The following facts pertain to a noncancelable lease agreement between Lennox Leasing Company and Gill Company, a lessee. Inception date: May 1, 2012 Annual lease payment due at the beginning of each year, beginning with May 1, 2012 $18,537.69 Bargain-purchase option price at end of lease term $3,960.00 Lease term 5 years Economic life of leased equipment 10 years Lessor's cost $63,400.00 Fair value of asset at May 1, 2012 $78,400.00 Lessor's implicit rate 11 % Lessee's incremental borrowing rate 11 % 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. (c) Prepare a lease amortization schedule for Gill Company for the 5-year lease term. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and Round answers to 2 decimal places, e.g. 15.25.) GILL COMPANY (Lessee) Lease Amortization Schedule Date Annual Lease Payment Plus BPO Interest on Liability Reduction of Lease Liability Lease Liability 5/1/12 5/1/12 5/1/13 5/1/14 5/1/15 5/1/16 4/30/17 Total