Case :1 If the Market Price is $1 Million
Particular |
Amount |
|
Market Value |
1,000,000.00 |
|
Less: Current Book Value |
880,000.00 |
|
Capital Gain |
120,000.00 |
|
Tax Expense |
39,600.00 |
(120,000*33%) |
Cash Flow before
Tax |
1,000,000 |
|
Less: Tax |
39600 |
|
Cash Flow after
Tax |
960,400 |
|
Case :2 If the Market Price is $600,000
Particular |
Amount |
|
Market Value |
600,000.00 |
|
Less: Current Book Value |
880,000.00 |
|
Capital Loss |
(280,000.00) |
|
Tax Saving |
(92,400.00) |
(280,000*33%) |
Cash Flow before
Tax |
1,000,000 |
|
Add: Tax saving |
92400 |
|
Cash Flow after
Tax |
1,092,400 |
|