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		$4,740.91
	Annual Total			$  1,766.99
Year 5	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-07	52	$  30,174.52	$     125.73	$86.28
	Aug-07	53	$  30,088.23	$     125.37	$86.64
	Sep-07	54	$  30,001.59	$     125.01	$87.00
	Oct-07	55	$  29,914.59	$     124.64	$87.37
	Nov-07	56	$  29,827.21	$     124.28	$87.73
	Dec-07	57	$  29,739.48	$     123.91	$88.10
	Jan-08	58	$  29,651.38	$     123.55	$88.46
	Feb-08	59	$  29,562.91	$     123.18	$88.83
	Mar-08	60	$  29,474.08	$     122.81	$89.20
	Apr-08	61	$  29,384.87	$     122.44	$89.57
	May-08	62	$  29,295.30	$     122.06	$89.95
	Jun-08	63	$  29,205.35	$     121.69	$90.32
	Extra Payment		$  29,115.02		$3,782.26
	Annual Total			$  1,484.67
Year 6	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-08	64	$  25,332.76	$     105.55	$106.46
	Aug-08	65	$  25,226.29	$     105.11	$106.90
	Sep-08	66	$  25,119.39	$     104.66	$107.35
	Oct-08	67	$  25,012.04	$     104.22	$107.79
	Nov-08	68	$  24,904.24	$     103.77	$108.24
	Dec-08	69	$  24,796.00	$     103.32	$108.69		$         626.63	0.5	Interest paid 2H08
	Jan-09	70	$  24,687.31	$     102.86	$109.15		$         610.31	0.5	Interest paid 1H09
	Feb-09	71	$  24,578.15	$     102.41	$109.60
	Mar-09	72	$  24,468.55	$     101.95	$110.06
	Apr-09	73	$  24,358.48	$     101.49	$110.52
	May-09	74	$  24,247.96	$     101.03	$110.98
	Jun-09	75	$  24,136.98	$     100.57	$111.44
	Extra Payment		$  24,025.53		$4,849.81
	Annual Total			$  1,236.94
Year 7	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-09	76	$  19,175.73	$       79.90	$132.11
	Aug-09	77	$  19,043.61	$       79.35	$132.66
	Sep-09	78	$  18,910.95	$       78.80	$133.21
	Oct-09	79	$  18,777.74	$       78.24	$133.77
	Nov-09	80	$  18,643.96	$       77.68	$134.33
	Dec-09	81	$  18,509.63	$       77.12	$134.89
	Jan-10	82	$  18,374.73	$       76.56	$135.45
	Feb-10	83	$  18,239.28	$       76.00	$136.01
	Mar-10	84	$  18,103.27	$       75.43	$136.58
	Apr-10	85	$  17,966.68	$       74.86	$137.15
	May-10	86	$  17,829.53	$       74.29	$137.72
	Jun-10	87	$  17,691.80	$       73.72	$138.29
	Extra Payment		$  17,553.51		$4,749.67
	Annual Total			$     921.95
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  12,803.84	$       53.35	$158.66
	Aug-10	89	$  12,645.17	$       52.69	$159.32
	Sep-10	90	$  12,485.85	$       52.02	$159.99
	Oct-10	91	$  12,325.86	$       51.36	$160.65
	Nov-10	92	$  12,165.20	$       50.69	$161.32
	Dec-10	93	$  12,003.88	$       50.02	$161.99		$         310.13	0.5	Interest paid 2H10
	Jan-11	94	$  11,841.89	$       49.34	$162.67		$         285.81	0.5	Interest paid 1H11
	Feb-11	95	$  11,679.21	$       48.66	$163.35
	Mar-11	96	$  11,515.86	$       47.98	$164.03
	Apr-11	97	$  11,351.82	$       47.30	$164.71
	May-11	98	$  11,187.11	$       46.61	$165.40
	Jun-11	99	$  11,021.71	$       45.92	$166.09
	Extra Payment		$  10,855.61		$4,644.28
	Annual Total			$     595.94
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$    6,211.33	$       25.88	$186.13
	Aug-11	101	$    6,025.20	$       25.10	$186.91
	Sep-11	102	$    5,838.28	$       24.33	$187.68
	Oct-11	103	$    5,650.60	$       23.54	$188.47
	Nov-11	104	$    5,462.12	$       22.76	$189.25
	Dec-11	105	$    5,272.87	$       21.97	$190.04
	Jan-12	106	$    5,082.83	$       21.18	$190.83
	Feb-12	107	$    4,891.99	$       20.38	$191.63
	Mar-12	108	$    4,700.36	$       19.58	$192.43
	Apr-12	109	$    4,507.93	$       18.78	$193.23
	May-12	110	$    4,314.69	$       17.98	$194.03
	Jun-12	111	$    4,120.66	$       17.17	$194.84
	Extra Payment		$    3,925.81		$4,535.85		Paid Off
	Annual Total			$     258.65