In: Finance
CCA table can be created as below:
here, Beg UCC is Undepreciated capital cost at the beginning of year = End UCC - CCA
CCA for the first year is calculated using half year rule, i.e. the cost is depreciation only 50% of the CCA rate in 1st year
So, in the first year, CCA = 15% of beg UCC.
in all other years, CCA = 30% of beg UCC
End UCC is undepreciated capital cost at the end of year = Beg UCC - CCA
So, undepreciated capital cost at the end of the 3rd year is $4165000
Year | Beg UCC | CCA | End UCC |
1 | $ 1,00,00,000 | $ 15,00,000 | $ 85,00,000 |
2 | $ 85,00,000 | $ 25,50,000 | $ 59,50,000 |
3 | $ 59,50,000 | $ 17,85,000 | $ 41,65,000 |
4 | $ 41,65,000 | $ 12,49,500 | $ 29,15,500 |
5 | $ 29,15,500 | $ 8,74,650 | $ 20,40,850 |
6 | $ 20,40,850 | $ 6,12,255 | $ 14,28,595 |
7 | $ 14,28,595 | $ 4,28,579 | $ 10,00,017 |
8 | $ 10,00,017 | $ 3,00,005 | $ 7,00,012 |