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 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 $94,113.) Crescent seeks a 12% return on its lease investments. By this arrangement, the lease is deemed to be an operating 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 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.)

1. Effect on earnings: ?

2. Lease payable balance (end of year): $132,349

Right of use asset balance (end of year): ?

Answer 1

Year	PV Due Factor	Remark
1	1.00000
2	0.89286	= 1 / 1.12
3	0.79719	= 0.89286 / 1.12
4	0.71178	= 0.79719 / 1.12
5	0.63552	= 0.71178 / 1.12
6	0.56743	= 0.63552 / 1.12
7	0.50663	= 0.56743 / 1.12
8	0.45235	= 0.50663 / 1.12
9	0.40388	= 0.45235 / 1.12
Total	5.96764

Lease liability at beginning (29000*5.96764)

$       173,062

Interest on Liability = Beginning Lease Liability * 12%

Reduction of Lease Liability = Annual Lease Payment - Interest on Liability

Lease Liability = Beginning Lease Liability - Reduction of Lease Liability

Lease Amortization Schedule (Lessee)
Date	Annual Lease Payment	Interest on Liability	Reduction of Lease Liability	Lease Liability
Jan 1, 2021				$    173,062
Jan 1, 2021	$     29,000	$                  0	$      29,000	$    144,062
Dec 31, 2021	$     29,000	$       17,287	$      11,713	$    132,349

Part 1

Lessee: Income Statement
Interest expense	$          17,287
Amortization expense (29000-17287)	$          11,713
Decrease in earnings or Lease expense	$          29,000

Part 2

Lessee: Balance Sheet
Lease payable	$       132,349
Right-of-Use Asset (173062-11713)	$       161,349