开发者:上海品职教育科技有限公司 隐私政策详情

应用版本:4.2.11(IOS)|3.2.5(安卓)APP下载

ABBYYYYYYY · 2020年06月21日

问一道题:NO.PZ2018101501000021 [ CFA II ]

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 +NWCInvT(Sal4 – B4 ) = Sal4 - 0.25*( Sal4-620,000)

NPV = -1,000,000 +t=14245,0001.12t\sum_{t=1}^4\frac{245,000}{1.12^t}  +Sal4-0.25×(Sal4-620,000)1.124\frac{{\text{Sal}}_4\text{-}0.25\times{({\text{Sal}}_4\text{-}620,000)}}{1.12^4}  = 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
1 个答案

王琛_品职助教 · 2020年06月22日

同学你好, 

没问题哈, 期末售价大于或小于账面价值都是很正常的情况,当你要售卖的设备已经过时了,即便账面没有折完,它也可能卖不出去或以极低的价格(破铜烂铁)卖出去.

如果售价低于账面价值,就是亏损可以抵税.

  • 1

    回答
  • 1

    关注
  • 492

    浏览
相关问题

NO.PZ2018101501000021 折旧为啥第四年还是50000?折旧在第四年不50000*4?

2022-01-15 22:42 1 · 回答

NO.PZ2018101501000021 如上

2022-01-04 15:34 1 · 回答

NO.PZ2018101501000021 EBIT不是等于5W吗?为什么答案里面是写的15W?题目出问题了吗

2021-10-02 22:55 1 · 回答

NO.PZ2018101501000021 Company M is investing equipment of $1 million, whimenable the company to earn a 12% internrate of return. The equipment will generate operating income after taxes of $150,000 anpreciation of $95,000 annually for the coming four years. The equipment will solthe enof the fourth year. The company is in the 25% tbracket. What`s the terminselling price? $483,273 $452,325 $330,112 C is correct. 考点Cash Flow Projections: Expansion Proje解析 题干第一句话12% internrate of return,IRR 是使得项目 NPV 等于零的要求回报率。因此这道题是已知 NPV=0 ,倒推销售价格。 = (S – C – (1 – T) + = EBIT*(1-T) + = 150,000+95,000 = $245,000 账面价值BV4 = 1,000,000 – 95000*4 = $620,000 TNO= Sal4 +NWCInv−T(Sal4 – ) = Sal4 - 0.25*( Sal4-620,000) NPV=−1,000,000+∑t=14245,0001.12t+Sal4−0.25×(Sal4−620,000)1.124NPV=-1,000,000+\sum_{t=1}^4\frac{245,000}{1.12^t}+\frac{{Sal_4}-0.25\times{({Sal_4}-620,000)}}{1.12^4}NPV=−1,000,000+∑t=14​1.12t245,000​+1.124Sal4​−0.25×(Sal4​−620,000)​ 计算前四年 O(245000) 的净现值为 -255849.4101,计算器按法 - 清零 - CF0 = -1000000, - C01 = 245000;- F01 = 4 (t=1 至 t=4 时刻) - I = 12 - NPV = -255849.4101 即 Sal4−0.25×(Sal4−620,000)1.124=255849.4101\frac{{Sal_4}-0.25\times{({Sal_4}-620,000)}}{1.12^4}=255849.41011.124Sal4​−0.25×(Sal4​−620,000)​=255849.4101 计算求得Sal4 = $330,112 计算前四年 O(245000) 的净现值为 -255849.4101,计算器按法 - 清零 - CF0 = -1000000, - C01 = 245000;- F01 = 4 (t=1 至 t=4 时刻) - I = 12 - NPV = -255849.4101 老师你好,对于答案解析中F01=4,我不太懂为什么这边要输入F01,计算器这个F01是代表什么?F02、F03、F04需要输入吗?我输入F01=4时候求的NPV是-888187, 和这个答案也不一样。

2021-07-30 17:21 1 · 回答

NO.PZ2018101501000021 Company M is investing equipment of $1 million, whimenable the company to earn a 12% internrate of return. The equipment will generate operating income after taxes of $150,000 anpreciation of $95,000 annually for the coming four years. The equipment will solthe enof the fourth year. The company is in the 25% tbracket. What`s the terminselling price? $483,273 $452,325 $330,112 C is correct. 考点Cash Flow Projections: Expansion Proje解析 题干第一句话12% internrate of return,IRR 是使得项目 NPV 等于零的要求回报率。因此这道题是已知 NPV=0 ,倒推销售价格。 = (S – C – (1 – T) + = EBIT*(1-T) + = 150,000+95,000 = $245,000 账面价值BV4 = 1,000,000 – 95000*4 = $620,000 TNO= Sal4 +NWCInv−T(Sal4 – ) = Sal4 - 0.25*( Sal4-620,000) NPV=−1,000,000+∑t=14245,0001.12t+Sal4−0.25×(Sal4−620,000)1.124NPV=-1,000,000+\sum_{t=1}^4\frac{245,000}{1.12^t}+\frac{{Sal_4}-0.25\times{({Sal_4}-620,000)}}{1.12^4}NPV=−1,000,000+∑t=14​1.12t245,000​+1.124Sal4​−0.25×(Sal4​−620,000)​ 计算前四年 O(245000) 的净现值为 -255849.4101,计算器按法 - 清零 - CF0 = -1000000, - C01 = 245000;- F01 = 4 (t=1 至 t=4 时刻) - I = 12 - NPV = -255849.4101 即 Sal4−0.25×(Sal4−620,000)1.124=255849.4101\frac{{Sal_4}-0.25\times{({Sal_4}-620,000)}}{1.12^4}=255849.41011.124Sal4​−0.25×(Sal4​−620,000)​=255849.4101 计算求得Sal4 = $330,112 请问为什么NPV算出来是负值,Sal4仍然按照NPV是正值来处理呢?

2021-05-29 12:49 1 · 回答