Acquisition & finance. $153,000 ex-GST completed-vessel planning budget. $137,700 loan at 9% nominal interest, monthly payments over seven years, no balloon. The payment is $2,215 a month. These are planning terms, not a lending offer. All acquisition items are assumed eligible for the small-business pool; the final asset register determines the treatment.
Trading. $8,400 including GST per 14-day self-tow hire; the customer supplies the tow vehicle. Rates and costs rise 2.5% each year. Costs start at $350 a hire plus $12,100 annually: $4,800 insurance, $3,600 storage, $2,500 scheduled maintenance and $1,200 tracking/compliance. All are allowances, with recoverable GST excluded. The 40% service share includes the parent’s 6%. Additional professional advice and separately scoped services need their own budget.
Depreciation. An eligible small business with aggregated turnover below $10 million elects the simplified rules. Short-term intermittent customer hires qualify under the assumed arrangements; GRAMPA acts as agent. A $153,000 pool addition is deducted at 15% in year one, then 30% of opening pool value in later holding years. This is tax depreciation, not a valuation. The example assumes the business is ready for use in the first illustrated income year. ATO short-term hire treatment ↗
Tax. Other taxable income stays constant. The 2026–27 resident schedule and ordinary 2% Medicare levy are held constant for comparison; tax is calculated across brackets. HELP, Medicare levy surcharge, offsets, superannuation consequences and other deductions are excluded. The selected income is not the Division 35 adjusted-income figure. The current-year scenario assumes the relevant boat-business requirements, adjusted-income requirement and assessable-income test are satisfied. The deferred scenario carries losses against later activity profits. A partnership needs a separate calculation for each partner.
Use & cash. Fully commercial use throughout, with no private-use allowance built into these results. There is no creator, affiliate or production income. Tax changes are shown in the year they relate to, not as a promised cash receipt date. A $3,000 annual reserve transfer remains cash until spent. No income-tax deduction or GST credit is assumed on the $5,000 setup allowance.
Sale. All selectable net sale proceeds exceed the $44,607 opening year-five pool. For that sale scenario, the excess is included in business income and no normal year-five pool depreciation is taken; the additional tax above the holding case is deducted from sale equity. Eligible selling costs reduce termination proceeds and are counted once. GST is treated separately. The owner’s actual sale, asset register and adviser determine the final outcome. ATO pool calculations ↗