The following facts pertain to a noncancelable lease agreement between Vaughn Leasing Company and Bramble Company, a lessee.

The collectibility of the lease payments is reasonably predictable, and there are no important uncertainties surrounding the costs yet to be incurred by the lessor. The lessee assumes responsibility for all executory costs. The expected residual value of the equipment at the end of 5 (10) years is $12,000 ($0).

Prepare a lease amortization schedule for Bramble Company for the 5-year lease term. (Round present value factor calculations to 5 decimal places, e.g. 1.25126 and Round answers to 2 decimal places, e.g. 15.25.)

May 1, 2017 Inception date: Annual lease payment due at the beginning of each year, beginning with May 1, 2017 Bargain-purchase option price at end of lease term Lease term Economic life of leased equipment Lessor's cost Fair value of asset at May 1, 2017 Lessor's implicit rate Lessee's incremental borrowing rate $24,084.20 $3,700 5 years 10 years $69,000 $101,000 11 % 11 % BRAMBLE COMPANY (Lessee) Lease Amortization Schedule Annual Lease Payment Plus Interest on Reduction of Lease BPO Liability Liability Date Lease Liability 5/1/17 5/1/17 5/1/18 5/1/19 5/1/20 5/1/21 4/30/22