You are on page 1of 6

PARTICULARS Deductible Loss Other Deductible Expen

20A1 20A2 20A1


A Cost to Restore 1,200,000.00
Depreciation Expense
20A1: Jan to Jun 30 (2M/5*.50) 200,000.00
20A1: Jul to Dec 31 (1.8M/4.5*.2) 200,000.00
Total 400,000.00
20A2: Jan to Dec 31 (1.6M/4)
Book Value, 20A1 end
Book Value, 20A2 end

PARTICULARS Deductible Loss Other Deductible Expen


20A1 20A2 20A1
B Cost to Restore 1,200,000.00
Insurance Received (1,000,000.00)
Total 200,000.00

Depreciation Expense, 20A1 (2M/5) 400,000.00


Depreciation Expense, 20A2 (1.6M/4)

Book Value, 20A1 end


Book Value, 20A2 end

PARTICULARS Deductible Loss Other Deductible Expen


20A1 20A2 20A1
C Cost of Equipment 600,000.00
AD (500K/3*.5) (100,000.00)
Net Book Value 500,000.00
Restoration of Equipment 800,000.00

NBV amount deductible 500,000.00

Depreciation Expense, 20A1 1st Half (600k/3)*.5 100,000.00


Depreciation Expense, 20A1 2nd Half (500k+300k)/2.5*.5 160,000.00
260,000.00
Depreciation Expense, 20A2 (800k/2.5)

Book Value, 20A1 end


Book Value, 20A2 end

PARTICULARS Deductible Loss Other Deductible Expen


20A1 20A2 20A1
D Cost of Equipment 600,000.00
AD (600K/3*.5) (100,000.00)
Net Book Value 500,000.00
Insurance Received 1,000,000.00
Deductible -

Net Book Value 500,000.00


Incurred Cost Excess of NBV 300,000.00
New NBV 800,000.00

Depreciation 20A1:
First Half (600k/3*.5) 100,000.00
Second Half 800k/2.5*.5 160,000.00
260,000.00
Depreciation 20A2: 800k/2.5

Book Value, 20A1 end


Book Value, 20A2 end

PARTICULARS Deductible Loss Other Deductible Expen


20A1 20A2 20A1

E -

Deductible for 20A2:


Cost 450,000.00
AD (450K/3) (150,000.00) (450k/3) 150,000.00
Net Book Value 300,000.00 (420k/2*9/12)
Capital Expenditures 120,000.00
Net Book Value, 20A1 end 420,000.00
AD 20A2 (420K/2*9/12) (157,500.00)
NBV as of breakdown 262,500.00
Scrap (150,000.00)
Deductible for 20A2: 112,500.00

Book Value, 20A1 end


Book Value, 20A2 end

PARTICULARS Deductible Loss Other Deductible Expen


20A1 20A2 20A1
F Land and Old Building 3,500,000.00
Demolition Cost 200,000.00
Less: Scraps (120,000.00)
Book Value of Land 3,580,000.00
her Deductible Expenses Book Value
20A2 20A1 20A2
SU

A
B
C
400,000.00 D
(2M-400K) 1,600,000.00 E
(1.6M-400K) 1,200,000.00 F
TOTAL
her Deductible Expenses Book Value
20A2 20A1 20A2

400,000.00

(2M-400K) 1,600,000.00
(1.6M-400K) 1,200,000.00

her Deductible Expenses Book Value


20A2 20A1 20A2

320,000.00

(800k-160k) 640,000.00
(640k-320k) 320,000.00

her Deductible Expenses Book Value


20A2 20A1 20A2
320,000.00

(800k-160) 640,000.00
(640k-320k) 320,000.00

her Deductible Expenses Book Value


20A2 20A1 20A2

157,500.00

(450k-150k) 300,000.00
-

her Deductible Expenses Book Value


20A2 20A1 20A2

3,580,000.00 3,580,000.00
SUMMARY OF ANSWERS FOR PROBLEM C7
Deductible Loss Other Deductible Expenses Book Value
20A1 20A2 20A1 20A2 20A1
1,200,000.00 400,000.00 400,000.00 1,600,000.00
200,000.00 400,000.00 400,000.00 1,600,000.00
500,000.00 260,000.00 320,000.00 640,000.00
260,000.00 320,000.00 640,000.00
112,500.00 150,000.00 157,500.00 300,000.00
3,580,000.00
1,900,000.00 112,500.00 1,470,000.00 1,597,500.00 8,360,000.00
Book Value
20A2
1,200,000.00
1,200,000.00
320,000.00
320,000.00

3,580,000.00
6,620,000.00

You might also like