Coronado Design Inc. (CD) is a privately owned business that provides interior decorating options for consumers. CD follows ASPE. The software that it purchased six years ago to present clients with designs that are unique to their offices is no longer state of the art, and CD has to make a decision on replacing its software. The company has two options:

1.		Enter into a lease agreement with Precision Inc. whereby CD makes an upfront lease payment of $11,870 on January 1, 2021, and annual payments of $4,670 over the next five years on each December 31. At the end of the lease, CD has the option to buy the software for $5,060. The first annual lease payment is on December 31, 2021.
2.		Enter into a lease agreement with Graphic Inc. on January 1, 2021, whereby CD makes five annual lease payments of $6,530, beginning on January 1, 2021. CD may purchase the software at the end of the lease period for $182. This is considered a bargain price compared with the offer of $5,060 in the proposal from Precision Inc.

Under both options, the software will require annual upgrades that are expected to cost $1,486 per year. These upgrade costs are in addition to the lease payments that are required under the two independent options. Because this additional cost is the same under both options, CD has decided to ignore it in making its choice. The Precision agreement requires a licensing fee of $994 to be renewed annually. If CD decides on the Precision option, the licensing fee will be included in the annual lease payment of $4,670. Both Precision Inc. and Graphic Inc. offer software programs of similar quality and ease of use, and both provide adequate support and training. The software under each offer is expected to be used for up to eight years, although this depends to some extent on technological advances in future years. Both offers are equivalent in terms of the product and service. It is now early October 2020, and CD hopes to have the software in place by its fiscal year end of December 31, 2020. CD is currently working on preparing its third-quarter financial statements, which its bank is particularly interested in seeing in order to ensure that CD is respecting its debt to equity ratio covenant in its loan agreement with the bank. The interest rate on the bank loan, which is CDs only source of external financing, is 10% per year. CD would have preferred to be able to buy rather than lease the software, but the expected purchase price of $29,927 exceeds the limits that the bank set for CDs borrowing.

Using tables, a financial calculator, or Excel functions, calculate the PV of the future minimum lease payments under each option. (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to 0 decimal places, e.g. 5,275.)

		Present Value
Option 1 Precision Inc.		$
Option 2 Graphic Inc.		$

Prepare all necessary journal entries and adjusting journal entries for CD under the Precision Inc. option, from lease inception on January 1, 2021, through to December 31, 2021, excluding the $1,486 annual upgrade. titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter o for the amounts.) Date Account Titles and Explanation Debit Credit Jan. 1, 2021 Dec. 31, 2021 (To record payment of rent and operating expenses.) Dec. 31, 2021 (To record expired rent.) Prepare an amortization schedule using Excel that would be suitable for the lease term in the Graphic Inc. option. (Round answer Annual Lease Payment Coronado Design Inc. Lease Amortization Schedule with Graphic Inc. Interest Reduction on Unpaid of Lease Obligation Obligation Balance of Lease Obligation Date 1/1/21 1/1/21 1/1/22 1/1/23 1/1/24 1/1/25 1/1/26 $