In: Accounting
Given that,
tax loss =$ 88 billion
taxable income = $ 12 billion per year
tax rate = 30 %
cost of capital r = 8 % =0.08
Determination of present value:
Tax amount A=30% * 12= $ 3.6 billion
utilize the tax loss carry forwards of banks they acquire to shield up to 100%:
with 100% utilisation, $ 88 billion can be used for 88/3.6= 24.44 years
$ 3.6 billions used for 24 years.
PV of an annuity of $ 3.6 billion= PV of first 24 years (n=24)
PV =A*(1-(1+r)^(-n))/r
Substitute required values
= 3.6*(1-(1+0.08)^(-24))/0.08
= 3.6(1-0.1577)/0.08
= 3.6*0.8423/0.08
= 3.03228/0.08
PV=$ 37.9 billion
for 25th year =(88-(3.6*24))= $ 1.6 billion
PV for 25th year=1.6/(1+0.08)^25
= 1.6/6.8485
= $ 0.23 billion
Total PV =37.9 + 0.23 = $38.13 billion
amount of the deduction to 80 % of pre-tax income:
Tax deduction each year=80%*3.6=$ 2.88 billion
$ 88 billion can be used for 88/2.88= $ 30.55 years
$ 2.88 billions used for 30 years.
PV of first 30 years will be PV of an annuity of $ 2.88 billion
PV =A*(1-(1+r)^(-n))/r
Substitute required values
= 2.88*(1-(1+0.08)^(-30))/0.08
= 2.88(1-0.0994)/0.08
= 2.88*0.9/0.08
= 2.592/0.08
PV= $ 32.4 billion
for 31th year =(88-(2.88*30))= $ 1.6 billion
PV for 31st year=1.6/(1+0.08)^31
= 1.6/10.868
=$ 0.147 billion
Total PV =32.4 + 0.147 = $ 32.547 billion