DERIVATIONS — Computational
No. Answer Derivation
47. b $90,000 + (————
$495,000
10
× —) = $94,125.
1
12
48. c $671,008 × .08 = $53,681, $671,008 ÷ 15 = $44,734.
49. c $3,000,000 ÷ 6.14457 = $488,236 (PV of Ordinary Annuity Table).
50. d $488,236 + $10,000 = $498,237.
51. a Conceptual, FV exceeds cost.
52. c Conceptual.
53. c $3,000,000 ÷ 10 = $300,000.
54. d 8/10 = .8 > 75% of economic life.
55. c ($102,000 - $15,000) × 4.99271 = $434,366.
56. c $1,173,685 – $200,000 = $973,685 × .10 = $97,369
$973,685 – ($200,000 – $97,369) = $871,054.
57. a ($208,493 – $50,000) × .10 = $15,849.
58. b [$158,493 – ($50,000 - $15,849)] × .10 = $12,434.
59. d $880,264 – $150,000 = $730,264.
60. c $227,448 × .10 = $22,745; ($227,448 – 0) ÷ 7 = $32,493.
61. c [$227,448 – ($60,000 – $22,745)] × .10 = $19,019.
62. d ($450,000 – $50,000) ÷ 8 = $50,000.
63. b $155,213 × 2.48685 = $385,991;
$385,991
———— = 96% > 90%.
$400,000
64. b Conceptual.
65. c $400,000 – [$155,213 – ($400,000 × .1)] = $284,787.
$155,213 – ($284,787 ×.1) = $126,734.
66. a Fails to meet Group II requirements.
67. c Fair value = $400,000.
DERIVATIONS — Computational (cont.)
No. Answer Derivation
68. d Conceptual.
69. a Sele: ($60,000 × 6) + ($75,000 6) – (4,800,000 ÷ 8) = $210,000
Snead: ($60,000) × 6 = $(360,000)
Quirk: ($75,000) × 6 = $(450,000).
70. d $720,000.
71. a $720,000 – $64,000 – $360,000 = $296,000.
72. b [$400,000 – ($40,000 × .50663)] ÷ 4.60478 = $82,465.
73. c $8,800 – $16,000 = ($7,200).
74. c ($525,000 – $75,000) × .09 × 6/12 = $20,250.
75. c $560,000 – $496,000 = $64,000; ($560,000 – $80,000) × .09 × 6/12 =
$21,600.
76. a $4,500,000 1
————— × — = $225,000.
10 2
($4,500,000 – $621,000) × .04 = $155,160.
77. b $4,500,000 – $3,900,000 = $600,000.
($4,500,000 – $621,000) × .04 = $155,160.
78. c $1,861,875 – $1,650,000 = $211,875.
($1,861,875 – $300,000) × .04 = $62,475.
79. c Conceptual.
80. b $40,000 $400,000
———— = 10% or ————— = 6.1446*
$400,000 $65,098.13
*6.1446 = PV factor of ordinary annuity of $1 for 10 years at 10%.
81. d [($400,000 – $40,000) ÷ 15] + $37,490 = $61,490.
82. d $316,925 (See amortization table.)
*83. b ($400,000 – $360,000) ÷ 15 = $2,667.
*84. b $7,000 × 6 = $42,000.
DERIVATIONS — CPA Adapted
No. Answer Derivation
85. c Conceptual.
86. a ($160,000 × 4.7908) – $160,000 = $606,528.
87. d $2,502,000 – $630,000 + $30,000 = $1,902,000 (2007).
$1,902,000 – [$600,000 – ($1,902,000 × .10)] = $1,492,200 (2008).
88. a Conceptual.
89. d $900,000 × .10 = $90,000.
90. d $900,000 ÷ 15 = $60,000.
91. c Conceptual.
92. a $770,000 – $600,000 = $170,000.
*93. d Conceptual.
*94. d $85,000
———— = 9.44%, < 10% of FV of asset it is a minor leaseback.
$900,000