Professional Documents
Culture Documents
Ex. During one year a business had gross income of $3.2 million, operating expenses
of $2.7 million excluding interest on loans, depreciation of $0.2 million, and no
natural resource depletion. The company had one loan outstanding during the year.
Quarterly payments of $55,000 were made on the loan, $15,000 of which was interest.
What is the company's taxable income for the year?
To fully evaluate an economic analysis taxes must be taken into account. The real
value of an investment is strongly affected by the cost of taxes. As stated in the text
the principal elements in an after-tax analysis are:
Average tax rate (% of total TI paid) = total tax paid)/(total taxable income =
taxes/TI
Taxes are paid to different authorities. So effective tax rate,
Te =state rate + (1 - city corporation rate) (state/country rate)
Consider this BTCF where each year the amount is the net for the year for the
particular investment.
Note that for EoY 5 there are two lines; the first is the annual net cash flow and the
second (5A) is an amount received for the salvage value of the asset. Note that these
two together form the BTCF for EoY 5.
Now we need to add the depreciation column. While MACRS is the principal method
used for IRS taxation, it results is a very complex ATCF, so to demonstrate here we
will use straight line depreciation shown in the third column below.
In the fourth column we calculate the taxable income, the difference between BTCF
and depreciation. Note that for EoF 5 the salvage value is not included in the taxable
income. This is because it is a part of the asset basis and has not been depreciated
although it is actually received and is a cash flow.
The fifth column has the actual tax, here using a rate of 34%.
The last column, ATCF, is the sum of the BTCF and the income tax; it is the sum
because of the sign convention used: an outflow is negative.
Here the total ATCF for EOY5 included the receipt of the salvage value.
The equation to get IRR when MACRS is used is much more complex. We will solve
this problem later in this chapter using a spreadsheet.
Ex. For yr 2015, ABC company has GI = $2,750,000 with expenses and
depreciation totaling $1,950,000.
i. Compute the company’s exact state income taxes.
ii. Estimate total state rate and city corporation taxes if the city
corporation rate is 8% and 34% state one-value figure apply.
iii. Estimate the average tax rate for the year for both taxes only and for
total taxes.
Solution:
i. TI = gross income – operating expenses – depreciation = 2,750,000 –
1,950,000 = $800,000
Taxes = TI range x marginal tax rate = 50000 x 0.15 + 25,000 x 0.25 + 25,000
x 0.34 + …
= 272,000
ii. For effective tax rate,
Te = state rate + (1 - city corporation rate)(state/country rate)
= 0.08 + (1- 0.80)(0.34) = 0.3928
Taxes = TI x tax rate = TI x Te = 800,000 x 0.3928
iii. Average tax rate (% of total TI paid) = total tax paid)/(total taxable
income = taxes/TI
State only = 272,000/800,000 = 0.34
State and city corporation = 314,240/800,000 = 0.3928
Figure: Income tax vs taxable income range at different tax rates
Ex. How will taxable income of a corporation be affected if the following gains
and losses are incurred in one tax year?
LTG = 40,000 STG = 75,000 LTL = 75,000 STL = 90,000
Solution: Offsetting gains or losses results in NLTG = 35,000 and NSTL =
15,000. The net result is a long-term gain of 20,000. The TI will increase by
this 20,000 when taxes are imposed.
If long-term gains were taxed at a preferentially lower rate, the 20,000 will be
taxed at this lower rate.