Question

Manufacturers Southern leased high-tech electronic equipment from Edison Leasing on January 1, 2018. Edison purchased the equipment from International Machines at a cost of $123,.288. (FV of $1. PV of $1. FVA of S1. PVA of S1. FVAD of $1 and PVAD of S) (Use appropriate factorls) from the tables provided.) Related Information: Lease term Quarterly rental payments Economic life of asset Fair value of asset Implicit interest rate (Also lessee's increnentol borrowing rate) 2 years (8 quarterly periods) $16,500 at the beginning of each period 2 years $123,288 8X Required: Prepare a lease amortization schedule and appropriate entries for Manufacturers Southern from the beginning of the lease through January 1,2019 Depreciation is recorded at the end of each fiscal year (December 31) on a straight-ine basis. Complete this question by entering your answers in the tabs below. Amort General Journal Schedule Prepare a lease amortization schedule for the term of the lease for Manufacturers Southern from the beginning of the lease through January 1, 2019. Depreciation is recorded at the end of each fiscal year (December 31) on a straight-line basis. (Enter your answers in whole dollars and not in milltions. Round your intermedilate and final answers to nearest whole dollar Enter all amounts as positive values.) Decrease in Lease Balance ayment batePayments InterestBalance

Answer 1

Payment Date	Lease Payment	Interest Rate	Previous quarter balance	Effective Interest	Decrease in Balance	Lease Balance
01-01-2018	a	b	c	d=b*c	e=a-d	123,288.00
01-01-2018	16,500.00				16,500.00	106,788.00
04-01-2018	16,500.00	2%	106,788.00	2135.76	14,364.24	92,423.76
07-01-2018	16,500.00	2%	92,423.76	1848.48	14,651.52	77,772.24
10-01-2018	16,500.00	2%	77,772.24	1555.44	14,944.56	62,827.68
01-01-2019	16,500.00	2%	62,827.68	1256.55	15,243.45	47,584.23
04-01-2019	16,500.00	2%	47,584.23	951.68	15,548.32	32,035.92
07-01-2019	16,500.00	2%	32,035.92	640.72	15,859.28	16,176.64
10-01-2019	16,500.00	2%	16,176.64	323.53	16,176.47	0.17
Total	132,000.00			8,712.17	123,287.83