a. Undepreciated Capital Cost after 5-years = $2,667,129
b. Equity Cash Flow from Operations after Taxes = $60,994.57
c. Levered After Tax reversion = $1,093,393.28
XXXXXXXXXXX:
(a)
Calculation of CCA Schedule for the property XXXX a 5-year holding period:
Images Not Shown
XXXXXXXX used in the calculation XXX:
Images Not Shown
The amount XX XX added XX recaptured XXX (XXXXXXX Cost XXXXXXXXX) or amount to XX deducted as terminal loss XXXXXXX XX the selling price XX the asset. Here, we XXXX XXXXXXX it XX XX XXX XXXX as XXX XXX (XXXXXXXXXXXXX Capital Cost), and XX XXXXXXXXXXX are needed in XXX last year.
(b)
Calculation of Equity XXXX Flow from Operations after XXXXX:
Images Not Shown
Formulas XXXX in the XXXXXXXXXXX:
Images Not Shown
(c)
Calculation of XXXXXXX After-Tax reversion:
Images Not Shown
Formulas used in XXX calculation XXX:
Images Not Shown
XXXX: We XXXX XXXXX capital gain tax XXXXX XX 45% XX in part (b).
References:
XXXX://XXXX.XXXXXX.XXX/twocw/mit/XX/XXXXXXXXX/XXXXX-XXXXXXX-and-Planning/XX-XXXXXXXX-XXXXXX-Finance-and-InvestmentFall2002/XXXXXXXX-8261-XXXX-B675-XXXXXXXXXXXX/0/XXXXXXXXXX.pdf
https://www.XXXXXX.ca/en/XXXXXXX-agency/XXXXXXXX/XXX/XXXXXXXXXX/XXXXXX/XXXXXX-income/XXXXXXXXXX-XXXX-XXXX-statement-real-XXXXXX-XXXXXXX/XXXX-XXXX-XXXXXXXXXX-capital-XXXX-allowance.html
XXXXX://XXX.canada.ca/en/revenue-XXXXXX/services/XXX/XXXXXXXXXX/XXXXXX/XXXXXX-income/XXXXXXX-cost-allowance-XXXXXX-property/much-XXXXXXX-XXXX-allowance-you-claim.XXXX
https://www.XXXXXX.XX/en/XXXXXXX-XXXXXX/services/tax/technical-information/income-XXX/XXXXXX-tax-folios-index/series-X-property-investments-XXXXXXX-plans/XXXXXX-3-XXXXXXXX-investments-XXXXXXX-plans-XXXXX-X-XXXXXXX-XXXX-XXXXXXXXX/income-XXX-folio-XX-f4-c1-XXXXXXX-discussion-XXXXXXX-XXXX-allowance.html
XXXXX://exceljet.XXX/excel-XXXXXXXXX/excel-XXXXXXXX-function
https://XXX.XXXXXXXXXXXX.com/XXXXX/e/XXXXXXXXXXXXXXXXX.XXX#:~:XXXX=The%20effective%XXXXXXXX%XXXXXXXXXX%XXXXXX,XXXX%XX%20or%XXXXX%20other%20debt.
">