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		$2,073.21
	Annual Total			$  1,768.57
Year 8	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-10	88	$  32,690.28	$     136.21	$103.93
	Aug-10	89	$  32,586.35	$     135.78	$104.36
	Sep-10	90	$  32,481.99	$     135.34	$104.80
	Oct-10	91	$  32,377.18	$     134.90	$105.24
	Nov-10	92	$  32,271.94	$     134.47	$105.67
	Dec-10	93	$  32,166.26	$     134.03	$106.11		$         810.73	0.5	Interest paid 2H10
	Jan-11	94	$  32,060.15	$     133.58	$106.56		$         794.81	0.5	Interest paid 1H11
	Feb-11	95	$  31,953.58	$     133.14	$107.00
	Mar-11	96	$  31,846.58	$     132.69	$107.45
	Apr-11	97	$  31,739.13	$     132.25	$107.89
	May-11	98	$  31,631.23	$     131.80	$108.34
	Jun-11	99	$  31,522.89	$     131.35	$108.79
	Extra Payment		$  31,414.09		$2,019.29
	Annual Total			$  1,605.54
Year 9	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-11	100	$  29,394.81	$     122.48	$117.66
	Aug-11	101	$  29,277.14	$     121.99	$118.15
	Sep-11	102	$  29,158.99	$     121.50	$118.64
	Oct-11	103	$  29,040.34	$     121.00	$119.14
	Nov-11	104	$  28,921.20	$     120.50	$119.64
	Dec-11	105	$  28,801.55	$     120.01	$120.13
	Jan-12	106	$  28,681.42	$     119.51	$120.63
	Feb-12	107	$  28,560.79	$     119.00	$121.14
	Mar-12	108	$  28,439.64	$     118.50	$121.64
	Apr-12	109	$  28,318.00	$     117.99	$122.15
	May-12	110	$  28,195.84	$     117.48	$122.66
	Jun-12	111	$  28,073.18	$     116.97	$123.17
	Extra Payment		$  27,950.00		$1,963.85
	Annual Total			$  1,436.93
Year 10	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-12	112	$  25,986.15	$     108.28	$131.86
	Aug-12	113	$  25,854.29	$     107.73	$132.41
	Sep-12	114	$  25,721.87	$     107.17	$132.97
	Oct-12	115	$  25,588.90	$     106.62	$133.52
	Nov-12	116	$  25,455.37	$     106.06	$134.08
	Dec-12	117	$  25,321.29	$     105.51	$134.63
	Jan-13	118	$  25,186.65	$     104.94	$135.20
	Feb-13	119	$  25,051.45	$     104.38	$135.76
	Mar-13	120	$  24,915.69	$     103.82	$136.32
	Apr-13	121	$  24,779.36	$     103.25	$136.89
	May-13	122	$  24,642.47	$     102.68	$137.46
	Jun-13	123	$  24,505.00	$     102.10	$138.04
	Extra Payment		$  24,366.96		$1,908.09
	Annual Total			$  1,262.54
Year 11	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-13	124	$  22,458.87	$       93.58	$146.56
	Aug-13	125	$  22,312.30	$       92.97	$147.17
	Sep-13	126	$  22,165.13	$       92.35	$147.79
	Oct-13	127	$  22,017.33	$       91.74	$148.40
	Nov-13	128	$  21,868.93	$       91.12	$149.02
	Dec-13	129	$  21,719.90	$       90.50	$149.64
	Jan-14	130	$  21,570.26	$       89.88	$150.26
	Feb-14	131	$  21,420.00	$       89.25	$150.89
	Mar-14	132	$  21,269.10	$       88.62	$151.52
	Apr-14	133	$  21,117.58	$       87.99	$152.15
	May-14	134	$  20,965.42	$       87.36	$152.78
	Jun-14	135	$  20,812.64	$       86.72	$153.42
	Extra Payment		$  20,659.21		$1,850.39
	Annual Total			$  1,082.08
Year 12	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-14	136	$  18,808.82	$       78.37	$161.77
	Aug-14	137	$  18,647.05	$       77.70	$162.44
	Sep-14	138	$  18,484.61	$       77.02	$163.12
	Oct-14	139	$  18,321.48	$       76.34	$163.80
	Nov-14	140	$  18,157.68	$       75.66	$164.48
	Dec-14	141	$  17,993.19	$       74.97	$165.17
	Jan-15	142	$  17,828.02	$       74.28	$165.86
	Feb-15	143	$  17,662.15	$       73.59	$166.55
	Mar-15	144	$  17,495.60	$       72.90	$167.24
	Apr-15	145	$  17,328.35	$       72.20	$167.94
	May-15	146	$  17,160.41	$       71.50	$168.64
	Jun-15	147	$  16,991.77	$       70.80	$169.34
	Extra Payment		$  16,822.42		$1,790.68
	Annual Total			$     895.33
Year 13	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-15	148	$  15,031.74	$       62.63	$177.51
	Aug-15	149	$  14,854.23	$       61.89	$178.25
	Sep-15	150	$  14,675.98	$       61.15	$178.99
	Oct-15	151	$  14,496.98	$       60.40	$179.74
	Nov-15	152	$  14,317.24	$       59.66	$180.48
	Dec-15	153	$  14,136.75	$       58.90	$181.24
	Jan-16	154	$  13,955.51	$       58.15	$181.99
	Feb-16	155	$  13,773.51	$       57.39	$182.75
	Mar-16	156	$  13,590.76	$       56.63	$183.51
	Apr-16	157	$  13,407.25	$       55.86	$184.28
	May-16	158	$  13,222.96	$       55.10	$185.04
	Jun-16	159	$  13,037.92	$       54.32	$185.82
	Extra Payment		$  12,852.09		$1,728.89
	Annual Total			$     702.08
Year 14	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-16	160	$  11,123.21	$       46.35	$193.79
	Aug-16	161	$  10,929.41	$       45.54	$194.60
	Sep-16	162	$  10,734.81	$       44.73	$195.41
	Oct-16	163	$  10,539.39	$       43.91	$196.23
	Nov-16	164	$  10,343.16	$       43.10	$197.04
	Dec-16	165	$  10,146.12	$       42.28	$197.86
	Jan-17	166	$    9,948.25	$       41.45	$198.69
	Feb-17	167	$    9,749.56	$       40.62	$199.52
	Mar-17	168	$    9,550.03	$       39.79	$200.35
	Apr-17	169	$    9,349.68	$       38.96	$201.18
	May-17	170	$    9,148.49	$       38.12	$202.02
	Jun-17	171	$    8,946.47	$       37.28	$202.86
	Extra Payment		$    8,743.61		$1,664.95
	Annual Total			$     502.13
Year 15	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-17	172	$    7,078.65	$       29.49	$210.65
	Aug-17	173	$    6,868.00	$       28.62	$211.52
	Sep-17	174	$    6,656.48	$       27.74	$212.40
	Oct-17	175	$    6,444.07	$       26.85	$213.29
	Nov-17	176	$    6,230.78	$       25.96	$214.18
	Dec-17	177	$    6,016.59	$       25.07	$215.07
	Jan-18	178	$    5,801.52	$       24.17	$215.97
	Feb-18	179	$    5,585.54	$       23.27	$216.87
	Mar-18	180	$    5,368.67	$       22.37	$217.77
	Apr-18	181	$    5,150.90	$       21.46	$218.68
	May-18	182	$    4,932.21	$       20.55	$219.59
	Jun-18	183	$    4,712.62	$       19.64	$220.50
	Extra Payment		$    4,492.11		$1,598.78
	Annual Total			$     295.19
Year 16	Month	Mo.	Principal	Interest Pd	Principal Pd
	Jul-18	184	$    2,893.33	$       12.06	$228.08
	Aug-18	185	$    2,665.25	$       11.11	$229.03
	Sep-18	186	$    2,436.21	$       10.15	$229.99
	Oct-18	187	$    2,206.22	$        9.19	$230.95
	Nov-18	188	$    1,975.26	$        8.23	$231.91
	Dec-18	189	$    1,743.35	$        7.26	$232.88
	Jan-19	190	$    1,510.46	$        6.29	$233.85
	Feb-19	191	$    1,276.61	$        5.32	$234.82
	Mar-19	192	$    1,041.79	$        4.34	$235.80
	Apr-19	193	$       805.98	$        3.36	$236.78
	May-19	194	$       569.20	$        2.37	$237.77
	Jun-19	195	$       331.42	$        1.38	$238.76
	Extra Payment		$        92.66		$1,530.31		Paid Off
	Annual Total			$       81.06