Chapter 1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 18

Tutorial 1 BA208 FM2

0.83
0.827

= 50k - (50kx0.827)
8.650
Tax = SP - BV x Tax rate

18.540

58.540
Tax = SP - BV x Tax rate
9.120

20 0.4
137.12
Tax = [SP - BV] x Tax ra
9.800

Tax = SP - BV x Tax rate


-0.800
2000
Gain on disposal/sale = SP - BV
Tax on selling of asset = [SP - BV] x 40%
BV = IC - AD
Tax on selling of asset = [SP - (IC-AD)] x 40%

SP - BV x Tax rate
Depreciation rate for new machine
0.33
0.45
= [SP - BV] x Tax rate 0.15
0.93

Depreciation rate for new machine


SP - BV x Tax rate 0.20
0.32
0.19
0.12
0.12
0.95
480k = 1.2m x 40%
Installed cost = 1.9m+0.1m = 2m
2,000,000

480k = 1.2m x 40%

Installed cost = 1.9m+0.1m = 2m


2,000,000

Years MACRS Depreciation


1 20% 400,000
2 32% 640,000
3 19% 380,000
4 12% 240,000
5 12% 240,000
6 5% 100,000

Years NPAT + Depreciation =Incremental


1 192,000 400,000 592,000
2 48,000 640,000 688,000
3 204,000 380,000 584,000
4 288,000 240,000 528,000
5 288,000 240,000 528,000
6 372,000 100,000 472,000
Change to 2 years of usable life remaining

Tax implication
SP>BV = Gain on disposal Tax
SP<BV = Loss on disposal claim for tax rebate/refund

Tax = SP - BV x Tax rate


16.200
16.240 if you are using 3 decimal places of depreciation rate.

$50k - $14.5k = $35.5k


14.5 recaptured depreciation
5 Capital Gain

Installed cost
Old Machine/ Years 1 2 3 4 5
Revenue 674,000 676,000 680,000 678,000 674,000
Exp (Excluded dep,
interest and tax) 660,000 660,000 660,000 660,000 660,000
EBDIT 14,000 16,000 20,000 18,000 14,000
Depreciation 6,000 6,000 2,500 - -

Installed cost
New Machine/ Years 1 2 3 4 5
Revenue 750000 750000 750000 750000 750000
Exp (Excluded dep,
interest and tax) 720000 720000 720000 720000 720000
EBDIT 30000 30000 30000 30000 30000
Depreciation 16,000 25,600 15,200 9,600 9,600
50000
6 Years MACRS Depreciation
- 1 20% 10,000

- 2 32% 16,000
- 3 19% 9,500
- 4 12% 6,000
5 12% 6,000
6 5% 2,500
80000
6 Years MACRS Depreciation
0 1 20% 16,000

0 2 32% 25,600
0 3 19% 15,200
4,000 4 12% 9,600
5 12% 9,600
6 5% 4,000

You might also like