Professional Documents
Culture Documents
Bài Tập Chương 9 Hoạch Định Dòng Tiền
Bài Tập Chương 9 Hoạch Định Dòng Tiền
GII BI TP
CHNG 9:
CHNG 9:
D N THAY TH
thu.
Doanh thu c xu hng tng.
1 ti sn c hiu qu hn.
Doanh thu c th tng nhng tng
tng t.
Khng xut hin chi ph c hi.
Vic tnh ton u t thun phi
tnh n thu nhp t vic bn ti
sn c v phn thu nh trn thu
nhp .
Cu 11:
-Chi ph c hi trong qu trnh hoch nh ngn sch vn l dng tin ln nht m cc ti
sn c th to ra nu chng khng c s dng trong d n.
-Khi tnh chi ph c hi vo dng tin d n, phi tnh chi ph c hi cao nht v phi tnh
sau thu.
Cu 12:
Cc hng mc c xem l cc dng tin tng thm khi quyt nh nn u t vo mt
nh my sn sut mi hay khng l :
a. Cc chi ph ph b v dn sch mt bng.
b. Gi tr th trng ca khu t v c ta nh hin hu.
d. Thu nhp b mt ca cc sn phm khc do ban qun l dnh thi gian cho c s
mi ny.
g. St gim trong ha n thu ca cng ty do khu hao thu ca nh my mi.
h. u t ban u vo cc kho hng nguyn liu.
Cu 13.ng hay sai?
T l KH hng nm (%)
S KH hng nm ($)
20
100000
35000
32
160000
56000
19,20
96000
33600
11,52
57600
20160
11,52
57600
20160
28800
10080
5,76
Hin gi ca tm chn thu :
35000
1,05
=153055 $
56000
1,052
33600
1,053
20160
1,054
20160
1,055
10080
1,056
1
2
3
4
5
6
7
8
T l KH hng nm (%)
S KH hng nm ($)
14,29
24,49
17,49
12,49
8,93
8,92
8,93
4,46
Hin gi ca tm chn thu:
22007,5
1,05
15627,5
1,057
42857,5
2
1,05
7805
1,05 8
30607,5
3
1,05
71450
122450
87450
62450
44650
44600
44650
22300
21857,5
4
1,05
25007,5
42857,5
30607,5
21857,5
15627,5
15610
15627,5
7805
15627,5
5
1,05
15610
6
1,05
= 144536,55 $
Cu 15. Gii thch cc pht biu
a) u t vo vn lun chuyn thun thng l mt dng tin mt chi ra quan trng trong
cc d n pht trin sn phm mi hay trong d n m rng sn xut v i vi cc d n
ny,nhu cu tin mt l rt quan trng mua my mc, thit b ti sn mi hay chi tin
tip th sn phm. Mt khc, doanh nghip cng phi d tr mt lng hng tn kho
ln cho bt k mt s gia tng t bin trong nhu cu sn phm mi hay doanh nghip
phi thc hin tn dng thng mi cho khch hng nhm thc y khch hng s dng
sn phm mi. Do , nhu cu tin mt, hng tn kho hay cc khon phi thu thng l
quan trng trong cc d n ny.
b) Khng cn phi d bo cc thay i trong vn lun chuyn thun nu vic nh thi
im ca tt c cc dng tin thu vo v chi ra c quy nh mt cch cn thn v cc
thay i trong vn lun chuyn thun s c thu hi ton b khi d n kt thc.
Cu (a) ni v u t thun trong khi cu (b) ni v u t thun tng thm hng nm,
do chng thng nht vi nhau.
Cu 16.
Quyt nh ca mt c nhn nh nhng quyt nh chi tiu vn nhng khng c thu li
tin vn ch chi ra ging nh loi d n kim sot nhim, d n p ng nhng yu
cu php l, ging ch dng tin.V vy chng ta nn da vo phng n no c chi
ph thp nht (do ta khng quan tm n tin nghi ca ti sn mi so vi ti c).Ta phi
so snh m y thng l ch tiu NPV vi cc phng n vi nhau.
V d mt quyt nh u t c nhn thc t
Mai d nh mua mt chic xe p tr gi 2.000.000 ng tin li cho vic i hc thay
v hng ngy Mai phi i xe bus. Mi ln i xe bus ht 2000/lt nn mi ngy s mt
4000 cho c i v v. Tuy nhin, nu i hc bng xe p Mai s mt 1000/lt gi xe.
Chic xe s c khu hao trong 4 nm hc i hc v cui nm th 4, Mai d tnh bn
chic xe vi gi 300.000 ng. Chi ph s dng vn l 5%. Gi s ngy no Mai cng
phi i hc.
Chi ph i xe bus mi nm : 4000 365 = 1460.000 ng
Chi ph gi xe mi nm: 1000 356 = 365.000 ng
S khu hao hng nm: 2.000.000/4 = 500.000 ng
Nh vy, mi nm Mai s tit kim c 1.460.000 (365.000 + 500.000) = 595.000
ng chi ph i li
NPV = -2.000.000 +
595.000
1.05
= 356.65
Vy Mai nn mua xe p.
595.000
2
1.05
595.000
3
1.05
595.000
4
1.05
300.000
4
1.05
Cu 17.
Pht biu ny Sai.
V d:
Ta c dng tin trc thu l 100
100
65
=59
1+10
2000
25.000
75.000
50.000
2001
50.000
280.000
230.000
2002
50.000
355.000
305.000
2003
35.000
285.000
250.000
2004
0
0
0
pht sinh
Cu 20:
Chi ph mua ti sn: 1.200.000
Chi ph giao hng v lp t: 100.000
Thu nhp do bn ti sn c: 150.000
Thu tit kim c t khon l do bn ti sn c: 50.000x0,4=20.000
u t thun= 1.200.000+ 100.000- 150.000-20.000= 1.130.000
Cu 21:
MKH my c hng nm:
30.000
= 3.750
8
Xt d n thay my c bng my A1
Bng tnh khu hao my mi A1
Nm
1
2
3
4
5
Gi tr cn li
90.000
54.000
32.400
19.440
9.720
T l khu hao
40%
40%
40%
n/a
n/a
Mc KH
36.000
21.600
12.960
9.720
9.720
1
900.000
769.250
32.250
-500
98.500
39.400
Nm
2
3
1.025.00 1.100.00
0
0
866.350
908.890
17.850
9.210
4
5
1.175.00
0 1.230.000
937.130
962.130
5.970
5.970
140.800
56.320
231.900
92.760
181.900
72.760
261.900
104.760
59.100
84.480
109.140
139.140
157.140
OEAT+ dep
NWC
91.350
102.330
118.350
145.110
163.110
0
0
0
0
91.350
0
0
0
0
102.330
0
0
0
0
118.350
0
0
0
0
145.110
15.000
Thu do thanh l TS c
Thu do thanh l ti sn mi
u t cho TSC
NCF
-15.000
20.000
-90.000
-85.500
4.800
182.910
Xt d n thay my c bng my A2
Bng tnh khu hao my mi A2
Nm
1
2
3
4
5
Nguyn gi ban
u
110.000
110.000
110.000
110.000
110.000
T l khu hao
5/15
4/15
3/15
2/15
1/15
Mc KH
36.667
29.333
22.000
14.667
7.333
Nm
2
3
1.025.00 1.100.00
0
0
4
1.175.00
0
5
1.230.00
0
814.217
25.583
896.650
18.250
978.983
10.917
995.317
3.583
185.200
74.080
185.100
74.040
185.100
74.040
231.100
92.440
-500
1
900.00
0
731.58
3
32.917
135.50
0
54.200
111.120
111.060
111.060
138.660
-2.000
20.000
81.300
114.21
7
0
0
136.703
0
0
129.310
0
0
121.977
0
0
142.243
2.000
15.000
u t cho TSC
-110.000
NCF
0
114.21
7
-92.500
a) I1=85.500
I2= 92.500
b) trn
c) Vi r= 15%, ta c:
NPV1= -85.5+
91.35
1.15
102.33
2
1.15
= 323 ( t ng)
NPV2= -92.5+
114.217
1.15
136.703
2
1.15
136.703
129.310
121.977
118.35
3
1.15
129.31
3
1.15
145.11
4
1.15
159.243
182.91
5
1.15
121.977
4
1.15
159.243
5
1.15
= 344 (t ng)
Ta thy NPV2 > NPV1 chn d n 2
d) Theo nguyn tc ta phi dng li sut thc chit khu dng tin thc; dng li
sut danh ngha chit khu dng tin danh ngha v do NPV s khng thay
i nu tnh theo cch 2 cch ni trn
Quyt nh u t khng thay i
Cu 22:
Gi tr khu hao mi nm ca my c: 50.000
Gi tr khu hao mi nm my mi :
= 150.000
-10000
1
100000
Nm
2
3
100000 100000
4
100000
5
100000
20000
100000
80000
32000
20000
100000
80000
32000
20000
100000
80000
32000
20000
100000
80000
32000
20000
100000
80000
32000
-10000
275000
-750000
-495000
48000
48000
48000
48000
48000
148000
148000
148000
148000
148000
0
0
0
0
148000
0
0
0
0
148000
0
0
0
0
148000
0
0
0
0
148000
10000
a) u t rng ca d n I= 495.000
b) Dng tin rng ca d n: bng trn
Cu 23:
Ta c:
Gi tr cn li ca ti sn c = 320.000.000 x
(1 38 )
= 200.000.000 ()
Nm 0
-480
40
188
1
145
(58)
152
239
2
70
(28)
75,2
117,2
3
70
(28)
29,12
71,12
4
70
(28)
11,84
53,84
5
70
(28)
11,84
53,84
-40
42000
200000
Dng tin ca d n
-332
239
117,2
71,12
53,84
93,84
117,2
( 1+0,1 )2
71,12
( 1+0,1 )3
53,84
( 1+0,1 )4
93,84
( 1+0,1 )5
117,2
( 1+ IRR )2
71,12
( 1+ IRR )3
53,84
( 1+ IRR )4
93,84
( 1+ IRR )5 =
0
IRR = 31, 64 %
Dng tin u t vo D n B (n v: triu ng)
Khon mc
EBIT tng thm
Thu sut
Khu hao tng thm
Dng tin hot ng
tng thm
Vn u t
Vn lun chuyn
tng thm
Thanh l my c
Dng tin ca d n
Nm 0
1
80
(32)
160
208
2
100
(40)
120
180
3
120
(48)
80
152
4
120
(48)
40
112
-600
60
188
-472
-60
208
180
152
112
208
( 1+0,1 )1
5
120
(48)
_
72
180
( 1+0,1 )2
152
( 1+0,1 )3
112
( 1+0,1 )4
132
( 1+0,1 )5
132
IRR= -472 +
208
( 1+ IRR )1
180
( 1+ IRR )2
152
( 1+ IRR )3
112
( 1+ IRR )4
132
( 1+ IRR )5
=0
IRR= 22,28%
Tnh ton nhy ca NPV hai d n:
Li sut chit khu
10%
NPV d n A
130,6
NPV d n B
138,5
D n B c mc nhy cm NPV cao hn d n A
11%
121,6
124,73
Thay i NPV
-9
-13,77
D n B c ri ro cao hn d n A
Cu 24:
Ming t c th cho thu vi thu nhp hng nm l 10, nu khng thu th y l khon
thu nhp chu thu ca doanh nghip. Ta c chi ph c hi l:10 (1 0.34) = 6,6 triu
ng
S tin u t ban u d kin l 100, khu hao trong 5 nm theo phng php s d gim
dn, h s khu hao nhanh l 2. (n v: triu ng)
Nm
1
2
3
4
5
Nguyn gi ban u
100
60
36
21,6
12,96
T l khu hao
1/52=40%
40%
40%
40%
40%
Gi tr thanh l l 30
Gi tr cn li ca ti sn =100 -92,22=7,78
Bn ti sn vi mc gi cao hn gi tr s sch phi chu mt mc thu l:
(30-7,78)0,34=7,56
Gi tr thanh l thc s ca ti sn: 30 - 7,56= 22,44
1
90
2
146,88
3
224,73
4
191,02
5
116,9
30
96
150
133,82
88,56
40
24
14,4
8,64
5,18
20
26,88
60,33
48,56
23,16
6,80
9,14
20,51
16,51
7,87
13,20
17,74
39,82
32,05
15,29
53,20
0
-6,6
41,74
-6,32
-6,6
54,22
-8,65
-6,6
40,69
3,75
-6,6
20,47
21,22
-6,6
22,44
46,60
28,82
38,97
37,84
57,53
O
Khu hao tng thm Dep
Thu nhp hot ng trc thu
tng thm OEBT
Thu
Thu nhp hot ng sau thu
tng thm OEAT
OEAT + Dep
NWC
Chi ph c hi ca ti sn
Thu do thanh l ti sn
u t cho TSC
Dng tin ca d n NFC
46,6
1,15
b) NPV= -110 +
-110 +
46,6
(1+r )
-10
-100
-110
28,82
1,152
28,82
2
(1+r )
38,97
1,153
38,97
3
(1+r )
37,84
1,154
37,84
4
(1+r )
57,53
1,155 = 28,17
57,53
5
(1+r )
=0
r = 25,01%
Vy IRR= 25,01%
PI=
PV
I
Vi PV =
138,17
110
46,6
1,15
= 1,26
28,82
2
1,15
38,97
3
1,15
37,84
4
1,15
57,53
5
1,15
= 138,17
Tnh PP:
Vn u t ban u:110
Dng tin tch ly n cui nm th hai: 75,42
S lng cn tip tc c b p: 34,58
Dng tin n cui nm th ba: 38,97
34,58
) = 2,9 nm
c)
li sut thc=
15% =
1+lsck
1
1+5
=>Lsck = 20,75 %
46,6
28,82
2
1,2075
38,97
3
1,2075
37,84
4
1,2075
57,53
5
1,2075
T l lm pht
Xc
sut
NPV
Sai s
0%
20%
15%
28,17
49,75
5%
50%
20,75%
10,7
1,44
7%
30%
23,05%
4,72
17,71
NPV mong i
12,4
68,9
lch chun
8,3
Cu 25:
Dng tin thc =
100.000
1+ 0,04
= 96,154
1,08
PV =
96,154
1,0385
= 3,85 %
= 92,589 (euro)
Cu 26:
li sut thc=
Dng tin
thc
-12600
-1349
2436
4751
7195
6200
3250
1678
7195
4
1,0909
NPV= -12600+
3250
1,09096
1+20
1
= 9,09%
1+10
1345
1,0909
1678
1,09097
2436
2
1,0909
4751
3
1,0909
= 3732,2
Cu 27.
Trng hp: chi ph lp t 50.000$ c xem nh u t vn
6200
5
1,0909
T l KH hng nm (%)
S KH hng nm ($)
L chn thu
20
32
19,2
11,52
11,52
5,76
80.000
128.000
76.800
46.080
46.080
23.040
28.000
44.800
26.880
16.128
16.128
8.064
1
2
3
4
5
6
44.800
1.052
26.880
1.053
16.128
1.054
16.128
1.055
8.064
1.056
= 122.440$
Trng hp: chi ph lp t 50.000$ xem nh chi tiu thng xuyn
Gi ban u ca l nung l 350.000$
Nm
T l KH hng nm (%)
Mc KH hng nm
L chn thu
1
2
3
4
5
6
20
32
19,2
11,52
11,52
5,76
70.000
112.000
67.200
40.320
40.320
20.160
24.500
39.200
23.520
14.112
14.112
7.056
24.500
1.05
39.200
1.052
23.520
1.053
14.112
1.05 4
14.112
1.055
7.056
1.056
= 107.140$
Tng hin gi tm chn thu:
107.140 + 50.000 35% = 124.640$
Cu 28.
Cn gi nh thm l doanh nghip thc hin d n ny trong vng 8 nm v vn lun
chuyn thu c nm th 10 s khng tnh vo d n ny.
T l KH hng nm (%)
14,29
24,29
17,49
12,49
8,93
8,92
8,93
4,46
Mc KH hng nm ($)
21.435
36.735
26.235
18.735
13.395
13.380
13.395
6.690
1
100.00
2
100.00
3
100.00
4
100.00
5
100.00
6
100.00
7
100.00
8
100.000
Dep
0
21.435
0
36.735
0
26.235
0
18.735
0
13.395
0
13.38
0
13.395
6.69
OEBT
78.565
63.265
73.765
81.265
86.605
86.620
86.605
93.310
Thu
27.498
51.067
22.143
41.122
25.818
47.947
28.443
52.822
30.312
56.293
30.317
56.303
30.312
56.293
32.659
60.652
72.502
77.857
74.182
71.557
69.688
69.683
69.688
67.342
72.502
63.045
77.857
58.871
74.182
48.776
40.913
69.688
34.647
69.683
30.126
69.688
26.198
OABT
OABT +
Dep
NWC
(30.000)
u t TSC (150.000)
NCF
(180.000)
NPV
(180.000)
67.342
22.014
Cu 29.
a) Cc bt ton khng hp l:
1. V chi ph c hi ca t v nh xng phi c tnh vo dng tin.
2. V chi tiu cho nghin cu v pht trin l chi ph chm nn khng tnh vo dng
tin.
7. V theo nguyn tc xc nh dng tin th khng tnh li vay vo dng tin.
9. V s dng phng php chuyn l.
10. Dng tin bng thu nhp hot ng tng thm sau thu cng khu hao tng thm v
tr i thay i vn lun chuyn. Dng tin bao gm tt c cc hot ng u t
thun.
b, c)
Dng tin ca d n
2000
8,000
2001
16,000
2002-2008
40,000
2009
40,000
4,800
9,600
24,000
24,000
1,040
2,160
756
1,404
2,444
1,040
5,360
1,876
3,484
4,524
1,040
14,960
5,236
9,724
10,764
1,040
14,960
5,236
9,724
10,764
10,764
33,862
-4,000
14,764
3,649
Dep
OEBT
Thu
OEAT
OEAT+Dep
Chi tiu vn
NWC
NCF
Hin gi thun
(NPV)
1999
-10,400
-4,000
-14,400
-14,400
2,444
2,125
4,524
3,421
8,000,000+ 2,400,000
10
= 1,040,000$
-2.3
-83.5
1
27
24.7
11.9
-9.6
-3.8
-5.8
6.1
2.1
2
51.3
32.9
11.9
6.5
2.6
3.9
15.8
3.2
3
89.1
35.5
11.9
41.7
16.7
25
36.9
-0.7
4
81
32.7
11.9
36.4
14.6
21.8
33.7
-1.6
5
62.1
26.3
11.9
23.9
9.6
14.3
26.2
-2.1
6
37.8
18.1
11.9
7.8
3.1
4.7
16.6
-0.7
7
29.7
15.3
11.9
2.5
1
1.5
13.4
-2.5
12
4.8
7.2
-85.8
-85.8
4
3.6
12.6
10.2
37.6
27.5
35.3
23.3
28.3
16.8
17.3
9.2
NPV = -85.8 + 3.6 + 10.2 + 27.5 + 23.3 + 16.8 + 9.2 + 7.7 + 3.1 = 15.6
Cu 31.
Thu TNDN: 35%
Chi ph s dng vn:12%
Ta c cc bng sau: (n v: ngn la)
15.9
7.7
7.2
3.1
Nm
u t vn
Khu hao tch
ly
Gi tr s sch
cui nm
Vn lun
chuyn
Tng gi tr
s sch
Doanh s
Chi ph sn
xut
Chi ph c hi
Chi ph c hi
sau thu
Khu hao
0
1200
120
240
360
480
600
720
840
8
-400
960
1080
960
840
720
600
480
360
240
350
420
441
463
486
511
536
563
1550
1500
1401
1303
1206
1111
1016
923
240
4200
3780
4410
3969
4630
4167
4860
4374
5105
4595
5360
4824
5628
5065
5910
5319
100
65
104
67.6
108
70.2
112
72.8
117
76.05
122
79.3
127
82.55
132
85.8
120
120
120
120
120
120
120
120
Nm
R
O
dep
OEBT
Thu
1
4200
3780
120
420
147
2
4410
3969
120
441
154.35
3
4630
4167
120
463
162.05
4
4860
4374
120
486
170.1
5
5105
4595
120
510
178.5
6
5360
4824
120
536
187.6
7
5628
5065
120
563
197.05
8
5910
5319
120
591
206.85
OEAT
273
286.65
300.95
315.9
331.5
348.4
365.95
384.15
OEAT+Dep
393
406.65
420.95
435.9
451.5
468.4
485.95
504.95
70
65
21
67.6
22
70.2
23
72.8
25
76.05
25
79.3
27
82.55
-563
85.8
400
NWC
Chi ph c hi
Thu do thanh
l ti sn
Thunh trn
thu hi
Thu hi sau
thu
-350
56
344
u t vn
-1200
NCF
-1550
258
318.05
328.75
340.1
350.45
364.1
376.4
1326.15
NPV
-1550
230.
4
253.5
234
216.1
198.9
184.5
170.3
535.6
BI TP THC HNH
Bi 1.
a)
PP KH tuyn tnh
200
130
15
55
22
33
R
(-)O
(-)Dep
OEBT
(-)T
OEAT
b)
Doanh thu
Chi ph (cha k khu hao)
Khu hao tuyn tnh
Khu hao nhanh
Thu nhp hot ng trc
200
130
15
25
Cho mc ch ghi s
55
thu
Thu phi np
18
Thu nhp hot ng sau Cho mc ch ghi s
37
thu
PP KH nhanh
200
130
25
45
18
27
Cho mc ch np thu
45
Cho mc ch np thu
27
51000
10
= 5100
Bi 3:
a) Nu IRR= 10% th cc d n s c chp nhn l : A, B,D, E,G
b) Nu ngun vn b gii hn th iu kin d n c chp nhn s gm 2 iu
kin ng thi:
u t thun ca d n gii hn ngun
T sut sinh li d kin IRR
Khi s lng d n s gim xung
c) Ri ro d n cng cao th t sut sinh li ti thiu m nh u t i hi s cao
hn quyt nh u t s thay i
Bi 4:
a) u t thun ca d n:
I= 100000+ 2500+ 20000= 122500
b) Mc khu hao hng nm
(100000+ 2500)/8= 12812.5
Bi 5.
100.000
12
=8333,33$
2.000 .000
1,12
500.000
2
1,12
= 6184,311$
1200.000
10
=120.000$
400
400
400
400
400
400
400
400
200
200
200
200
200
200
200
200
Dep
120
120
120
120
120
120
120
120
9
40
0
20
0
12
10
40
0
20
0
12
80
80
80
32
32
32
32
48
48
48
48
48
168
168
168
168
16
8
16
8
168
168
168
168
16
8
16
8
OEBT
80
80
80
80
80
80
80
Thu
32
32
32
32
32
32
OABT
48
48
48
48
48
168
168
168
168
OABT +
Dep
NWC
(1200
)
(1200
CF
168 168 168 168
)
u t thun cho d n l 1,2 triu $
u t TSC
Bi 8.
- Bn my c th nht:
Thu nhp chu thu l: 5000 40% =2000$
- Bn my c th hai:
Thu nhp chu thu l: 75000 40% = 30000$
Chi ph mua TS
570.000$
Chi ph chuyn ch, lp t
30.000$
NWC
20.000$
Thu nhp do bn my c
Thu do bn TS
u t thun
250.000$
32.000$
402.000$
Bi 9.
Gi tr s sch ca my c =
30.000
10
x 5= 15.000$
a GB = 15.000$
V GB =Gi tr s sch nn dng tin sau thu khng b nh hng g do thu. Dng tin
sau thu l 15.000$
b GB = 5.000$
V GB < GTSS , nn dng tin sau thu : 5.000+(15.000-5.000) x 0.4 = 9.000$
c GB = 26.000$
V GB > GTSS, nh hn nguyn gi nn dng tin sau thu : 26.000-(26.00015.000)x0.4= 21.600$
d GB = 32.000$
V GB>GTSS, ln hn nguyn gi nn dng tin sau thu: 32.000-(32.000-30.000)x0.4(30.000 15.000)x0.4 = 25.200$
Bi 10:
Tnh u t thun:
Chi ph mua ti sn: 130
Cng: Chi ph lp t: 30
Tr thu nhp do bn ti sn c sau thu: 20x(1-0,4)=12
Vy u t thun = 148
Khon mc
Doanh thu tng thm
R
O ( tnh khu hao)
Khu hao tng thm
Dep
Thu nhp hot ng
trc thu tng thm
OEBT
Thu
Thu nhp hot ng sau
thu tng thm OEAT
OEAT + Dep
Thu do thanh l ti sn
c
u t cho TSC
Dng tin ca d n
NCF
12
160
148
10
32
-2
32
-2
32
-2
32
-2
32
-2
32
-2
32
-2
32
-2
32
-2
32
-2
16
16
16
16
16
16
16
16
16
16
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
34
13,
6
20,
4
36,
4
36.
4
36.
4
36.
4
36.
4
36.
4
36.
4
36.
4
36.
4
36.
4
36.
4
250.000+50.000
5
x3= 180.000$
Khon
mc
1
2
100
0 1080
156
291
116,
40
174,
60
3
4
5
6
7
8
9
1166 1259 1360 1469 1586, 1713, 1850,
,4
,7
,5
,3
87
82
9
801, 857, 917, 981, 1050, 1124, 1202,
43
53
56
79
51
05
73
40
40
40
324, 362, 402, 487, 536,3 589,7 648,2
97
18
93
54
6
7
0
129, 144, 161, 195, 214,5 235,9 259,2
99
87
17
02
4
1
8
194, 217, 241, 292, 321,8 353,8 388,9
98
31
76
53
2
6
2
196
214,
60
234,
98
O
Dep
OEB
T
700
40
Thu
OEA
T
OEA
T+
Dep
104
NW
C
Thu
do
thanh
l ti
sn
u t
cho
TSC
Dng
tin
ca d
n
NCF
260
749
40
257,
31
281,
76
10
1999
1286,
92
712,0
8
284,8
3
427,2
5
427,2
5
20
0
6
20
0
40
0 196
214,
60
234,
98
257,
31
281,
76
433,2
5
Bi 13.
Dng tin rng hng nm gn vi vic mua my tnh l vic tit kim chi ph hot ng
cho cng ty mi nm 15.000$ trong sut 12 nm.
14.29
24.49
17.49
12.49
8.93
8.92
8.93
4.46
14.29
24.49
17.49
12.49
8.93
8.92
8.93
4.46
0
1
2
3
4
5
6
7
8
9
10
11
12
0
0
0
0
0
0
0
0
0
0
0
0
-15
-15
-15
-15
-15
-15
-15
-15
-15
-15
-15
-15
Dep
14.29
24.49
17.49
12.49
8.93
8.92
8.93
4.46
0
0
0
0
OEBT
0.71
-9.49
-2.49
2.51
6.07
6.08
6.07
10.54
15
15
15
15
OEAT
0.43
-5.69
-1.49
1.51
3.64
3.65
3.64
6.32
9
9
9
9
OEAT+
Dep
14.72
18.8
16
14
12.57
12.57
12.57
10.78
9
9
9
9
Bi 14.
a. u t thun mua h thng ICX v thay th h thng c l:
- Nguyn gi 130.000$
NWC
0
0
0
0
0
0
0
0
0
0
0
0
u t
vn
NCF
-100
-100
14.72
18.8
16
14
12.57
12.57
12.57
10.78
9
9
9
9
-Chi ph lp t30.000$
-Thu nhp t vic bn ti sn csau thu 20.000 * (1- 0.4)= 12.000$
=> u t thun=130.000 +30.000 12.000 =148.000$
b. Dng tin rng hng nm
Ta c cc bng sau: (n v: ngn la)
Nm
R
O
Dep
1
32
-2
22.86
2
32
-4
39.18
3
32
-6
27.98
4
32
-8
19.98
5
32
-10
14.29
6
32
-12
14.27
7
32
-14
14.29
8
32
-16
7.14
9
32
-18
0
10
32
-20
0
OEBT
11.14 -3.18
OEAT
6.68 -1.91
OEAT+Dep
29.54 37.27
NWC
0
0
NCF
29.54 37.27
Dep1 = 160 x 14.29% = 22.86
10.02
6.01
33.99
0
33.99
20.02
12.01
31.99
0
31.99
27.71
16.63
30.92
0
30.92
29.73
17.84
32.11
0
32.11
31.71
19.03
33.32
0
33.32
40.86
24.52
31.66
0
31.66
50
30
30
0
30
52
31.2
31.2
0
31.2
Bi 15.
u t thun ca d n:
-Chi ph mua t: 100.000$
-Chi ph xy ct mt ta nh mi: 100.000$
-Chi ph trang thit b, chuyn ch, lp t =250.000$ + 10.000$ + 40.000$ = 300.000$
-Vn lun chuyn rng: 70.000$
=> u t thun= 100.000 + 100.000 + 300.000 +70.000 = 570.000$
EBIT tng thm nm 20 l:
EBIT20 tng thm c th c hiu l OEBT20, ta c:
OEBT20 =100 x (1 + 4%)19 = 210.68 (ngn la)
10
100
60
47.87
107.87
104
62.4
78.47
140.87
108.16
64.9
57.47
122.37
112.49
67.49
42.47
109.96
116.99
70.19
31.79
101.98
121.67
73
31.76
104.76
126.53
75.92
31.79
107.71
131.59
78.96
18.38
97.34
136.86
82.11
5
87.11
142.33
85.4
5
90.4
40
40
67.87
100.87
122.37
109.96
101.98
104.76
107.71
97.34
87.11
90.4
17
18
19
20
194.79
116.87
202.58
121.55
210.68
126.41
5
121.87
5
126.55
5
131.41
11
12
13
14
15
148.02
88.81
153.95
92.37
160.1
96.06
166.5 173.17
99.9 103.9
5
93.81
5
97.37
5
101.0
6
5
104.9
5
108.9
16
180.1 187.3
108.0 112.38
6
5
5
113.06 117.38
NWC
Thanh
l ta
nh
Thanh
l t
NCF
-150
90
160
93.81
97.37
101.0
6
104.9
108.9
113.06 117.38
121.87
126.55
531.41
Bi 16.
Chi ph xy ct ca hng : 7 triu la
Chi ph trang thit b : 0.7 triu la
Chi ph lp t : 0.05 triu la
Vn lun chuyn rng ban u : 0.6 triu la
Chi ph t : 0.5 triu la
u t thun = 7+ 0.7+0.05+0.5+ 0.6 = 8.85 triu la.
Bi 17:
Gi mua ti sn = 1.000.000 $, nhu cu vn lun chuyn= 50.000 $
Khu tr 7 nm theo phng php ca Macrs
Chi ph li vay= 50.000$/ nm
u t rng= 1.000.000 +50.000 =1.050.000 $
Dng tin u t vo d n
n v: 1.000$
Khon mc
Nm 1
10
Doanh thu
tng thm
Chi ph
tng thm
275
275
275
275
275
275
275
275
275
275
100
100
100
100
100
100
100
100
100
100
Khu hao
tng thm
OEBT tng
thm
Thu tng
thm
OEAT tng
thm
Khu hao
tng thm
NWC
CF
Gi tr
thanh l ti
sn
Dng tin
rng
142,9
244,9
174,9
124,9
89,3
89,2
89,3
44,6
32,1
-69,9
0,1
50,1
85,7
85,8
85,7
130,4
175
175
7,84
-32,96
-4,96
15,04
29,28
29,32
29,28
47,16
65
65
24,26
-36,94
-4,84
35,06
56,42
56,48
56,42
83,24
110
110
142,9
244,9
174,9
124,9
89,3
89,2
89,3
44,6
25
15
142,16 192,96 170,06 159,96 145,72 145,68
145,72
127,84
110
-85
195
30
145,72
127,84
110
225
Bi 18:
Chi ph u t = 1.000.000 + 5.000.000 = 6.000.000 ($)
Khu hao ti sn Macrs loi 7 nm, n=10 nm
R= 700.000$, O=200.000$, T=40%
u t rng= 6.000.000+250.000=6.250.000$
Gi tr thanh l t sau thu: 1.800.000-40%*(1.800.000-1.000.000) = 1.480.000
Gi tr thanh l my sau thu : 1.000.000*(1-40%) = 600.000
Dng tin u t vo d n:
Khon mc
Doanh thu
tng thm
Chi ph tng
thm
Khu hao
tng thm
10
700
700
700
700
700
700
700
700
700
700
200
200
200
200
200
200
200
200
200
200
714,5
1224,5
874,5
624,5
446,5
446
446,5
223
OEBT tng
thm
Thu tng
thm
OEAT tng
thm
Khu hao
tng thm
NWC
Gi tr thanh
l ti sn
Dng tin
thun
-214,5
-724,5
-374,5
-124,5
53,5
54
53,5
277
500
500
-85,8
-289,8
-149,8
-49,8
21,4
21,6
21,4
110,8
200
200
-128,7
-434,7
-224,7
-74,7
32,1
32,4
32,1
166,2
300
300
714,5
1224,5
874,5
624,5
446,5
446
446,5
223
150
-400
2080
435,8
789,8
649,8
549,8
389,2
Bi 19:
Chi ph mua thit b v a vo s dng= 900.000+100.000=1.000.000$
Khu hao ti sn Macrs loi 7 nm
O1=300.000$, O2= 300.000$
NWC2=50.000$
u t thun cn thit= 1.000.000$
Dng tin rng cho nm 1 =(0-300.000-142.900)(1-0,4)+ 142.900 = -122.840$
Dng tin cho nm 2
=(800.000-300.000-244.900)(1-0,4)+244.900-50.000
= 347.960$
300
2780