You are on page 1of 13

Column1 Column2 Column3 Column4

CAPITAL ALLOWANCE PROFORMA


AIA Main pool Special pool

TWDVb/f XX XX
XX
Additions for Qualifying
AIA
-(1,000,000) (1000000)
XX
Transfer to Main pool/ (xx) xx xx
Special pool
Additions for not XX XX
Qualifying AIA
-(disposals) (xx) (xx)
Balancing allowance/ xx/(xx) xx/(xx)
Balancing charge
WDA (6%/18%) (xx) (xx)
TWDVc/f XX XX
Total allowance

Q 1: note AIA MP Allowance


TWDVb/f 65000
Additions Q for AIA
Plant 534500
Machinery 112500
Less: AIA -647000 647000

Disposal -15000
50000
WDA (18%) -9000 9000

Total Allowance 656000

Q 2: note AIA MP Allowance


TWDVb/f 16000
Additions not Q for AIA
Car (50g/km) 8000

Disposal -4000
20000
WDA (18%) -3600 3600

Total Allowance 3600


Q 3: note AIA MP Allowance
TWDVb/f 12500
Additions Q for AIA
Machinery 990000
Van 17500
1007500
Less: AIA -1000000 1000000
Transfer to MP -7500 7500

Additions not Q for AIA


Car (30g/km) 9000

Disposal -12000
17000
WDA (18%) -3060 3060

Total Allowance 1003060

Q 5: note 14m/e 31.5.23 AIA MP Allowance


Additions Q for AIA
Plant 1100000
Less: AIA -1100000 1100000

Additions not Q for AIA


Car (46g/km) 19800
Car (0g/km) 13000
Less: FYA -13000 13000
19800
WDA (18%) -4158 4158
TWDVc/f 15642
Total Allowance 1117158

TWDVb/f 15642

Less: WDA (18%) -2816 2816

Total Allowance 2816

Q 6: note AIA MP Allowance


4m/e 31.8.21
Additions Q for AIA
Plant&Machinery 470000
Less: AIA -333333 333333
Transfer to MP -136667 136667
Additions not Q for AIA
Used car (0g/km) 11500
Car (0g/km) 16500
Less: FYA -16500 16500
148167
Less: WDA (18%) -8890 8890
TWDVc/f 139277

Total Allowance 358723

TWDVb/f 139277

Less: WDA (18%) -25070 25070

Total Allowance 25070

Q 7: note y/e 30.4.22 AIA MP Allowance


TWDVb/f 21000

Additions Q for AIA


plant 184500
Less: AIA -184500 184500

Additions not Q for AIA


Car (42g/km) 24000

Disposal
Plant -12400
Van -600
32000
Less: WDA (18%) -5760 5760

Total Allowance 190260

Q 8: note y/e 30.4.22 AIA MP Allowance


TWDVb/f 11000

Additions Q for AIA


Equipment 123500
Less: AIA -123500 123500

Additions not Q for AIA


Car (0g/km) 14000
Less: FYA -14000 14000
Disposal -12100
-1100
Balancing charge 1100 -1100

Total Allowance 136400

Q 10:note y/e 31.3.23 AIA MP Allowance


TWDVb/f 21200

Additions not Q for AIA


Car (49g/km) 20600
41800
Less: WDA (18%) -7524 7524
TWDVc/f 34276

Total Allowance 7524


y/e 31.3.24
TWDVb/f 34276

Additions Q for AIA


Plant & Machinery 11000
Less: AIA -11000 11000

Disposal -9400
24876
Less: WDA(18%) -4478 4478

Total Allowance 15478

Q 9: note y/e 31.3.22 AIA MP Allowance


TWDVb/f 9000

Disposal -320
8680
Less: WDA(18%) -1562 1562
TWDVc/f 7118

Total Allowance 1562

p/e 31.12.22
TWDVb/f 7118

Purchase 4000
Disposal -5400
5718
Balancing allowance -5718 5718

Total Allowance 5718

AIA MP Asset with pvt use


Q 11: note y/e 5.4.22 (BU = 55%)
TWDVb/f 11700

Additions Q for AIA


Plant 18500
Less: AIA -18500

Additions not Q for AIA


Car (45g/km) 19000
Car (43g/km) 9400

Disposal -8500
22200 9400
Less: WDA(18%) -3996
-1692

Total Allowance

y/e 31.3.2022 AIA MP Asset with pvt use


Q 12: note (BU = 60%)
TWDVb/f 21200

Additions Q for AIA


Plant 6600
Less: AIA -6600

Additions not Q for AIA


Motor car (41g/km) 17000
Motor car (42g/km) 10600
Motor car (0g/km) 11750
Less: FYA -11750

Disposal -9400
28800 10600
Less: WDA (18%) -5184
-1908

Total Allowance
Q 13: note y/e 31.3.22 AIA MP SP
TWDVb/f 43000
Air conditioning 1008000
Computer 30000
Packaging 119000
Less: AIA -1000000
157000
Transfer to SP -8000 8000
Transfer to MP -149000 149000

Additions not Q for AIA


Car (55g/km) 28000

Disposal -10000
182000 36000
Less: WDA(18%) -32760
Less: WDA (6%) -2160

Total Allowance

y/e 31.5.21 AIA MP SP


Q 14: note
TWDVb/f 10800 16600

Additions Q for AIA


Office furniture 898800
Water heating system 40000
Lighting system 70000
Less: AIA -1000000
Trasfer to SP -8800 8800

Additions not Q for AIA


Car (154g/km)
Disposal -18700
900 16600
Small balance -900
Less: WDA (6%) -996
Less: WDA (6%)

Total Allowance

Q 15: note y/e 5.4.21 AIA MP SP


TWDVb/f
TWDVb/f 110000
Additions Q for AIA
Plant 45000
Delivery Van 15000
Lighting system 250000
Lifts 752500
Less: AIA -1000000
Transfer to SP -2500 2500
Transfer to MP -60000 60000

Additions not Q for AIA


Car (155g/km) 25000
170000 27500
Less: WDA (18%) -30600
Less: WDA (6%) -1650

Total Allowance

Q 16: note Alvin's SBA = 6283

Ans: Cora's SBA = 7250


Column5 Column6

Asset with private Allowance


use

1,000,000

XX

(xx)

XX
XX
XX
AIA available = 1166666.66667
AIA available = 333333.333333
Allowance

18500

3996
931

23427

Allowance

6600

11750

5184
1145

24679
Allowance

1000000

32760
2160

1034920

Asset with pvt use Alowances


(BU = 80%)

1000000

12600

12600
900
996
-756 605

1002501

Alowances
1000000

30600
1650

1032250

You might also like