Okeke Packaging Ltd is a Nigerian manufacturer with a 31 December year end. For the year ended 31 December 2026 its turnover was ₦3.2 billion, its fixed assets ₦1.4 billion, profit before tax ₦412,500k and EBITDA ₦520,000k.
| Charged before PBT | ₦'000 |
|---|---|
| Depreciation | 96,400 |
| Impairment of trade investment | 8,000 |
| Unrealised exchange loss on a USD loan | 3,600 |
| Realised exchange loss on supplier payments | 2,200 |
| Penalty for late filing of returns | 1,500 |
| WHT borne on the landlord's behalf | 900 |
| Donation to a charitable hospital in Lagos | 45,000 |
| Donation to a political party | 2,000 |
| Research and development | 190,000 |
| Interest to the foreign parent company | 150,000 |
| Interest to a Nigerian bank | 40,000 |
| Imported consumables, import duty not paid | 5,500 |
| Legal costs defending title to factory land | 2,400 |
| Hearing aids and ramps for disabled staff | 1,200 |
| Credited before PBT | ₦'000 |
|---|---|
| Dividend from a Nigerian quoted company (net) | 13,500 |
| Interest on FGN bonds | 9,000 |
| Profit on sale of a machine | 7,000 |
| Unrealised exchange gain | 2,000 |
Machine sold: bought January 2023 for 80,000. CITA allowances for 2024–2026 YOA totalled 70,000 (initial 40,000; annual 3 × 10,000). Sold in August 2026 for 32,000.
Other assets: factory building, cost 400,000 in 2022; CITA allowances claimed for 2023–2026 YOA were initial 60,000 and four annual allowances of 34,000. Motor vehicles bought in 2021 for 30,000 were fully relieved under CITA, with ₦10 kept per vehicle. Additions in 2026: plant 250,000 (March); software 40,000 (May); the managing director's car 36,000, used 25% privately; an imported delivery van 20,000 on which import duty has not been paid.
Unrelieved loss brought forward 40,000. WHT credit notes 12,000.
(a) Adjusted profit for the relevant year of assessment. (10 marks)
(b) Capital allowances. (7 marks)
(c) Income tax, development levy and net tax payable. (9 marks)
(d) Comment on the minimum effective tax rate and on the interest not deducted. (4 marks)
Show the model answer
Basis period 1 January – 31 December 2026, so this is the 2027 year of assessment, wholly under the NTA. Turnover above ₦100m means Okeke is not a small company, so the 30% rate applies.
| Profit before tax | 412,500 | |
| Add back | ||
| Depreciation | 96,400 | |
| Impairment (s.21 NTA) | 8,000 | |
| Unrealised exchange loss | 3,600 | |
| Late-filing penalty | 1,500 | |
| WHT borne for the landlord | 900 | |
| Hospital donation above cap: 45,000 − 10% × 412,500 | 3,750 | |
| Political party donation (not a qualifying body) | 2,000 | |
| R&D above cap: 190,000 − 5% × 3,200,000 | 30,000 | |
| Interest above cap: 190,000 − 30% × 520,000 | 34,000 | |
| Expense with import duty unpaid | 5,500 | 185,650 |
| Deduct | ||
| Dividend (franked investment income) | 13,500 | |
| FGN bond interest (exempt) | 9,000 | |
| Book profit on machine (replaced by the gain) | 7,000 | |
| Unrealised exchange gain | 2,000 | (31,500) |
| Adjusted (assessable) profit | 566,650 | |
| Proceeds | 32,000 |
| Less TWDV (80,000 − 70,000) | (10,000) |
| Gain | 22,000 |
| Factory: residue 400,000 − 60,000 − 136,000 = 204,000 ÷ 6 remaining years | 34,000 |
| Plant 250,000 × 20% | 50,000 |
| Software 40,000 × 25% | 10,000 |
| MD's car 36,000 × 25% × 75% business use | 6,750 |
| Vehicles fully relieved under CITA | nil |
| Imported van, import duty unpaid | nil |
| Total | 100,750 |
| Assessable profit | 566,650 |
| Add: chargeable gain | 22,000 |
| Less: loss b/f | (40,000) |
| Less: capital allowances | (100,750) |
| Total profit | 447,900 |
| Income tax @ 30% | 134,370 |
| Development levy @ 4% × 566,650 | 22,666 |
| Less: WHT credit notes | (12,000) |
| Net tax payable | 145,036 |
- Minimum ETR: turnover of ₦3.2bn is below ₦50bn and there is no group of €750m, so the 15% rule does not apply.
- Interest: ₦34m above 30% of EBITDA is disallowed for 2027 and carried forward to be deducted, within the same cap, for up to five years (to 2032 YOA). Nigerian subsidiaries of foreign banks and insurers are outside the rule.