On January 1, Year 1, Brown Co. borrowed cash from First Bank by issuing a $65,000 face value, four-year term note that had an 8 percent annual interest rate. The note is to be repaid by making annual cash payments of $19,625 that include both interest and principal on December 31 of each year. Brown used the proceeds from the loan to purchase land that generated rental revenues of $31,200 cash per year.

Prepare an amortization schedule for the four-year period.

-------------------------------------------------------------------------------------'

year	principal balance jan 1	cash payments dec 31	applied to interest	applied to principal	principal balance end of period
1
2
3
4
5