Page 14 of 30 Fileid: … tions/p537/2023/a/xml/cycle03/source 5:38 - 6-Dec-2023
The type and rule above prints on all proofs including departmental reproduction proofs. MUST be removed before printing.
Depre-
ciation Adj.
Asset FMV Claimed Basis
Inventory ......... $10,000 -0- $8,000
Land ............ 42,000 -0- 15,000
Building .......... 48,000 $9,000 36,000
Machine A ........ 71,000 27,200 63,800
Machine B ........ 24,000 12,960 22,040
Truck ............ 6,500 18,624 5,376
Total ............ $201,500 $67,784 $150,216
Under the residual method, you allocate the selling
price to each of the assets based on their FMV
($201,500). The remaining $18,500 ($220,000 –
$201,500) is allocated to your section 197 intangible
goodwill.
The assets included in the sale, their selling prices
based on their FMVs, the selling expense allocated to
each asset, the adjusted basis, and the gain for each as-
set are shown in the following chart.
Sale
Price
Sale
Exp.
Adj.
Basis Gain
Inventory ..... $10,000 $500 $8,000 $1,500
Land ....... 42,000 2,100 15,000 24,900
Building ...... 48,000 2,400 36,000 9,600
Mch. A ...... 71,000 3,550 63,800 3,650
Mch. B ...... 24,000 1,200 22,040 760
Truck ....... 6,500 325 5,376 799
Goodwill ..... 18,500 925 -0- 17,575
Total ........ $220,000 $11,000 $150,216 $58,784
The building was acquired in 2014, the year the busi-
ness began, and it’s section 1250 property. There’s no de-
preciation recapture income because the building was de-
preciated using the straight line method.
All gain on the truck, machine A, and machine B is de-
preciation recapture income since it’s the lesser of the de-
preciation claimed or the gain on the sale. Figure depreci-
ation recapture in Part III of Form 4797.
The total depreciation recapture income reported in
Part II of Form 4797 is $5,209. This consists of $3,650 on
machine A, $799 on the truck, and $760 on machine B
(the gain on each item because it was less than the depre-
ciation claimed). These gains are reported in full in the
year of sale and aren’t included in the installment sale
computation.
Of the $220,000 total selling price, the $10,000 for in-
ventory assets can’t be reported using the installment
method. The selling prices of the truck and machines are
also removed from the total selling price because gain on
these items is reported in full in the year of sale.
The selling price equals the contract price for the in-
stallment sale ($108,500). The assets included in the in-
stallment sale, their selling price, and their installment sale
bases are shown in the following chart.
Selling
Price
Install-
ment
Sale
Basis
Gross
Profit
Land ............ $42,000 $17,100 $24,900
Building ........... 48,000 38,400 9,600
Goodwill .......... 18,500 925 17,575
Total ............. $108,500 $56,425 $52,075
The gross profit percentage (gross profit ÷ contract
price) for the installment sale is 48% ($52,075 ÷
$108,500). The gross profit percentage for each asset is
figured as follows.
Percentage
Land— $24,900 ÷ $108,500 .................... 22.95
Building— $9,600 ÷ $108,500 ................... 8.85
Goodwill— $17,575 ÷ $108,500 .................. 16.20
Total ................................... 48.00
The sale includes assets sold on the installment
method and assets for which the gain is reported in full in
the year of sale, so payments must be allocated between
the installment part of the sale and the part reported in the
year of sale. The selling price for the installment sale is
$108,500. This is 49.3% of the total selling price of
$220,000 ($108,500 ÷ $220,000). The selling price of as-
sets not reported on the installment method is $111,500.
This is 50.7% ($111,500 ÷ $220,000) of the total selling
price.
Multiply principal payments by 49.3% (0.493) to deter-
mine the part of the payment for the installment sale. The
balance, 50.7%, is for the part reported in the year of the
sale.
The gain on the sale of the inventory, machines, and
truck is reported in full in the year of sale. When you re-
ceive principal payments in later years, no part of the pay-
ment for the sale of these assets is included in gross in-
come. Only the part for the installment sale (49.3%) is
used in the installment sale computation.
The only payment received in 2023 is the down pay-
ment of $100,000. The part of the payment for the install-
ment sale is $49,300 ($100,000 × 49.3% (0.493)). This
amount is used in the installment sale computation.
Installment income for 2023. Your installment income
for each asset is the gross profit percentage for that asset
times $49,300, the installment income received in 2023.
Income
Land—22.95% of $49,300 .................. $11,314
Building—8.85% of $49,300 ................. 4,363
Goodwill—16.2% of $49,300 ................ 7,987
Total installment income for 2023 .............. $23,664
Installment income after 2023. You figure installment
income for years after 2023 by applying the same gross
Page 14 Publication 537 (2023)