Question

I do not know if I did this right or not

At January 1, 2018, Café Med leased restaurant equipment from Crescent Corporation under a nine-year lease agreement. The lease agreement specifies annual payments of $32,000 beginning January 1, 2018, the beginning of the lease, and at each December 31 thereafter through 2025. The equipment was acquired recently by Crescent at a cost of $243,000 (its fair value) and was expected to have a useful life of 13 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 $97,756.). Both (a) the present value of the lease payments and (b) the present value of the residual value (i.e., the residual asset) are included in the lease receivable because the two amounts combine to allow the lessor to recover its net investment. Crescent seeks a 9% 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.) Required: 1. What will be the effect of the lease on Crescent's earnings for the first year (ignore taxes)? (Enter decreases with negative numbers.) 2. What will be the balances in the balance sheet accounts related to the lease at the end of the first year for Crescent (ignore taxes)? 1 Effect on earnings Lease receivable balance (end of year) $ $ 13,308 210,115 2.

Answer 1

Answer:

Period	Lease payment	PV Factor @9%	Present Value
1	32000	1	32000
2	32000	0.91743	29358
3	32000	0.84168	26934
4	32000	0.77218	24710
5	32000	0.70843	22670
6	32000	0.64993	20798
7	32000	0.59627	19081
8	32000	0.54703	17505
9	32000	0.50187	16060
Total	288000		209116

1.)		Amount $
	Interest Expense	-15940	(209116-32000)*9%
	Amortization expense	-23235	(209116/9)
	Effect on Earnings	-39175
2.)	Lease payable balance ( end of year )	$ 161056	=209116-32000-(32000-15940)