Orlando Investments is buying an office building in Orlando, FL.

• Building's asking price: $2,000,000.
• The company is planning to accept the asking price and take a loan with an LTV of 72%.
• The company is estimating the first year's net operating income to be $250,000.
• The lender is willing to offer an accrual loan to the investor, with a 14% annual accrual rate.
• The lender requires a 1.40 first year's debt coverage ratio.
• The lender also requires that the payments on the loan are made monthly.
• The lender also requires that the 2nd year's loan payment is 10% higher than the 1st year's loan payment.

Fill in the missing numbers! Round to whole dollar. Put negative signs, where necessary. Do NOT put the $ sign. As always, in order to avoid rounding errors it might be best to build this table in Excel and use correct cell referencing.

	Year 1	Year 2
Beginning loan balance	1,440,000	1,464,565
Total loan payment		10% higher than Year 1's loan payment
Interest payment	203,137
Principal payment	-24,565	-9,185
Ending loan balance