MINISTRY OF EDUCATION AND TRAINING SOCIALIST REPUBLIC OF VIETN

HUNG VUONG UNIVERSITY Independence - Freedom - Happine

--------------------------------------
EXAMINATION RESULTS OF TERM 1
SCHOOL YEAR 2012-2013

DATE OF SUBJECTS
NO. NAME AVERAGE RANK TYPE
BIRTH
S1 S2 S3
1 Tran Nam Anh 1/1/1989 8 9 7 8.00 3 Very good
2 Nguyen Thi Binh 11/4/1988 9 7 8 8.00 3 Very good
3 Pham Mai Chi 2/12/1989 3 6 6 5.00 8 Average
4 Nguyen Chi Hung 6/13/1988 7 8 10 8.33 2 Very good
5 Cao Viet Thang 1/8/1987 5 4 3 4.00 10 Poor
6 Nguyen Van Anh 8/22/1989 9 9 10 9.33 1 Excellent
7 Dang Thai Anh 1/23/1989 6 7 10 7.67 5 Good
8 Nguyen Thi Lan 4/15/1988 7 5 4 5.33 7 Average
9 Bui Minh Ha 2/2/1989 8 6 5 6.33 6 Average
10 Nguyen Van Vinh 11/4/1989 3 5 6 4.67 9 Poor
Highest 9.33
Lowest 4.00
Average 6.67
 ST REPUBLIC OF VIETNAM
ndence - Freedom - Happiness

SCHOOLARSHIP

300000
300000
0
300000
0
450000
200000
0
0
0
 SOCIAL REPUBLIC OF VIETNAM
Independence - Freedom - Happiness
-------------------------------------------
DAILY
ROOM WEEKLY UNIT
UNIT
RATE PRICE
PRICE
A1 5,600,000 820,000
ROOM RATE LIST A2 5,500,000 800,000
A3 5,100,000 740,000
B1 5,000,000 720,000
B2 5,200,000 760,000
B3 4,800,000 700,000

HOTEL REPORT
Report date:
Prepared by:

SURPLUS

WUP
GUEST ROOM ARRIVAL LEAVING STAYING WEEK

DUP
NO.

DAY AMOUNT
NAME RATE DATE DATE DAYS NUMBER
NUMBER
1 Nguyen Ha A1 1/1/2012 1/12/2012 12 1 5,600,000 5 820,000 9,700,000
2 Tran Hai A2 1/3/2012 1/12/2012 10 1 5,500,000 3 800,000 7,900,000
3 Bui Mai A3 1/11/2012 1/12/2012 2 0 5,100,000 2 740,000 1,480,000
4 Pham Trang B1 1/10/2012 2/1/2012 23 3 5,000,000 2 720,000 16,440,000
5 Bich Van B3 1/12/2012 2/22/2012 42 6 4,800,000 0 700,000 28,800,000
6 Hai Ha A3 1/12/2012 2/22/2012 42 6 5,100,000 0 740,000 30,600,000
7 An Trang B3 1/22/2012 3/25/2012 64 9 4,800,000 1 700,000 43,900,000
8 Thu Tra A2 2/22/2012 3/25/2012 33 4 5,500,000 5 800,000 26,000,000
9 Hoang Van B3 2/25/2012 3/25/2012 30 4 4,800,000 2 700,000 20,600,000
10 Minh Thu A1 3/1/2012 4/1/2012 32 4 5,600,000 4 820,000 25,680,000
 SOCIALIST REPUBLIC OF VIE
Independence - Freedom - Happin
----------------------------

MONTHLY SALARY TABL

EMPLOYEE
NO. LAST NAME FIRST NAME FULL NAME DEPARTMENT
CODE
1 A1DDF Tran Van Ha Tran Van Ha Planning
2 B2OFM Nguyen Ha An Nguyen Ha An Administration
3 C3HDF Pham Mai Hoa Pham Mai Hoa Accounting
4 A22OFF Thai Thi Minh Thai Thi Minh Planning
5 B21MGM Nguyen Le Thu Nguyen Le Thu Administration
6 C12OFF Bui Thu Hang Bui Thu Hang Accounting
7 B23DDM Nguyen Ha Nguyen Ha Administration
8 C33OFM Tran Hai Anh Tran Hai Anh Accounting
9 A44DDF Hoang Le Van Hoang Le Van Planning
10 B124OFF Le Minh Thuy Le Minh Thuy Administration
TOTAL

Cashier Acco
Nguyen Ngoc Linh Le Th

DEPARTMENT
DEPARTMENT A B C
CODE
CODE LIST
DEPARTMENT Planning Administration Accounting

GENDER
POSITION ALLOWANCE TABLE OF CODE
POSITION GENDER
MG 3,000,000 CODE M
ALLOWANCE
HD 2,000,000 F
LIST
DD 1,500,000
OF 0 Basic salary

INCOME TABLE
(Based on family circumstance)

NUMBER
NUMBER OF SALARY ALLOWANCE INCOME
OF
EMPLOYEES TOTAL TOTAL TOTAL
CHILDREN
>2 2 6,817,000 3,500,000 10,317,000
<=2 8 27,106,500 6,000,000 33,106,500
TOTAL 10 33,923,500 9,500,000 43,423,500

INCOME TABLE
(Based on position)

NUMBER OF SALARY ALLOWANCE INCOME

POSITION
EMPLOYEES TOTAL TOTAL TOTAL
MG 1 1,581,000 3,000,000 4,581,000
HD 1 1,989,000 2,000,000 3,989,000
DD 3 13,370,500 4,500,000 17,870,500
OF 5 16,983,000 - 16,983,000
TOTAL 10 33,923,500 9,500,000 43,423,500
LIST REPUBLIC OF VIET NAM
ependence - Freedom - Happiness
----------------------------

ONTHLY SALARY TABLE

NUMBER OF TOTAL
GENDER ALLOWANCE COEFFICIENT SALARY
CHILDREN INCOME
Female 1 1,500,000 5.34 4,539,000 6,039,000
Male 2 0 4.71 4,003,500 4,003,500
Female 3 2,000,000 2.34 1,989,000 3,989,000
Female 1 0 3.52 2,992,000 2,992,000
Male 2 3,000,000 1.86 1,581,000 4,581,000
Female 2 0 6.41 5,448,500 5,448,500
Male 3 1,500,000 5.68 4,828,000 6,328,000
Male 2 0 3.00 2,550,000 2,550,000
Female 2 1,500,000 4.71 4,003,500 5,503,500
Female 0 0 2.34 1,989,000 1,989,000
33,923,500 43,423,500

Hanoi, …, …, …
Accountant Director
Le Thu Thuy Nguyen Chien Thang

GENDER
Male
Female

850,000
 POSITION
DD
OF
HD
OF
MG
OF
DD
OF
DD
OF

Director
n Chien Thang
Ex 11
rate nper pmt fv type pv
15% 5 200000000.00 0 -99435347
Answer
He have to invest 99,435,347 VND

Ex 12
pv pmt nper fv rate type
-300 60 6 100 10% 0
Answer
The investor should invest in this project

Ed 13
Year Loan nper rate FV
2000 1 4 10% -1.46
2001 1.5 3 10% -2.00
2002 1.5 2 10% -1.82
2003 1 1 10% -1.10
2004 -6.38
Answer
The amount of money borrowed from the bank by 2004 is 6.38 million
USD

Ex 14
Project Rate of interest Initial capital Investment Turnover Rate
Code time (year) per year
A1 6.25% -15 5 5 20%
A2 6.55% -55 10 4.5 -3%
A3 7.05% -45 10 5.5 4%
A4 7.15% -100 12 15 10%
A5 7.25% -120 10 10.5 -2%

Ex 15

Code Rate of interest Initial capital 1st year 2nd year 3rd year
A 10% -50 5 15 23
B 10% -50 10 10 25
C 10% -50 10 15 10
D 10% -50 0 0 0
E 10% -50 15 15 20
Answer
The best plan is plan E

Ex 16
Code Rate of interest Initial capital 1st year 2nd year 3rd year
A 10% -50 5 15 23
B 10% -40 10 10 25
C 10% -30 5 15 10
D 10% -50 0 0 0
E 10% -50 16 17 25

Ex 17
NPER PMT PV FV TYPE RATE
15 -2600 19776 0 10%
Answer
The interest rate of the joint venture company's financial loan is 10%

Ex 18
pv rate nper pmt fv type
100 8% 1 -109 0
100 8% 3 -42 0
100 8% 4 -139.2 0
100 8% 4 -28.2 0
100 8% 0
Answer
The best plan is plan D because it is the most beneficial payment method with the least money (93.40 mill VND)

Ex 19
rate nper pmt fv type PV
14% 2 -10,000,000 7,694,675
Answer
The enterprise should choose 7,694,675 VND as the present price to sell the bonds

Ex 20
NPER PMT PV FV TYPE RATE
5 5,200,000 -10,000,000 14%
Answer
The interest rate of that bond is 14%

Ex 21
a)
The guess NPER PMT PV FV TYPE
7% 5 10,000,000 -40,000,000 0
Answer
I will agree because the rate (8%) is higher than the guess (7%)
b)
The guess NPER PMT PV FV TYPE
7% 5 -40,000,000 ### 0
Answer
I will not agree because the rate (5%) is lower than the guess (7%)

Ex 22
rate nper pmt fv type PV
 7.5% 6 9,000,000 -5831654
Answer
The investor should put 5,831,654 VND into the bank

Ex 23
rate PV 1st year 2nd year 3rd year 4th year
12% -250,000,000 -55,000,000 95,000,000 ### 185,000,000
Answer
I will not invest in buikding the farm due to the fact that NPV= -6,154,000 < 0

Ex 24
RATE NPER PMT TYPE PV FV
7.20% 18 -1,000,000 1 37,154,842
Answer
The money accumulated in 18 years is 37,154,842 VND

Ex 25
Rate nper pv fv type
a) 0.67% 120 400,000,000 1
b) 0.67% 120 400,000,000 0
Answer
a) I have to pay 4,829,207 in the beginning of each month
b) I have to pay 4,861,562 in the end of each month

Ex 26
The guess NPER PMT PV FV TYPE
10% 6 10,000,000 -40,000,000 0
Answer
The real interest rate of this investment is 13%

Ex 27
rate pmt pv fv type Nper
1% -100,000,000 -1,000,000,000 10,000,000,000 0 60
Answer
The investor has to execute the contract to get the capital in 60 months

Ex 28
Rate pv fv pmt type Nper
5% 250,000 -32,000 0 10.15
Answer
The enterprise has to pay its debt in 10.15 years

Ex 29
rate pmt pv fv type Nper
0.67% -4,861,562 400,000,000 0 120.00
Answer
I have to pay in 10 years

Ex 30
rate pv pmt type nper
a) 8.40% -6,000,000 1 1
b) 8.40% -6,000,000 1 20
Answer
a) The amount of money at the end of 1 year is 6,504,000 VND
b) The amount of money at the end of 20 years is 311,157,197 VND
 PV Rate
-317.76 12%

Answer

Good because 20% is higher than 6.25% (rate of initial)

Bad because -3% is lower than 6.55% (rate of initial)
Bad because 4% is lower than 7.05% (rate of initial)
Good because 10% is higher than 7.15% (rate of initial)
Bad because -2% is lower than 7.25% (rate of initial)

Unit: million VND

4th year IRR Answer
18 7.21% Bad
20 9.84% Bad
25 6.75% Bad
70 8.78% Bad
20 14.04% Good

4th year IRR Answer

28 12.4% Good because 12.45% (IRR) > 10%(Rate of interest)
20 19.3% Good because 19.31% (IRR) > 10%(Rate of interest)
 18 18.6% Good because 18.56% (IRR) > 10%(Rate of interest)
65 6.8% Bad because 6.78% (IRR) < 10%(Rate of interest)
20 19.3% Good because 19.25% (IRR) > 10%(Rate of interest)

PV
100.93
108.24
102.32
93.40
100.00

e least money (93.40 mill VND)

RATE
8%

RATE
5%
NPV
-6153645.29

PMT
-4829207
-4861562

RATE
13%
FV
6,504,000
311,157,197
 ST
No FULL NAME GENDER (M/F) YEAR OF BIRTH
1 Thu Ha Nguyen F 1955
2 Van Thang Tran M 1951
3 Mai Anh Nguyen F 1976
4 Thi Hong Nguyen F 1987
5 Anh Tho Mai F 1985
6 Trung Hieu Tran M 1986
7 Thu Thuy Tran F 1970
8 Xuan Thuy Le F 1956
9 Le Oanh Tran M 1997
10 Viet Hung Tran M 1998

LIST OF STAFFS WHO ARE REQUIRED TO FULFILL MILITARY DUTIES

Year: 2020
NO. FULL NAME YEAR OF BIRTH DEPARTMENT
6 Trung Hieu Tran 1986 Basic Science
9 Le Oanh Tran 1997 International Business
10 Viet Hung Tran 1998 Business Management

LIST OF STAFFS OVER THE RETIREMENT AGE

No FULL NAME GENDER (M/F) YEAR OF BIRTH

1 Thu Ha Nguyen F 1955
2 Van Thang Tran M 1951
8 Xuan Thuy Le F 1956

LIST OF FEMALE STAFFS

Department: International Business
No FULL NAME YEAR OF BIRTH CO-EFFICTION
1 Thu Ha Nguyen 1955 4.65
5 Anh Tho Mai 1985 3.66

Department: Basic Science

No FULL NAME YEAR OF BIRTH CO-EFFICTION
4 Thi Hong Nguyen 1987 2.34
8 Xuan Thuy Le 1956 4.32

Department: Business Management

No FULL NAME YEAR OF BIRTH CO-EFFICTION
3 Mai Anh Nguyen 1976 4.65
 7 Thu Thuy Tran 1970 5.31

LIST OF STAFFS OVER 35

No FULL NAME GENDER (M/F) YEAR OF BIRTH
1 Thu Ha Nguyen F 1955
2 Van Thang Tran M 1951
3 Mai Anh Nguyen F 1976
7 Thu Thuy Tran F 1970
8 Xuan Thuy Le F 1956

LIST OF FEMALE STAFFS OVER 35 AND MALE STAFFS OVER 40

No FULL NAME GENDER (M/F) YEAR OF BIRTH
1 Thu Ha Nguyen F 1955
2 Van Thang Tran M 1951
3 Mai Anh Nguyen F 1976
7 Thu Thuy Tran F 1970
8 Xuan Thuy Le F 1956

LIST OF MALE STAFFS

No FULL NAME YEAR OF BIRTH DEPARTMENT
2 Van Thang Tran 1951 International Business
6 Trung Hieu Tran 1986 Basic Science
9 Le Oanh Tran 1997 International Business
10 Viet Hung Tran 1998 Business Management

LIST OF STAFFS WHOSE FAMILY NAME IS "TRAN"

No FULL NAME GENDER (M/F) YEAR OF BIRTH
2 Van Thang Tran M 1951
6 Trung Hieu Tran M 1986
7 Thu Thuy Tran F 1970
9 Le Oanh Tran M 1997
10 Viet Hung Tran M 1998

LIST OF STAFFS WHOSE FIRST NAME IS "ANH"

No FULL NAME GENDER (M/F) YEAR OF BIRTH
3 Mai Anh Nguyen F 1976

LIST OF STAFFS WHO RECEIVE SALARY RAISES IN 2010

No FULL NAME GENDER (M/F) YEAR OF BIRTH
1 Thu Ha Nguyen F 1955
2 Van Thang Tran M 1951
4 Thi Hong Nguyen F 1987
5 Anh Tho Mai F 1985
7 Thu Thuy Tran F 1970
 NUMBER OF STAFFS BY GENDER
GENDER NUMBER PERCENTAGE
F 6 60.00%
M 4 40.00%
Total: 10 100.00%
 STAFF LIST
CARD NO. DEPARTMENT YEAR OF PAY-RAISE
NT001 International Business 2010
NT003 International Business 2010
NT002 Business Management 2011
NT011 Basic Science 2010
NT004 International Business 2010
NT006 Basic Science 2011
NT010 Business Management 2010
NT007 Basic Science 2011
NT009 International Business 2011
NT011 Business Management 2011

ENT AGE
Year: 2020
DEPARTMENT
International Business
International Business
Basic Science
 DEPARTMENT
International Business
International Business
Business Management
Business Management
Basic Science

STAFFS OVER 40
DEPARTMENT
International Business
International Business
Business Management
Business Management
Basic Science

CO-EFFICTION
5.64
3.33
2.67
2.67

IS "TRAN"
DEPARTMENT
International Business
Basic Science
Business Management
International Business
Business Management

S "ANH"
DEPARTMENT
Business Management

AISES IN 2010
DEPARTMENT
International Business
International Business
Basic Science
International Business
Business Management
CO-EFFICTION AGE
4.65 65
5.64 69
4.65 44
2.34 33
3.66 35
3.33 34
5.31 50
4.32 64
2.67 23
2.67 22
 IMPORTING REPORT
Unit: million USD
Year
2006 2007 2008 2009 2010
Resources
Crude Oil 120 145 180 180 160
Copper 150 123 160 150 180
Lead 100 200 140 120 170
Iron 120 140 200 170 150
Steel 110 100 150 140 200

DEVELOPMENT INDEX
Unit: %
Year
2007 2008 2009 2010
Resources
Crude oil 120.8% 124.1% 100.0% 88.9%
Copper 82.0% 130.1% 93.8% 120.0%
Lead 200.0% 70.0% 85.7% 141.7%
Iron 116.7% 142.9% 85.0% 88.2%
Steel 90.9% 150.0% 93.3% 142.9%
 Million USD
CRUDE OIL IMPORT AND THE DEVELOPMENT INDEX
200 1.4
1.2
150 1
0.8
100
0.6
50 0.4
0.2
0 0
2007 2008 2009 2010
Year
Crude Oil Import Value Development Index

COPPER IMPORT AND THE DEVELOPMENT

INDEX
Million USD
0 20 40 60 80 100 120 140 160 180 200

1.2
2010 180
Year

0.9375
2009 150
1.3008130081300
2008 8 160

2007 0.82
123

Development Index Copper Import Value