Amortization Schedule

Amount of Loan

Annual Interest Rate (in percent)

Length of Loan (in months)

Total Payments $201,166.67

Total Interest $1,166.67

Number of Monthly Payments 1

Monthly Payment $201,166.67

Payment Number	Beginning Balance	Interest Payment	Principal Payment	Ending Balance	Cumulative Interest	Cumulative Payments
1	$200,000.00	$1,166.67	$200,000.00	$0.00	$1,166.67	$201,166.67