Professional Documents
Culture Documents
Proiect de practic
Studiu de caz privind organizarea contabilitii
de gestiune
Masterand:
Loredana Florentina Bracu
Grupa: 652
Structura
Structuraorganizatoric
organizatoric
Structura
Structurafuncional
funcional
Structura
Structuraoperaional
operaional
Centre de responasabilitatea(analiz)
Centre de costuri
Centre de profit
Activiti principale
Depozit 1
G 14
Activiti auxiliare
Depozit 2
G 32
Activiti generale
de administraie
Conducere
Activitate
de transport
G 16
G 33
AMLAD
G 17
G 34
AIRG
G 18
G 35
Centrala
termic
G 19
G 37
Marketing
Financiar contabilitate
Oficiul de calcul
Resurse umane
Juridic
Administrativ
G 38
1. Depozit 1
921.01.00.01
G-14
G-16
G-17
G-18
G-19
2. Depozit 2
921.01.14.01
921.01.16.01
921.01.17.01
921.01.18.01
921.01.19.01
921.02.00.01
G-32
G-33
G-34
G-35
G-37
G-38
3. Bufet incint
TOTAL
921.02.32.01
921.02.33.01
921.02.34.01
921.02.35.01
921.02.37.01
921.02.38.01
921.03.01
Valoare marf
n cost de n pre de
achiziie
vnzare
(ct. 607)
(ct. 707)
22.714.14 23.710.296
6
2.436.303 2.841.256
6.507.195 7.643.663
9.690.328 11.372.670
1.112.229 1.325.444
2.968.091 3.527.263
21.833.76 27.835.277
4
2.833.763 3.348.891
2.809.354 3.206.394
2.731.717 3.320.130
4.789.682 5.630.957
5.465.145
6.450.491
3.194.434
3.778.414
96.632
107.627
44.644.54 51.653.200
2
=
Marja brut
3.996.150
404.953
1.136.468
1.682.342
213.215
559.172
6.001.513
515.128
397.040
588.413
841.275
985.436
583.980
10.995
10.008.958
901"Decontri
interne 44.644.542
privind cheltuielile"
2.436.303
6.507.195
9.690.328
1.112.229
2.968.091
2.833.763
2.809.354
2.731.717
4.789.682
5.465.145
3.194.434
96.632
Cont. De
Gestiune. 921
Cheltuieli
1. Depozit 1
G-14
G-16
G-17
G-18
G-19
2. Depozit 2
G-32
G-33
G-34
G35
G-37
G-38
3. Bufet incint
4. Acitiv.
Transport At.
Mecanic
5. A.M.L.A.D.
6. A.T.R.G. ptr.
Ch. directe
1. Depozit nr. 1
2. Depozit nr. 2
3.Activ. gen. De
administraie
TOTAL
921.01
14
16
17
18
19
921.02
32
33
34
35
37
38
921.03
922.01
163.622
18.712
39.746
35.126
34.830
35.208
178.505
16.830
16.988
35.662
35.528
37.728
35.769
16.071
256.586
CAS i
ADAPS Ct.
645
94.253
10.778
22.895
20.234
20.064
20.281
101.673
9.694
9.786
20.543
20.465
20.581
20.604
9.258
147.830
922.02
922.03
226.226
198.410
127.435
117.508
353.661
315.918
923.01
923.02
924
180.640
245.119
904.523
104.099
140.794
521.039
284.739
385.913
1.425.562
2.369.702
1.355.589
3.725.291
TOTAL
257.875
29.490
62.641
55.360
54.894
55.489
280.178
26.524
26.774
56.205
55.993
58.309
56.373
25.329
404.416
Mii lei
%
921 Cheltuielile activitii de baz
analitic:
921.01.14.02-18.712
921.01.16.02-39.746
921.01.17.02-35.126
921.01.18.02-34.830
921.01.19.02-35.208
____________
921.02.32.02-16.830
921.02.33.02-16.988
921.02.34.02-35.662
921.02.35.02-35.528
921.02.37.02-37.728
921.02.38.02-35.769
921.03.01.02-16.071
TOTAL-358.198
922
Cheltuielile
activitilor
auxiliare
analitic:
922.01.41-256.586
922.02.41-226.226
922.03.41-198.410
TOTAL-681.222
923 Cheltuieli indirecte de producie
analitic:
923.01.41-180.640
923.02.41-245.119
TOTAL-425.759
924 Cheltuieli generale de
administraie
924.xx.xx
901"Decontri
interne 2.369.702
privind cheltuielile"
358.198
681.222
425.759
904.523
901"Decontri interne
privind cheltuielile"
2.1601.970
205.184
379.364
661.833
924
Cheltuieli
generale
administraie
924 1.355.589
de
1.355.589
%
923 Cheltuielile indirecte
de producie
analitic:
923.01
923.01.01 - 4.754
923.01.02 10.000
923.01.11 - 2.200
923.01.25 - 6.666
923.01.81 - 12.000
TOTAL - 35.620
901"Decontri interne
privind cheltuielile"
2.225.733
35.620
923.02
923.02.01 - 6.122
923.02.02 - 8.666
923.02.05 - 2.533
923.02.25 - 8.000
923.02.81 - 12.666
TOTAL - 37.987
37.987
923.03
923.03.01 - 366
923.03.02 - 166
923.03.05 - 2.666
923.03.28 - 2.000
923.03.81 - 2.000
TOTAL - 7.198
7.198
922.03
- 32.253
8.666
11.333
- 49.559
- 20.000
- 18.666
- 140.477
428.584
118.537
140.477
3). Se nregistreaz decontarea prestaiilor reciproce ntre seciile auxiliare precum i asupra celorlalte
activiti.
Situaia conturilor privind cheltuielile activitilor auxiliare naintea decontrilor reciproce se
prezint astfel:
922.01
Cheltuielile activitilor auxiliare
ATAM
D
C
(1b) 21.630
(1c) 12.462
(2) 35.523
RD 69.615
922.02
Cheltuielile activitilor auxiliare
AMLAD
D
C
(1b) 19.070
(1c) 10.742
(2) 31.439
RD 61.253
922.03
Cheltuielile activitilorauxiliare
AIRG
D
C
(1b) 16.726
(1c) 9.905
(2) 11.866
RD 38.497
922.04
Cheltuielile activitilor auxiliare
CT
9
D
(2) 21.628
RD 21.628
Sumele ce se vor deconta asupra activitilor principale 923.01 (depozit 1) 923.02 (depozit 2) i
923.03 (bufet incint) sunt:
-pentru 922.01
922.02
922.03
922.04
= 55.233
= 56.588
= 38.497
= 21.628
Baze
de repartizare
1.914.763
1.840.586
8.146
%
45,68
47,70
6,62
3.763.495
100
56.588
38.497
21.628
923.02
Cheltuieli indirecte
de producie - depozit 2
87.470
360
84.117
10
922.01
922.02
922.03
922.04
ATAM - 115
AMLAD - 118
AIRG 80
CT 45
4.
Se nregistreaz repartizarea cheltuielilor indirecte pe zone de cheltuieli de gradul II (centre de
profit) folosind ca baz de repartzare costul de achiziie al mrfurilor vndute.
Situaia conturilor de cheltuieli indirecte nainte de repartizare se prezint astfel:
923.01
Cheltuielile indirecte de producie
D
(1b)
15.228
(1c)
8.775
(2)
3.002
(3)
87.470
RD 114.477
923.02
Cheltuielile indirecte de producie
D
C
(1b)
20.663
(1c)
11.868
(2)
3.202
(3)
84.117
RD
119.852
923.03
Cheltuielile indirecte de producie
D
(2)
606
(3)
RD
360
967
Baza de repartizare
205.380
548.556
816.855
93.760
250.210
1.914.763
%
10,72
28,64
42,65
4,89
13,10
100
-leiSuma de repartizat
RD 923.01
12.272
32.786
48.824
5.597
14.996
114.477
11
b)
Tabel nr. 6
Centre de repartizare
Baza de repartizare
921.02.32.04
921.02.33.04
921.02.34.04
921.02.35.04
921.02.37.04
921.02.38.04
TOTAL 921.01
239.701
236.828
230.283
403.377
460.711
269.290
1.840.586
%
13,02
12,86
12,50
21,93
25,02
14,67
100
-leiSuma de repartizat
RD 923.01
15.604
15.413
14.981
26.283
29.987
17.582
119.852
923.01
Cheltuielile
indirecte de producie
114.477
923.02
Cheltuielile
indirecte de producie
119.852
923.03
Cheltuielile
indirecte de producie
967
5.
Se nregistreaz preluarea din contabilitatea financiar a veniturilor pe centre de profit
(conform tabelului nr. 8 rulaj cont 707 ).
12
931Costul
produciei
%
902.01 Decontri interne privind
producia obinut
902.01.14 239.517,89
902.01.16 - 644.360,82
902.01.17 958.716,14
902.01.18 111.734,93
902.01.19 297.348,30
4.430.235,10
2.251.678
2.169.484
9.072
931Costul
produciei
%
902.04 Decontri interne privind
producia obinut-ATAM
902.05 Decontri interne privind
producia obinut-bufet incintAMLAD
21.618,40
16.487,39
5.130,01
6.
Repartizarea cheltuielilor cu dobnzile pe centre de profit
Tabel nr. 7
Centru
de analiz
(profit)
Depozit 1
-leiBaza
de repartizare
1.934.966
G-14
G-16
232.724
555.874
G-17
818.721
G-18
G-19
Depozit 2
G-32
G-33
G-34
94.303
233.342
1.967.056
179.165
236.635
235.871
%
49,5
8
5,96
15,3
5
19,9
6
2,41
5,97
50,4
2
4,59
6,06
6,04
Suma de repartizat
(ct. 666)
Articol
de calculaie
20.964
921.01.00.05
2.518
6.487
921.01.14.05
921.01.16.05
8.416
921.01.17.05
1.018
2.523
21.319
921.01.18.05
921.01.19.05
921.02.00.05
1.939
256
2.552
921.02.32.05
921.02.33.05
921.02.34.05
13
G-35
499.842
G-37
523.840
G-38
TOTAL
291.734
3.902.022
12,8
0
13,3
8
7,47
100
5.409
921.02.35.05
8.004
921.02.37.05
3.156
42.284
921.02.38.05
-
42.284
921.02.00.05 - 21.319
32.05 1.939
33.05 256
34.05 2.552
35.05 5.409
37.05 8.004
38.05 8.004
14
-leiCentre de
Art.
profit
Depozit 1
G 14
G 16
G 17
G 18
G 19
921.01
921.01.14
921.01.16
921.01.17
921.01.18
921.01.19
01
de calculaie
Costul de
al
1.914.763
205.380
548.556
816.855
93.760
250.210
02
03
04
05
06
07
mrfurilor
Cheltuieli salariale
CAS PS
Cheltuieli indirecte
Dobnzi bancare
TOTAL COST ACHIZIIE
Veniturile
realizate
13.793
7.945
114.477
20.964
2.071.943
2.251.678
1.577
908
12.272
2.518
222.65
239.517
3.350
1.930
32.786
6.487
593.110
644.360
2.961
1.705
48.824
8.416
878.763
958.716
2.936
1.691
5.597
1.018
105.004
111.734
2.968
1.709
14.996
2.523
272.407
297.348.30
08
(902.01.xx)
Rezultatul brut (903.00)
179.734
16.860
51.250
79.952
6.730
24.941
achiziie
Depozit 2
921.02
G 32
921.02.32
G 33
921.02.33
G 34
921.02.34
G 35
921.02.35
G 37
921.02.37
-leiG 38
921.02.38
1.840.586
239.701
236.828
230.283
403.770
460.711
269.290
14.879
8.571
119.852
21.319
2.005.209
2.169.484
1.418
817
15.604
1.939
259.482
282.311
1.432
824
15.413,02
256
254.754
270.299
3.006
1.731
14.981
2.552
252.556
279.887
2.995
1.725
26.283
351
440.183
474.689
3.011
1.735
29.987
8.004
503.450
543.776
3.015
1.736
17.582
3.156
294.782
318.520
164.274
22.829
15.544
27.330
34.505
40.325
23.737
-lei-
Articole de calculaie
921.03.xx
Cost de achiziie al mrfurilor
Cheltuieli salariale
CAS PS
Cheltuieli indirecte
Dobnzi bancare
TOTAL COST AC
Venituri realizate
Rezultatul brut
Sume
8.146
1.354
780
967
11.249
9.072
2.176
-leiBaza
de repartizare
1.934.966
G-14
G-14
232.724
566.329
G-14
818.721
G-14
G-14
2. Depozit 2
94.303
233.342
1.967.056
G-32
G-32
G-32
G-32
179.165
236.602
235.871
499.842
G-32
523.840
G-32
3. Bufet incint
TOTAL
291.734
7.808
3.909.831
%
49,4
9
5,96
15,2
6
19,9
1
2,41
5,97
50,3
1
4,59
6,06
6,04
12,8
4
13,3
1
7,47
0,20
100
Suma de repartizat
RD ct. 924
Cont
de calculaie
98.951
921.01.xx.06
11.916
30.511
921.01.14.06
921.01.16.06
39.768
921.01.17.06
4.818
11.936
100.591
921.01.18.06
921.01.19.06
921.02.xx.06
9.177
12.116
12.076
25.672
921.02.32.06
921.02.33.06
921.02.34.06
921.02.35.06
26.612
921.02.37.06
14.935
399
199.942
921.02.38.06
921.03.00.06
-
199.942
98.951
100.591
399
18
Articol de
calculaie
Total
cost
achiziie
CGA
Cost complet
comercial
Veniturile
realizate
Rezultatul net
leiDepozit 1
G 14
G 16
G 17
G 18
G 19
2.071.943
222.657
593.110
878.763
105.004
272.407
98.951
2.170.895
11.916
234.573
30.511
623.621
39.768
918.532
4.818
109.823
11.936
284.343
2.251.678
239.517
644.360
958.716
111.734
297.348
82.805
4.944
20.738
40.183
1.911
13.004
Articol de calculaie
Total cost achiziie
CGA
Cost
complet
comercial
Veniturile realizate
Rezultatul net
leiDepozit 2
G 32
G 33
G 34
G 35
G 37
G 38
2.005.209
100.591
2.105.800
259.482
9.177
268.659
254.754
12.116
266.871
252.556
12.076
264.632
440.183
25.672
465.856
503.450
26.612
530.063
294.782
14.935
309.718
2.169.484
63.683
282.311
13.652
270.299
3.427
279.887
15.254
474.689
8.833
543.776
13.713
318.520
8.802
leiArticol de calculaie
Suma
11.249
399
11.649
9.072
- 2.576
4.288.345
2.170.895
234.573
623.621
918.532
109.823
284.343
2.105.800
268.659
266.871
264.632
465.856
530.063
309.718
11.649
143.913
82.805
4.944
20.738
40.183
1.911
13.004
63.683
13.652
3.427
15.254
8.833
13.713
8.802
-2.576
Dup aceast operaiune contabil, contul 902 Decontri interne privind producia obinut
prezint urmtoarea situaie:
902.01 Decontri interne privind producia obinut
D
DEPOZIT 1
2.251.678
82.805
2.251.678 RC
2.251.678
RD
DEPOZIT 2
2.105.800 (5)
C
2.169.484
63.683
2.169.484 RC
2.169.484
BUFET INCINT
(7)
11.649 (5)
(7)
-2.576
RD
9.072 RC
C
9.072
9.072
ATAM
(7)
70.22 (5)
RD
70.222 RC
Sold D
C
55.216
55.216
16.487
22
AMLAD
(7)
61.253 (5)
56.588
RD
61.253 RC
Sold debitor
56.588
4.664
16.487
14.988
5.130
4.664
1.498
466
4.307.998
143.855
23