Laura Leasing Company signs an agreement on January 1, 2017, to lease equipment to Windsor Company. The following information relates to this agreement.

1. The term of the non-cancelable lease is 3 years with no renewal option. The equipment has an estimated economic life of 5 years. 2. The fair value of the asset at January 1, 2017, is $78,000. 3. 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 $6,000, none of which is guaranteed. 4. The agreement requires equal annual rental payments of $25,178 to the lessor, beginning on January 1, 2017. 5. The lessees incremental borrowing rate is 5%. The lessors implicit rate is 4% and is unknown to the lessee. 6. Windsor uses the straight-line depreciation method for all equipment.

Click here to view the factor table. (For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

1. Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round answers to 0 decimal places, e.g. 5,265.)

WINDSOR COMPANY (Lessee) Lease Amortization Schedule:

Laura Leasing Company signs an agreement on January 1, 2017, to lease equipment to Windsor Company. The following information relates to this agreement. 1. 2. 3. 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, 2017, is $78,000. 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 $6,000, none of which is guaranteed. The agreement requires equal annual rental payments of $25,178 to the lessor, beginning on January 1, 2017 The lessee's incremental borrowing rate is 5%. The lessor's implicit rate is 4% and is unknown to the lessee. Windsor uses the straight-line depreciation method for all equipment. 4. 5. 6. Click here to view the factor table. (For calculation purposes, use 5 decimal places as displayed in the factor table provided.) (a) Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round answers to 0 decimal places, e.g. 5,265.) WINDSOR COMPANY (Lessee) Lease Amortization Schedule Interest on Reduction of Lease Liability Liability Annual Lease Payment Lease Liability Date 1/1/17 1/1/17 1/1/18 1/1/19