💡 Show solution MODEL ANSWER
Answer: (a) -15,33,50,000
The CFAT for Year 1 is computed as: CFAT = EAT + Depreciation − CAPEX, where EAT = EBIT × (1 − tax rate), with the standard capital budgeting assumption that losses generate a tax shield (firm has other taxable income).
Revenue: 100 branches × ₹0.5 Mn = ₹50 Mn. Revenue sharing (local authority) = 15% × 50 = ₹7.5 Mn.
CAPEX Year 1: Initial network setup ₹150 Mn + additional network ₹10 Mn + equipment (100 × ₹0.1 Mn) ₹10 Mn = ₹170 Mn total (all included in Year 1 per problem assumption).
Depreciation (10% on total CAPEX): Network = 10% × 160 = ₹16 Mn; Equipment = 10% × 10 = ₹1 Mn; Total Dep = ₹17 Mn.
Operating Expenses: Revenue sharing ₹7.5 Mn + Network maintenance (15% × ₹160 Mn) ₹24 Mn + Equipment maintenance (10% × ₹10 Mn) ₹1 Mn + Manpower ₹1 Mn = ₹33.5 Mn.
EBIT = ₹50 Mn − ₹33.5 Mn − ₹17 Mn = −₹0.5 Mn (loss).
EAT = −0.5 × (1 − 0.30) = −₹0.35 Mn (tax shield applied on loss).
CFAT = −0.35 + 17 − 170 = −₹153.35 Mn = −₹15,33,50,000.
✍️ How to write this answer (skeleton, phrasings, trap)
- Write the CFAT formula first — CFAT = EAT + Depreciation − CAPEX — putting this in line 1 tells the examiner you know the capital budgeting framework before touching a single number, which protects partial marks even if arithmetic slips.
- Build CAPEX as one consolidated block (150 + 10 + 10 = ₹170 Mn) — the question says 'assume all expenditure including initial setup cost from Year 1', so all three components land in Year 1; missing the ₹150 Mn here is the entire game.
- Compute Depreciation on each asset separately then total (Network: 10% × 160 = 16; Equipment: 10% × 10 = 1; Total = ₹17 Mn) — showing the split proves you applied 10% on the correct base, not just eyeballed a number.
- Apply tax shield on the LOSS explicitly — write EAT = −0.5 × (1 − 0.30) = −₹0.35 Mn and note 'tax shield assumed as firm has other taxable income'; this one line separates you from candidates who just write 'loss = no tax' and get the sign wrong.
📋 ICAI Official Suggested Answer (Sep 2025) ICAI
Answer: (a) -15,33,50,000
Calculation of CFAT:
Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5
Number of Offices (A) | 100 | 130 | 169 | 219* | 284*
Revenue Per office (B) | 5,00,000 | 5,00,000 | 5,00,000 | 5,00,000 | 5,00,000
Total Revenue (C) = (A x B) | 5,00,00,000 | 6,50,00,000 | 8,45,00,000 | 10,95,00,000 | 14,20,00,000
Share of Local Authority | 75,00,000 | 97,50,000 | 1,26,75,000 | 1,64,25,000 | 2,13,00,000
Manpower Cost | 10,00,000 | 14,30,000 | 20,44,900 | 29,14,890 | 41,58,044
Maintenance Cost for Equipment | 10,00,000 | 13,30,000 | 18,01,900 | 24,67,400 | 34,19,065
Maintenance Cost for Network | 2,40,00,000 | 2,56,50,000 | 2,74,65,000 | 2,94,61,500 | 3,16,57,650
Total Operating Cost (D) | 3,35,00,000 | 3,81,60,000 | 4,39,86,800 | 5,12,68,790 | 6,05,34,759
EBITDA (E) = (C-D) | 1,65,00,000 | 2,68,40,000 | 4,05,13,200 | 5,82,31,210 | 8,14,65,241
Less: Depreciation | 1,70,00,000 | 1,84,30,000 | 2,01,11,900 | 2,21,08,400 | 2,45,24,165
EBIT (F) | -5,00,000 | 84,10,000 | 2,04,01,300 | 3,61,22,810 | 5,69,41,076
Less: Taxes | -1,50,000 | 25,23,000 | 61,20,390 | 1,08,36,843 | 1,70,82,323
PAT (G) | -3,50,000 | 58,87,000 | 1,42,80,910 | 2,52,85,967 | 3,98,58,753
Add: Depreciation | 1,70,00,000 | 1,84,30,000 | 2,01,11,900 | 2,21,08,400 | 2,45,24,165
CFAT (H) | 1,66,50,000 | 2,43,17,000 | 3,43,92,810 | 4,73,94,367 | 6,43,82,918
Less: Capex | 17,00,00,000 | 1,43,00,000 | 1,68,19,000 | 1,99,65,000 | 2,41,57,650
Net CFAT (I) | -15,33,50,000 | 1,00,17,000 | 1,75,73,810 | 2,74,29,367 | 4,02,25,268
*Note: Since offices cannot be represented in fractions, the number should be rounded down to the nearest whole number.
Working Note:
Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5
Manpower Cost (With Inflation) | 10,00,000 | 11,00,000 | 12,10,000 | 13,31,000 | 14,64,100
Manpower Cost per office (With Inflation) | 10,000 | 11,000 | 12,100 | 13,310 | 14,641
Additional Branches | 100 | 30 | 39 | 50 | 65
Network CAPEX w/o inflation | 16,00,00,000 | 1,00,00,000 | 1,00,00,000 | 1,00,00,000 | 1,00,00,000
Network CAPEX With inflation | 16,00,00,000 | 1,10,00,000 | 1,21,00,000 | 1,33,10,000 | 1,46,41,000
Additional Equipment CAPEX/Branch (inflation)| 1,00,000 | 1,10,000 | 1,21,000 | 1,33,100 | 1,46,410
Network Capex | 16,00,00,000 | 1,10,00,000 | 1,21,00,000 | 1,33,10,000 | 1,46,41,000
Cumulative Capex in Network | 16,00,00,000 | 17,10,00,000|18,31,00,000 |19,64,10,000 |21,10,51,000
Additional Equipment CAPEX (in the Year) | 1,00,00,000 | 33,00,000 | 47,19,000 | 66,55,000 | 95,16,650
Cumulative Additional Equipment CAPEX | 1,00,00,000 | 1,33,00,000 | 1,80,19,000 | 2,46,74,000 | 3,41,90,650