In: Finance
| Cost of Capital =k | 12% |
| Assuming Half year convention for 1st year | |
| Asset value =C | 200,000.00 |
| CCA Rate =d=25% | |
| Year 1 CCA=200,000*25%/2= | 25,000.00 |
| UCC at Year 1 end= UCC1=200,000-25000=175,000 | |
| Asset Life =n=20 years | |
| Tax rate =T=35% | |
| UCC at year 20 end =UCC1*(1-d)^(n-1)=175000*(1-25%)^19 | 739.95 |
| Salvage value at year 20 end = | 8,000.00 |
| Capital Gain /CCA recapture | 7,260.05 |
| Tax on CCA recapture =7260.05*35% | 2,541.02 |
| PV of CCA recapture =2541.02/1.12^20= | 263.43 |
| Total CCA tax shield w/o considering Salvage | ||
| related recapture =(C*d*T)/(k+d)*(1+0.5*k)/(1+k) | ||
| =(200,000*25%*35%)/(12%+25%)*(1+0.5*12%)/(1+12%) | ||
| =$44763.51 | ||
| Less : PV of CCAt recapture = | $ 263.43 | |
| Net CCA Tax shield =$44763.51-263.43=$44,500.09 |
Ans is close to option $44,567
So correct option is A . $44,567.