Pharoah Leasing leases a new machine to Sharrer SA. The machine has a cost of 70,000 and fair value of 79,000. Under the 3-year, non-cancelable contract, Sharrer will receive title to the machine at the end of the lease. The machine has a 3-year useful life and no residual value. The lease was signed on January 1, 2022. Pharoah expects to earn an 8% return on its investment, and this implicit rate is known by Sharrer. The annual rentals are payable on each December 31, beginning December 31, 2022.

Prepare an amortization schedule that would be suitable for both the lessor and the lessee, and which covers all the years involved. (For calculation purposes, use 5 decimal places as displayed in the factor table provided and round final answers to 0 decimal places e.g. 5,275.)