5.

need help preparing the lease amortization schedule

Laura Leasing Company signs an agreement on January 1, 2020, to lease equipment to Larkspur Company. The following information relates to this agreement. 1. 2. The term of the non-cancelable lease is 3 years with no renewal option. The equipment has an estimated economic life of 5 years. The fair value of the asset at January 1, 2020, is $ 74,000. The asset will revert to the lessor at the end of the lease term, at which time the asset is expected to have a residual value of $ 3,000, none of which is guaranteed. 3. 4. The agreement requires equal annual rental payments of $ 24,716 to the lessor, beginning on January 1, 2020. The lessee's incremental borrowing rate is 5%. The lessor's implicit rate is 4% and is unknown to the lessee. 5. 6. Larkspur uses the straight-line depreciation method for all equipment. Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round answers to 0 decimal places, eg. 5,265.) LARKSPUR COMPANY (Lessee) Lease Amortization Schedule Annual Lease Payment Interest on Liability Reduction of Lease Liability Lease Liability $ $ $ 70,687.76 24,716 0 24,716 45,971.76 24,716 2238,59 22,417.41 23,554.35 24,716 1177.71 23,554.35 0 74,148 $ 3,416.3 $ 70,687.76