Oakridge Leasing Corporation signs an agreement on January 1, 2020, to lease equipment to Sunland Limited. Oakridge and Sunland follow ASPE. The following information relates to the agreement.

1.		The term of the non-cancellable lease is five years, with no renewal option. The equipment has an estimated economic life of six years.
2.		The assets fair value at January 1, 2020, is $85,000.
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, which is not guaranteed.
4.		Sunland Limited assumes direct responsibility for all executory costs, which include the following annual amounts: $1,010 to Rocky Mountain Insurance Ltd. for insurance and $1,700 to James Township for property taxes.
5.		The agreement requires equal annual rental payments of $20,567 to Oakridge, the lessor, beginning on January 1, 2020.
6.		The lessees incremental borrowing rate is 14%. The lessors implicit rate is 13% and is known to the lessee.
7.		Sunland Limited uses the straight-line depreciation method for all equipment.
8.		Sunland uses reversing entries when appropriate.

Click here to view the factor table PRESENT VALUE OF 1. Click here to view the factor table PRESENT VALUE OF AN ANNUITY DUE.

Calculate the PV of the future minimum lease payments using any of the following methods: (1) factor tables, (2) a financial calculator, or (3) Excel functions. (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to 0 decimal places, e.g. 1,452.)

Present value

$enter the Present value in dollars

Prepare an amortization schedule for Sunland Limited for the lease term. (Hint: You may find the ROUND formula helpful for rounding in Excel.) (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to 0 decimal places, e.g. 1,452.)

Sunland Limited (Lessee) Lease Amortization Schedule
Date		Annual Lease Payment		Interest on Unpaid Obligation		Reduction of Lease Obligation		Balance of Lease Obligation
1/1/20								$enter a dollar amount
1/1/20		$enter a dollar amount				$enter a dollar amount		enter a dollar amount
1/1/21		enter a dollar amount		enter a dollar amount		enter a dollar amount		enter a dollar amount
1/1/22		enter a dollar amount		enter a dollar amount		enter a dollar amount		enter a dollar amount
1/1/23		enter a dollar amount		enter a dollar amount		enter a dollar amount		enter a dollar amount
1/1/24		enter a dollar amount		enter a dollar amount		enter a dollar amount		enter a dollar amount
		$enter a total amount		$enter a total amount		$enter a total amount

Prepare all of Sunlands journal entries for 2020 and 2021 to record the lease agreement, the lease payments, and all expenses related to this lease. Assume that the lessees annual accounting period ends on December 31 and that Sunland uses reversing entries. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts. Round answers to 0 decimal places, e.g. 5,275.)