Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $1,103,435.49

Total Interest $3,437.49

Number of Monthly Payments 1

Monthly Payment $1,103,435.49

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$1,099,998.00	$3,437.49	$1,099,998.00	$-0.00	$3,437.49	$1,103,435.49