Question

At January 1, 2021, Café Med leased restaurant equipment from Crescent Corporation under a nine-year lease agreement. The lease agreement specifies annual payments of $29,000 beginning January 1, 2021, the beginning of the lease, and at each December 31 thereafter through 2028. The equipment was acquired recently by Crescent at a cost of $207,000 (its fair value) and was expected to have a useful life of 12 years with no salvage value at the end of its life. (Because the lease term is only 9 years, the asset does have an expected residual value at the end of the lease term of $94,113.) Crescent seeks a 12% return on its lease investments. By this arrangement, the lease is deemed to be a finance lease. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided. Round your intermediate calculations to the nearest whole dollar amount.) Required: 1. What will be the effect of the lease on Café Med's earnings for the first year (ignore taxes)? (Enter decreases with negative sign.) 2. What will be the balances in the balance sheet accounts related to the lease at the end of the first year for Café Med (ignore taxes)? (For all requirements, round your intermediate calculations and final answers to the nearest whole dollar.) X Answer is complete but not entirely correct. Effect on earnings Lease payable balance (end of year) Right-of-use asset balance (end of year) $ $ $ 11,750 X 132,349 161.349 X

Answer 1

Answer:

Effect on earnings	($29,000)
Lease payable balance (end of year)	$132,349
Right-of-use asset balance (end of year)	$161,349

Calculation:

Effect on the lease on café

So, first year, they make a payment of 29000, so decrease of 29,000 will be the effect

Lease payable balance at end of year

PV =PV(12%,9,29000,,1) or

PV = 29000 * 5.9676 = 173,061.55

Present Value of lease = 173,061.55

Then payment of 29,000 is deducted for end of year, so 173,061.55-29000 = 144,065.55

And 12% of 144,065.55 = 17,287.39 (interest)

Then deduct 29000, from 17,287.39 = - 11,712.61 (part of payment, which is principal)

Then, - 11,712.61-29000 = 40,712.614

Now, we have to take this amount away from 173,061.55

Hence, 173,061.55 - 40,712.614 = 132,349

In short, 173,061.55 - ((173,061.55-29000) *12%-29000)-29000 = 132,349

Lease payable balance at end of year = 132,349

Right of use

Right of use = 173,061.55 – 11,712.61 = 161,349