老師,這里的現金凈流出量現值,不是只針對流出現金求現值的意思嗎?怎么答案是按照現金凈流量求值的呢?
1.<p>乙公司是一家机械制造商,适用的所得税税率为25%。公司现有一套设备(以下简称旧设备)已经使用6年,为降低成本,公司管理层拟将该设备提前报废,另行构建一套新设备。新设备的投资与更新在起点一次性投入,并能立即投入运营。设备更新后不改变原有的生产能力,但运营成本有所降低。会计上对于新旧设备折旧年限、折旧方法以及净残值等的处理与税法保持一致,假定折现率为12%,要求考虑所得税费用的影响。</p><p>相关资料如表1所示:</p><p>表1 新旧设备相关资料 <span style="text-wrap: wrap;"> <span style="text-wrap: wrap;"> </span> </span> 金额单位:万元</p><table><tbody><tr class="firstRow"><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">项目</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">旧设备</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">新设备</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">原价</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">5000</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">6000</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">预计使用年限</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">12</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">10</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">已使用年限</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">6</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">0</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">净残值</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">200</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">400</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">当前变现价值</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">2600</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">6000</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">年折旧费(直线法)</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">400</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">560</td></tr><tr><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">年营运成本(付现成本)</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">1200</td><td width="331" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center">800</td></tr></tbody></table><p>相关货币时间价值系数如表2所示:</p><p>表2 相关货币时间价值系数</p><table><tbody><tr class="firstRow"><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">期数(n)</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">6</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">7</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">8</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">9</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">10</span></td></tr><tr><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 12px;">(P/F,12%,n)</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">0.5066</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">0.4523</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">0.4039</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">0.3606</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">0.3220</span></td></tr><tr><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 12px;">(P/A,12%,n)</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">4.1114</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">4.5638</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">4.9676</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">5.3282</span></td><td width="155" valign="middle" style="word-break: break-all; border-width: 1px; border-style: solid;" align="center"><span style="font-size: 14px;">5.6502</span></td></tr></tbody></table><p>经测算,旧设备在其现有可使用年限内形成的净现金流出量现值为5787.80万元,年金成本(即年金净流出量)为1407.74万元。</p><p>要求:</p>

林昭霞
于2023-06-26 22:15 发布 582次浏览


- 送心意
曉詩老師
职称: 稅務師,中級會計師,注冊會計師
2023-06-26 22:28
同學你好
這個題目原值也是流出的,因為買了設備,然后加上后續的流出,減去流入就是凈流出。現金流出只是單純的流出,要減去流入才是凈流出。凈流出量就是從你開始買進來設備支出的現金流開始算。就是整個項目從始至終的所有現金流




