Professional Documents
Culture Documents
Baitap Thihhh
Baitap Thihhh
KE HOACH TRA
THANG SỐ DƯ ĐẦU KÌ TỔNG THANH TOÁN
1 3,500,000,000 ₫ 46,000,000.00 ₫
2 3,483,166,666.67 ₫ 46,000,000.00 ₫
3 3,466,193,055.56 ₫ 46,000,000.00 ₫
4 3,449,077,997.69 ₫ 46,000,000.00 ₫
5 3,431,820,314.33 ₫ 46,000,000.00 ₫
6 3,414,418,816.95 ₫ 46,000,000.00 ₫
7 3,396,872,307.09 ₫ 46,000,000.00 ₫
8 3,379,179,576.32 ₫ 46,000,000.00 ₫
9 3,361,339,406.12 ₫ 46,000,000.00 ₫
10 3,343,350,567.84 ₫ 46,000,000.00 ₫
11 3,325,211,822.57 ₫ 46,000,000.00 ₫
12 3,306,921,921.09 ₫ 46,000,000.00 ₫
13 3,288,479,603.77 ₫ 46,000,000.00 ₫
14 3,269,883,600.47 ₫ 46,000,000.00 ₫
15 3,251,132,630.47 ₫ 46,000,000.00 ₫
16 3,232,225,402.39 ₫ 46,000,000.00 ₫
17 3,213,160,614.08 ₫ 46,000,000.00 ₫
18 3,193,936,952.53 ₫ 46,000,000.00 ₫
19 3,174,553,093.80 ₫ 46,000,000.00 ₫
20 3,155,007,702.91 ₫ 46,000,000.00 ₫
21 3,135,299,433.77 ₫ 46,000,000.00 ₫
22 3,115,426,929.05 ₫ 46,000,000.00 ₫
23 3,095,388,820.13 ₫ 46,000,000.00 ₫
24 3,075,183,726.96 ₫ 46,000,000.00 ₫
25 3,054,810,258.02 ₫ 46,000,000.00 ₫
26 3,034,267,010.17 ₫ 46,000,000.00 ₫
27 3,013,552,568.59 ₫ 46,000,000.00 ₫
28 2,992,665,506.66 ₫ 46,000,000.00 ₫
29 2,971,604,385.88 ₫ 46,000,000.00 ₫
30 2,950,367,755.77 ₫ 46,000,000.00 ₫
31 2,928,954,153.73 ₫ 46,000,000.00 ₫
32 2,907,362,105.01 ₫ 46,000,000.00 ₫
33 2,885,590,122.55 ₫ 46,000,000.00 ₫
34 2,863,636,706.91 ₫ 46,000,000.00 ₫
35 2,841,500,346.13 ₫ 46,000,000.00 ₫
36 2,819,179,515.68 ₫ 46,000,000.00 ₫
37 2,796,672,678.31 ₫ 46,000,000.00 ₫
38 2,773,978,283.97 ₫ 46,000,000.00 ₫
39 2,751,094,769.67 ₫ 46,000,000.00 ₫
40 2,728,020,559.41 ₫ 46,000,000.00 ₫
41 2,704,754,064.08 ₫ 46,000,000.00 ₫
42 2,681,293,681.28 ₫ 46,000,000.00 ₫
43 2,657,637,795.29 ₫ 46,000,000.00 ₫
44 2,633,784,776.91 ₫ 46,000,000.00 ₫
45 2,609,732,983.39 ₫ 46,000,000.00 ₫
46 2,585,480,758.25 ₫ 46,000,000.00 ₫
47 2,561,026,431.24 ₫ 46,000,000.00 ₫
48 2,536,368,318.16 ₫ 46,000,000.00 ₫
49 2,511,504,720.81 ₫ 46,000,000.00 ₫
50 2,486,433,926.82 ₫ 46,000,000.00 ₫
51 2,461,154,209.54 ₫ 46,000,000.00 ₫
52 2,435,663,827.96 ₫ 46,000,000.00 ₫
53 2,409,961,026.52 ₫ 46,000,000.00 ₫
54 2,384,044,035.08 ₫ 46,000,000.00 ₫
55 2,357,911,068.70 ₫ 46,000,000.00 ₫
56 2,331,560,327.61 ₫ 46,000,000.00 ₫
57 2,304,989,997.01 ₫ 46,000,000.00 ₫
58 2,278,198,246.98 ₫ 46,000,000.00 ₫
59 2,251,183,232.37 ₫ 46,000,000.00 ₫
60 2,223,943,092.64 ₫ 46,000,000.00 ₫
61 2,196,475,951.75 ₫ 46,000,000.00 ₫
62 2,168,779,918.01 ₫ 46,000,000.00 ₫
63 2,140,853,084.00 ₫ 46,000,000.00 ₫
64 2,112,693,526.36 ₫ 46,000,000.00 ₫
65 2,084,299,305.75 ₫ 46,000,000.00 ₫
66 2,055,668,466.63 ₫ 46,000,000.00 ₫
67 2,026,799,037.18 ₫ 46,000,000.00 ₫
68 1,997,689,029.16 ₫ 46,000,000.00 ₫
69 1,968,336,437.74 ₫ 46,000,000.00 ₫
70 1,938,739,241.39 ₫ 46,000,000.00 ₫
71 1,908,895,401.73 ₫ 46,000,000.00 ₫
72 1,878,802,863.41 ₫ 46,000,000.00 ₫
73 1,848,459,553.94 ₫ 46,000,000.00 ₫
74 1,817,863,383.56 ₫ 46,000,000.00 ₫
75 1,787,012,245.09 ₫ 46,000,000.00 ₫
76 1,755,904,013.79 ₫ 46,000,000.00 ₫
77 1,724,536,547.24 ₫ 46,000,000.00 ₫
78 1,692,907,685.14 ₫ 46,000,000.00 ₫
79 1,661,015,249.18 ₫ 46,000,000.00 ₫
80 1,628,857,042.92 ₫ 46,000,000.00 ₫
81 1,596,430,851.61 ₫ 46,000,000.00 ₫
82 1,563,734,442.04 ₫ 46,000,000.00 ₫
83 1,530,765,562.39 ₫ 46,000,000.00 ₫
84 1,497,521,942.08 ₫ 46,000,000.00 ₫
85 1,464,001,291.60 ₫ 46,000,000.00 ₫
86 1,430,201,302.36 ₫ 46,000,000.00 ₫
87 1,396,119,646.55 ₫ 46,000,000.00 ₫
88 1,361,753,976.94 ₫ 46,000,000.00 ₫
89 1,327,101,926.74 ₫ 46,000,000.00 ₫
90 1,292,161,109.47 ₫ 46,000,000.00 ₫
91 1,256,929,118.71 ₫ 46,000,000.00 ₫
92 1,221,403,528.03 ₫ 46,000,000.00 ₫
93 1,185,581,890.77 ₫ 46,000,000.00 ₫
94 1,149,461,739.86 ₫ 46,000,000.00 ₫
95 1,113,040,587.69 ₫ 46,000,000.00 ₫
96 1,076,315,925.92 ₫ 46,000,000.00 ₫
97 1,039,285,225.30 ₫ 46,000,000.00 ₫
98 1,001,945,935.51 ₫ 46,000,000.00 ₫
99 964,295,484.98 ₫ 46,000,000.00 ₫
100 926,331,280.68 ₫ 46,000,000.00 ₫
101 888,050,708.02 ₫ 46,000,000.00 ₫
102 849,451,130.59 ₫ 46,000,000.00 ₫
103 810,529,890.01 ₫ 46,000,000.00 ₫
104 771,284,305.76 ₫ 46,000,000.00 ₫
105 731,711,674.98 ₫ 46,000,000.00 ₫
106 691,809,272.27 ₫ 46,000,000.00 ₫
107 651,574,349.54 ₫ 46,000,000.00 ₫
108 611,004,135.78 ₫ 46,000,000.00 ₫
109 570,095,836.92 ₫ 46,000,000.00 ₫
110 528,846,635.56 ₫ 46,000,000.00 ₫
111 487,253,690.85 ₫ 46,000,000.00 ₫
112 445,314,138.28 ₫ 46,000,000.00 ₫
113 403,025,089.43 ₫ 46,000,000.00 ₫
114 360,383,631.84 ₫ 46,000,000.00 ₫
115 317,386,828.77 ₫ 46,000,000.00 ₫
116 274,031,719.01 ₫ 46,000,000.00 ₫
117 230,315,316.67 ₫ 46,000,000.00 ₫
118 186,234,610.98 ₫ 46,000,000.00 ₫
119 141,786,566.07 ₫ 46,000,000.00 ₫
120 96,968,120.79 ₫ 46,000,000.00 ₫
KE HOACH TRA NO VAY
Lãi vay gốc vay Số dư cuối kì
29,166,666.67 ₫ 16,833,333.33 ₫ 3,483,166,666.67 ₫
29,026,388.89 ₫ 16,973,611.11 ₫ 3,466,193,055.56 ₫
28,884,942.13 ₫ 17,115,057.87 ₫ 3,449,077,997.69 ₫
28,742,316.65 ₫ 17,257,683.35 ₫ 3,431,820,314.33 ₫
28,598,502.62 ₫ 17,401,497.38 ₫ 3,414,418,816.95 ₫
28,453,490.14 ₫ 17,546,509.86 ₫ 3,396,872,307.09 ₫
28,307,269.23 ₫ 17,692,730.77 ₫ 3,379,179,576.32 ₫
28,159,829.80 ₫ 17,840,170.20 ₫ 3,361,339,406.12 ₫
28,011,161.72 ₫ 17,988,838.28 ₫ 3,343,350,567.84 ₫
27,861,254.73 ₫ 18,138,745.27 ₫ 3,325,211,822.57 ₫
27,710,098.52 ₫ 18,289,901.48 ₫ 3,306,921,921.09 ₫
27,557,682.68 ₫ 18,442,317.32 ₫ 3,288,479,603.77 ₫
27,403,996.70 ₫ 18,596,003.30 ₫ 3,269,883,600.47 ₫
27,249,030.00 ₫ 18,750,970.00 ₫ 3,251,132,630.47 ₫
27,092,771.92 ₫ 18,907,228.08 ₫ 3,232,225,402.39 ₫
26,935,211.69 ₫ 19,064,788.31 ₫ 3,213,160,614.08 ₫
26,776,338.45 ₫ 19,223,661.55 ₫ 3,193,936,952.53 ₫
26,616,141.27 ₫ 19,383,858.73 ₫ 3,174,553,093.80 ₫
26,454,609.11 ₫ 19,545,390.89 ₫ 3,155,007,702.91 ₫
26,291,730.86 ₫ 19,708,269.14 ₫ 3,135,299,433.77 ₫
26,127,495.28 ₫ 19,872,504.72 ₫ 3,115,426,929.05 ₫
25,961,891.08 ₫ 20,038,108.92 ₫ 3,095,388,820.13 ₫
25,794,906.83 ₫ 20,205,093.17 ₫ 3,075,183,726.96 ₫
25,626,531.06 ₫ 20,373,468.94 ₫ 3,054,810,258.02 ₫
25,456,752.15 ₫ 20,543,247.85 ₫ 3,034,267,010.17 ₫
25,285,558.42 ₫ 20,714,441.58 ₫ 3,013,552,568.59 ₫
25,112,938.07 ₫ 20,887,061.93 ₫ 2,992,665,506.66 ₫
24,938,879.22 ₫ 21,061,120.78 ₫ 2,971,604,385.88 ₫
24,763,369.88 ₫ 21,236,630.12 ₫ 2,950,367,755.77 ₫
24,586,397.96 ₫ 21,413,602.04 ₫ 2,928,954,153.73 ₫
24,407,951.28 ₫ 21,592,048.72 ₫ 2,907,362,105.01 ₫
24,228,017.54 ₫ 21,771,982.46 ₫ 2,885,590,122.55 ₫
24,046,584.35 ₫ 21,953,415.65 ₫ 2,863,636,706.91 ₫
23,863,639.22 ₫ 22,136,360.78 ₫ 2,841,500,346.13 ₫
23,679,169.55 ₫ 22,320,830.45 ₫ 2,819,179,515.68 ₫
23,493,162.63 ₫ 22,506,837.37 ₫ 2,796,672,678.31 ₫
23,305,605.65 ₫ 22,694,394.35 ₫ 2,773,978,283.97 ₫
23,116,485.70 ₫ 22,883,514.30 ₫ 2,751,094,769.67 ₫
22,925,789.75 ₫ 23,074,210.25 ₫ 2,728,020,559.41 ₫
22,733,504.66 ₫ 23,266,495.34 ₫ 2,704,754,064.08 ₫
22,539,617.20 ₫ 23,460,382.80 ₫ 2,681,293,681.28 ₫
22,344,114.01 ₫ 23,655,885.99 ₫ 2,657,637,795.29 ₫
22,146,981.63 ₫ 23,853,018.37 ₫ 2,633,784,776.91 ₫
21,948,206.47 ₫ 24,051,793.53 ₫ 2,609,732,983.39 ₫
21,747,774.86 ₫ 24,252,225.14 ₫ 2,585,480,758.25 ₫
21,545,672.99 ₫ 24,454,327.01 ₫ 2,561,026,431.24 ₫
21,341,886.93 ₫ 24,658,113.07 ₫ 2,536,368,318.16 ₫
21,136,402.65 ₫ 24,863,597.35 ₫ 2,511,504,720.81 ₫
20,929,206.01 ₫ 25,070,793.99 ₫ 2,486,433,926.82 ₫
20,720,282.72 ₫ 25,279,717.28 ₫ 2,461,154,209.54 ₫
20,509,618.41 ₫ 25,490,381.59 ₫ 2,435,663,827.96 ₫
20,297,198.57 ₫ 25,702,801.43 ₫ 2,409,961,026.52 ₫
20,083,008.55 ₫ 25,916,991.45 ₫ 2,384,044,035.08 ₫
19,867,033.63 ₫ 26,132,966.37 ₫ 2,357,911,068.70 ₫
19,649,258.91 ₫ 26,350,741.09 ₫ 2,331,560,327.61 ₫
19,429,669.40 ₫ 26,570,330.60 ₫ 2,304,989,997.01 ₫
19,208,249.98 ₫ 26,791,750.02 ₫ 2,278,198,246.98 ₫
18,984,985.39 ₫ 27,015,014.61 ₫ 2,251,183,232.37 ₫
18,759,860.27 ₫ 27,240,139.73 ₫ 2,223,943,092.64 ₫
18,532,859.11 ₫ 27,467,140.89 ₫ 2,196,475,951.75 ₫
18,303,966.26 ₫ 27,696,033.74 ₫ 2,168,779,918.01 ₫
18,073,165.98 ₫ 27,926,834.02 ₫ 2,140,853,084.00 ₫
17,840,442.37 ₫ 28,159,557.63 ₫ 2,112,693,526.36 ₫
17,605,779.39 ₫ 28,394,220.61 ₫ 2,084,299,305.75 ₫
17,369,160.88 ₫ 28,630,839.12 ₫ 2,055,668,466.63 ₫
17,130,570.56 ₫ 28,869,429.44 ₫ 2,026,799,037.18 ₫
16,889,991.98 ₫ 29,110,008.02 ₫ 1,997,689,029.16 ₫
16,647,408.58 ₫ 29,352,591.42 ₫ 1,968,336,437.74 ₫
16,402,803.65 ₫ 29,597,196.35 ₫ 1,938,739,241.39 ₫
16,156,160.34 ₫ 29,843,839.66 ₫ 1,908,895,401.73 ₫
15,907,461.68 ₫ 30,092,538.32 ₫ 1,878,802,863.41 ₫
15,656,690.53 ₫ 30,343,309.47 ₫ 1,848,459,553.94 ₫
15,403,829.62 ₫ 30,596,170.38 ₫ 1,817,863,383.56 ₫
15,148,861.53 ₫ 30,851,138.47 ₫ 1,787,012,245.09 ₫
14,891,768.71 ₫ 31,108,231.29 ₫ 1,755,904,013.79 ₫
14,632,533.45 ₫ 31,367,466.55 ₫ 1,724,536,547.24 ₫
14,371,137.89 ₫ 31,628,862.11 ₫ 1,692,907,685.14 ₫
14,107,564.04 ₫ 31,892,435.96 ₫ 1,661,015,249.18 ₫
13,841,793.74 ₫ 32,158,206.26 ₫ 1,628,857,042.92 ₫
13,573,808.69 ₫ 32,426,191.31 ₫ 1,596,430,851.61 ₫
13,303,590.43 ₫ 32,696,409.57 ₫ 1,563,734,442.04 ₫
13,031,120.35 ₫ 32,968,879.65 ₫ 1,530,765,562.39 ₫
12,756,379.69 ₫ 33,243,620.31 ₫ 1,497,521,942.08 ₫
12,479,349.52 ₫ 33,520,650.48 ₫ 1,464,001,291.60 ₫
12,200,010.76 ₫ 33,799,989.24 ₫ 1,430,201,302.36 ₫
11,918,344.19 ₫ 34,081,655.81 ₫ 1,396,119,646.55 ₫
11,634,330.39 ₫ 34,365,669.61 ₫ 1,361,753,976.94 ₫
11,347,949.81 ₫ 34,652,050.19 ₫ 1,327,101,926.74 ₫
11,059,182.72 ₫ 34,940,817.28 ₫ 1,292,161,109.47 ₫
10,768,009.25 ₫ 35,231,990.75 ₫ 1,256,929,118.71 ₫
10,474,409.32 ₫ 35,525,590.68 ₫ 1,221,403,528.03 ₫
10,178,362.73 ₫ 35,821,637.27 ₫ 1,185,581,890.77 ₫
9,879,849.09 ₫ 36,120,150.91 ₫ 1,149,461,739.86 ₫
9,578,847.83 ₫ 36,421,152.17 ₫ 1,113,040,587.69 ₫
9,275,338.23 ₫ 36,724,661.77 ₫ 1,076,315,925.92 ₫
8,969,299.38 ₫ 37,030,700.62 ₫ 1,039,285,225.30 ₫
8,660,710.21 ₫ 37,339,289.79 ₫ 1,001,945,935.51 ₫
8,349,549.46 ₫ 37,650,450.54 ₫ 964,295,484.98 ₫
8,035,795.71 ₫ 37,964,204.29 ₫ 926,331,280.68 ₫
7,719,427.34 ₫ 38,280,572.66 ₫ 888,050,708.02 ₫
7,400,422.57 ₫ 38,599,577.43 ₫ 849,451,130.59 ₫
7,078,759.42 ₫ 38,921,240.58 ₫ 810,529,890.01 ₫
6,754,415.75 ₫ 39,245,584.25 ₫ 771,284,305.76 ₫
6,427,369.21 ₫ 39,572,630.79 ₫ 731,711,674.98 ₫
6,097,597.29 ₫ 39,902,402.71 ₫ 691,809,272.27 ₫
5,765,077.27 ₫ 40,234,922.73 ₫ 651,574,349.54 ₫
5,429,786.25 ₫ 40,570,213.75 ₫ 611,004,135.78 ₫
5,091,701.13 ₫ 40,908,298.87 ₫ 570,095,836.92 ₫
4,750,798.64 ₫ 41,249,201.36 ₫ 528,846,635.56 ₫
4,407,055.30 ₫ 41,592,944.70 ₫ 487,253,690.85 ₫
4,060,447.42 ₫ 41,939,552.58 ₫ 445,314,138.28 ₫
3,710,951.15 ₫ 42,289,048.85 ₫ 403,025,089.43 ₫
3,358,542.41 ₫ 42,641,457.59 ₫ 360,383,631.84 ₫
3,003,196.93 ₫ 42,996,803.07 ₫ 317,386,828.77 ₫
2,644,890.24 ₫ 43,355,109.76 ₫ 274,031,719.01 ₫
2,283,597.66 ₫ 43,716,402.34 ₫ 230,315,316.67 ₫
1,919,294.31 ₫ 44,080,705.69 ₫ 186,234,610.98 ₫
1,551,955.09 ₫ 44,448,044.91 ₫ 141,786,566.07 ₫
1,181,554.72 ₫ 44,818,445.28 ₫ 96,968,120.79 ₫
808,067.67 ₫ 45,191,932.33 ₫ 51,776,188.46 ₫
INPUT 0 1 2
Von ban dau 80 -80
Thoi gian-t 6 Dong tien thu 40 41.2
CF1 40 Dong tien chi -80 -30 -25
Chi phi su dung von-R 14% Dong tien rong -80 10 16.2
Gowth-g 3%
OUTPUT
NPV 1338%
IRR 19%
3 4 5 6
5 6 7 8 9
10,898,181,818.18 ₫ 9,081,818,181.82 ₫ 7,265,454,545.45 ₫ 5,449,090,909.09 ₫ 3,632,727,272.73 ₫
5 6 7 8 9
3,143,774,949.85 ₫ 1,575,031,249.87 ₫ 789,090,656.19 ₫ 395,334,418.75 ₫ 198,062,543.79 ₫
5 6 7 8 9
7,830,093,750.00 ₫ 6,655,579,687.50 ₫ 5,657,242,734.38 ₫ 4,808,656,324.22 ₫ 4,087,357,875.59 ₫
10
9,990,000,000.00 ₫
10
1,816,363,636.36 ₫
10
99,229,334.44 ₫
10
3,474,254,194.25 ₫
HỌ TÊN MÃ NV TÊN ĐƠN VỊ SL SP ĐƠN GIÁ LƯƠNG SPBHXH HỆ SỐ THU NHẬP
Đào Thúy An 01DH4 CN-PX1 300 180.00 54000 4320 1.2 54000
Nguyễn Văn Bình 02NH2 CN-PX2 150 110.00 16500 0 1.06 16500
Lương Văn Công 03NH6 QL-PX1 100 185.00 18500 0 1.36 25160
Lưu Hồng Danh 04DH4 QL-PX2 200 120.00 24000 1920 1.2 28800
Lý Hồng Đào 05NH2 CN-PX3 180 150.00 27000 0 1.06 27000
La Khánh Giang 06DH2 CN-PX3 400 150.00 60000 4800 1.06 60000
Lý Hùng 07DH1 CN-PX1 300 180.00 54000 4320 1.02 54000
Bùi Đăng Khoa 08DH7 QL-PX3 90 150.00 13500 1080 1.45 19575
Hoàng Thị Loan 09DH5 QL-PX4 100 215.00 21500 1720 1.28 27520
Lê Văn Minh 10NH3 CN-PX4 350 200.00 70000 0 1.13 70000
1. Tính ĐƠN GIÁ sản phẩm căn cứ vào bảng đơn giá.
2. Lập công thức tính LƯƠNG sản phẩm, biết: LƯƠNG SP = SỐ LƯỢNG SP * ĐƠN GIÁ
3. Bảo hiểm xã hội (BHXH) được quy định bằng 8% lương sản phẩm nhưng chỉ tính cho những người có hợp đồng dài hạn, biết rằng loạ
DH: Dài hạn, NH: Ngắn hạn)
4. Điền dữ liệu vào cột HỆ SỐ dựa vào cấp bậc (là ký tự cuối của MÃ NV) và BẢNG HỆ SỐ.
5. THU NHẬP: Nếu thuộc bộ phận quản lý (QL) thì THU NHẬP = LƯƠNG SP * HỆ SỐ, ngược lại: THU NHẬP chính là LƯƠNG SP.
6. TẠM ỨNG: Công nhân có cấp bậc từ 5 trở lên sẽ được tạm ứng bằng 1/2 của mức THU NHẬP, ngược lại TẠM ỨNG là 1/3 mức THU N
7. THUẾ: chỉ áp dụng cho những người có mức thu nhập từ 50.000 trở lên và được tính bằng 25% của số tiền vượt trên 50.000.
8. THỰC LÃNH = THU NHẬP - (BHXH + TẠM ỨNG+THUẾ).
đồng dài hạn, biết rằng loại hợp đồng được ghi trong MÃ NV.
nh là LƯƠNG SP.
M ỨNG là 1/3 mức THU NHẬP.
vượt trên 50.000.