问题如下:
Company M is investing an equipment of $1 million, which may enable the company to earn a 12% internal rate of return. The equipment will generate operating income after taxes of $150,000 and depreciation of $95,000 annually for the coming four years. The equipment will be sold at the end of the fourth year. The company is in the 25% tax bracket. What`s the terminal selling price?
选项:
A. $483,273
B. $452,325
C. $330,112
解释:
C is correct.
考点:Cash Flow Projections: Replacement Project
解析:CF = (S – C – D)(1 – T) + D = EBIT*(1-T) + D = 150,000+95,000 = $245,000
账面价值BV4 = 1,000,000 – 95000*4 = $620,000
TNOCF = Sal4 +NWCInv−T(Sal4 – B4 ) = Sal4 - 0.25*( Sal4-620,000)
NPV = -1,000,000 + + = 0
计算求得Sal4 =$330,112
实务中卖出资产收的是capital gain tax,就算公允价格小于账面价值也不会出现负数税的情况,最好的情况就是Capital gain tax=0, 这题目是不是有点脱离实际情况