作者betterman (QQ)
看板CFAiafeFSA
标题Re: [问题]请问CFA L1 book5 Alternative Investment
时间Tue Nov 6 15:51:04 2007
我用dx大的方法
求算第三年的
没有办法得到38721耶
我求到的是38714
可否请dx大再把第三年的po出来
※ 引述《dxgini ()》之铭言：
: ※ 引述《wenting2 (要加油了!)》之铭言：
: : 请问在Schxxser牌参考书中, book 5的 pg.207中间偏下
: : 有NPV的3个Cash Flow:
: : year 0: -$370,000
: : year 1: $39,243 -> After tax cash flow有算出来
: : year 2: $38,991
: : year 3: $538,721
: : CPT-> IRR = 20.18%
: : 请问: y2: $38,991 y3: $538,721是怎麽算出来的呢?
: : 谢谢大家指点~
: Y2 Interest
: = (borrowed amount remaining-Y1 principal)*r
: = (1,480,000-8,779)*0.1
: = 147,100
: Y2 After-tax net income
: = (NOI-depreciation-interest)*(1-tax rate)
: = (197,500-45,000-147,100)*0.72
: = 3,888
: Y2 Principal payment
: = annual payment-interest
: = 156,997-147,100
: = 9,897
: Y2 after-tax cash flow
: = after-tax net income+depreciation-principal payment
: = 3,888+45,000-9,897
: = 38,991
: 依此类推求出Y3=38,721
: Y3 after-tax cash flow
: =1,950,000-1,450,000+38,721
: =538,721
--
※ 发信站: 批踢踢实业坊(ptt.cc)
◆ From: 59.117.38.68