	May-13	122	$    2,002.62	$        8.34	$203.67
	Jun-13	123	$    1,798.95	$        7.50	$204.51
	Extra Payment		$    1,594.44		$3,456.63		Paid Off
	Annual Total			$     145.19