On January 1, Year 1, Brown Co. borrowed cash from First Bank by issuing a $72,500 face value, four-year term note that had an 7 percent annual interest rate. The note is to be repaid by making annual cash payments of $21,404 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 $33,350 cash per year.

a. Prepare an amortization schedule for the four-year period. (Round your answers to the nearest whole dollar amount.)

Year--Principle balance on Jan 1--Cash payments Dec 31--Applied to interest--Applied to principle--Principal balance end of period

Year 1

Year 2

Year 3

Year 4