## A1 - Blagab I Minus E Computation



Total  
Step 1 - BLAGAB 
income 
Property business (LAM3090) Loan relationship and derivative income (LAM03070) 
47,701 527,136 574,837 


Net chargeable gains  (LAM03200)                                      
         (G) 
230,333 
Step 2 - BLAGAB chargeable gains less losses 


Sundry receipts (LAM03090) Minimum profits charge  (A2) (LAM03500)                  
455 9,500 
9,955 
Step 3 - Sundry receipts and 
minimum profits charge 


821,247 (2,501) 
Sum of steps 1 - 3 Non-trading deficit (LAM03070) 'I' 818,746 
Step 4 - Sum of steps 1 - 3, deduct any BLAGAB nontrading deficit. 
Result is 'I' 

(A3)        (288,650) 
Less BLAGAB management expenses (LAM04000) 
Step 5 - Adjusted BLAGAB management expenses 'E' 


Step 6 - subtract 'E' from 'I' 
I minus E profit / (excess BLAGAB expenses) 
Less non-BLAGAB allowable losses under 
s95 FA 2012 (LAM03400) (A8) 
               
(6,122) 
536,218 530,096