You are on page 1of 83

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

LI M U
Trong cng cuc i mi, t nc ta tng bc ci thin v nng cao v th
kinh t ca mnh trn trng quc t. Kt qu ca qu trnh pht trin l s kin Vit
Nam tr thnh thnh vin th 150 ca T chc Thng mi Th gii WTO vo thng
11/2006.
Nhng nm gn y, hot ng sn xut kinh doanh khng ngng thay i, th
trng ngy cng a dng v phong ph, i hi cc doanh nghip phi tng bc thay
i ha mnh vo mi trng cnh tranh vn c ca n. t c hiu qu cao
trong kinh doanh th vic sn xut v tiu th hng ha l khu quan trng nht. Sn
xut hng ha, sn phm vi cht lng tt p ng th hiu ca ngi tiu dng,
y mnh tiu th, gp phn nng cao doanh thu v li nhun ca doanh nghip.
Qua qu trnh kho st th trng v kt hp vi nhng kin thc hc, em
chn ti: Hch ton tiu th v xc nh kt qu kinh doanh ti cng ty C Phn Xi
Mng Hi Vn lm bo co kho lun tt nghip.
Bo co gm 3 phn:

Phn I: C s l lun v hch ton tiu th v xc nh kt qu


kinh doanh trong Doanh nghip

Phn II: Thc trng v tnh hnh tiu th v xc nh kt qu kinh


doanh ti cng ty CPXM Hi Vn.

Phn III: Nhn xt v mt s kin xut nhm hon thin cng


tc hch ton tiu th v xc nh kt qu kinh doanh ti cng ty CPXM Hi
Vn.
Trong qu trnh vit bo co, do thi gian c hn v kin thc kinh nghim cn
hn ch nn chc chn bo co s khng trnh khi nhng sai st nht nh. V vy, em
rt mong nhn c s ng gp kin ca thy c trong khoa k ton, anh ch trong
phng k ton ti cng ty CPXM Hi Vn bo co c hon thin hn.
Em xin chn thnh cm n s gip tn tnh ca ging vin Th.s Thi N H
Uyn cng cc anh ch trong phng k ton ti cng ty CPXM Hi Vn to iu
kin cho em hon thnh tt bo co kho lun ny.
Em xin chn thnh cm n!
Nng, ngy 12 thng 08 nm 2011
Sinh vin thc hin

SVTH: Hunh Th Khnh Trinh

Trang: 1

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Hunh Th Khnh Trinh


PHN I: C S L LUN V HCH TON TIU TH V XC NH KT
QU KINH DOANH TRONG DOANH NGHIP
I. Mt s khi nim c bn v vic tiu th v xc nh kt qu kinh doanh.
1. Tiu th
Tiu th l qu trnh trao i thc hin gi tr ca hng ho sn phm tc l
chuyn ho vn ca doanh nghip t hnh thi vt cht sang hnh thi tin t, l giai
on cui cng ca vng lun chuyn vn ca doanh nghip.
2. Doanh thu
Doanh thu l tng gi tr cc li ch kinh t doanh nghip thu c trong k k
ton, pht sinh t cc hot ng sn xut, kinh doanh thng thng ca doanh nghip,
gp phn lm tng vn ch s hu.
3. Chit khu thanh ton
L khon tin ngi bn gim tr cho ngi mua, do ngi mua thanh ton tin
mua hng trc thi hn theo hp ng.
4. Chit khu thng mi
L khon tin gim tr cho khch hng (tin thng) do trong mt thi gian
nht nh tin hnh mua mt khi lng ln hng ho (tnh trong tng s hng ho
mua trong thi gian ) hoc khon gim tr trn gi bn thng thng v mua khi
lng ln trong mt t.
5. Gim gi hng bn
Gim gi hng bn l s tin ngi bn gim tr cho ngi mua trn gi bn
tho thun do hng bn km phm cht, khng ng qui cch, giao hng khng ng
thi hn c ghi trong hp ng kinh t, hoc gim gi cho khch do mua sn phm,
hng ho, dch v ca Doanh nghip vi khi lng ln.
6. Hng bn b tr li
Hng bn b tr li l s hng ho bn i c coi l tiu th nhng do mt s
nguyn nhn no m s hng ho ny b ngi mua t chi v tr li ngi bn.
7. Doanh thu hng bn b tr li
Doanh thu hng bn b tr li l gi tr tnh theo gi bn ghi ca s sn phm
hng ho, dch v m doanh nghip tiu th b khch hng tr li do vi phm cc
iu khon cam kt trong hp ng kinh t.
8. Gi vn hng bn

SVTH: Hunh Th Khnh Trinh

Trang: 2

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Gi vn hng bn l tr gi vn ca sn phm hng ho, dch v tiu th.


9. Chi ph bn hng
Chi ph bn hng l nhng chi ph biu hin bng tin lin quan trc tip n
qu trnh tiu th hng ha. Chi ph bn hng bao gm cc khon chi ph nh: tin
lng v cc khon trch theo lng cho nhn vin bn hng v cc dch v mua ngoi
phc v cho b phn bn hng.
10. Chi ph qun l doanh nghip
Chi ph qun l doanh nghip: l khon chi ph pht sinh c lin quan chung n
ton b hot ng ca doanh nghip. Chi ph qun l doanh nghip bao gm nhng
khon chi ph kinh doanh, chi ph qun l hnh chnh v cc khon chi ph khc c lin
quan n hot ng ca ton doanh nghip.
11. Doanh thu hot ng ti chnh
Doanh thu hot ng ti chnh: bao gm cc khon doanh thu tin li, tin bn
quyn, c tc, li nhun c chia v doanh thu hot ng ti chnh khc c coi l
thc hin trong k, khng phn bit cc khon doanh thu thc t c thu tin
hay s c thu tin.
12. Chi ph hot ng ti chnh
Chi ph hot ng ti chnh: bao gm cc khon chi ph cc khon l lin quan
n hot ng u t ti chnh, chi ph cho vay v i vay vn, chi ph gp vn lin
doanh, lin kt, l chuyn nhng chng khon ngn hn
13. Thu nhp khc
Thu nhp khc l khon tin m doanh nghip thu c t nhng bn thanh l
ti sn, thu nhp t nghip v bn v thu li ti sn, tin c pht do khch hng vi
phm hp ng, cc khon thu c ngn sch nh nc hon li, thu c cc khon
n kh i xa s.
14. Chi ph khc
Chi ph hot ng khc: bao gm chi ph thanh l, nhng bn ti sn c nh
v gi tr cn li ca ti sn c nh thanh l, nhng bn chnh lch l do nh gi li
vt t, hng ha, ti sn c nh a i gp vn lin doanh. Tin pht do vi phm hp
ng kinh t, b pht thu, truy np thu, cc khon chi ph khc.
15. Li nhun
Li nhun l kt qu ti chnh cui cng trong hot ng sn xut kinh doanh
ca doanh nghip, l ch tiu phn nh kt qu kinh doanh trong k ca doanh nghip.

SVTH: Hunh Th Khnh Trinh

Trang: 3

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

II. ngha, vai tr hch ton tiu th v xc nh kt qu kinh doanh


1. ngha ca vic tiu th v xc nh kt qu kinh doanh
Tiu th c xem l mt ch tiu rt quan trng khng ch i vi bn thn n
v m cn c ngha i vi c nn kinh t quc dn. Kt thc qu trnh tiu th l
khp kn mt vng chu chuyn vn. Nu qu trnh tiu th thc hin tt, doanh nghip
s tng nhanh vng quay ca vn, nng cao hiu qu s dng vn tha mn nhu cu
ngy cng ln ca x hi. Cng qua , doanh nghip thc hin c gi tr lao ng
thng d vo vic b p nhng chi ph b ra tiu th sn phm hng ha, trang tri
cc khon chi ph v lao ng, i tng lao ng, t liu lao ng hao ph trong
qu trnh sn xut kinh doanh.
2. Vai tr hch ton tiu th v xc nh kt qu kinh doanh
Vic t chc cng tc k ton v tiu th sn phm mt cch khoa hc, hp l v
ph hp vi iu kin c th ca Doanh nghip c ngha quan trng trong vic thu
nhn, x l v cung cp thng tin cho ch Doanh nghip, Gim c iu hnh, c quan
ch qun la chn phng n kinh doanh c hiu qu nht. Nhng thng tin t kt
qu hch ton tiu th l thng tin rt cn thit i vi cc nh qun tr trong vic tm
hng i cho doanh nghip. Mi doanh nghip ty thuc vo c im sn xut kinh
doanh ca mnh v tnh hnh tiu th trn th trng m ra k hoch sn xut tiu
th cho ph hp. Vic thng k cc khon doanh thu, chi ph v kt qu kinh doanh
chnh xc, t m v khoa hc s gip cc nh qun tr doanh nghip c c cc thng
tin chi tit v tnh hnh tiu th cng nh hiu qu sn xut ca tng mt hng tiu
dng trn th trng khc nhau. T , nh qun tr c th xc nh c mc hon
thnh k hoch, xu hng tiu dng, hiu qu qun l cht lng cng nh nhc im
trong cng tc tiu th ca tng loi sn phm hng ha. Trn c s , doanh nghip
xc nh c kt qu kinh doanh, thc t li cng nh s thu np ngn sch Nh
Nc. V cui cng nh qun tr s ra c k hoch sn xut ca tng loi sn
phm trong k hch ton ti, tm ra bin php khc phc nhng yu im hon thin
cng tc tiu th sn phm trong doanh nghip.
III. Cc phng thc tiu th v phng thc thanh ton trong doanh nghip
1. Cc phng thc tiu th
1.1 Phng thc tiu th trc tip
Tiu th trc tip l phng thc giao hng cho ngi mua trc tip ti kho
(hoc trc tip ti phn xng khng qua kho) ca doanh nghip. Hng ho khi bn

SVTH: Hunh Th Khnh Trinh

Trang: 4

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

giao cho khch hng c khch hng tr tin hay chp nhn thanh ton, s hng ho
ny chnh thc coi l tiu th th khi doanh nghip bn hng mt quyn s hu v s
hng ho . Phng thc ny bao gm bn bun, bn l:
1.1.1 Phng thc bn bun
L phng thc bn hng cho khch hng l cc doanh nghip sn xut hoc
doanh nghip thng mi, s lng hng ho bn mt ln ln. Phng thc ny hng
ho c coi l tiu th khi ngi mua thanh ton hoc chp nhn thanh ton.
1.1.2 Phng thc bn l
L phng thc bn hng cho khch hng l cc n v, cc c nhn tiu th
hng ho vi s lng nh. Theo phng thc ny s lng hng ho bn ra vi s
lng nh v tin hng c giao trc tip bng tin mt.
1.2 Phng thc tiu th chuyn hng ch chp nhn
Cn c vo hp ng k, n ngy giao hng, doanh nghip s xut kho
chuyn hng cho bn mua bng phng tin ca mnh hoc i thu ngoi n a im
ghi trong hp ng, chi ph vn chuyn ny do bn no chu tu thuc vo s tho thun
ca hai bn v c ghi trong hp ng kinh t. Hng gi i vn thuc quyn s hu ca
doanh nghip, khi ngi mua thng bo c nhn hng v chp nhn thanh ton th s
hng c coi l tiu th, doanh nghip hch ton vo doanh thu.
1.3 Phng thc bn hng qua cc i l
Phng thc ny c s dng trong trng hp doanh nghip xut hng cho
cc n v c nhn lm i l. S hng gi giao i l vn thuc quyn s hu ca
doanh nghip, hng ho c xc nh l tiu th khi no nhn c thng bo ca cc
i l. Theo phng thc ny ch hng phi tr hoa hng cho i l v i l c
hng hoa hng.
1.4 Phng thc bn hng tr gp, tr chm
L phng thc bn hng m doanh nghip thng mi dnh cho ngi mua u
i c tr tin hng trong nhiu k. Doanh nghip thng mi c hng thm
khon chnh lch gia gi bn tr gp v gi bn thng thng theo phng thc tr
tin ngay gi l li tr gp. Khi doanh nghip thng mi giao hng ho cho ngi
mua, hng ho c xc nh l tiu th. Tuy nhin, khon li tr gp cha c ghi
nhn ton b m ch c phn b dn vo doanh thu hot ng ti chnh vo nhiu k
sau giao dch bn.
2. Cc phng thc thanh ton trong doanh nghip

SVTH: Hunh Th Khnh Trinh

Trang: 5

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

2.1 Phng thc thanh ton trc tip


L phng thc thanh ton m quyn s hu v tin t s c chuyn t ngi
mua sang ngi bn ngay sau khi quyn s hu hng ho b chuyn giao. Thanh ton
trc tip c th bng tin mt, ngn phiu, sc hoc c th bng hng ho (nu bn theo
phng thc hng i hng). hnh thc ny s vn ng ca hng ho gn lin vi
s vn ng ca tin t.
2.2 Phng thc thanh ton tr chm
L phng thc thanh ton m quyn s hu v tin t s c chuyn giao sau
mt khong thi gian so vi thi im chuyn quyn s hu v hng ho, do hnh
thnh khon cng n phi thu ca khch hng. N phi thu cn c hch ton qun l
chi tit cho tng i thng phi thu v ghi chp theo tng ln thanh ton
IV. Hch ton tiu th
1. Hch ton doanh thu
1.1 Hch ton doanh thu bn hng v cung cp dch v
1.1.1 Ti khon s dng
TK 511- Doanh thu bn hng v cung cp dch v.
a. Cng dng
Ti khon ny dng phn nh doanh thu bn hng thc t ca doanh nghip
thc hin trong k hot ng kinh doanh, ngoi ra ti khon ny cng dng phn
nh cc khon nhn t nh nc v tr cp, tr gi khi thc hin nhim v cung cp
sn phm, hng ho, dch v theo yu cu ca nh nc.
- Ti khon 511 c cc ti khon cp 2 nh sau:
+ Ti khon 5111 : Doanh thu bn hng ho.
+ Ti khon 5112 : Doanh thu bn cc thnh phm.
+ Ti khon 5113 : Doanh thu cung cp dch v.
+ Ti khon 5114 : Doanh thu tr cp, tr gi.
+ Ti khon 5117 : Doanh thu kinh doanh bt ng sn u t.
+ Ti khon 5118 : Doanh thu khc
b. Kt cu

SVTH: Hunh Th Khnh Trinh

Trang: 6

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK 511
- Doanh thu bn sn phm hng
- S thu tiu th c bit, thu xut nhp
ha v cung cp dch v ca doanh
khu phi np tnh trn doanh thu bn
nghip trong k k ton
hng v cung cp dch v trong k.
- S thu GTGT phi np ca doanh
nghip theo phng php trc tip.
- S chit khu thng mi, cc khon
gim gi hng bn v doanh thu hng bn
b tr li .
- Kt chuyn doanh thu thun vo TK
XDKQKD
TK 511 khng c s d cui k
1.1.2 Phng php hch ton
TK 521

TK 511
(4)

111,112,131
(1)
TK 333

TK 531

TK 641
(5)

(2)

- Kt chuyn s tr cp tr gia
vao TK XKQKD

111,112,131

TK 532
(6)
TK 131
(3)
TK 3331
(7)

TK 911
(8)

SVTH: Hunh Th Khnh Trinh

TK 333

TK 3387

Trang: 7

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Ch thch
(1) Phn nh doanh thu BH v CCDV
(2) Phn nh doanh thu BH qua i l v chi ph hoa hng i l
(3) Phn nh doanh thu khi bn hng tr chm, tr gp
(4) Cui k, kt chuyn s tin chit khu thng mi tnh DTT.
(5) Cui k, kt chuyn ton b gi tr ca hng bn b tr li tnh DTT
(6) Cui k, kt chuyn ton b khon gim gi hng bn tnh DTT.
(7) Cui k, tnh v phn nh s thu GTGT phi np theo pp trc tip.
(8) Cui k, kt chuyn doanh thu thun.
1.2 Hch ton doanh thu ni b
1.2.1 Ti khon s dng
TK 512- Doanh thu bn hng ni b.
a. Cng dng
Ti khon ny dng phn nh doanh thu ca sn phm, hng ha, dch v
tiu th trong ni b.
- Ti khon 521 c cc ti khon cp 2 nh sau:
+ Ti khon 5121 : Doanh thu bn hng ho.
+ Ti khon 5122 : Doanh thu bn cc thnh phm.
+ Ti khon 5123 : Doanh thu cung cp dch v.
b. Kt cu
TK 512
- Thu tiu th c bit phi np.
- Gi tr hng bn b tr li, cc khon
gim gi hng bn chp nhn trn
khi lng SP, HH, DV bn ni b
trong k.
- S thu GTGT phi np (nu DN
np thu GTGT theo PPTT).
- Kt chuyn doanh thu ni b thun
vo TK 911.

- Tng s doanh thu bn hng ni


b ca DN thc t pht sinh trong
k.

TK 512 khng c s d cui k


1.2.2 Phng php hch ton

SVTH: Hunh Th Khnh Trinh

Trang: 8

Kha lun tt nghip

531,532

GVHD: Th.S Thi N H Uyn

(5)

TK 512

(1)

111,112,136

TK 3331

TK 3331

(6)

TK 334
(2)

(3)
TK 911

641,642

(7)
TK 3331
TK 431

(4)

Ch thch
(1) Phn nh doanh thu bn hng ni b
(2) Tr lng cho ngi lao ng bng sphm, hng ha
(3) Phn nh doanh thu khi xut sp, hh tiu dng ni b
(4) Phn nh doanh thu khi xut hng biu tng
(5) Cui k, kt chuyn doanh thu hng bn b tr li, khon gim gi hng bn
ca hng tiu th ni b.
(6) Cui k, xc nh thu GTGT phi np theo pp trc tip ca sp, hh bn
ni b trong k
(7) Cui k, kt chuyn doanh thu bn hng ni b.
2. Hch ton gi vn hng bn
2.1 Cc phng php xc nh gi vn
2.1.1 Phng php thc t ch danh
Theo phung php ny, hng ha xut kho thuc l hng nhp no th ly n
gi nhp kho ca l hng tnh. y l phng php tt nht, n tun th nguyn
tc ph hp ca k ton, chi ph thc t ph hp vi doanh thu thc t. Gi tr ca hng

SVTH: Hunh Th Khnh Trinh

Trang: 9

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

xut kho em bn ph hp vi doanh thu m n to ra. Hn na, gi tr hng tn kho


c phn nh ng theo gi tr thc t ca n.
Tuy nhin, vic p dng phng php ny i hi nhng iu kin khc khe, ch
nhng doanh nghip kinh doanh c t loi mt hng, hng tn kho c gi tr ln, mt
hng n nh v loi hng tn kho nhn din c th mi p dng c phng php
ny. Cn i vi nhng doanh nghip c nhiu loi hng th khng th p dng c
phng php ny.
2.1.2 Phng php bnh qun gia quyn
Trong h thng k khai thng xuyn, gi thc t n v hng tn kho c xc
nh theo gi bnh qun thi im sau mi ln vt t, hng ha nhp kho. Trnh t xc
nh nh sau:
Tnh n gi thc t ca hng i sau mi ln nhp kho:
n gi thc t ca mt
hng i sau ln nhp t =

Tr gi thc t hng i tn
kho trc ln nhp th t +
S lng mt hng i tn
kho trc ln nhp th t

Tr gi thc t hng i nhp


kho ln nhp th t
S lng mt hng i nhp
kho ln nhp th t

Xc nh gi thc t ca hng i khi xut kho:


Gi thc t
hng i xut kho

S lng hng i
xut kho

n gi thc t ca
hng i sau ln nhp t

Xc nh gi tr hng tn kho vo cui k:


Gi thc t hng i
tn kho cui k =

Gi thc t hng i
Gi thc t hng i
+
tn kho u k
nhp kho

Gi thc t hng i
tn kho cui k

Trong h thng kim k nh k, n gi thc t hng tn kho c tnh theo


gi bnh qun ca ton b k k ton v chi ph bnh qun ca hng tn kho c xc
nh theo cng thc sau:
Tr gi thc t
Tr gi thc t hng i
n gi thc t bnh qun
ca mt hng i tn kho

hng i tn u k +

tng trong k

S lng mt
+
hng i tn u k

S lng mt hng i
tng trong k

Gi thc t hng i =
tn kho cui k

S lng hng i
tn kho cui k

n gi thc t bnh qun

Gi thc t hng i
xut kho trong k =

Gi thc t hng i
Gi thc t hng i
- Gi thc t hng i
+
tn kho u k
tng trong k
tn kho cui k

ca hng i tn kho

2.1.3 Phng php nhp trc xut trc


SVTH: Hunh Th Khnh Trinh

Trang: 10

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Phng php ny da trn gi thuyt dng chi ph l gi ca nhng mt hng no


nhp kho trc tin s dng tnh gi cho hng xut kho hay gi ca nhng mt hng
cn tn kho cui k l gi ca nhng mt hng va nhp kho ln nhp gn nht.
2.1.4 Phng php nhp sau xut trc
Phng php ny da trn gi thuyt dng chi ph l gi ca nhng mt hng no
nhp kho ln gn nht vi ln xut dng s s dng tnh gi cho hng xut dng,
hay gi ca nhng mt hng tn kho cui k l gi ca nhng mt hng cn tn u k
hay mua sm nht trong k.
2.2 Ti khon s dng
Ti khon 632 Gi vn hng bn
a. Cng dng
TK ny dng phn nh vn ca hng tiu th thc t trong k.
b. Kt cu
TK 632
- Tr gi vn ca sn phm hng ha,
dch v bn trong k.
- Chi ph NVL, nhn cng trc tip,
vt qu mc bnh thng, chi ph
sn xut chung c nh khng tnh vo
gi vn hng bn trong k

- Kt chuyn gi vn ca sn phm
hng ha, dch v bn trong k sang
ti TK Xc nh kt qu kinh doanh.
- Hon nhp d phng gim gi hng
tn kho.
- Tr gi hng bn b tr li nhp kho.

- Gi tr vt t hng ha hao ht sau


khi bi thng
- Trch lp d phng gim gi hng
tn kho
TK 632 khng c s d cui k
2.3. Phng php hch ton
2.3.1 i vi doanh nghip k ton hng tn kho theo phng php k khai
thng xuyn.
Phng php k khai thng xuyn l phng php phn nh thng xuyn,
lin tc tnh hnh nhp, xut, tn kho vt t hng ha trn s k ton. Khi p dng
phng php ny th ti khon hng tn kho c dng phn nh s d hin c, tnh
hnh tng gim ca tng loi hng tn kho doanh nghip. V vy, s lng v gi tr

SVTH: Hunh Th Khnh Trinh

Trang: 11

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

ca mi loi hng tn kho trn s k ton c th xc nh bt c thi im no trong


k k ton.
TK 155, 156
TK632
TK 156,155..
Gi thc t ca thnh phm, hng
ha xut kho bn trc tip

Gi thc t hng
bn b tr li

TK 911
Kt chuyn gi vn
hng bn
TK 157
Gi thc t ca
Gi thc t hng gi
hng gi bn
bn tiu th
TK 3381
TK 1381,1388
Gi thc t hng gi Gi thc t hng gi
bn pht hin tha
bn pht hin thiu

2.3.2 i vi doanh nghip k ton hng tn kho theo phng php kim
k nh k.
Phng php kim k nh k l phng php khng phn nh thng xuyn, lin
tc trn s k ton tnh hnh bin ng ca tng loi hng ca doanh nghip. Khi p dng
phng php ny th ton b cc loi vt t, hng ha... mua vo u c theo di qua ti
khon mua hng. Trong k, cc khon xut kho vt t, hng ha khng c phn nh vo
cc ti khon tn kho tng ng m cui k phi tin hnh kim k thc t s lng tn kho
tng chng loi, xc nh gi tr thc t ca chng ghi vo cc ti khon hng tn kho.
TK 911
TK 111,112,331
TK611
TK 632
Mua hng ha

Gi thc t hng
xut kho trong k

Kt chuyn gi
vn hng bn

3. Hch ton cc khon gim tr doanh thu


3.1. Hch ton chit khu thng mi
3.1.1 Ti khon s dng
TK 521 Chit khu thng mi
a. Cng dng
TK ny dng phn nh khon chit khu thng mi m doanh nghip
gim tr hoc thanh ton cho ngi mua hng do vic ngi mua hng mua hng
SVTH: Hunh Th Khnh Trinh

Trang: 12

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

vi khi lng ln theo tha thun v chit khu thng mi ghi trn hp ng kinh
t mua, bn hoc cam kt mua, bn hng.
b. Kt cu
TK 521
- S chit khu thng mi chp
nhn thanh ton cho khch hng.

- Cui k kt chuyn ton b s chit


khu thng mi sang TK 511 xc
nh doanh thu thun ca k bo co.

TK 521 khng c SDCK


3.1.2 Phng php hch ton
TK 111,131

(1)

TK 521

TK 511
(2)

TK 3331

(1) Khon chit khu thng mi pht sinh trong k


(2) Cui k, kt chuyn s tin chit khu thng mi.
3.2 Hch ton hng bn b tr li
3.2.1 Ti khon s dng
TK 531 Hng bn b tr li
a. Cng dng
TK ny dng phn nh doanh s ca sn phm, hng ho tiu th nhng
b khch hng tr li do cc nguyn nhn nh: hng khng ng quy cch, km phm
cht. v nguyn nhn khc thuc li Doanh nghip.
b. Kt cu
TK 531
- Doanh thu ca hng bn b tr li,
tr li tin cho ngi mua hoc
tnh tr vo khon phi thu khch
hng v s hng ha b tr li.

- Kt chuyn doanh thu hng bn b


tr li vo bn N TK 511,512;
xc nh doanh thu thun trong k
bo co.

TK 531 khng c SDCK


3.2.2 Phng php hch ton

SVTH: Hunh Th Khnh Trinh

Trang: 13

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK 111,131

TK 531

(1)

TK 511
(2)

TK 3331

(1) Khon doanh thu hng bn b tr li pht sinh trong k


(2) Cui k, kt chuyn gi tr hng bn b tr li.
3.3. Hch ton gim gi hng bn
3.3.1 Ti khon s dng
TK 532 Gim gi hng bn
a. Cng dng
TK ny dng phn nh cc khon gim gi ca hng bn trong k do hng
km phm cht, sai quy cch hoc lc hu.
b. Kt cu
TK 532
- Cc khon gim gi hng bn
chp thun cho ngi mua hng do
hng km, mt phm cht hoc sai
quy cch theo quy nh trong hp
ng kinh t.

- Kt chuyn ton b s tin gim


gi hng bn vo bn N TK
511,512; xc nh doanh thu
thun trong k bo co.

TK 532 khng c SDCK


3.3.2 Phng php hch ton
TK 111,131

(1)

TK 531

TK 511

(1) Khon gim gi hng bn pht sinh trong k (2)


TKs3331
(2) Cui k, kt chuyn
gim gi hng bn.
V. Hch ton chi ph bn hng v chi ph qun l doanh nghip
1. Hch ton chi ph bn hng
1.1 Ti khon s dng.
Ti khon 641 Chi ph bn hng
a. Cng dng
TK ny dng hch ton cc chi ph pht sinh trong qu trnh tiu th sn
phm, hng ho bao gm: chi ph nhn vin, chi ph vt liu bao b, cng c dng c,
khu hao TSC, in nc v.v
b. Kt cu

SVTH: Hunh Th Khnh Trinh

Trang: 14

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK 641
- Cc chi ph pht sinh lin quan
n qu trnh bn sn phm hng
ha, cung cp dch v

-Kt chuyn chi ph bn hng vo ti TK


Xc nh kt qu kinh doanh.

TK 641 khng c s d cui k.


1.2 Phng php hch ton
TK 334

TK 641

111,112...
(6)

(1)
TK 338
(2)

TK 911
(7)

111,112,331

(3)
TK 133

153,142,242
(4)
TK 214
(5)

(1) Tin lng phi tr cho nhn vin b phn bn hng.


(2) Trch KPC, BHXH, BHYT, BHTN vi t l quy nh theo tin lng nhn
vin bn hng
(3) Chi ph dch v mua ngoi phc v cho b phn bn hng.
(4) Chi ph cng c, dng c phc v cho b phn bn hng.
(5) Chi ph khu hao TSC phc v cho b phn bn hng.
(6) Cc khon lm gim chi ph bn hng pht sinh trong k
(7) Cui k, kt chuyn chi ph bn hng.
2. Hch ton chi ph qun l doanh nghip
2.1. Ti khon s dng
Ti khon 642 chi ph qun l doang nghip
a. Cng dng
SVTH: Hunh Th Khnh Trinh

Trang: 15

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK ny dng hch ton nhng chi ph qun l chung cho ton b Doanh
nghip: chi ph nhn vin qun l, chi ph vt liu qun l dng vn phng, chi ph
khc bng tin.
b. Kt cu
TK 642
- Cc chi ph qun l doanh
nghip pht sinh trong k.

- Kt chuyn chi ph qun l doanh


nghip vo ti TK Xc nh kt qu kinh
doanh.

TK 642 khng c s d cui k.


2.2 Phng php hch ton
334,338

TK 642

111,112...
(5)

(1)
214
(2)

TK 911
(6)

111,112,331

(3)
TK 133

152,153
(4)

(1) Tin lng v cc khon trch theo lng phi tr cho nhn vin b phn
qun l.
(2) Chi ph khu hao TSC phc v cho b phn qun l
(3) Chi ph dch v mua ngoi phc v cho b phn qun l.
(4) Chi ph cng c, dng c phc v cho b phn qun l.
(5) Cc khon lm gim chi ph qun l pht sinh trong k nh chi ph s dng
in, in thoi vt mc quy nh.
(6) Cui k, kt chuyn chi ph qun l.
VI. Hch ton doanh thu hot ng ti chnh v chi ph hot ng ti chnh
1. Hch ton doanh thu hot ng ti chnh
SVTH: Hunh Th Khnh Trinh

Trang: 16

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

1.1 Ti khon s dng


Ti khon 515 Doanh thu hot ng ti chnh
a. Cng dng
TK ny phn nh doanh thu tin li, tin bn quyn, c tc, li nhun c chia
v doanh thu hot ng ti chnh khc ca doanh nghip.
b. Kt cu
TK 515
Kt chuyn doanh thu HTC pht
sinh trong k sang ti khon xc nh
kt qu kinh doanh.

Doanh thu hot ng ti


chnh pht sinh trong k.

TK 515 cui k khng c s d.


1.2 Phng php hch ton
TK 911

TK 515

111,112,138

(1) Doanh thu c tc, li nhun c chia pht sinh trong k t hot ng lin
(1)

doanh.

(2) Doanh thu t hot ng u t chng khon.


(5) thanh ton c hng.
(3) S tin chit khu
(4) Chnh lch li t gi khi mua hng ha bng ngoi t. 111,112,121,223..
(2)
(5) Cui k, kt chuyn doanh thu hot ng ti chnh.
2. Hch ton chi ph hot ng ti chnh
331
2.1 Ti khon s dng
Ti khon 635 Chi ph hot ng ti chnh (3)
a. Cng dng
TK ny phn nh nhng khon chi ph hot ng ti chnh 152,153,156
nh chi ph cho vay
(4)
v i vay vn, chi ph gp vn lin doanh.....
b. Kt cu
1111,1112
TK635

- Cc khon chi ph hot ng ti


chnh.
- Cc khon l do thanh l cc khon
u t ngn hn.
- Cc khon l v chnh lch t gi
ngoi t, chnh lch do nh gi li
s d u k ca cc khon phi thu
SVTH: Hunh Th Khnh Trinh

- Hon nhp d phng gim gi u


t chng khon.
- Cui k kt chuyn ton b chi
ph ti chnh v cc khon l pht
sinh trong k x nh kt qu
kinh doanh.
Trang: 17

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK 635 khng c s d cui k


2.2 Phng php hch ton
111,112,141..

TK 635
(1)

129,229
(6)

111,112,131
(2)

1112,1122

911
(7)

(3)
152,153,156...

1112,1122
(4)
129,229
(5)

(1) Phn nh chi ph, cc khon l v hot ng u t ti chnh, tr li tin vay,


cc chi ph pht sinh cho hot ng mua bn ngoi t.
(2) Khon chit khu thanh ton cho ngi mua hng.
(3) Chnh lch t gi l khi mua hng ha bng ngoi t.
(4) Khon l pht sinh khi bn ngoi t.
(5) Lp b sung fn chnh lch d phng gim gi u t ngn hn, di hn fi
trch nm nay ln hn nm trc.
(6) Hon nhp fn chnh lch d phng gim gi u t ngn hn, di hn fi
trch nm nay nh hn nm trc.
(7) Cui k, kt chuyn ton b chi ph ti chnh pht sinh trong k.
VII. Hch ton thu nhp khc v chi ph khc
1. Hch ton thu nhp khc
1.1 Ti khon s dng
TK 711 Thu nhp khc
a. Cng dng

SVTH: Hunh Th Khnh Trinh

Trang: 18

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK ny phn nh cc khon thu nhp khc, cc khon doanh thu ngoi hot
ng sn xut kinh doanh ca doanh nghip.
b. Kt cu
TK 711
Cui k, kt chuyn thu nhp khc Cc khon thu nhp khc pht sinh
vo ti khon xc nh kt qu kinh trong k
doanh
TK 711 khng c SDCK
1.2 Phng php hch ton
3331

TK 711

111,112,131
(1)
333

(5)
222,223,214..
(2)
152,156,211..
911
331,338
(6)

(3)
111,112,3331
(4)

(1) Thu nhp v thanh l, nhng bn TSC, khon tin thu pht khch hng do
vi phm hp ng, khon thu hi c n xa s.
(2) u t vo cng ty lin kt di hnh thc gp vn bng vt t, hng ha,
TSC khi gi tr nh gi li ca vt t, hng ha, TSC ln hn gi tr ghi s ca n.
(3) Cc khon n phi tr m ch n khng i c tnh vo thu nhp khc.
(4) Trng hp c gim, hon thu TTB, XNK phi np.
(5) Cui k, xc nh s thu GTGT phi np tnh theo pp trc tip i vi cc
khon thu nhp khc pht sinh trong k.
(6) Cui k, kt chuyn ton b khon thu nhp khc pht sinh trong k.
2. Hch ton chi ph khc
SVTH: Hunh Th Khnh Trinh

Trang: 19

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

2.1 Ti khon s dng


TK 811 Chi ph khc
a. Cng dng
TK ny phn nh cc khon chi ph do cc s kin hay cc nghip v ring bit
vi hot ng thng thng ca cc doanh nghip.
b. Kt cu
TK811
Cc khon chi ph khc pht sinh
trong k.

Cui k, kt chuyn chi ph khc vo


ti khon xc nh kt qu kinh doanh.

TK 811 khng c SDCK


2.2 Phng php hch ton
111,112...

TK 811

911

(1)
333,338
(2)

211

(5)
(3)
214

152,156,211
(4)

(1) Cc khon chi ph khc phc tn tht do gp ri ro trong kinh doanh nh


bo lt, chy n
(2) Cc khon tin b pht do vi phm hp ng, b pht thu, truy np thu.
(3) Chi ph v nhng bn, thanh l TSC.
(4) u t vo cng ty lin kt di hnh thc gp vn bng vt t, hng ha,
TSC khi gi tr nh gi li ca vt t, hng ha, TSC nh hn gi tr ghi s ca n.

SVTH: Hunh Th Khnh Trinh

Trang: 20

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

(5) Cui k, kt chuyn ton b khon chi ph khc pht sinh trong k.
VIII. Hch ton xc nh kt qu kinh doanh
1. Ti khon s dng
TK 911 xc nh kt qu kinh doanh
a. Cng dng
TK ny phn nh vi c xc nh kt qu hot ng sn xut kinh doanh v cc
hot ng khc ca doanh nghip trong mt k k ton nm. i vi doanh nghip lp
bo co ti chnh gia nin th xc nh kt qu kinh doanh theo qu.Kt qu hot
ng kinh doanh ca doanh nghip bao gm kt qu ca hot ng sn xut, kinh
doanh, kt qu hot ng ti chnh v kt qu hot ng khc.
b. Kt cu
TK911

- Tr gi vn ca sn phm hng ha v
dch v tiu th trong k.
- Chi ph hot ng ti chnh
- Chi ph bn hng v chi ph qun l
doanh nghip
- Chi ph khc
- Chi ph thu thu nhp doanh nghip
- Kt chuyn li

- Doanh thu thun v s sn phm


hng ha v dch v tiu th
trong k.
- Doanh thu hot ng ti chnh
- Thu nhp khc
- Cc khon ghi gim chi ph thu
TNDN.
- Kt chuyn l

Ti khon 911 khng c s d cui k


2. Phng php hch ton
632

TK 911

511,512

(1) Kt chuyn gi vn hng bn.


(5)
(1)
(2) Kt chuyn chi ph ti chnh.
(3) Kt chuyn chi ph bn hng, chi ph qun l DN
635
(4) Kt chuyn chi ph khc.
(2)
515
(5) Kt chuyn doanh thu thun bn hng v cung cp dch v, donh thu ni b.
(6) Kt chuyn doanh thu hot ng ti chnh. (6)
641,642
(7) Kt chuyn thu
(3) nhp khc.
(8) Kt chuyn chi ph thu thu nhp doanh nghip.
711
(9) Kt chuyn li.
(7)
811
(10) Kt chuyn l.
(4)
821

421
(8)

SVTH: Hunh Th Khnh Trinh

(10)
(9)

Trang: 21

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

PHN II: THC TRNG V TNH HNH TIU TH V XC NH KT


QU KINH DOANH TI CNG TY CP XI MNG HI VN
A. Khi qut chung v cng ty C Phn Xi Mng Hi Vn
I. Qu trnh hnh thnh v pht trin ca Cng ty CP Xi mng Hi Vn
1. Gii thiu chung
Tn ting Vit: CNG TY C PHN XI MNG HI VN
Tn ting Anh: HAI VAN CEMENT JOINT STOCK COMPANY
Tn vit tt:
HVC
Tr s chnh:
65 Nguyn Vn C, Thnh ph Nng
in thoi:
0511. 3842 172
Fax:
0511. 3842441
Website :
www.haivancement.vn
Vn iu l:
185.000.000.000 ng (Mt trm tm mi lm t ng)

SVTH: Hunh Th Khnh Trinh

Trang: 22

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cng ty c phn Xi mng Hi Vn hot ng theo giy chng nhn ng k


kinh doanh s 0400101235 do S k hoch v u t TP Nng cp ln u ngy
01 thng 04 nm 2008, ng k thay i ln th 1 ngy 20 thng 4 nm 2010
2. Qu trnh hnh thnh v pht trin
Cng ty Xi Mng Hi Vn l doanh nghip nh nc trc thuc Tng cng ty
Xi Mng Vit Nam, tin thn l x nghip Lin Doanh Xi Mng Hong Thch vi cng
sut 80.000 tn/nm vo nm 1990 ti khu cng nghip Lin Chiu, TP Nng.
n thng 4/1994 nhm p ng nhu cu xy dng ngy cng gia tng ca th
trng Qung Nam Nng ni ring v khu vc min Trung ni chung, cng ty
c Chnh Ph, B xy dng v UBND thnh ph Nng cho php u t thm
mt nh my nghin xi mng vi cng sut thit k 520.000 tn/nm do Hng KRUPP
POLYSIUS ca Cng ha Lin bang c cung cp thit b, lp t v chuyn giao
cng ngh a vo s dng u nm 1999. y l dy chuyn sn xut xi mng hin
i nht khu vc Min trung v Ty nguyn c nhp khu t Lin Bang c .
Cng ty Xi mng Hi Vn lun phn u l mt trong nhng nh cung ng
vt liu xy dng hng u khu vc Min Trung v Ty Nguyn. Vi i ng cn b
k thut tr, nng ng v vn dng nhng tin b ca khoa hc cng ngh nng
cng sut thit k t 600.000 tn/nm ln 900.000 tn/nm m bo cht lng, tha
mn nhu cu ca khc hng. Cng ty c B Khoa hc v Cng ngh tng gii
thng cht lng Vit Nam nm 2007 v 2009 cho loi hnh doanh nghip sn xut
ln. Sn phm xi mng Hi Vn cung cp cho cc cng trnh ln trong khu vc nh
Hm ng b Hi Vn, cu Sng Hn, cu Thun Phc, chn sng cng
Tin Sa v nhiu cng trnh h tng giao thng nng thn khc. gn 20 nm
qua, Cng ty Xi mng Hi Vn a ra th trng gn 10.000.000 tn xi mng t
cht lng cao, n nh phc v cc cng trnh trng im cp Quc gia, cc cng
trnh xy dng cng nghip v dn dng.
Thng 09/2000, Cng ty Xi mng Hi Vn c cp giy chng nhn h
thng qun l cht lng theo tiu chun ISO 9002:1994, n thng 03/2003 th
chuyn sang phin bn ISO 9001:2001; n thng 02/2009 th chuyn sang phin bn
ISO 9001:2008 v c duy tr cho n nay, ngoi ra Cng ty cn p dng H thng
qun l mi trng theo ISO 14001:2004. Cng ty Xi mng l n v sn xut xi
mng duy nht ca Tng Cng ty Xi mng Vit Nam ti khu vc Nam min Trung v
cc tnh Ty nguyn. Va c li th v v tr a l, va l thnh vin ca Tng Cng

SVTH: Hunh Th Khnh Trinh

Trang: 23

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

ty Xi mng Vit Nam, Cng ty Xi mng Hi Vn c vai tr chin lc trong vic pht
trin ngnh xi mng ca Tng Cng ty Xi mng Vit Nam ti cc tnh Nam min trung
v Ty nguyn.
Thng 04/2006, Th tng Chnh ph ban hnh Quyt nh v vic sp xp,
i mi cng ty nh nc trc thuc Tng Cng ty Xi mng Vit Nam. Tip theo, n
thng 03/2007 B trng B Xy dng ban hnh Quyt nh s 367/Q-BXD v
vic thc hin c phn ha cc cng ty thnh vin hch ton c lp thuc Tng Cng
ty Xi mng Vit Nam. Trong , Cng ty Xi mng Hi Vn l doanh nghip c
thc hin c phn ha trong nm 2007.
n thng 4 nm 2008, Cng ty chnh thc chuyn sang hot ng vi m hnh
Cng ty c phn.
II. c im sn xut kinh doanh ca cng ty CP Xi mng Hi Vn
1. Lnh vc hot ng
Theo giy chng nhn ng k kinh doanh s 0400101235, ca s k hoch v
u t thnh ph Nng Cng ty c cc ngnh, ngh kinh doanh ch yu sau y
- Cng nghip sn xut xi mng
- Kinh doanh xi mng
- Xut nhp khu xi mng v clinker;
- Xut nhp khu vt t, my mc, thit b phc v cho ngnh xi mng;
- Sn xut, kinh doanh cc loi vt liu xy dng;
- Khai thc khong sn, cc loi ph gia cho sn xi mng;
- Kinh doanh u t bt ng sn, nh hng, khch sn ;
- Kinh doanh cng bin;
- Cho thu nh xng, kho bi, san lp mt bng, Ch to, sa cha ph tng,
ph kin phc v ngnh xi mng;
- Kinh doanh vn ti hng bng xe t, ng thy ni a;
- Kinh doanh cc ngnh ngh khc ph hp vi quy nh ca php lut
2. c im sn phm
Trong xy dng, xi mng ng vai tr quyt nh n cht lng cng trnh,
vic s dng ng chng loi xi mng cho tng hng mc cng trnh s em li hiu
qu kinh t cao. phc v mt cch tt nht cho mi yu cu ca khch hng, Cng
ty c phn xi mng Hi Vn hin ang sn xut cc loi sn phm xi mng chnh di
hnh thc ng bao 50kg v xi mng ri.

SVTH: Hunh Th Khnh Trinh

Trang: 24

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

- Xi mng pooclng hn hp PCB30 theo TCVN 6260:1997


- Xi mng pooclng hn hp PCB40 theo TCVN 6260:1997
- Xi mng pooclng PC40 theoTCVN 2682:1999
- Xi mng pooclng PC50 theo TCVN 2682:1999
- Xi mng pooclng bn Sunfat theoTCVN 6067:2004
Xi mng vi cht lng cao v n nh
- Cng tng rt cao sau thi gian di s dng
- C kh nng chng li s thm nhp ca mi trng phn, chua , mn ,kh
nng bn Sunfat cao hn xi mng thng
- Tnh linh ng ca b-tng ti cao v n nh(d , rt)
- Sn phm b-tng c to ra c cng cao, n nh v kh nng chng
thm cao
- p ng th hiu ca khch hng v : Mu sc t trng truyn thng, do
qunh khi trn h, xy t ln mn, khng b rn nt chn chim
- Thch hp vi kh hu Vit Nam
- Ngoi ra xi mng Hi Vn c ng gi bng v bao Jumpo c trng lng
t 1 n 1,5 tn, chng m tt , lun lm hi lng cc nh vn ti v khch hng s
dng.
-c bit l xi mng ng trong kt cha c trng lng t 1 n 2 tn phc v
n chn cng trnh
3. c im th trng
Cng ty CP xi mng Hi Vn l n v sn xut xi mng ln nm trong khu vc
Qung Nam - Nng - Qung Ngi, vng kinh t trng im ca Min trung, nhu
cu xy dng ang rt ln. V tr ca Cng ty gn ga Kim lin, nm st trc quc l v
c cu cng cho tu bin 4.000 tn ra vo d dng, thun li cho vic nhp nguyn vt
liu phc v sn xut cng nh phn phi sn phm bng ng b, ng st v c
bit l ng thu cho cc th trng trong khu vc min Trung v Ty nguyn. y
cng l mt li th ca Cng ty trong vic gim chi ph trong hot ng sn xut - kinh
doanh.
Hin nay, Cng ty CP xi mng Hi Vn c knh phn phi rng khp trn a b
cctinhr Min Trung Ty Nguyn, c chia thnh 4 trung tm chnh, c th
Trung tm 1: a bn TP Nng
Trung Tm 2: Qung Nam

SVTH: Hunh Th Khnh Trinh

Trang: 25

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Trung tm 3: Qung Ngi Bnh nh


Trung Tm 4: Gia Lai Kom Tum k Lk
4. c im quy trnh cng ngh
Xi mng Hi Vn c sn xut trn dy chuyn cng ngh ng b hon ton
t ng, thit b cng ngh do hng Krupp_Polysius CHLB c ch to v cung cp.
y l mt trong ba hng ch to thit b sn xut xi mng ni ting v ng u th
gii hin nay
u im ni bt ca cng ngh ny:
- T l cc thnh phn clinker, thch cao, ph gia hot tnh c phi liu ng
nht v n nh thng qua thit b cn bng nh lng in t ca hng Schenck CHLB c
- Cng on nghin vi phn ly hiu sut cao c t ng ho hon ton xi
mng sau khi nghin gi c cc yu cu k thut v l hc v ho hc lm cho
lng xi mng lun n nh
- Cng on lm ngui xi mng thng qua thit b lm ngui c quyn ca
hng Krupp-Polysius- CHLB c gi nhit xi mng khng b bin i v cht
lng
- Cng on ng bao vi ch ci t ng bi thit b ng bao ca hng
Have-Boocker lun m bo khi lng xi mng t yu cu qui nh v c dung sai
thp nht
- Ton b hot ng ca dy chuyn c iu khin ti phng iu khin trung
tm nh h thng iu khin t ng vi cc phn mm ni ting nh phn mm
POCID-DC c quyn ca hng Krupp-Polysius v phn mm CEMAT-6.1 chuyn
dng, ph bin cho ngnh xi mng ca Hng SIMENS
- Vi cc c im ni bt trn, kt hp vi cc h thng qun l tin tin ca
th gii nh: H thng qun l cht lng ISO 9001:2008.H thng qun l mi
trng ISO 14001:2004 v phng th nghim c cng nhn theo ISO/IEC
17025:2005. Xi mng Hi Vn vinh d c ng vo hng ng cc n v sn xut xi
mng c trnh cng ngh hng u Vit Nam v ngang tm cc nc trong khu vc.
Sn phm xi mng Hi Vn sn xut ra t cht lng cao, ph hp vi tiu chun cht
lng cng b v tho mn mi yu cu ca khch hng
III. T chc qun l ti cng ty CP Xi mng Hi Vn
1. C cu t chc b my qun l ca cng ty

SVTH: Hunh Th Khnh Trinh

Trang: 26

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

GIM C

PH GIM C
Kinh doanh

PH GIM C
K thut

P.k hoch cung


ng

P.KTon TChnh

P.K thut

P. tiu th

P.TChc Lng

P.KCS

P.HC QT

PX 1

PX 2

2. Chc nng, nhim v ca cc phng ban trong cng ty


2.1 Ban gim c
Ban Gim c bao gm Gim c v cc ph Gim c. Gim c l ngi iu
hnh, quyt nh cc vn lin quan n hot ng hng ngy ca Cng ty. Cc ph
Gim c gip vic cho Gim c v chu trch nhim trc Gim c v cc ni dung
cng vic c phn cng, ch ng gii quyt nhng cng vic c Gim c y
quyn theo quy nh ca Php lut v iu l Cng ty.
2.2 Phng hnh chnh, qun tr
a. Chc nng
L c quan gip cho Gim c Cng ty t chc ch o iu hnh v lnh vc
qun l hnh chnh, qun tr vn phng, giao tip - l tn, vn th lu tr, php ch,
thng tin tuyn truyn, y t.
b. Nhim v
Qun l con du, qun l cc vn bn ti liu ca Cng ty m bo nguyn tc
qun l hnh chnh nh nc quy nh.
SVTH: Hunh Th Khnh Trinh

Trang: 27

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Qun l v iu hnh phng tin i li phc v khch n Cng ty lm vic,


phc v lnh o v cn b cc phng ban, phn xng i cng tc.
Qun l tr s lm vic, t ai, nh ca, in nc sinh hot.
Qun l h thng thng tin lin lc ni b.
Mua sm, sa cha, qun l trang thit b vn phng.
2.3 Phng t chc, lao ng
a. Chc nng
Phng T chc- Lao ng c chc nng tham mu cho Gim c v c cu t
chc b my, nhn s, tuyn dng, o to, tin lng, thi ua - khen thng v k
lut, bo v chnh tr ni b, thanh tra - phng chng tham nhng, cng tc bo v qun s v cc ch chnh sch khc.
b. Nhim v
Xy dng cc chng trnh, bin php thc hin, kim sot qu trnh thc hin
v phn tch kt qu thc hin cc chc nng v t chc bao gm: c cu t chc nhn s, qun l nhn s, thi ua - khen thng - k lut, thanh tra - phng chng
tham nhng nhm thc hin mc tiu ngn hn, di hn v t chc ca Cng ty.
Xy dng chnh sch v tin lng v cc ch i ng i vi ngi lao ng
ph hp quy nh nh nc v Tng cng ty .
Xy dng nh mc lao ng, n gi tin lng cho n v sn phm, cho tng
cng on trong dy chuyn sn xut
Thc hin y cc ch chnh sch cho ngi lao ng theo quy nh ca
Cng ty, Tng cng ty v quy nh hin hnh ca Nh nc.
Xy dng cc chng trnh o to pht trin ngun nhn lc ngn hn, trung
hn, di hn ph hp vi chin lc pht trin ca Cng ty.
2.4 Phng k ton, thng k, ti chnh
a. Chc nng
Cng tc K ton: T chc b my k ton, kim sot, hch ton chi ph, kt
qu kinh doanh, ti sn, vt t, vn theo ng quy nh ca nh nc v Tng cng ty
cng nghip xi mng Vit Nam.
Cng tc thng k: T chc thu thp, x l, phn tch cc s liu k ton, lu tr
chng t, ti liu k ton.
Cng tc ti chnh: S dng, huy ng, u t, lun chuyn vn p ng yu
cu sn xut kinh doanh v u t pht trin m bo an ton v pht trin ngun vn.

SVTH: Hunh Th Khnh Trinh

Trang: 28

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

b. Nhim v
T chc hot ng k ton, thng k ph hp vi Lut k ton hin hnh.
T chc ch o vic ghi chp, tnh ton, phn nh chnh xc trung thc, kp
thi, y ton b tnh hnh ti chnh, ti sn ca Cng ty.
Kim sot chi ph sn xut kinh doanh, phn tch cc yu t nh hng n chi
ph tm gii php gip cc n v gim chi ph sn xut, h gi thnh sn phm.
T chc phn tch gi thnh sn phm, phn tch hot ng kinh t trong Cng
ty nhm nh gi ng tnh hnh, kt qu hot ng sn xut kinh doanh ca Cng ty.
Xy dng k hoch ti chnh theo nh hn. Lp phng n huy ng vn, u
t, s dng vn m bo an ton v pht trin ngun vn.
Lp bo co thng k, quyt ton ti chnh ng hn, y , kp thi gi cc c
quan c lin quan.
Cung cp v bo co vi c quan thu, thanh tra theo quy nh ca php lut.
Cung cp v bo co thng tin k ton qun tr cho HQT, Ban Kim sot Cng
ty, Tng cng ty theo quy nh.
2.5 Phng k hoch, cung ng
a. Chc nng
Lnh vc K hoch: Tham mu cho Gim c Cng ty nh hng chin lc
pht trin; xy dng tng hp v cn i k hoch di hn, trung hn, ngn hn v sn
xut kinh doanh, v cng tc qun l, v cc k hoch cung cp thit b, vt t,
nguyn, nhin vt liu phc v cho sn xut kinh doanh ca Cng ty.
Lnh vc Cung ng: Thc hin cung ng vt t, thit b, ph tng, nguyn,
nhin liu p ng kp thi phc v sn xut v cc nhu cu khc lin quan n sn
xut kinh doanh ca Cng ty. Nhp, cp pht, bo qun ton b vt t, thit b, ph
tng, nguyn, nhin liu phc v yu cu sn xut kinh doanh.
b. Nhim v
Thu thp, phn tch, d bo v xy dng chin lc pht trin ngn, trung, di
hn ca Cng ty v phn b ngun lc ph hp.
Xy dng, theo di v kim sot vic trin khai thc hin k hoch sn xut
kinh doanh ngn, trung v di hn.
Xy dng k hoch mua sm hng ho, nguyn vt liu theo Ngn sch hng
nm.
Xy dng gi thnh k hoch v gi bn sn phm.

SVTH: Hunh Th Khnh Trinh

Trang: 29

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cung ng thit b, vt t v hng ho cho ton b hot ng ca Cng ty trn c


s cn i mt cch khoa hc v hiu qu gia cung - cu v tn kho hp l, tit kim.
Chu trch nhim trong vic kim tra, gim st, t chc kim nh, nghim thu,
xc nhn khi lng thc hin theo quy nh ca hp ng. Ch tr gii quyt cc vn
pht sinh trong qu trnh thc hin hp ng.
Qun l, bo qun cc loi vt t, ph tng, nguyn, nhin liu trong qu trnh
lu kho Cng ty.
2.6 Phng tiu th
a. Chc nng
Tham mu cho Gim c hoch nh chnh sch tiu th sn phm, pht trin
th trng, pht trin thng hiu.
T chc thc hin nhim v sn xut do Cng ty giao.
b. Nhim v
Xy dng k hoch pht trin mng li nh phn phi.C chnh sch bo v v
pht trin h thng cc nh phn phi cng h thng.
Xy dng v pht trin h thng knh phn phi, phn on th trng, la chn
th trng mc tiu.
Xc lp cc mc tiu ngn hn, trung hn v di hn da trn chin lc pht
trin ca cng ty bng cc chng trnh hnh ng c th: k hoch tiu th sn phm,
k hoch qung co, tip th, khuyn mi, chnh sch bn hng., d bo cung cu xi
mng trn th trng khu vc Min Trung - Ty Nguyn
Theo di v thc hin vic thu hi cng n ca khch hng, cc nh phn phi.
2.7 Phng th nghim KCS
a. Chc nng
T chc, thc hin cng tc th nghim v kim sot cht lng nguyn vt liu
phc v sn xut kinh doanh v sn phm Cng ty sn xut m bo ph hp vi tiu
chun quy nh.
Qun l v khng ngng nng cao cht lng hot ng phng th nghim theo
tiu chun ISO/IEC 17025. Hp tc vi phng th nghim khc phc v tt nhim
v.
b. Nhim v
Xy dng phng th nghim hp chun c thit b tin tin v nng lc
p ng yu cu kim sot cht lng nguyn vt liu v sn phm.

SVTH: Hunh Th Khnh Trinh

Trang: 30

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Kim tra, gim st cht lng sn phm t giai on cung ng nguyn vt


liu, sn xut, lu kho cho n khi xut cho khch hng, bo m cc tiu ch th hin
trong mc tiu cht lng ca cng ty.
Ch tr xy dng, iu chnh n phi liu sn xut xi mng.
2.8 Phng k thut
a. Chc nng
Qun l k thut v cng ngh sn xut xi mng bao gm: c kh, in, in t
v t ng, cng ngh sn xut, k thut an ton con ngi v thit b, u t lp t v
sa cha thit b, ng dng tin b khoa hc k thut vo sn xut.
Qun l u t xy dng bao gm: ci to, nng cp, sa cha, u t xy dng
mi cc hng mc cng trnh.
T chc qun l h thng cht lng theo tiu chun ISO 9001: 2008 v h
thng mi trng theo tiu chun ISO 14001:2004.
b. Nhim v
Xy dng k hoch SCL, sa cha thng xuyn, nhu cu thit b ph tng, vt
t hng nm v u t XDCB.
Nghin cu, ng dng cc tin b khoa hc k thut, sng kin ci tin k thut
vo qu trnh sn xut nhm em li hiu qu kinh t trong qu trnh sn xut v
gim thiu cc cht thi c hi n mi trng.
Trin khai thc hin cc d n u t i vi cc d n khng cn phi thnh
lp Ban qun l d n.
Thc hin cc th tc v ng k, qun l v kiu dng cng nghip, s hu
cng nghip, mu m, bao b, nhn hiu hng ho ca Cng ty. Bo v tnh hp php
v c quyn ca nhn hiu hng ho ca Cng ty.
2.9 Phn xng 1
a. Chc nng
T chc qun l ton b hot ng sn xut xi mng, t khu tip nhn nguyn
liu, gia cng s b cho n khi xut xi mng, giao sn phm cho khch hng.
Qun l v chu trch nhim v bo dng, sa cha thng xuyn, sa cha
ln my mc thit b, nh xng, c s h tng ca dy chuyn sn xut Phn xng 1
t khu nhp nguyn liu gia cng s b n khu xut xi mng cho khch hng
b. Nhim v
Trin khai thc hin k hoch sn xut theo ch tiu sn lng Cng ty giao.

SVTH: Hunh Th Khnh Trinh

Trang: 31

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Vn hnh my mc thit b trong dy chuyn theo ng quy trnh, quy phm


Cng ty ban hnh.
T chc hot ng sn xut m bo an ton lao ng, thit b hot ng n
nh, cht lng sn phm m bo, mi trng xanh- sch- p.
X l cc s c, h hng t xut xy ra trong qu trnh sn xut.
Theo di, kim tra, phn tch tnh hnh hot ng ca my mc thit b, m bo
khai thc cng sut thit b cao nht v an ton thng k, bo co tnh hnh sn xut,
tiu hao nguyn, nhin liu, lao ng tin lng.
2.10 Phn xng 2
a. Chc nng
T chc qun l ton b hot ng sn xut xi mng, t khu tip nhn nguyn
liu cho n khi xut xi mng, giao sn phm cho khch hng.
Qun l v chu trch nhim v bo dng, sa cha thng xuyn, sa cha
ln my mc thit b, nh xng, c s h tng ca dy chuyn sn xut Phn xng 2
t khu nhp nguyn liu n khu xut xi mng cho khch hng.
b. Nhim v
Trin khai thc hin k hoch sn xut theo ch tiu sn lng Cng ty giao.
Vn hnh my mc thit b trong dy chuyn theo ng quy trnh, quy phm
Cng ty ban hnh.
T chc hot ng sn xut m bo an ton lao ng, thit b hot ng n
nh, cht lng sn phm m bo, mi trng xanh- sch- p.
X l cc s c, h hng t xut xy ra trong qu trnh sn xut.
Theo di, kim tra, phn tch tnh hnh hot ng ca my mc thit b, m bo
khai thc cng sut thit b cao nht v an ton, thng k, bo co tnh hnh sn xut,
tiu hao nguyn, nhin liu, lao ng tin lng.
IV. T chc k ton ti cng ty CP Xi mng Hi Vn
1. C cu t chc b my k ton ti cng ty
Trng phng k ton
Ph phng k ton

K ton
K
K
TM,
ton
ton
tin
tin
NVL
lng,
gi
CCD
NH Trinh C
SVTH: BHXH
Hunh Th Khnh

K ton
BH v
cng n
phi thu

K ton
mua
hng v
cng n
phi tr

K
ton
TSC

Th
qu

Trang: 32

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Ghi ch:
Quan h trc tuyn
Quan h phi hp
2. Chc nng, nhim v ca tng phn hnh k ton ti cng ty
2.1 Trng phng k ton
L ngi c trch nhim t chc cng tc k ton, phn cng, phn quyn cho
cc cn b nhn vin phng k ton thc hin cc nhim v thuc lnh vc k ton,
kim tra, gim st qu trnh thc hin cng tc k ton, chu trch nhim chung v mi
hot ng ca phng ti chnh k ton trc php lut. Tham mu, xut cc gii
php phc v yu cu qun tr v quyt nh kinh t, ti chnh ca cng ty.
2.2 Ph phng k ton
Thc hin cc cng vic ca k ton trng khi k ton trng i vng. Qun l,
kim tra, kim sot, theo di v n c cng tc thc hin k ton ca cc k ton
phn hnh, theo di tnh hnh bin ng ti sn ca cng ty, nh k lp bo co thng
k v tnh hnh tng gim ca ti sn.
Thc hin kho s k ton, lp v gi cc bo co ti chnh, bo co quyt ton
thu, in n, kim tra v lu tr bo co, s sch, chng t, ti liu k ton theo ng
quy nh ca cng ty v ch k ton.
2.3 K ton tin mt, tin lng, BHXH
C trch nhim theo di, tp hp chng t v hch ton tnh hnh bin ng tin
mt, cc khon thanh ton tm ng i vi cng nhn vin v tin lng, BHXH,
BHYT, KPC.
2.4 K ton tin gi ngn hng
C trch nhim theo di v hch ton tnh hnh bin ng tin gi ngn hng, c
trch nhim giao dch vi ngn hng, thc hin th tc m th tn dng v thanh ton
y , kp thi. i chiu vi ngn hng qun l cht ch tin gi v tin vay ti
ngn hng.
2.5 K ton nguyn vt liu, cng c dng c

SVTH: Hunh Th Khnh Trinh

Trang: 33

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

C nhim v theo di tnh hnh bin ng tng gim vt t, cng c dng c.


nh k lp bo co nhp xut tn cho tng loi vt t, thng xuyn kim tra i
chiu vi th kho v s lng vt t
2.6 K ton bn hng v cng n phi thu
C nhim v vit ha n bn hng, lp bo ca doanh thu nh k v bo co
t xut, theo di cc khoan n phi thu v thng xuyn n c vic thu hi n,
trnh vic n n cc khon n qu hn
2.7 K ton mua hng v cng n phi tr
C trch nhim theo di hng mua v tp hp y chng t v vic mua hng
hch ton, theo di cc khon n phai tr cho nh cung cp, xut thanh ton ng
hn cho nh cung cp gi uy tn cho cng ty.
2.8 K ton ti sn c nh
C nhim v theo di danh mc ti sn c nh tng gim trong k, theo di
vic trch khu hao ti sn c nh, thu thp y ue cc chng t tng gim ca ti sn
c nh, lp phng n xut mua mi hay thanh l, nhng bn nhng ti sn c
nh ht hn s dng v s dng khng c hiu qu.
2.9 Th qu
Thc hin cng tc thu chi tin v qun l tin mt ti n v.
Bo co tnh hnh tn qu tin mt, cp nht chng t thu chi, kt s v i
chiu qu tin mt hng ngy vi k ton tin mt.
3. Hnh thc k ton ti cng ty
Cng ty ang p dng ch k ton theo quyt nh 15/2006/Q-BTC ban
hnh ngy 20/3/2006 cu b ti chnh.
Cng ty s dng hnh thc k ton my in s theo hnh thc nht k chng t.
Cng ty s dng phn mm Fast.2002
CHNG T K TON

PHN MM
K TON

BNG TNG HP
CHNG T K
TON CNG LOI
MY VI TNH

SVTH: Hunh Th Khnh Trinh

S K TON

- S tng hp
- S chi tit

- Bo co ti chnh
- Bo co k ton qun
tr

Trang: 34

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Ghi ch:
Nhp s liu hng ngy
In s, bo co cui thng, cui nm
i chiu, kim tra
Trnh t x l thng tin:
Hng ngy, k ton cc phn hnh cn c vo cc chng t gc hoc bng tng
hp chng t gc cng loi lm cn c ghi s, nhp vo phn mm theo cc bng
biu c thit k sn.
Theo quy trnh ca hnh thc Nht k chng t trong phn mm Fast.2002 m
cng ty ang p dng, cc thng tin sau khi c cp nht s c t ng nhp vo s
nht k chng t, bng k v cc s k ton chi tit, ng thi tng hp ln bng tng
hp chi tit v s ci.
Cui k, k ton cng s, in ra giy v cn c vo quy trnh lun chuyn chng
t trong k ton th cng i chiu, kim tra s sch trc khi ln bo co ti chnh.
K ton thc hin cc thao tc in bo co ti chnh theo quy nh.
B. Thc trng hch ton tiu th v xc nh kt qu kinh doanh ti Cng ty C
Phn Xi Mng Hi Vn
I. Phng thc tiu th v thanh ton ti cng ty CP Xi mng Hi Vn
1. Phng thc tiu th
Do c im ca cng ty l mt n v sn xut xi mng ln nn phng thc
tiu th ch yu l phng thc tiu th trc tip. Khch hng ca cng ty l cc n
v c k kt hp ng mua bn vi cng ty CPXM Hi Vn. Vi phng thc ny, bn
khch hng s ng k mua hng qua in thoi hoc fax giy ngh cp hng
phng tin vn ti ca khch hng nhn hng trc tip ti kho ca cng ty v p ti
hng v khi hng xut kho, ngi mua xc nhn vo cc chng t lin quan n hng
ha, lc ny hng ha c xc nh l tiu th.
2. Phng thc thanh ton
Cng ty p dng cc phng thc thanh ton:
- Thanh ton bng tin mt
- Thanh ton bng chuyn khon qua ngn hng
- Thanh ton chm theo giao thc ca cng ty vi khch hng.
II. Hch ton tiu th v xc nh kt qu kinh doanh ti cng ty CP Xi Mng Hi
Vn
1. Hch ton tiu th
SVTH: Hunh Th Khnh Trinh

Trang: 35

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

1.1.1 Hch ton doanh thu bn hng v cung cp dch v


a. Ti khon s dng
Ti khon 511 - Doanh thu bn hng v cung cp dch v
TK 5111 - Doanh thu xi mng sn xut tiu th
TK 5112 - Doanh thu xi mng gia cng
TK 5113 - Doanh thu cung cp dch v
TK 5114 Doanh thu tr cp, tr gi
TK 5115 Doanh thu tiu th xi mng gia cng
TK 5116 Doanh thu khc
b. Chng t, s sch k ton s dng
Ha n GTGT
S chi tit doanh thu bn hng v cung cp dch v
Nht k chng t ghi c TK 511
S ci TK 511
c. Phng php hch ton
Trong thng 6 nm 2011, cng ty xut bn xi mng cho mt khch hng nh
sau:
Ngy 01/6/2011 xut bn cho cng ty TNHH Ct Khi theo ha n GTGT s
0000604, bao gm xi mng Hi vn PCB40 bao, s lng 46 tn, n gi cha thu
1.150.000 /tn.
Ha n GTGT gm 3 lin, lin 1 lu ti cun ca phng kinh doanh. Sau khi
giao hng, th kho phi yu cu ngi nhn hng k xc nhn vo Ha n, giao
lin 2 cho khch hng, lin 3 chuyn cho thng k kho sao k v chuyn v phng k
ton. K ton tiu th s cn c vo ha n hch ton v lu ha n lin 3.
Cng ty C Phn Xi Mng Hi Vn
HA N GI TR GIA TNG
a ch: 65 Nguyn Vn C, Lin Chiu, N Lin 2: (giao khch hng)
in Thoi: 0511.3842529
Mu s:
Fax: 0511.3842441
Ngy 1 thng 6 nm 2011
01GTKT3/001
STK: 102010000195818 NHTMCP Cng Thng Vit Nam - CN Bc N
K hiu: HV/11P
MST: 0400101235
S: 0000604
Tn khch hng: Cng ty TNHH Ct Khi
a ch:
83 Trn Quc Ton - Qun Hi Chu - TP Nng
MST:
0400534662
Hnh thc t/ton: Theo H
S TK:

SVTH: Hunh Th Khnh Trinh

Trang: 36

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

M kho:

Xut ti kho : PX2

STT Tn hng ha, dch v


A
B
1 XM Hi Vn PCB40 Bao

n v
tnh
C
tn

S
lng
1
46

n gi
2
1.150.000

Thnh tin
3=1x2
52.900.000

Cng tin hng


Thu sut: 10%
Tin thu GTGT
Tng cng tin thanh ton
S tin vit bng ch: Nm mi tm triu mt trm chn mi ngn ng
Ngi
Ngi mua hng
giao
K ton trng
(k, h
(k, h tn)
tn)
(k, h tn)
Nguyn
Th
Hng

inh Ngc Chu

52.900.000
5.290.000
58.190.000

Gim c
(k, h tn)

PGD KD
Nguyn Ha Nam

Cn c vo ha n GTGT trn, k ton bn hng vo mc k ton bn hng


v cng n phi thu/ cp nht s liu/ ha n bn hng kim phiu xut kho v
nhp vo phn mm cc thng tin c trn ha n s 0000604. Phn mm s t ng
cp nht s liu vo cc s chi tit v s tng hp c lin quan.
C th, phn mm s t ng cp nht s liu vo TK 5111 doanh thu xi mng
sn xut tiu th. TK 131 phi thu khch hng chi tit cho khch hng cng ty
TNHH Ct Khi, TK 3331 thu GTGT u ra.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: 5111- Doanh thu xi mng sn xut tiu th

D u k
Pht sinh trong k
D cui k

48.095.099.942

48.095.099.942

Chng t
S
Ngy
Din gii
0000604 01/06 Doanh thu bn hng Cty TNHH Ct Khi

SVTH: Hunh Th Khnh Trinh

TK

131

S tin
N
C
52.900.000

Trang: 37

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

0000605 01/06 Doanh thu bn hng cty Cp Thin Hong Long


131
108.690.909
0000606 01/06 Doanh thu bn hng DNTN Tuyt Sng
131
68.763.624
0000607 01/06 Doanh thu bn hng cty TNHH Linh Th
131
13.309.092
.
Ngy 30 thng 06 nm 2011
Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
V phn mm t ng cp nht theo cc phng thc bn hng nn phn nh
khon c thit k sn s t ng a vo TK 131 m khng quan tm n vic
thanh ton ca khch hng.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
TK131 Phi thu khch hng
i Tng: B13- 082: cng ty TNHH Ct khi

D u k
Pht sinh trong k
D cui k
Chng t
S
Ngy
0000604
0000604
0000692
0000692

N
2.449.098.658
2.093.881.000
2.125.979.658

Din gii

C
2.417.000.000

TK

S tin
N

01/06
01/06
02/06
02/06
.

Doanh thu bn hng Cty TNHH Ct Khi 5111


52.900.000
Thu GTGT u ra
3331
5.290.000
Doanh thu bn hng cty TNHH Ct Khi 5111
8.050.000
Thu GTGT u ra
3331
805.000

Ngy 30 thng 06 nm 2011


Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
Cc trng hp tiu th cc loi xi mng gia cng hay cung cp cc dch v cho
cc i tng khc cng c hch ton tng t, v doanh thu s c hch ton vo

SVTH: Hunh Th Khnh Trinh

Trang: 38

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

S chi tit cc TK 5111, 5112, 5113, 5115, 5116 tng ng cho tng nghip v bn
hng xy ra trong thng 6 nm 2011
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: 5112- Doanh thu xi mng gia cng
D u k
Pht sinh trong k
D cui k

4.566.448.486

4.566.448.486

Chng t
S
Ngy
Din gii
0001283 30/06 Ph gia cng XM Hong Mai
0001284 30/06 Ph gia cng XM Hong Thch
.

TK
131
131

S tin
C
17.145.454
22.627.271

Ngy 30 thng 06 nm 2011


K ton trng

Ngi ghi s
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011

DMTK: 5115- Doanh thu tiu th xi mng gia cng

D u k
Pht sinh trong k
D cui k
Chng t
S
Ngy
0000774
0000826

8.473.456.422

8.473.456.422

S tin
TK N
C

Din gii

03/06 Doanh thu bn hng Cty TNHH Ct Khi


03/06 Doanh thu bn hng Cty TNHH Ngc V
.

Ngi ghi s
(k, ghi r h tn)
SVTH: Hunh Th Khnh Trinh

131
131

9.527.272
26.199.998

Ngy 30 thng 06 nm 2011


K ton trng
(k, ghi r h tn)
Trang: 39

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cn c vo cc s chi tit ln bng tng hp chi tit doanh thu nh sau:


BNG TNG HP TK 511
Thng 06 nm 2011

DIN GII
Doanh thu xi mng sn xut tiu
th (5111)
Doanh thu xi mng gia cng
(5112)
Doanh thu cung cp dch v
(5113)
Doanh thu tr cp, tr gi (5114)
Doanh thu tiu th xi mng gia
cng (5115)
Doanh thu khc (5116)
Tng cng

S D
U K
N C

S D
CUI K
N C

S PHT SINH
N
C
48.095.099.942 48.095.099.942
4.566.448.486

4.566.448.486

0
0

0
0

8.473.456.422 8.473.456.422
0
0
61.135.004.850 61.135.004.850

Nht k chng t s 8 c i chiu vi s liu bng tng hp


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi c TK 511
Thng 06 nm 2011
St
t
1
2
3
4

TK
n
111
112
131
..

Tn tk N
Tin mt
Tin gi ngn hng
Phi thu khch hng

Cng

C511

61.135.004.850

C632 C641 C642

Tng cng

61.135.004.850

61.135.004.850

61.135.004.850
Ngy 30 thng 06 nm 2011
Ngi ghi s
K ton trng
Gim c
(k, ghi r h tn)
(k, ghi r h tn)
(k, ghi r h tn)
S liu trn S Ci cc ti khon c tp hp t cc nht k chng t c lin
quan.
n v: Cng ty CP Xi mng Hi Vn
SVTH: Hunh Th Khnh Trinh

Trang: 40

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

a Ch: 65 Nguyn Vn C - Lin Chiu - N


S CI TK 511
S d u k
N
C

Ghi C cc TK, i ng n
vi TK 511
911
Pht sinh N
Pht sinh C
S d cui k N
C
Ngi ghi s
(k, ghi r h tn)

SVTH: Hunh Th Khnh Trinh

Thng 6
61.135.004.850
61.135.004.850
61.135.004.850

K ton trng
(k, ghi r h tn)

Cng

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Trang: 41

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

BNG K S 11
TK 131: Phi thu khch hng
Thng 06 nm 2011
D
c
u

C511

Cng N
TK131

190.352.818

1.903.528.182

2.093.881.000

400.006.138

11.541.698

1.154.120.802

1.269.532.500

1.269.550.000

1.269.550.000

399.988.638

3.027.011.208

295.435.880

2.954.358.920

3.249.794.800

3.027.500.000

3.027.500.000

3.249.306.008

Tn khch

D n u

Cty TNHH
Ct Khi
B13-82

2.449.098.658

Cty
TM&DV
Ngh
Giang
B13-141

Cty TNHH
Duy Thnh
B13- 036

C3331

N112

Cng C TK
131

D N cui

2.387.000.000

2.417.000.000

2.125.979.658

N111

30.000.000

..

..

Cng

72.101.982.668

6.113.500.485

61.135.004.850

67.248.505.335

1.908.720.043

71.596.332.433

73.505.052.476

65.845.435.527

Cui thng k ton tin hnh in bng chi tit cng n ca tng khch hng km theo bng k S 11

SVTH: Hunh Th Khnh Trinh

Trang: 42

D
C
cui

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 131
S d u k
N
C
72.101.982.668
Ghi C cc TK, i ng n
vi TK ny

Thng 6

Cng
511
61.135.004.850
3331
6.113.500.485
Pht sinh N
67.248.505.335
Pht sinh C
73.505.052.476
S d cui k N
65.845.435.527
C
1.1.2 Hch ton doanh thu ni b
a. Ti khon s dng
TK 512 Doanh thu ni b
TK 5121 Doanh thu xi mng sn xut tiu th ni b
TK 5122 Doanh thu xi mng gia cng tiu th ni b
TK 5123 Doanh thu dch v ni b
b. Chng t, s sch k ton s dng
Ha n GTGT
S chi tit TK 512
Nht k chng t ghi c TK 512
S ci TK 512
c. Phng php hch ton
Hng thng, Cng ty C phn xi mng Hi Vn p dng chnh bn hng theo
hnh thc h tr khch hng ca mnh bng cc chnh sch h tr chi ph bn hng, h
tr tiu th thng qua cc mc sn lng m chnh sch cng ty a ra. Sau mt thng,
k ton s cn c vo sn lng m khch hng thc nhn trong thng trc tnh
ch m khch hng c h tr. Phn khch hng c h tr s c quy ra xi
mng v c nhn vo thng tip theo ca thng c ly sn lng lm cn c tnh
h tr.

SVTH: Hunh Th Khnh Trinh

Trang: 43

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Ngy 15/6/2011 xut bn cho cng ty TNHH Duy Thnh theo ha n GTGT s
0001012, bao gm xi mng Hi vn PCB40 bao, s lng 20 tn, n gi cha thu
1.150.000 /tn. (trong 15.5 tn l hng c h tr tiu th ca thng 5/2011).
Cng ty C Phn Xi Mng Hi Vn
a ch: 65 Nguyn Vn C, Lin Chiu, TP
N
in Thoi: 0511.3842529 Fax: 0511.3842441

HA N GI TR GIA TNG
Lin 2: (giao khch hng)
Ngy 15 thng 6 nm 2011

STK: 102010000195818 NHTMCP Cng Thng Vit Nam - CN Bc N


MST: 0400101235

Mu s:
01GTKT3/001
K hiu:
HV/11P
S: 0001052

Tn khch hng: Cng ty TNHH Duy Thnh


a ch: 712 Ng Quyn - Qun Sn Tr - TP Nng
MST:
0400451769
Hnh thc t/ton: khng thu tin
S
(theo bng tnh h tr _B3)
TK:
M kho:
Xut ti kho : PX2
STT Tn hng ha, dch v
A
B
1 XM Hi Vn PCB40 Bao

n v
tnh
C
tn

S
lng
1
15.5

n gi
2
1.150.000

Cng tin hng


Thu sut: 10%
Tin thu GTGT
Tng cng tin thanh ton
S tin vit bng ch: Mi chn triu su trm linh by ngn nm trm ng
Ngi mua hng
(k, h tn)

Ngi giao
(k, h tn)

Nguyn Th
Hng

Thnh tin
3=1x2
17.825.000
17.825.000
1.782.500
19.607.500

K ton trng
(k, h tn)

Th trng
n v
(k, h tn)

inh Ngc Chu

PGD KD
Nguyn Ha
Nam

Cn c vo ha n GTGT trn, k ton bn hng vo mc k ton bn hng


v cng n phi thu/ cp nht s liu/ ha n bn hng kim phiu xut kho v
nhp vo phn mm cc thng tin c trn ha n s 0001052. y l nghip v bn
hng nhng khng thu tin khch hng (v khch hng c hng ch tiu th ca
SVTH: Hunh Th Khnh Trinh

Trang: 44

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

thng trc) nn phn chi ph ny c hch ton vo TK 641- chi ph bn hng. Khi
nhp ha n, ti phn m nhp xut ta nhp vo TK 641. Phn mm s t ng cp
nht s liu vo cc s chi tit v s tng hp c lin quan.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: 5121- Doanh thu xi mng sn xut tiu th ni b
D u k
Pht sinh trong k
D cui k
Chng t
S
Ngy
0001052
0001057

844.978.548

844.978.548

Din gii

TK

15/06 Doanh thu bn hng Cty TNHH Duy Thnh


15/06 Doanh thu bn hng cty TNHH Linh Th
.

641
641

S tin
N
C
17.825.000
8.928.182

Ngy 30 thng 06 nm 2011


Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
Cn c vo s chi tit TK 512 ln Nht k chng t s 8
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi c TK 512
Thng 06 nm 2011
TK
Stt n
1 111
2 112
..
641

Tn tk N
Tin mt
Tin gi ngn hng
.
Chi ph bn hng
Cng

Ngi ghi s

SVTH: Hunh Th Khnh Trinh

C512

844.978.548
844.978.548

K ton trng

..

Tng cng

844.978.548
844.978.548
Ngy 30 thng 06 nm 2011
Gim c

Trang: 45

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

S Ci cc ti khon c tp hp theo bn N ca ti khon ghi s Ci i ng


vi bn C ca cc ti khon lin quan.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 512
S d u k
N
C

Ghi C cc TK, i ng n
vi TK 511
911
Pht sinh N
Pht sinh C
S d cui k N
C

Thng 6
844.978.548
844.978.548
844.978.548

Cng

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
1.2 Hch ton gi vn
a. Ti khon s dng
TK 632 Gi vn hng bn
TK 6321 Gi vn xi mng sn xut
TK 6322 Gi vn xi mng gia cng
TK 6323 Ga vn dch v
TK 6325 Gi vn tiu th xi mng gia cng
b. Chng t, s sch k ton s dng
Ha n GTGT
Phiu xut kho
Th kho
S chi tt TK 632
S ci TK 632
c. Phng php hch ton
Cng Ty hch ton hng tn kho theo phng php k khai thng xuyn v xc
nh gi hng xut kho theo phng php nhp trc xut trc.
SVTH: Hunh Th Khnh Trinh

Trang: 46

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Nh nu trn, Ngy 01/06 cng ty xut hng bn cho cng ty TNHH Ct


khi, k ton kho hng ph trch lp phiu xut kho, phiu c lp thnh 3 lin, ln 1
th kho gi, lin 2 giao cho ngi nhn, lin 3 lu phng k ton lm cn c hch ton.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
PHIU XUT KHO
Ngy 01 thng 06 nm 2011
S: 01
H v tn ngi nhn hng: Cng ty TNHH Ct Khi.
L do xut kho: Xut bn trc tip
Xut ti kho: PX2
Tn, nhn hiu, quy cch
S
VT
n gi
phm cht sn phm
lng
A
B
1
2
1
Xi mng Hi Vn PCB40 bao
Tn
46
1.080.000
Tng cng
Tng tin thnh ch: Nm mi triu ba trm by mi ngn ng.

TT

Ngi mua
hng
(K, h tn)

Th kho
(K, h
tn)

Ph trch cung
tiu

Thnh tin
3
49.680.000
49.680.000

K ton trng

Gim c

(K, h tn)

(K, h tn)

(K, h tn)

kho, th kho s dng th kho ghi chp phn nh hng ngy tnh hnh nhp,
xut, tn kho hng ho. Mi th kho c m cho mt loi mt hng xi mng theo
di v mt hin vt.

n v: Cng ty CP Xi mng Hi Vn
SVTH: Hunh Th Khnh Trinh

Trang: 47

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

a Ch: 65 Nguyn Vn C - Lin Chiu - N


TH KHO
Kho : Phn xng 2
T s:
Tn nhn hiu, quy cch vt t: Xi mng Hi vn PCB40 bao
n v tnh: tn
M s:
Ngy thng

01/06/2011
02/06/2011
02/06/2011
02/06/2011

S hiu CT
N
X

01
01
02
03

Din gii

Nhp

Tn cui thng 05/2011


Thng 06/2011
Cng ty TNHH Ct Khi
Nhp kho
Cng Ty TNHH Duy Thnh
DNTN Vng Quc

S lng
Xut

46
76
35
18

...........

....

......

Tn cui thng 06/2011

Tn
168
122
198
163
145
....
71.8

Th kho

K ton trng

(K, h tn)

(K, h tn)

Nh nu phn hch ton doanh thu, k ton bn hng cn c vo ha n


bn hng, vo phn k ton bn hng v cng n phi thu/ cp nht s liu/ ha n
bn hng kim phiu xut kho ca phn mm nhp liu. Phn mm s t ng cp
nht gi hch ton xut kho cho lng hng xut bn ng thi phn nh vo cc s chi
tit ti khon 6321, 6322 v cc ti khon 155, 156

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
SVTH: Hunh Th Khnh Trinh

Trang: 48

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

DMTK: TK 6321-Ga vn xi mng sn xut


N
D u k
Pht sinh trong k
D cui k

42.207.414.013 42.207.414.013

Chng t
S
Ngy
Din gii
0000604 01/06 Xut bn Cty TNHH Ct Khi
0000605 01/06 Xut bn cty Cp Thin Hong Long
0000606 01/06 Xut bn DNTN Tuyt Sng
.

S tin
TK
N
C
155
49.680.000
155
101.830.820
155
64.317.267

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: TK 6322-Ga vn xi mng gia cng

D u k
Pht sinh trong k
D cui k

3.386.975.712

3.386.975.712

Chng t
S
Ngy
Din gii
0001203 05/06 Xut XM Hong Thch
0001204 07/06 Xut XM Hong Thch

TK
156
156

S tin
N
15.832.727
20.356.364

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
SVTH: Hunh Th Khnh Trinh

Trang: 49

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn


DMTK: TK 6325-Ga vn tiu th xi mng gia cng

D u k
Pht sinh trong k
D cui k

8.314.734.098

8.314.734.098

Chng t
S
Ngy
Din gii
0000774 03/06 Xut bn Cty TNHH Ct Khi
0000826 03/06 Xut bn Cty TNHH Ngc V

TK
156
156

S tin
N
C
9.127.273
23.959.090

.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 632
S d u k
N
C

Ghi C cc TK, i ng n Thng


vi TK ny
1
155
156
Pht sinh N
Pht sinh C
S d cui k N
C
Ngi ghi s
(k, ghi r h tn)

Thng 6
42.207.414.013
11.701.709.510
53.909.123.523
53.909.123.523

K ton trng
(k, ghi r h tn)

Cng

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

1.3 Hch ton cc khon gim tr doanh thu


1.3.1. Hch ton chit khu thng mi
Trong thng 06 nm 2011 ti cng ty khng pht sinh cc nghip v lin quan
n chit khu thng mi

SVTH: Hunh Th Khnh Trinh

Trang: 50

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

1.3.2 Hch ton hng bn b tr li


Trong thng 06 nm 2011 ti cng ty khng pht sinh cc nghip v lin quan
n hng bn b tr li
1.3.3 Hch ton gim gi hng bn.
Trong thng 06 nm 2011 ti cng ty khng pht sinh cc nghip v lin quan
n gim gi hng bn
2. Hch ton xc nh kt qu kinh doanh
2.1 Hch ton chi ph bn hng
a. Ti khon s dng
TK 641 Chi ph bn hng
TK 6411 Chi ph nhn vin
TK 6412 Chi ph nhin liu, vt liu, bao b
TK 6413 Chi ph dng c, dng
TK 6414 Chi ph khu hao TSC
TK 6415 Chi ph hao ht
TK 6416 Chi ph dch v mua ngoi
TK 6418 Chi ph bng tin khc
b. Chng t, s sch k ton s dng
Cc phiu chi v cc khon chi ph bn hng
Cc giy bo N ca Ngn hng v cc khon chi ph bn hng
s chi tit TK 641
s chi tit TK 111,112
Bng k ti khon 641.
c. Phng php hch ton
K ton chi ph hng ngy cn c vo cc phiu chi, phiu xut kho hng ha
tiu dng ni b v cc bng k tnh khu hao ti sn c nh... nhp d liu vo
phn mm theo di trn cc s chi tit TK 641 s chi tit TK 111, 112...
Ngy 20/06, cn c vo Ha n GTGT, vn chuyn 12 tn v bao xi mng t
Qung Nam v Nng do cng ty TNHH dch v vn ti Phc Thun gi n, k
ton chi ph s chi tin mt thanh ton.
HA N GI TR GIA TNG
Lin 2: (giao khch hng)

SVTH: Hunh Th Khnh Trinh

Mu s:

Trang: 51

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn


01GTKT3/001
K hiu: CK/11P
S: 0000489

Ngy 20 thng 06 nm 2011

n v bn hng: Cng ty TNHH dch v vn ti PHC THUN


a ch: 20 L nh Dng - Qun Hi Chu - TP Nng
MST: 0400355832
n v mua hng: Cng ty C Phn Xi Mng Hi Vn
a ch: 65 Nguyn Vn C - Qun Lin Chiu - TP Nng
MST: 0400101235
Hnh thc thanh ton: TM
S TK:

STT
Tn hng ha, dch v
A
B
1 Vn chuyn bao b xi mng

n
v
tnh
C
tn

S
lng
1
12

n gi
2
250.000

Cng tin hng


Thu sut: 10%
Tin thu GTGT
Tng cng tin thanh ton
S tin vit bng ch: Ba triu ba trm ngn ng.
Ngi mua hng
Ngi giao hng
(k, ghi r h tn)
(k, h tn)

Thnh tin
3=1x2
3.000.000
3.000.000
300.000
3.300.000
Th trng n v
(k, ghi r h tn)
Nguyn Phc
Hnh

n v: Cng ty C Phn Xi mng Hi Vn


a ch: 65 Nguyn Vn C - Qun Lin Chiu - TP N
PHIU CHI
Ngy 20 thng 06 nm 2011

S:875
N TK 6416
C TK 111

H tn ngi nhn tin: L Hu


SVTH: Hunh Th Khnh Trinh

Trang: 52

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

a ch: Cng ty TNHH dch v vn ti Phc Thun


L do chi: Chi tr tin vn chuyn bao b xi mng
S tin:
3.300.000
vit bng ch: Ba triu ba trm ngn ng.
Km theo: 01 chng t gc
Gim c
(k, h tn)

K ton
Ngi lp phiu
(k, h tn)
(k, h tn)

Ngi nhn tin


(k, h tn)

Cn c vo phiu chi, k ton chi ph vo mc k ton tin mt, tin gi v tin


vay/ cp nht s liu/ phiu chi tin mt nhp d liu vo phn mm theo cc thng
tin v khon mc chi ph c thit k sn phn mm phn nh trn s chi tit
TK 6416 ng thi vo s chi tit TK 111.
S chi tit ti khon 6416 dng phn nh cc chi ph nh in thoi, in
nc, chi ph vn chuyn v cc chi ph khc m Cng Ty phi thu ngoi.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: TK 6416- Chi ph dch v mua ngoi.
D u k
Pht sinh trong k
D cui k

1.476.040.449

1.476.040.449

Chng t
S
Ngy
Din gii
PC854 17/06 Chi tin bc xp cho cng nhn
0000489 20/06 Tin vn chuyn bao b xi mng
. .

S tin
TK
N
C
111
750.000
111
3.000.000

ng thi phn mm cng s cp nht vo s chi tit TK 111


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: 111 Tin Mt

SVTH: Hunh Th Khnh Trinh

Trang: 53

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

D u k
Pht sinh trong k
D cui k
Chng t
S
Ngy
PC75 03/06

PC 854 17/06
0000489 20/06
0000489 20/06
.

N
648.183.492
1.908.720.043
467.705.917

Din gii
Chi hc ph

Chi tin bc xp cho cng nhn


Tin vn chuyn bao b xi mng
Thu GTGT u vo

Ngi ghi s
(k, ghi r h tn)

SVTH: Hunh Th Khnh Trinh

K ton trng
(k, ghi r h tn)

C
2.089.197.618

TK
6427
..
6416
6416
1331

S tin
N
C
1.800.000
750.000
3.000.000
300.000

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Trang: 54

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cc nghip v lin quan n chi ph bn hng c tp hp vo bng k s 05, i ng N TK 641 v ghi C cc TK lin quan.
BNG K S 05
Ghi N TK 641
Thng 06 nm 2011
TT

Ngy
thng

01/6

02/6

111

112

152

153

23.378.400

214

242

334

411.434.859

23.450.000

338

512

tng

214.560.000

649.373.259

12.130.679

25.364.152

60.944.831

15.789.364

1.110.299.565

15/6
20/6

cng

16.478.920
3.300.000
..
498.645.565

25.748.620

78.253.664

759.693.276

214.335.721

15.274.350

15.274.350

640.352.217

59.464.242

375.898.351

411.434.859

337.042.667

974.253.276

214.335.721

844.978.548

4.356.405.446

Cc nghip v lin quan n chi ph bn hng cng c tp hp vo Nht k chng t s 8


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi C TK 641
Thng 06 nm 2011
Tk
n
911

tn tk n
xc nh kqkd
cng

6411
1.188.588.997
1.188.588.997

Ngi ghi s
(k, ghi r h tn)

SVTH: Hunh Th Khnh Trinh

6412
59.464.242
59.464.242

K ton trng
(k, ghi r h tn)

6413
375.898.351
375.898.351

6414
411.434.859
411.434.859

6415

6416
1.476.040.449
1.476.040.449

6418
844.978.548
844.978.548

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Trang: 55

tng
4.356.405.446

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 641
S d u k
N
C

Ghi C cc TK
111 (NKCT s 01)
112 (NKCT s 02)
152 (NKCT s 07)
153 (NKCT s 07)
214 (NKCT s 07)
242 (NKCT s 07)
334 (NKCT s 07)
338 (NKCT s 10)
512 (NKCT s 08)
Pht sinh N
Pht sinh C
D N cui k
D C cui k

...

Thng 6
...
498.645.565
640.352.217
59.464.242
375.898.351
411.434.859
337.042.667
97.425.276
214.335.721
844.978.548
4.356.405.446
4.356.405.446

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
2.2 Hch ton chi ph qun l
a. Ti khon s dng
Chi ph qun l doanh nghip gm cc chi ph khu hao ti sn c nh, in
nc, in thoi ... phc v cho qun l.
Ti khon s dng 642 - chi ph qun l doanh nghip. Cng ty s dng cc ti
khon chi tit tng t nh h thng ti khon theo quy nh ca B Ti Chnh.
Tk 642 chi ph qun l
Tk 6421 chi ph nhn vin qun l
Tk 6422 chi ph vt liu qun l
Tk 6423 chi ph dng vn phng
Tk 6424 chi ph khu hao TSC

SVTH: Hunh Th Khnh Trinh

Trang: 56

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Tk 6425 chi ph thu,ph v l ph


Tk 6426 chi ph d phng
TK 6427 chi ph dch v mua ngoi
Tk 6428 chi ph bng tin khc
b. Chng t, s sch k ton s dng
Phiu chi, giy bo N ngn hng v khon chi ph qun l doanh nghip. Cc
bng tnh lng, tnh khu hao ti sn c nh...
K ton s dng s chi tit TK 642, s chi tit TK 111, 112, bng k ti khon 642.
Quy trnh lun chuyn chng t:
Cn c vo cc chng t nh giy ngh tm ng, chng t thanh ton, giy np
tin... k ton chi ph s lp phiu chi. Sau khi c ch k duyt ca k ton trng, phiu chi
s c chuyn cho th qu chi tin v phn nh vo s qu. K ton chi ph s nhp d liu
phn nh khon tin mt v chuyn cho cc k ton lin quan nhp d liu. K ton chi
ph lu phiu chi ny.
c. Phng php hch ton
Hng ngy, k ton cn c vo cc chng t lin quan n chi ph qun l doanh
nghip nh phiu chi, bng tnh khu hao ti sn c nh, ha n in nc, in
thoi... nhp vo phn mm theo cc khon mc ph phn nh vo cc s chi tit c
lin quan.
n v: Cng ty C Phn Xi mng Hi Vn
a ch: 65 Nguyn Vn C - Qun Lin Chiu - TP N
PHIU CHI
Ngy 20 thng 06 nm 2011

S:875
N TK 6416
C TK 111

H tn ngi nhn tin: Nguyn Anh Tun


a ch: k ton vin
L do chi: Chi tin hc ph
S tin:
1.800.000
vit bng ch: Mt triu tm trm ngn ng.
Km theo: 01 chng t gc
Gim c
(k, h tn)

K ton
Ngi lp phiu
(k, h tn)
(k, h tn)

SVTH: Hunh Th Khnh Trinh

Ngi nhn tin


(k, h tn)

Trang: 57

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

K ton chi ph vo mc k ton tin mt, tin gi v tin vay/ cp nht d liu/
phiu chi nhp d liu phn mm phn nh vo s chi tit TK 642 v s chi tit TK
111, ng thi vo bng k TK 642.
S chi tit 6427 phn nh cc khon chi ph qun l doanh nghip m Cng Ty
phi mua ngoi nh in, nc, in thoi, chi ph o to...
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TI KHON
T ngy 01/06 n ngy 30/06/2011
DMTK: 6427- Chi ph dch v mua ngoi.
N
D u k
Pht sinh trong k
D cui k
Chng t
S
Ngy
PC75 03/06
PC76 03/06
..
PC 89 06/09
.

822.133.600

Din gii
Chi hc ph
Chi tu xe cng tc
Chi tip khch

Ngi ghi s
(k, ghi r h tn)

K ton trng
(k, ghi r h tn)

822.133.600

S tin
TK
N
C
111
1.800.000
111
2.000.000
111

1.551.819

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Tng t, Cn c vo bng tnh lng, bng tnh khu hao TSC k ton chi
ph cp nht d liu vo s chi tit TK 6421- Chi ph nhn vin, TK 6424- Chi ph
khu hao TSC tng t nh trn.

SVTH: Hunh Th Khnh Trinh

Trang: 58

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cc nghip v lin quan n chi ph bn hng c tp hp vo cc bng k, i ng N TK 641 v ghi C cc TK lin quan.
BNG K S 05
Ghi N TK 642
Thng 06 nm 2011
ST
T
1
2

Ngy
thng

111

03/06
06/06
..

1.800.000

152
27.812.58
0

153

214
685.724.76
5

338

652.559.25
0

715.337.345

511.434.85
9
47.273.52
0

138.080.71
3

tng

311.530.825

18.940.255
354.825.00
0

334

278.980.82
5

32.550.000

14/06

cng

112

685.724.76
5

511.434.85
9

144.250.85
8

674.625.972

144.250.85 2.534.148.96
8
5

Nht k chng t tp hp bn C chi tit cc ti khon 642 i ng vi bn N ti khon 911


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi C TK 642
Thng 06 nm 2011
tkn

911

tn tk n
xc nh kqkd
cng

6421
6422
6423
6424
655.685.717 47.273.520 138.080.713 685.724.765
655.685.717 47.273.520 138.080.713 685.724.765

Ngi ghi s
(k, ghi r h tn)
SVTH: Hunh Th Khnh Trinh

K ton trng
(k, ghi r h tn)

6425
0

6426

6427
6428
822.133.600 185.250.650
0 822.133.600 185.250.650

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)
Trang: 59

tng
2.534.148.965

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cc s liu trn S ci ti khon 642 c tp hp t cc NKCT c lin quan.


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 642
S d u k
N
C

Ghi C cc TK
111 (NKCT s 01)
112 (NKCT s 02)
152 (NKCT s 07)
153 (NKCT s 07)
214 (NKCT s 07)
334 (NKCT s 07)
338 (NKCT s 10)
Pht sinh N
Pht sinh C
D N cui k
D c cui k
Ngi ghi s
(k, ghi r h tn)

...

K ton trng
(k, ghi r h tn)

Thng 6
...
354.825.000
652.559.250
47.273.520
138.080.713
685.724.765
511.434.859
144.250.858
2.534.148.965
2.534.148.965

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Cui thng phn mm s tp hp s liu ti khon 641 v 642 tng hp Bo


co Chi ph bn hng v chi ph qun l doanh nghip.
2.3 Hch ton doanh thu hot ng ti chnh
a. Ti khon s dng
TK 515 Doanh thu hot ng ti chnh
Doanh thu hot ng ti chnh cng ty ch yu l cc t cc khon tin gi
ngn hng, cc khon li nhun t hot ng u t ngn hn.
b. Chng t, s sch k ton s dng
Phiu thu, giy bo C ca ngn hng...
S chi tit TK 515, s chi tit 111, 112.
c. Phng php hch ton

SVTH: Hunh Th Khnh Trinh

Trang: 60

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cc chng t ca ngn hng thng bo v li tin gi ca doanh nghip, cc


giy bo C ca ngn hng hay phiu thu v khon li tin gi ngn hng nhp qu
tin mt, l cn c ghi s k ton.
Ngy 30/06 c chng t giao dch ca Ngn hng TMCP Cng Thng Vit
Nam, chi nhnh Bc - TP Nng v li tin gi ngn hng ca cng ty s tin l
564.774
NGN HNG TMCP CNG THNG
VIT NAM
Chi nhnh Bc - Tp Nng.
GIY BOLI
(t ngy 01/06 n 30/06/2011)
Lin 2: Tr khch hng.
Tn khch hng (Customer Name)
Cng ty CP Xi mng Hi Vn
Ngy giao dch (Date)
a ch: 65 Nguyn Vn C - Qun Lin Chiu - TP Nng
30/06/2010
M s thu ca KH 0400101235
Thng bo vi qu khch hng
(This is to certify that)
Chng ti ghi n vo TK ca qu khch hoc nhn bng tin mt s tin sau.
(We have debited the following amount from your account/or received by cash)
Chng ti ghi c vo TK ca qu khch hoc tr bng tin mt s tin sau.
(We have credited the following amount to your account/or paid by cash)
Din gii
Bin lai li tin gi
(Description)
S TK
102010000195818
S GD
(A/C No.)
(Ref)
Chi tit
S tin
Din gii
(Item)
(Amount)
(Remark)
Li nhp gc D
VND 564.774
VND 564.774
Khch hng

Giao dch vin

Kim sot

Gim c

Khi nhn c giy Bo C ca ngn hng v khon li ny k ton chi ph,


thanh ton s nhp d liu phn nh vo cc s chi tit 515- Doanh thu hot ng ti
chnh phn Li tin gi ny
K ton chi ph vo mc k ton tin mt, tin gi v tin vay/ cp nhht d
liu/ giy bo c nhp d liu.

SVTH: Hunh Th Khnh Trinh

Trang: 61

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Sau khi nhp d liu, phn mm s th hin cc khon li ny trn s chi tit ti
khon 515.
S chi tit ti khon 515 phn nh cc khon li ngn hng v tin gi v li do
cc n v khc vay Cng Ty.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TK 515
T ngy 01/06 n ngy 30/06/2011
DMTK: 515- Doanh thu hot ng ti chnh
D u k
Pht sinh trong k
D cui k

37.452.786

37.452.786

Chng t
S tin
S
Ngy
Din gii
TK N
C
GBC 30/06 Li tin gi NH CT
112
564.774
GBC 30/06 Li tin gi NH u t
112
724.305
GBC 30/06 Li tin gi NH Vietcombank
112
209.250
GBC 30/06 Li tin gi NH Hng hi
112
313.407
.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi c TK 515
Thng 06 nm 2011
Stt
1
2
3
4

TK
n
111
112
131
..

Tn tk N
Tin mt
Tin gi ngn hng
Phi thu khch hng

Cng

Ngi ghi s
(k, ghi r h tn)

SVTH: Hunh Th Khnh Trinh

C512
37.452.786

37.452.786

K ton trng
(k, ghi r h tn)

..

Tng cng
37.452.786

37.452.786
Ngy 30 thng 06 nm 2011
Gim c
(k, ghi r h tn)

Trang: 62

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

S ci ti khon 515 cng c tp hp t bn N 515 v i ng vi bn C


ca cc ti khon lin quan.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 515
S d u k
N
C

Ghi C cc TK
911
Pht sinh N
Pht sinh C
D N cui k
D C cui k

...

Thng 6
...
37.452.786
37.452.786
37.452.786

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
2.4 Hch ton chi ph ti chnh
a. Ti khon s dng
Chi ph hot ng ti chnh cng ty ch yu l cc khon chi ph li tin vay,
cc khon l do du t, chit khu thanh ton cho ngi mua, chi ph li k cc ca
cc n v khch hng.
TK 635 Chi ph hot ng ti chnh
b. Chng t, s sch k ton s dng
Phiu chi, giy bo N ca ngn hng
S chi tit TK 635, S chi tit TK 111, 112
c. Phng php hch ton
Ngy 26 thng 06, Tr li vay cho ngn hng TMCP Hng hi theo kh c
nhn n s 0012 27/03/ HK-HC, s tin 2.835.417, tr bng chuyn khon.
Cn c vo kh c nhn n s 0012 2/03/ HK-HC, k ton vit y nhim chi
v phn nh chi ph li vay.
Kh c nhn n c mu sau

SVTH: Hunh Th Khnh Trinh

Trang: 63

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Ngn hng TMCP Hng Hi


S 0012 2/03 HK-HC
KH C NHN N
Ngy 27/03/11
Bn vay: cng ty CP Xi Mng Hi Vn
a ch65 Nguyn Vn C - Qun Lin Chiu Nng
Ngi i din: Bi Vit Minh
Chc v: gim c
Theo VB y quyn s:
Ngy:
Ca:
Cn c nhn n vi ngn hng TMCP Hng Hi VN (MSB)
Nhn n vi MSB theo hp ng tn dng s 0012 2/03 HK-HC ngy 03/03/11.
S tin c vay ti a theo hp ng tn dng: 8.000.000.000
S tin cn c rt theo hp ng tn dng: 5.147.097.000
Tng s d n ti MSB: 7.952.903.000
TK tin vay ti MSB s 061.82.01.002370.0
Hp ng bo m tin vay s:
theo Q ca HQT
ngy
Tng gi tr ti sn m bo: 13.006.000.000
Ni dung nhn n MSB:
1. S tin nhn n: 500.000.000
Bng ch: Nm trm triu ng chn.
2. Thi hn vay: 06 thng
3. Li sut vay: 19 % / nm
4. Mc ch s dng: B sung vn lu ng, thanh ton tin mua hng
5. hnh thc rt vn: chuyn khon
6. K hn tr n gc: Cui k
K hn tr n li: vo ngy 26 hng thng
7. iu kin khc:
8. Cc ni dung khc c thc hin theo tha thun ti HTD v hp ng m
bo tin vay. Kh c nhn n ny c lp thnh 03 bn, c gi tr php l nh
nhau, bn vay gi 01 bn, MSB gi 02 bn.
Bn vay
Bn cho vay
Bi Vit Minh

L Xun Hnh

Cn c vo kh c nhn n, k ton lp y nhim chi


Y NHIM CHI
Ngy 26/02/09
n v tr tin: Cng ty CP Xi Mng Hi Vn
a ch: 712 Ng Quyn Sn Tr Nng
TK: 150.00131289101
Ti: Ngn hng TMCP Hng Hi
CN: Nng
n v nhn tin: Cng ty CP Xi Mng Hi Vn
TK: 061.82.01.002370.0
Ni dung: Tr li tin vay theo kh c nhn n s 0012 02/03 HK-HC.
S tin bng s: 2.835.417
S tin bng ch: Hai triu tm trm ba mi l, ngn bn trm mi by ng..
n v tr tin
K ton
Gim c
SVTH: Hunh Th Khnh Trinh

n v nhn tin
K ton
Gim c
Trang: 64

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Khi giao y nhim chi cho nhn vin giao dich ca ngn hng, nhn vin giao
dch s thc hin thao tc trn my thu li vay v in chng t cho cng ty Hi Vn,
cn c vo y nhim chi c ngn hng in v giy bo n ca ngn hng v khon
li ny k ton chi ph, thanh ton s nhp d liu phn nh vo cc s chi tit 635Doanh thu hot ng ti chnh phn Li tin vay ny
K ton chi ph vo mc k ton tin mt, tin gi v tin vay/ cp nhht d
liu/ giy bo c nhp d liu.
Sau khi nhp d liu, phn mm s th hin cc khon li vay ny trn s chi tit ti
khon 635
S CHI TIT TK 635
T ngy 01/06 n ngy 30/06/2011
DMTK:635- Chi ph hot ng ti chnh

N
D u k
Pht sinh trong k
D cui k

353.656.023 353.656.023

Chng t
S
Ngy

S tin
N
C

Din gii
TK
Li tin vay kh c 0012
GBN 30/06 02/03 HK-HC NH hng hi
112
2.835.417
GBN 30/06 Li tin vay NH u t
112
7.826.389
BK 30/06 Tin li k cuc ca khch hng
131
204.862.147
.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi c TK 635
Thng 06 nm 2011
TK
Stt n
Tn tk N
1 911 Xc nh kqkd
..
Cng
Ngi ghi s

SVTH: Hunh Th Khnh Trinh

C635
353.656.023
353.656.023

K ton trng

..

Tng cng
353.656.023

353.656.023
Ngy 30 thng 06 nm 2011
Gim c

Trang: 65

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

S liu trn s ci TK 635 c ly t cc NKCT c lin quan v c i


chiu vi s chi tit TK 635 v NKCT s 08 ghi c TK 635
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 635
S d u k
N
C

Ghi C cc TK
112 (NKCT s 02)
Pht sinh N
Pht sinh C
D N cui k
D C cui k

...

Thng 6
...
353.656.023
353.656.023
353.656.023

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Ngi ghi s
K ton trng
(k, ghi r h tn)
(k, ghi r h tn)
2.5 Hch ton thu nhp khc
Trong thng 06 nm 2011 ti cng ty khng pht sinh cc nghip v lin quan
n thu nhp khc
2.6 Hch ton chi ph khc
Trong thng 06 nm 2011 ti cng ty khng pht sinh cc nghip v lin quan
n chi ph khc
2.7 Hch ton xc nh kt qu kinh doanh
a. Ti khon s dng
TK 911- Xc nh kt qu kinh doanh.
b. Chng t, s sch k ton s dng
S chi tit TK 911.
S Ci TK 911
c. Phng php hch ton
Cui qu, k ton tng hp s tin hnh bt ton kt chuyn doanh thu, chi ph
vo TK 911- Xc nh kt qu kinh doanh.

SVTH: Hunh Th Khnh Trinh

Trang: 66

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Cc k ton ca tng phn hnh s thc hin thao tc kt chuyn vo cui thng.
K ton vo mc k ton tng hp/ cp nht d liu/ bt ton kt chuyn t ng
kt chuyn s liu doanh thu, chi ph sang TK 911 xc nh kt qu kinh doanh.
n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CHI TIT TK 911
DMTK: 911- Xc nh kt qu kinh doanh
T ngy 01/06 n ngy 30/06/2011
N
D u k
Pht sinh trong k
D cui k

62.017.436.184 62.017.436.184

Chng t
S Ngy

Din gii
Kt chuyn doanh thu bn
30/06 hng v cung cp dch v

TK

S tin
N

511

61.135.004.850

30/06 Kt chuyn doanh thu ni b

512

844.978.548

30/06 Ktchuyn gi vn hng bn

632

53.909.123.523

30/06 Kt chuyn chi ph bn hng

641

4.356.405.446

30/06 Kt chuyn chi ph qun l


Kt chuyn doanh thu hot
30/06 ng ti chnh
Kt chuyn chi ph hot ng
30/06 ti chnh

642

2.534.148.965

30/06 Kt chuyn thu nhp khc

711

30/06 Kt chuyn chi ph khc


Kt chuyn thu TNDN hin
30/06 hnh
Kt chuyn li nhun cha
30/06 phn phi

811

821

216.025.557

421

648.076.670

SVTH: Hunh Th Khnh Trinh

515
635

37.452.786
353.656.023
0

Trang: 67

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
NHT K CHNG T S 8
Ghi c TK 911
Thng 06 nm 2011
Stt

TK
n
Tn TK N
911 Xc nh kqkd
Cng

632
53.909.123.523
53.909.123.523

641
4.356.405.446
4.356.405.446

Ngi ghi s

Din gii

S d u thng
C

821
Tng cng
216.025.557 62.017.436.184
216.025.557 62.017.436.184

Ngy 30 thng 06 nm 2011


ton
trng

Gim c
(k,
ghi
(k, ghi r h tn)
NHT K CHNG T S 10
Ghi c TK 421
Thng 06 nm 2011

N
1 K trc chuyn sang
2 Tm trch lp cc qu
3 Kt chuyn li
Tng cng

635
811
353.656.023
0
353.656.023
0

(k, ghi r h tn)

st
t

642
2.534.148.965
2.534.148.965

Ghi N TK 421, ghi c cc TK


Cng N
414
431
TK 421

Ghi C TK 421, ghi N


Cc TK
Cng C
911
TK 421

tn)

S d cui
thng
N

806.199.736
337.816.000
0 806.199.736

337.816.000

250.750.000
250.750.000

588.566.000
588.566.000

648.076.670
648.076.670

648.076.670
648.076.670

865.710.406

Ngy 30 thng 06 nm 2011


SVTH: Hunh Th Khnh Trinh

Trang: 68

Kha lun tt nghip

Ngi ghi s
(k, ghi r h tn)

SVTH: Hunh Th Khnh Trinh

GVHD: Th.S Thi N H Uyn

ton

Gim c
(k, ghi r h tn)

Trang: 69

trng
(k, ghi r h tn)

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

S Ci TK 911 c ln da trn s liu ca NKCT s 8 v NKCT s 10


n v: Cng ty CP Xi mng Hi Vn
a Ch: 65 Nguyn Vn C - Lin Chiu - N
S CI TK 911
S d u k
N
C

Ghi C cc TK
632
641
642
635
811
821
421

...

Pht sinh N
Pht sinh C
D N cui k
D C cui k
Ngi ghi s
(k, ghi r h tn)

K ton trng
(k, ghi r h tn)

CNG TY C PHN XI MNG HI VN


SVTH: Hunh Th Khnh Trinh

Thng 6
...
53.909.123.523
4.356.405.446
2.534.148.965
353.656.023
0
216.025.557
648.076.670
62.017.436.184
62.017.436.184

Ngy 30 thng 06 nm 2011


Gim c
(k, ghi r h tn)

Mu s B 02A-DN
Trang: 70

Kha lun tt nghip

65 Nguyn Vn C - Lin Chiu TP N

GVHD: Th.S Thi N H Uyn

(Ban hnh theo Q s


15/2006/Q-BTC
Ngy 20/03/2006 ca B trng
BTC)

BO CO KT QU HOT NG KINH DOANH


Thng 06 nm 2011

STT
CH TIU
1 Doanh thu bn hng v cung cp dch v
2 Cc khon gim tr
Doanh thu thun t bn hng v cung
3 cp DV
4 Gi vn hng bn
5 Li nhun gp t bn hng v CCDV
6 Doanh thu t hot ng ti chnh
7 Chi ph ti chnh
- Bao gm: chi ph li vay
8 Chi ph bn hng
9 Chi ph qun l doanh nghip
10 Li nhun thun t hot ng k/doanh
11 Thu nhp khc
12 Chi ph khc
13 Li nhun khc
14 Tng li nhun k ton trc thu
15 Chi ph thu thu nhp hin hnh
16 Chi ph thu thu nhp hon li
17 Li nhun sau thu thu nhp DN
18 Li c bn trn c phiu (/CP)

M THUYT
S
MINH
1
VI.25
2
10
11
20
21
22
23
24
25
30
31
32
40
50
51
52
60
70

VI.27
VI.26
VI.28

VI.30
VI.30

Thng 06
61.979.983.398
0
61.979.983.398
53.909.123.523
8.070.859.875
37.452.786
353.656.023
353.656.023
4.356.405.446
2.534.148.965
864.102.227
0
0
0
864.102.227
216.025.557
0
648.076.670

PHN III: NHN XT V MT S KIN NHM HON THIN


SVTH: Hunh Th Khnh Trinh

Trang: 71

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

CNG TC HCH TON TIU TH V XC NH KT QU


KINH DOANH TI CNG TY CP XI MNG HI VN
A. Nhn xt chung v tnh hnh tiu th v xc nh kt qu kinh doanh ti Cng
ty CP Xi Mng Hi Vn
I. u im
- V tnh hnh tiu th hng ha ti Cng Ty:
Vi qu trnh hot ng lu di nn Cng Ty to c mi quan h tt vi
khch hng, vi cc i tc kinh doanh nn s lng khch hng ngy cng tng v th
trng tiu th ngy cng m rng v thun li hn.
Xi Mng Hi Vn l sn phm cht lng cao, to c uy tn lu bn i vi
khch hng trong mt thi gian di v vy Cng ty c sn lng tiu th rt ln. y l
mt iu kin thun li Cng ty c th pht trin vng mnh v bn vng trn th
trng.
Cc nh phn phi rng khp thnh ph Nng v cc tnh min Trung v Ty
Nguyn thun li cho vic tiu th sn phm, gip cho hng ha ca Cng Ty n vi
ngi tiu dng thun li hn. iu ny thc y sn lng tiu th.
Cng ty cng c nhng chnh sch h tr tiu th theo thng khuyn khch
khch hng, thu ht khch hng mua hng ha ca Cng ty.
- V t chc cng tc k ton:
Nhn chung, cng tc k ton tiu th phn nh chnh xc v trung thc tnh
hnh kinh doanh ca cng ty.
+ V hnh thc k ton:
Vi quy m hot ng kinh doanh ln nn Cng Ty CP Xi Mng Hi Vn c
khi lng cng vic v nghip v nhiu. V vy cng tc hch ton k ton i hi
phi c s qun l v cp nht thng tin, s liu kp thi, nhanh chng v chnh xc.
Hin nay vi s trang b ca h thng my vi tnh, ng dng tin hc vo cng tc k
ton gip cho vic tip cn thng tin k ton c nhanh chng, vic cp nht s
liu c d dng.
+ V b my k ton :
Cng Ty xy dng b my k ton gn nh, t chc tng i hon chnh vi
i ng nhn vin k ton c trnh nghip v chuyn mn vng vng, c phn
cng phn nhim r rng. Mi nhn vin trong phng k ton ca Cng ty c phn

SVTH: Hunh Th Khnh Trinh

Trang: 72

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

cng mt mng cng vic nht nh. Chnh s phn cng trch nhim r rng to
nn s chuyn mn ha trong cng tc k ton, trnh chng cho cng vic t nng
cao hiu qu ca cng tc k ton cng nh cng tc qun l.
+ V h thng ti khon v chng t s sch:
Ch chng t k ton c Cng ty chp hnh nghim chnh, theo ng quy
nh v hng dn ca B ti chnh. Qu trnh lun chuyn chng t u c kim tra
cht ch. Chng t c lu tr an ton v mang tnh php l cao, rt thun tin cho
vic kim tra.
Cng ty p dng hnh thc k ton Nht k Chng T, rt ph hp i vi mt
doanh nghip c quy m ln.
H thng ti khon s dng ghi chp hp l, m bo ng v y theo quy
nh ca Nh nc, gip cho vic theo di c d dng. Vic phn nh trn cc ti
khon chi tit gip cho nh qun tr nm bt c tnh hnh tiu th mt cch c th.
II. Nhc im
- V tnh hnh tiu th:
Hin nay trn th trng c rt nhiu mt hng xi mng ang cnh tranh rt gay
gt vi Xi mng Hi Vn nh Xi mng Hong Thch, Xi mng Hong Mai, Xi mng
Phc Sn, Xi Mng Chinfon... y l nhng tr ngi rt ln i vi Cng ty. Cho nn
Cng ty cn c nhng bin php thc y hn na tnh hnh tiu th hng ha.
Cng Ty c mt s lng khch hng rt ln nn vic qun l cng n l rt cn
thit m bo c vic thu hi cng n c nhanh chng v kp thi, trnh
tnh trng cng n ng gy tn tht cho Cng ty l mt kh khn ln trong vic a
ra cc chnh sch h tr tiu th ca cng ty.
- V t chc cng tc k ton:
Cng tc k ton tuy gn nh nhng vn cn c nhiu im bt hp l.
+ V cng tc k ton doanh thu:
Doanh thu bn hng v cung cp dch v cha c phn nh chi tit cho tng
loi mt hng m ch c phn nh thng qua cc TK cp 2
TK 5111 - Doanh thu xi mng sn xut tiu th
TK 5112 - Doanh thu xi mng gia cng
TK 5113 - Doanh thu cung cp dch v
TK 5114 Doanh thu tr cp, tr gi
SVTH: Hunh Th Khnh Trinh

Trang: 73

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

TK 5115 Doanh thu tiu th xi mng gia cng


TK 5116 Doanh thu khc
Chnh iu ny gy kh khn trong vic xc nh doanh thu ca tng loi mt
hng.
+ V cng tc k ton gi vn:
Gi vn hng bn cha c phn nh chi tit cho tng loi mt hng m ch
c phn nh thng qua cc TK cp 2
TK 632 Gi vn hng bn
TK 6321 Gi vn xi mng sn xut
TK 6322 Gi vn xi mng gia cng
TK 6323 Ga vn dch v
TK 6325 Gi vn tiu th xi mng gia cng
+ V cng tc k ton chi ph
Chi ph bn hng v chi ph qun l doanh nghip khng c phn b cho tng
mt hng kinh doanh. iu lm cho vic qun l chi ph kh khn, khng bit c
hiu qu qun l chi ph ca Doanh nghip
Cng Ty nn lp bo co theo di chi ph bn hng v qun l cho tng nhm mt
hng c th thun tin trong cng tc qun l chi ph ca doanh nghip, xc inh hiu qu
qun l chi ph mang li cho doanh nghip, t c th ra bin php gii quyt kp thi
hn.
B. Mt s kin xut nhm hon thin cng tc hch ton tiu th v xc nh
kt qu kinh doanh ti Cng ty CP Xi mng Hi Vn.
I. Mt s bin php y mnh tiu th hng ha.
Xi mng Hi Vn l mt hng chnh ca cng ty. Mun gia tng lng Xi mng
Hi Vn bn ra Cng ty nn tng cng cng tc bn hng nh o to nhn vin th
trng v cho nhn vin th trng ti 4 trung tm chnh thng xuyn giao tip vi
khch hng, tip xc vi cc ca hng qung b sn phm, to s thu ht khch
hng mua hng. Bn cnh , cng ty nn c chnh sch u i i vi nhng khch
hng lu nm.
Khi khch hng mua hng xi mng Hi Vn do cng ty cung cp th Cng ty
cn lin h vi khch hng thng xuyn trong thi gian u khi mi bn hng to
mi quan h di lu. Cng chnh v th, cng ty c nhn c cc phn hi t pha
khch hng v sn phm ca mnh, c th kim tra c cht lng ca hng ha m
SVTH: Hunh Th Khnh Trinh

Trang: 74

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

cng ty cung ng ra bn ngoi. ng thi cng ty c th to uy tn n ni ngi


tiu dng, lc ngi tiu dng s tr thnh ngi qung co min ph cho cng ty.
II. Mt s bin php hon thin cng tc k ton.
1. Hch ton chi tit cho tng loi mt hng.
+ V hch ton doanh thu bn hng v cung cp dch v
M thm cc TK chi tit hn cho tng loi mt hng tin theo di
Ta c th chi tit ti khon 511 thnh cc TK chi tit cho tng mt hng nh sau:
TK 5111 - Doanh thu xi mng sn xut tiu th
+ TK 51111 Doanh thu xi mng Hi Vn PCB30
* TK 511111 Doanh thu Xi mng Hi Vn bao PCB30
* TK 511112 Doanh thu Xi mng Hi Vn ri PCB30
+ TK 51112 Doanh thu Xi mng Hi Vn PCB40
* TK 511121 Doanh thu Xi mng Hi Vn bao PCB40
* TK 511122 Doanh thu Xi mng Hi Vn ri PCB40
+ TK 51113 Doanh thu xi mng Hi Vn PC40
* TK 511131 Doanh thu xi mng Hi Vn bao PC40
* TK 511132 Doanh thu xi mng Hi Vn ri PC40
TK 5112 - Doanh thu xi mng gia cng
+ TK 51121 Doanh thu xi mng gia cng Hong Thch
+ TK 51122 Doanh thu xi mng gia cng Hong Mai
+ TK 51123 Doanh thu xi mng gia cng Bm Sn
TK 5113 - Doanh thu cung cp dch v
TK 5114 Doanh thu tr cp, tr gi
TK 5115 Doanh thu tiu th xi mng gia cng
+ TK 51151 Doanh thu tiu th xi mng gia cng Hong Thch
+ TK 51152 Doanh thu tiu th xi mng gia cng Hong Mai
+ TK 51153 Doanh thu tiu th xi mng gia cng Bm Sn
TK 5116 Doanh thu khc
+ V hch ton gi vn hng bn
Ta c th chi tit ti khon 632 thnh cc TK chi tit cho tng mt hng nh sau:
TK 632 Gi vn hng bn
TK 6321 Gi vn xi mng sn xut
+ TK 63211 Gi vn xi mng Hi Vn PCB30
SVTH: Hunh Th Khnh Trinh

Trang: 75

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

* TK 632111 Gi vn xi mng Hi Vn bao PCB30


* TK 632112 Gi vn xi mng Hi Vn ri PCB30
+ TK 63212 Gi vn xi mng Hi Vn PCB40
* TK 632121 Gi vn xi mng Hi Vn bao PCB30
* TK 632122 Gi vn xi mng Hi Vn ri PCB30
TK 6322 Gi vn xi mng gia cng
+ TK 63221 - Gi vn xi mng gia cng Hong Thch
+ TK 63222 - Gi vn xi mng gia cng Hong Mai
+ TK 63223 - Gi vn xi mng gia cng Bm Sn
TK 6323 Ga vn dch v
TK 6325 Gi vn tiu th xi mng gia cng
+ TK 63251 - Gi vn tiu th xi mng gia cng Hong Thch
+ TK 63252 - Gi vn tiu th xi mng gia cng Hong Mai
+ TK 63253 - Gi vn tiu th xi mng gia cng Bm Sn
Tng t, TK 911- Xc nh kt qu kinh doanh. cng nn c phn cp thnh
cc TK c th chi tit hn:
+ TK 9111 - Xc nh kt qu kinh doanh xi mng sn xut
+ TK 9112 - Xc nh kt qu kinh doanh xi mng gia cng
+ TK 9113 - Xc nh kt qu kinh doanh cung cp dch v
+ TK 9115 - Xc nh kt qu kinh doanh tiu th xi mng gia cng
2. Thc hin phn b chi ph xc nh kt qu kinh doanh cho tng mt hng
c th:
Cng ty nn thc hin cc bt ton phn b xc nh chnh xc chi ph cho
tng mt hng kinh doanh t nhn bit c li nhun do tng mt hng em li
cho Cng ty.
Hin nay, Cng Ty xc nh chi tit doanh thu xi mng sn xut tiu th,
doanh thu xi mng gia cng, doanh thu tiu th xi mng gia cng nn chng ta c th
phn b chi ph bn hng v qun l doanh nghip cho mt hng xi mng sn xut v xi
mng gia cng.
C th phn b chi ph bn hng v chi ph qun l doanh nghip nh sau:
Chi ph bn hng phn
b cho xi mng sn xut

Tng chi ph bn hng


Tng doanh thu bn hng

SVTH: Hunh Th Khnh Trinh

X Doanh thu xi mng sn xut tiu


th

Trang: 76

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn


Tng chi ph bn hng

Chi ph bn hng phn


=
b cho xi mng gia cng
Chi ph bn hng phn
b cho xi mng gia
cng tiu th

Tng doanh thu bn hng


Tng chi ph bn hng
Tng doanh thu bn hng

Doanh thu xi mng gia cng

Doanh thu xi mng gia cng


tiu th

Chi ph qun l doanh nghip cng tin hnh phn b cho mt hng xi mng sn
xut v xi mng gia cng tng t nh chi ph bn hng.
Chi ph bn hng phn b trong thng 6/2011 nh sau:
4.356.405.446
Chi ph bn hng phn
X
48.940.078.490
b cho xi mng sn xut =
61.979.983.398
=
Chi ph bn hng phn
=
b cho xi mng gia cng
=
Chi ph bn hng phn
=
b cho xi mng gia
cng tiu th
=

3.439.865.789
4.356.405.446

X X

4.566.448.486

8.473.456.422

61.979.983.398
320.963.317
4.356.405.446
61.979.983.398
595.576.340

Chi ph qun l doanh nghip phn b trong thng 6/2011 nh sau:


2.534.148.965
Chi ph qun l phn
X
48.940.078.490
b cho xi mng sn xut =
61.979.983.398
=

2.000.991.973

Chi ph qun l phn


=
b cho xi mng gia cng

2.534.148.965

=
SVTH: Hunh Th Khnh Trinh

61.979.983.398

X X

4.566.448.486

186.706.418
Trang: 77

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Chi ph qun l phn


b cho xi mng gia
cng tiu th

=
=

2.534.148.965
61.979.983.398

8.473.456.422

346.450.574

T , ta c th lp c Bo co chi tit chi ph bn hng v qun l doanh nghip


nh qun tr Doanh nghip c th a ra cc quyt nh v chi ph mt cch chnh xc
BO CO CHI PH BN HNG V QUN L DOANH NGHIP
THNG 6/2011
VT: (VN)
Tng s
Xi mng sn
Xi mng gia
Xi mng gia
xut
cng
cng tiu th
S tin
S tin
S tin
S tin
Ch tiu
1
2
3
5
7
A. Doanh thu thun
61.979.983.398 48.940.078.490
4.566.448.486
8.473.456.422
B. Chi ph bn hng

4.356.405.446

3.439.865.789

320.963.317

595.576.340

C. Chi ph QLDN

2.534.148.965

2.000.991.973

186.706.418

346.450.574

Da vo s liu chi ph bn hng v chi ph qun l doanh nghip phn b cho


tng nhm mt hng nh bng trn, ta c th lp bo co kt qu kinh doanh ca tng
nhm mt hng thy r hiu qu kinh doanh ca tng nhm mt hng mang li. T
, nh qun tr doanh nghip c th a ra cc chin lc kinh doanh hiu qu cho
cng ty.

LI KT
Kinh t ca mt nc pht trin khi v ch khi cc doanh nghip trong nc kinh
doanh c hiu qu. bit c doanh nghip kinh doanh c hiu qu hay khng th
phi phn tch cc thng tin v k ton, c bit l thng tin k ton trong qu trnh tiu
th hng ha, sn phm v xc nh kt qu kinh doanh. Da vo cc thng tin m
SVTH: Hunh Th Khnh Trinh

Trang: 78

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

nh qun l mi c c s bit c doanh nghip mnh v ang t c nhng


kt qu g v cn nhng g cha c th khc phc v tin hnh tm hiu. T , nh
qun l s a ra nhng chnh sch, mc tiu, k hoch ph hp vi hin trng ca
doanh nghip nhm ngy mt nng cao hiu qu kinh doanh.
V vy, k ton l mt khu rt quan trng, n quyt nh n s tn ti, duy tr
v pht trin ca doanh nghip. Do ngi k ton phi hch ton chnh xc, y ,
ph hp vi ch k ton hin hnh ca doanh nghip v nhng quy nh v k ton
do nh nc ban hnh.
Qua thi gian thc tp cng ty CPXM Hi Vn nh c s gip tn tnh ca
gio vin hng dn, nh s quan tm ca cc c ch, anh ch trong phng k ton
cung cp cho em y s liu vit ti: Hch ton tiu th v xc dnh kt qu
kinh doanh ti cng ty CPXM Hi Vn mt cch khch quan, chnh xc.
Do thi gian thc tp c hn v trnh cn hn ch nn ti khng trnh khi
nhng sai st. Em mong nhn c s gp ca thy c trong b mn k ton cng
nh ban lnh o ca cng ty ti ca em c hon thin hn.
Qua y cho php em c by t lng bit n n c Thi N Hi Uyn, ngi
truyn t cho em kin thc, cng nh tt c cc c ch, anh ch trong phng k
ton ca Cng ty CPXM Hi Vn to iu kin cho em hon thnh ti ny.
Em xin chn thnh cm n !
Nng, ngy 12 thng 08 nm 2011
Sinh vin thc hin
Hunh Th Khnh Trinh

TI LIU THAM KHO


1. Ch k ton doang nghip - quyn 1 - H thng ti khon k ton - ca nh
xut bn Lao ng Xut bn nm 2011
(Ban hnh theo quyt nh s 15/2006/Q-BTC ngy 20/03/2006 ca b trng
B ti Chnh, c sa i, b sung theo:

SVTH: Hunh Th Khnh Trinh

Trang: 79

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

Thng t s 106/2008/TT-BTC ngy 18/11/2008


Thng t s 206/2009/TT-BTC ngy 27/10/2009
Thng t s 244/2009/TT-BTC ngy 31/12/2009)
2. Ch k ton doang nghip - quyn 2 - Bo co ti chnh, chng t v s sch
k ton, s k ton - ca nh xut bn Lao ng Xut bn nm 2011
(Ban hnh theo quyt nh s 15/2006/Q-BTC ngy 20/03/2006 ca b trng
B ti Chnh, c sa i, b sung theo:
Thng t s 106/2008/TT-BTC ngy 18/11/2008
Thng t s 206/2009/TT-BTC ngy 27/10/2009
Thng t s 244/2009/TT-BTC ngy 31/12/2009)
3. Hng dn thc hnh ch k ton doanh nghip 2010 2011 (c sa i,
b sung qu IV 2010) do TS H Th Ngc H v TS Phm Huy Hon bin
son - Nh xut bn ti chnh.
4. Hng dn thc hnh k ton trn s k ton - 2011, ti bn ln th 6 - Nh
xut bn Ti chn k ton Hng Huy.
(Ch bin: - Ph Gio s TS V Vn Nh - TS Nguyn Th Lc
- Th.s L Th Bch Chu ging vin khoa k ton Kim ton trng
H Kinh t TP HCM.
- Th.s L Th M Hnh v Th.s Hong Cm Trang trng H Tn
c Thng)
5. Cc ti liu v Cng Ty CP Xi mng Hi Vn do b phn k ton cng ty cung
cp.
6. website: www.haivancement.vn
7. website: www.tailieu.com.vn

NHN XT CA N V THC TP
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................

SVTH: Hunh Th Khnh Trinh

Trang: 80

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................

NHN XT CA GIO VIN HNG DN


...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
SVTH: Hunh Th Khnh Trinh

Trang: 81

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................

NHN XT CA GIO VIN PHN BIN


...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
SVTH: Hunh Th Khnh Trinh

Trang: 82

Kha lun tt nghip

GVHD: Th.S Thi N H Uyn

...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................
...........................................................................................................................................

SVTH: Hunh Th Khnh Trinh

Trang: 83

You might also like