Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Without Indexation

LTCG 5th year 10th year

Sale consideration
Selling Price $17,531,896.63 $24,589,391.97

Cost of Acquisition
Cost Price 12500000 12500000
Expenses(+) 1000000 1000000
13500000 13500000

Net gain (loss) $4,031,896.63 $11,089,391.97


LTCG tax $806,379.33 $2,217,878.39
Net gain (loss) after tax $3,225,517.30 $8,871,513.58
Opportunity cost(-) $875,000.00 $1,750,000.00
Overall Net gain (loss) $2,350,517.30 $7,121,513.58
With Indexation
LTCG 5th year 10th year

Sale consideration
Selling Price $17,531,896.63 $24,589,391.97

Cost of Acquisition
Cost Price 12500000 12500000
Expenses(+) 1000000 1000000
13500000 13500000

Indexed COA
Cost of Acquisition 13500000 13500000
Inflation Cost(+) $17,229,801.09 $21,990,077.46
Net gain (loss) $302,095.54 $2,599,314.51
LTCG tax $30,209.55 $259,931.45

Net gain (loss) after tax $271,885.99 $2,339,383.06


Opportunity cost(-) $966,985.47 $2,201,131.19
Overall Net gain (loss) ($695,099.48) $138,251.87
For 5th year
Inflation cost =FV(0.05,5,0,13500000)
Opportunity cost =FV(0.05,5,-175000,0,0)
For 10th year
Inflation cost =FV(0.05,10,0,1300000)
Opportunity cost =FV(0.05,10,-175000,0,0)

You might also like