Professional Documents
Culture Documents
Bai Tap Ke Toan Hanh Chinh Su Nghiep
Bai Tap Ke Toan Hanh Chinh Su Nghiep
1:
A. Tai V HCSN M thang 2/N co cac tai li u sau (vt :
1000).
I. S d u thang 2N:
- TK 111 : 300.000
- TK 112 : 240.000
- TK 008 : 900.000
- Cc ti khon khc c s d hp l
II. Cac nghi p vu kinh t phat sinh:
1. Ngy 4/2 PT 0034 Rut DTKP hoat ng thng xuyn v
nh p quy tin m t: 100.000
2. Ngy 6/2 PC 0023 Chi tin m t tr tin i n nc dung cho
hoat ng thng xuyn: 60.000
3. Ngy 7/2 GBN 0012 Rut tin gi mua nguyn vt liu a vo
s dung cho d n A: 27.000
4. Ngy 9/2 PT 0035 Rut TGKB v quy tin m t chi
lng:120.000
5. Ngy 10/2 PC 0024 Chi lng t 1 cho cn b vin chc
trong V: 120.000
6. Ngy 15/2 GBC 0042 Thu s nghi p bng TGKB:75.500
7. Ngy 16/2 PT 0036 Thu h cp di bng tin m t 53.000.
8. Ngy 18/2 PT 0037 Thu phi, l phi bng tin m t :25.360.
9. Ngy 19/2 PT 0038Tam ng kinh phi bng tin mt s tin
50.000
10. Ngy 20/2 S thu phi, l phi phi np cho nh nc l 40.000.
11. Ngy 22/2 PC 0025 N p cho Nh nc cc khon thu phi, l
phi :40.000 bng tin m t
12. Ngy 23/2 GBC 0043 Nh n l nh chi tin bng TGKB:
200.000
13. Ngy 29/2 PT 0039 Rut TGKB v quy tin m t chi theo
l nh chi tin : 200.000
14. Ngy 30/2 PC 0026 Chi tin m t cho HTX theo l nh chi
tin: 200.000
B. Yu cu:
1.
vu trn.
2. M v ghi vo: S quy, Nh t k chung, S ci TK
111, TK 112 cua hinh thc Nh t k chung.
Bai 2.2
A. Tai n v HCSN A trong thang 3/N co cac nghip vu kinh
t phat sinh nh sau (vt:1.000), cac tai khon co s d
hp l.
1. Nhn thng bo d ton kinh phi hoat ng do c quan ti
chinh duyt cho qu I/N s tin 80.000
2. Ngy 5/3 PT 130 rut d ton kinh phi hoat ng v nhp
quy tin mt: 30.000
3. Ngy 5/3 PC 149, chi tr lng v phu cp khc cho vin
chc 17.000 phu cp lng 2.000
4. Ngy 7/3 PC 150 chi mua vt liu nhp kho dung cho
hoat ng HCSN s tin 16.500
5. Ngy 8/3 PT 131, thu hc phi cua sinh vin, s tin
135.000
6. Ngy 9/3 PC 151 gi tin mt vo ngn hng s tin
50.000
7. Ngy 12/3 PC 153 chi tr phu cp hc bng sinh vin, s
tin 12.000
8. Ngy 14/3 PC 154 chi tr tin in thoai, tin in 5.540 ghi
chi hoat ng thng xuyn
9. Ngy 15/3 PC 155 chi mua ti liu phuc vu hoat ng
HCSN ghi chi hoat ng thng xuyn l 10.850
10. Ngy 25/3, PC 156, chi hoat ng nghip vu v chuyn
mn c ghi chi thng xuyn: 9.800
11. Ngy 25/3 nhn cp pht bng lnh chi tin chi tiu t
xut (hi tho chuyn ) s tin 12.000 n vi nhn c
giy bo c cua kho bac nh nc.
12. Ngy 27/3 PC 132, rut tin gi kho bac v quy tin mt:
12.000
13. Ngy 27/ PC 157 chi cho hi tho chuyn 12.000
B. Yu cu:
1. inh khon cc nghip vu kinh t pht sinh.
2. Phn nh vo s ti khon k ton bit tin mt tn
quy u thng 3 l 50.000
Bai 2.3
A. Tai V HCSN H thang 10/N co cac tai li u
sau (vt :
1000)
I. S d u thang 10/N .
- TK 111 : 3.500.000
- TK 112 (NH)
: 1.500.000
- TK 112 (KB)
: 250.000
- TK 511 : 770.000
- Cc ti khon khc c s d hp l
II. Cac nghi p vu phat sinh trong thang nh sau:
1.
Ngy 1/10 PT 101 Tam ng kinh phi nh p quy tin m t
chi hoat ng thng xuyn 100.000
2.
Ngy 3/10 PC 321 Chi tin m t mua v t li u nh p kho
25.000.
3.
Ngy 4/10 GBN 0031 Chi tr lng lao ng hp ng
bng tin gi: 50.000
4.
Ngy 8/10 GBC 0231 Thu n khch hng A bng TGNH
750.000.
5.
Ngy 9/10 GBN 0032, PC 322 Cp kinh phi cho V cp di
bng TGKB 120.000, bng tin m t 80.000.
6.
Ngy 11/10 PT 102 Thu phi, l phi bng tin m t
30.000.
7.
Ngy 13/10 GBC 234Ngn hng gi giy bo c s tin
thanh l ti sn c inh khch hng tr l 72.000.
8.
Ngy 15/10 S thu phi, l phi phi np cho NSNN
800.000
9.
Ngy 20/10 PC 00323 N p tin m t cho Ngn sch Nh
nc s thu, l phi phi n p 800.000
10.
Ngy 23/10 GBC235 Nh n l nh chi tin bng TGKB
720.000 cho hoat ng thng xuyn.
11.
Ngy 24/10 PC 324Chi tam ng bng tin m t cho vin
chc A 5.000 i cng tc.
12.
Ngy 26/10 Nh n vi n tr 200.000 cua t chc M bng
TGKB, V cha c chng t ghi thu, ghi chi.
13.
Ngy 27/10 PT 103 Rut TGKB v quy tin m t chi
theo chi theo l nh chi 720.000.
14.
Ngy 28/10 V thanh ton tam ng kinh phi vi kho bac
ngy 1, s kinh phi tam ng V ghi tng ngun kinh phi
thng xuyn
15.
Ngy 29/10 PC 325 Chi theo l nh chi gm cc khon
trong d ton bng tin m t 720.000.
16.
Ngy 30/10 V c chng t ghi thu ghi chi v nghi p
vu nh n vi n tr ngy 26.
B. Yu cu:
1. inh khon cc nghi p vu kinh t pht sinh v ghi s
ti khon cc nghi p vu.
2. M v ghi vo s k ton :S quy, Nh t k chung, S
ci TK 111,112 trong hinh thc NKC
Bai 2.4:
- TK 111: 530.000
- TK 112: 700.000
- Cc ti khon khc c s d hp l
II. Trong thang co cac nghi p
vu kinh t phat sinh sau:
1.
Ngy 2/8 Rut DTKP v ti khon TGKB thu c kinh phi
d n: 280.000, kinh phi hoat ng thng xuyn: 920.000
2.
Ngy 3/8 Rut TGKB v quy tin m t thu c KPHTX
l 920.000, KPDA 280.000
3.
Ngy 4/8 Chi tin m t tr lng vin chc 640.000, tr
hc bng sinh vin 120.000
4.
Ngy 6/8 Thu o tao theo hp ng bng tin m t
1.000.000
5.
Ngy 8/8 N p ti khon TGKB s tin m t thu thu
c 1.100.000
6.
Ngy 11/8 Thu hc phi cc h o tao bng tin m t
1.240.000
7.
Ngy 14/8 N p tin m t vo kho bac 1.240.000
8.
Ngy 17/8 Chi tin m t tam ng cho vin chc 15.200
9.
Ngy 17/8 Chi tin m t mua v t li u vn phong a
nh p kho theo gi mua 68.800,
10.
Ngy 18/8 Chi phi h i hp inh ky thng ghi chi
thng xuyn bng tin m t 6.000
11.
Ngy 20/8 tr nh cung cp M 50.000 bng tin gi kho
bac.
12.
Ngy 24/8 Thanh ton s thc chi hoat ng thng
xuyn t tin tam ng 11.200, s con lai n p hon quy tin
m t 4.000.
13.
Ngy 25/8 Thanh ton tam ng ti nghin cu khoa
hc ghi chi d n 120.000.
14.
Ngy 27/8 Thu dich vu h tr o tao bng tin m t
1.844.000
15.
Ngy 29/8 Chi phi tin m t cho hoat ng dich vu h
tr o tao l 1.044.000.
16.
Ngy 30/8 N p ti khon TGKB s tin m t l 800.000
B.Yu cu:
1. inh khon v phn nh vo ti khon cc nghi p vu kinh
t pht sinh trn.
2. M v ghi vo s k ton cc hinh thc chng t - ghi
scc nghi p vu kinh t trn.
Bai 3.1:
A. Tai liu cho: n v HCSN M trong nm N nh sau:
(vt:1000):
I.
Tnh hnh u t tai chnh ngn han nh sau:
- TK 1211:
100.000 (1000 c phiu cng
ty A)
- TK 1218:
350.000
- Cc ti khon khc c s d hp l
II.
Cac nghip vu phat sinh nh sau:
1. Ngy 5/4 mua tri phiu cng ty M, ky han 10 thng lai
sut 1%/thng, mnh gi 50.000, lai c thanh ton ngay
khi mua. Cc chi phi lin quan 600 tt c a tr bng tin
mt
2. Ngy 7/4 bn 500 c phiu cng ty A gi bn 120/CP thu
bng tin gi
3. Ngy 15/4 Mua 150 c phiu cng ty D, gi mua 500/CP,
a thanh ton bng tin gi, hoa hng phi tr l 2%, a
tr bng tin mt.
4. Ngy 20/4 Ngn hng bo c (vn gp ngn han vi cng ty
A): cng ty A thanh ton s tin m n vi gp vn bng
5.
2.
B. Yu cu:
1. inh khon cc nghi p vu kinh t pht sinh
2. M v ghi vo s chi tit v s ci TK 152
Bit rng V thu c i tng n p thu GTGT theo
phng php khu tr, gi thc t hng xut kho c tinh theo
phng php nh p sau xut trc.
Bai 4.4
A. Tai V HCSN Y trong thang 12/N co tai li u sau (vt:
1.000)
I.
S li u
u thang ca 152, 153, 155 nh sau:
- 152 D 12.000 (2.000 kg x 6 )
- 153 M 10.000 (100 ci x 100)
- 1552 A 400.000 (40.000 chic x 10)
- Cc ti khon khc c s d hp l
II.
Trong qu co cac nghi p vu kinh t phat sinh nh sau.
1. Ngy 4/12 Nh p kho 3.000 kg nguyn li u D gi mua cha thu
6,5 thu 10%, tin hng cha thanh ton
2. Ngy 5/12 Mua 30.000 chic hng ho A gi mua cha thu
10, thu 10%, a tr bng tin gi NH
3. Ngy 6/12 Xut nguyn li u D cho hoat d ng thng xuyn
3.000kg
4. Ngy 10/12 bn 50.000 hng ho A, gi bn 15, thu GTGT
u ra 10%, ngi mua tr m t na bng TGNH, con lai 6
thng sau thanh ton
5. Ngy 11/12 Nhn gp vn lin doanh cua cng ty MM 500kg
dung cu N tri gi 45.000
6. Ngy 15/12 rut d ton d n mua 200 cng cu dung cu M
phuc vu cho d n X, gi mua bao gm thu GTGT 110, thu
10%, cng cu dung cu a nhp kho u
7. Ngy 16/12 rut d ton kinh phi hoat ng thng xuyn tr
ngi bn nguyn li u D
8. Ngy 18/12 xut 300 cng cu dung cu M cho d n X.
9. Ngy 20/12 bn ht hng ho A con lai trong kho cho cng ty
N, gi bn 14, thu 10%, 3 thng sau cng ty N tr tin.
10. Ngy 31/12 kim k kho nguyn li u D con 2.000kg dung cho
hoat ng thng xuyn, trong 1.500kg con s dung c,
500kg bi h hong V quyt inh thanh l.
B. Yu cu:
1. inh khon cc nghi p vu kinh t pht sinh
2. M v ghi s k ton theo hinh thc NKC, bit V tinh thu
GTGT theo phng php khu tr thu, gi xut kho theo
phng php FIFO.
3.
Bai 5.3 :
A. Tai li u cho tnh hnh u t XDCB va sa cha TSC tai
V HCSN S trong nm N nh sau (vt: 1000, cac tai
khon co s d hpl) .
I.
Thc hi n k hoach u t xy lp m t nha vn phong theo
phng thc giao thu, kinh ph XDCB gm: 70% kinh ph
XDCB, 30% huy n g quy c quan. Gia tr cng trnh giao thu
3.600.000.
1. Rut DTKP XDCB v ti khon TGKB l 2.520.000
2. Tam ng cho nh thu theo tin thi cng s kinh phi XDCB
bng TGKB 1.764.000.
3. Cui nm N Cng trinh c nghi m thu theo gi thu
3.600.000, sau khi gi lai 5% gi tri cng trinh V tr
nt nh thu qua ti khon TGKB.
4. Ty l hao mon nm 5%.
II.
Trong nm N a mua thit b thu c kinh ph XDCB
trong d toan dung cho hoat n
g s nghi p.
1. Rut DTKP XDCB v ti khon TGKB l 960.000
2. Mua v t t thit bi lp t tam nh p kho ch lp t l
936.600, tin mua a thanh ton bng uy nhi m chi qua
kho bac Nh nc.
3. Xut v t t thit bi lp t 936.600
4. Chi phi lp t tinh vo gi tri ti sn l 23.400, a chi
bng tin m t.
5. Thit bi a hon thnh bn giao cho V s dung theo gi
960.000, ty l hao mon nm 20%.
III.
Thc hi n
sa cha ln va sa cha thng xuyn
TSC nm N .
1. Sa cha ln thu ngoi a nh n bn giao, chi phi sa
cha ln ghi chi phi hoat ng thng xuyn l 60.000
ghi d n 45.000, chi kinh doanh 30.000. V a rut
DTKP thanh ton tin sa cha ln 135.000 cho bn nh n
thu sa cha.
2. Chi phi sa cha thng xuyn thit bi vn phong c ghi chi
thng xuyn gm:
- V t t cho sa cha 7.500.
- Tin cng sa cha chi bng tin m t 4.500.
B. Yu cu:
1. inh khon v phn nh vo ti khon cc nghi p vu kinh t
pht sinh.
2. M v ghi s cc nghi p vu a cho trn s cua hinh thc chng
t - ghi s .
3. Gi s chi phi sa cha ln ti sn cho HTX trong nm N theo
phng thc t lm l 60.000 nhng cha hon thnh, n nm
sau khi lng sa cha ln ti sn cho HTX hon thnh tri gi
100.000 thi hach ton nh th no?
Bai 5.4:
A. Tai n v HCSN E trong nm N co tnh hnh nh sau
(vt: 1000, cac tai khon co s d hp l):
I. u t xy lp 1 nha xng t ngun vn kinh doanh
sn xut sn phm cac chi ph phat sinh nh sau:
1. Gi mua thit bi lp t 220.000 trong thu 10%, a thanh
ton bng tin gi ngn hng
2. Tin lng cho nhn vin xy lp 50.000
3. Cc khon trich theo lng: 9.500
4. Cc chi phi khc a tr bng tin gi: 25.000
5. Cng trinh a hon thnh bn giao s dung, bit cng trinh
c u t bng ngun vn kinh doanh.
6. Ty l hao mon 10%/nm.
1.
Loai TSC
Nh lm vic
Khu iu tri
Nguyn gia
2.000.000
4.000.000
My mc thit bi
10.000.000
Dung cu qun l
200.000
Nh tp th
800.000
Phng tin vn ti
2.000.000
Tng cng
19,000,000.00
Cac nghip vu tng gim TSC trong nm :
1. Ngy 20/1 nhn vin tr cua t chc Y mt TSC nguyn
gi 256.000, chi phi vn chuyn a tr bng tin mt l
5.000, n vi cha c chng t ghi thu, ghi chi, ti sn
dung cho HTX, ty l hao mon 10% nm
2.
A.
7.
12.
A.
1.
2.
3.
- N tin in thoai 30
Ngy 26/6 Rut d ton kinh phi hoat ng ky bo co v quy
tin mt 150.000 v np BHXH 25.000
5. Ngy 27/6 Chi quy tin mt tr lng vin chc v lao
ng hp ng 141.970 v mua th BHYT cho vin chc
3.750
6. Ngy 27/6 Tinh cc khon khc phi tr cho vin chc v lao
ng hp ng.
- Thng thi ua t quy khen thng 60.000
- Phuc li phi tr trc tip t quy phuc li 160.000
- Phu cp ngoi lng t ngun thu s nghip a b sung
kinh phi hoat ng thng xuyn 1.195.000
- BHXH phi tr trc tip 18.000
7. Ngy 28/6 Tinh s chi hc bng sinh vin 850.000 c ghi
chi hoat ng thng xuyn
8. Ngy 29/6 Nhn tin BHXH cp bu chi bng TGKB 18.000
9. Ngy 29/6Rut TGKB v quy tin mt chi tr cc khon
khc cho lao ng 1.433.000 v chi tr hc bng sinh vin
850.000.
10. Ngy 30/6 Chi tin mt tr cc khon cho lao ng v hc
bng sinh vin.
B. Yu cu:
1. inh khon v ghi ti khon cc nghip vu.
2. M v ghi s cc nghip vu theo hinh thc Nht k chung
3.
a.
1.
2.
3.
4.
5.
6.
7.
Ngy 29/12 Tinh cc khon trich theo lng theo quy inh
Ngy 30/12 Rut tin gi Kho bac: v quy tin mt 1.025.000,
np quy BHXH cho nh nc (20%) 200.000
8. Ngy 30/12 Xut quy tin mt tr lng cho vin chc
1.000.000 v mua th BHYT cho vin chc 30.000
9. Ngy 30/12 Cui nm quyt ton khi lng XDCB d dang
thuc kinh phi nm ti chinh 46.250
10. Ngy 31/12 Vt t mua dung cho hoat ng thuc kinh phi hoat
ng c nh gi theo s tn kho cui nm l 4.250
11. Ngy 31/12 Kinh phi v chi kinh phi hoat ng thng xuyn c
kt chuyn ch duyt nm sau
B. Yu cu:
1.
in
h khon v ghi ti khon cc nghip vu.
2.
N
m sau gi s cng trinh XDCB hon thnh vi gi quyt ton
50.000 thi hach ton nh th no?
3.
N
m sau s vt t tn kho thuc kinh phi nm trc xut dung
thi k ton ghi nh th no?
4.
N
m sau nu kinh phi nm trc v chi dung kinh phi nm trc
c duyt thi hach ton th no s chi c duyt, s chi
khng c duyt do sai ch ?
Bai 6.12
A. Tai liu cho tai 1 n v HCSN E co tnh hnh thanh toan
kinh ph cp phat ni b nh sau (vt: 1.000, cac tai
khon khac co s d hp l)
1. Nhn thng bo d ton kinh phi c cp trong qu I/N
trong hoat ng thng xuyn 15.000.000, xy dng
c bn 5.000.000
2. Phn phi d ton kinh phi hoat ng thng xuyn nm
cho n vi F 10.400.000 v kinh phi XDCB qui I/N
2.080.000
3. n vi F bo co a rut d ton kinh phi qui 1 chi tiu
bng tin gi kho bac 4.680.000, trong DTKP XDCB:
2.080.000
4. Cho php F b sung kinh phi hoat ng v kinh phi
XDCB t ngun thu s nghip 1.430.000, trong kinh
phi hoat ng thng xuyn l 1.300.000
5. Cp pht b sung kinh phi hoat ng 863.200 v kinh phi
XDCB 520.000 cho F bng chuyn khon ngoi d ton
kinh phi.
6. n vi F bo a tip nhn kinh phi hoat ng thng
xuyn t ngun ngn sch ia phng bng tin gi kho
bac l 403.000
7. Cui qu I/N n vi phu thuc F np bo co quyt ton
gm cc khon:
a. Chi ph thng xuyn theo bo co: 5.063.500
n v X
n v Y
TK 111: 156.000
TK 111: 20.000
TK 112: 210.000
TK 112: 142.000
TK 341 (Y): 50.000
TK 342 (X): 20.000 (D c)
TK 431: 62.000
Cc ti khon khc c s d
TK 1552: 90.000
hp l
TK 342(Y): 20.000 D n
II. Trong k co cac nghip vu kinh t phat sinh sau:
1. n vi X cp b sung kinh phi HSN cho n vi Y:
Tin mt: 50.000
TGKB:
70.000
2. n vi X mua vt liu nhp kho s dung cho HSN cha
thanh ton cho ngi bn 42.000, phi vn chuyn thanh ton
bng tin mt 1.800.
3. Theo yu cu cua n vi X, n vi Y thanh ton h ngi bn
cua X s tin 42.000 bng TGKB.
4. n vi X xut kho mt s hng ho bn cho khch hng K,
gi vn l 25.000, gi bn cha c thu GTGT 10% l 41.000,
K chp nhn thanh ton.
5. n vi Y thu h s tin cho n vi X t khch hng K thanh
ton bng TGKB 45.400
6. n vi Y nhn c thng bo cua n vi X phn phi quy
phuc li l 5.000
7. n vi X chi h cho n vi Y tin thanh ton vn phong
phm cua ngi bn bng TM:1.800
8. Cui ky 2 n vi thanh ton bu tr cho nhau v cc khon chi
h, thu h.. v thanh ton cho nhau phn chnh lch bng tin
mt
B. Yu cu:
1. inh khon v phn nh cc nghip vu trn
2. Ghi vo s chi tit 341, 342
3. Ghi vo s ci TK 341, 342 cua hinh thc nht k chung
Bai 6.14
A.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
1.
2.
3.
4.
5.
6.
1.
2.
Bai 7.5:
A. Cho tai liu tai mt n v hanh chnh s nghip co
thu nh sau (vt: 1.000, cac tai khon khac co s d
hp l)
1. Mua mt TSC tri gi 120.000, cha tr ngi bn. Chi phi
tip nhn a chi bng tin mt 1.500. Ti sn c mua bng
ngun kinh phi hoat ng
2. Dung s tit kim chi trong ngun kinh phi nh nc cp theo
n t hng mua mt s TSC a vo s dung ngay theo
nguyn gi 21.000. Tin mua a thanh ton bng chuyn
khon
3. Thanh l mt TSC ang dung cho qun l d n bit nguyn
gi ti sn l 60.000, a hao mon 58.000. Chi phi thanh l a
chi bng tin mt 500. Ngi mua chp nhn mua theo gi
2.800 v a thanh ton bng chuyn khon
4. Mua mt TSC dung cho sn xut theo n t hng cua Nh
nc tri gi 34.000. Chi phi lp t 1.000. Tin mua v chi phi
khc a thanh ton ton b bng tin mt. Bit ti sn ny
c mua bng ngun kinh phi Nh nc cp thc hin
n t hng
5. iu chuyn cho n vi cp di mt TSC ang dung c
nguyn gi 42.000, a hao mon 20.000
6. Tip nhn mt TSC do cp trn iu ng theo gi tri con lai
trn s cua n vi cp trn l 20.000
B. Yu cu:
1.
inh khon cc nghip vu kinh t trn
2.
M v ghi s cc nghip vu kinh t theo hinh thc Nht k s ci
Bai 7.6:
A. Cho s d u k cac TKKT tai bnh vin Bach Mai:
(vt: 1.000)
TK 111: 156.000
TK 112: 242.000
TK 461: 142.000
TK 661: 120.000
Cc ti khon khc c s d hp l
Trong ky c cc nghip vu kinh t pht sinh nh sau (vt:
1.000):
1. Thu vin phi cua bnh nhn iu tri bng tin mt:
450.000.
2. Theo quy inh s thu vin phi c phn phi nh sau:
60% b sung kinh phi hoat ng thng xuyn.
30% chi bi dng cho CBCNV lm vic
5% chuyn v c quan chu qun b qun l
5% Trich lp quy khen thng.
3. Chi phi khm cha bnh bng tin mt: 20.000
4. Xut quy khen thng cho CBCNV: 10.000
5. Xut quy np cho c quan cp trn: 6.500
6. Chi cng tc phi bng tin mt: 3.000
7. Xut quy tin mt mua my mc thit bi dung cho hoat
ng khm, cha bnh 20.000. Chi phi trc khi s dung
1.000. Ti sn ny mua t ngun vin phi b sung kinh
phi.
8. Dung TGNH mua mt s thuc iu tri bnh a nhp
kho 28.000
B. Yu cu:
1. inh khon cc nghip vu kinh t pht sinh.
2. Ghi vo s chi tit TK 511 v s ci TK 511 cua hinh thc
chng t ghi s.
Bai 7.7:
A. Cho s d u ky cc TKKT tai vin th nghim cng
ngh sinh hc K nh sau: vt: 1.000
TK 111: 124.000
TK 112: 241.000
TK 631: 21.000
TK 152: 58.000
TK 461: 49.000
Cc ti khon khc c s d hp l
Trong ky c cc nghip vu kinh t pht sinh nh sau (vt: 1.000):
1. Nhn DTKP do b cp thuc ngun KPHTX: 500.000
2. Rut d ton KPHTX chuyn vo TGKB 100.000, tin
mt 50.000
3. Mua vt liu nhp kho phuc vu cho HSXKD thanh ton
bng TM: 70.000
4. Xut vt liu phuc vu cho SXKD 50.000
5. Tin lng phi tr cho cc i tng trong vin:
Vin chc thuc HTX: 40.000
Nhn vin thuc b phn SXKD: 12.000
6. BHXH, BHYT, HPC trich theo quy inh cua ch trn
lng vin chc thc t v lng lao ng SXKD.
7. Dich vu mua ngoi thanh ton bng TGKB phuc vu
HTX: 24.000, phuc vu HSXKD: 21.000
8. Dich vu cua HSXKD a hon thnh v c khch
hng chp nhn vi gi 120.000
B. Yu cu
1. inh khon v phn nh cc nghip vu vo TKKT?
2. Ghi vo s chi tit, tng hp cc TK cua hinh thc chng
t ghi s, NKC v NKSC.
Bai 7.8:
A.
1.
2.
3.
Bai 7.10:
A. Tai liu cho tai n v HCSN nm N nh sau (vt:
1.000, cac tai khon khac co s d hp l):
I.
Chi ph kinh doanh dch vu d dang 1.815,5 (phi
ph ban hang)
II.
Chi phat sinh trong k:
1. Chi tin lng tinh theo s phi tr cua hoat ng cung
cp dich vu kinh doanh 14.500
2. Tinh cc khon phi np theo lng (19%) 2.465
3. Khu hao thit bi v TSC khc cua hoat ng kinh
doanh l 1.450.
4. Chi phi dich vu mua ngoi phi tr gi cha thu18.850,
thu GTGT 10%
5. Chi phi in thoai cho kinh doanh dich vu chi bng tin
mt 1.595, thu GTGT 10%
6. Chi qun l hnh chinh tinh cho hoat ng kinh doanh
17.400 c ghi gim chi hoat ng thng xuyn.
7. Dich vu hon thnh cung cp cho khch hng theo gi
dich vu 90.965, thu GTGT 10%, a thu bng tin mt
50%, bn chiu phi thu 50%.
8. Thanh l TSC kinh doanh:
Nguyn gi: 217.500
Hao mon luy k 214.600
Thu thanh l bng tin mt: 7.250
Chi thanh l bng tin mt: 725
9. Pht hin thiu mt 1 TSC hu hinh dung cho hoat ng
HCSN, lm thu tuc thanh l:
Nguyn gi: 43.500
Hao mon luy k: 36.250
Gi tri con lai TSC thiu mt ch x l thu hi.
10. X l gi tri TSC thiu mt:
Xa bo s thiu mt 30%
S con lai thu bi thng bng tin mt 725, con
lai khu tr lng 10 thng lin tuc t thng bo
co.
11. Kt chuyn v xc inh chnh lch thu, chi hoat ng
kinh doanh.
B. Yu cu:
1. inh khon v ghi ti khon cc nghip vu pht sinh
2. Ghi s k ton theo hinh thc Chng t ghi s.
Bai 7.11:
A. Tai liu cho tai n v HCSN thang 6/N (vt: 1.000,
cac tai khon khac co s d hp l).
I.
Chi ph kinh doanh sn xut d dang 61.920 (sn
xut sn phm)
II.
Chi ph phat sinh thang 6/N:
1. Chi phi khu hao TSC cua hoat ng SXKD 15.480
2. Chi phi in nc mua ngoi cho hoat ng SXKD phi
tr 201.240
3. Chi phi tin lng phi tr cho hoat ng SXKD 94.800.
4. Trich cc quy phi np tinh cho chi phi SXKD 18.012.
5.
6.
7.
A.
I.
1.
5.
Bai tp tng hp 1:
A. Tai liu tai mt n v hanh chnh s nghip co hoat
ng kinh doanh tnh thu gia tr gia tng theo
phng phap khu tr trong qu I/N (vt 1.000)
I. Tnh hnh u qu:
- Tam ng:
70.000
- Phi tr nh cung cp:
270.000
- Phi tr vin chc:
60.000
- Phi tr n vay:
100.000
- Hao mon TSC:
60.000
- Ngun vn kinh doan:
400.000
- Chnh lch thu chi, cha x l (d c):
100.000
- Ngun kinh phi hoat ng:
- Nm nay:
900.000
- Nm trc:
300.000
- D ton kinh phi hoat ng:
1.300.000
- Ti sn c inh HH:
1.560.000
- Nguyn vt liu:
350.000
- Thnh phm, hng ha: 160.000
- Tin mt:
100.000
- Phi thu ngi mua:
150.000
- Chi phi SXKD d dang:
80.000
- Ngun kinh phi a hinh thnh TSC
600.000
- Chi hoat ng nm trc:
250.000
- Dung cu:
70.000
II. Cac nghip vu phat sinh trong qu:
1. Ngy 2/1 Ngi mua thanh ton ton b tin hng con n
ky trc bng chuyn khon.
2. Ngy 3/1 Xut kho vt liu cho sn xut 160.000, cho
hoat ng s nghip 150.000
3. Ngy 4/1 Tinh ra tng s tin lng phi tr cho cn b,
cng chc v cng nhn sn xut trong ky 360.000, trong
cho b phn cn b, cng chc hnh chinh s nghip
300.000, b phn cng nhn sn xut 60.000 (trong
nhn vin trc tip sn xut 40.000, nhn vin qun l
20.000)
4. Ngy 10/1 Trich KPC, BHXH, BHYT theo ty l quy
inh.
5. Ngy 13/1 Trich khu hao TSC b phn sn xut
25.000
6. Ngy 18/1 Nhn kinh phi hoat ng, tng s 800.000,
bao gm:
Tin mt: 100.000
Tin gi kho bac: 230.000
Vt liu: 140.000
Ti sn c inh hu hinh: 330.000.
7. Ngy 21/1 Chi phi dich vu mua ngoi s dung cho hoat
ng sn xut a tr bng tin tam ng (gm c thu
GTGT 10%) l 33.000.
8. Ngy 24/1 Xut dung cu cho hoat ng s nghip 40.000,
cho hoat ng sn xut 20.000.
9. Ngy 25/1 Nhp kho thnh phm t sn xut s lng
10000 sn phm
10. Ngy 2/2 Xut bn trc tip tai kho cho ngi mua 9000
thnh phm, gi bn cha thu 70.000, thu GTGT 10%.
Tin hng ngi mua s thanh ton vo qu sau.
13.
Ngy 10/2
Nhn vin tr bng tin mt b sung ngun kinh phi hoat
ng a c chng t ghi thu, ghi chi 200.000.
14. Ngy 20/2 B sung ngun kinh phi hoat ng t chnh
lch thu, chi 50.000
15. Ngy 23/2 Rut d ton kinh phi s nghip 190.000, trong
mua dung cu hoat ng ( a nhp kho) tri gi 40.000,
thanh ton cho ngi bn 150.000.
16.
Ngy 27/2
Bo co quyt ton nm trc c duyt, cng nhn s chi
hat ng 250.000 c kt chuyn vo ngun kinh phi. S
kinh phi nm trc con lai cha s dung ht, n vi a np lai
ngn sch bng tin gi kho bac.
17. Ngy 2/3 Tng s tin in, nc, in thoai a tr bng
tin mt thuc hoat ng s nghip trong ky 50.000.
18. Ngy 12/3 Thanh ton cc khon cho cn b, cng chc
v cng nhn sn xut cua n vi bng tin mt 340.000.
19. Ngy 31/3 Kt chuyn chi phi v xc inh kt qu kinh
doanh trong ky.
20. Ngy 31/3 B sung quy khen thng: 25%, quy phuc li
25%, quy pht trin hoat ng s nghip 20%, con lai b
sung kinh phi hoat ng thng xuyn t chnh lch thu,
chi cha x l.
B. Yu cu:
1. inh khon cc nghip vu kinh t pht sinh v phn nh
vo ti khon
2. Lp bng cn i ti khon
3. Lp bo co tng hp tinh hinh kinh phi v quyt ton
kinh phi a s dung.
4. Lp bo co kt qu hoat ng s nghip c thu.
Bit rng gi tri sn phm d dang cui ky (CPSXKD d dang
cui ky) l 100 triu ng.
Bai tp tng hp 2
Ti liu tai mt n vi HCSN A c ti liu trong thng 2/N nh sau
(vt 1.000)
I. Tinh hinh u thng:
SHTK
111
150,000
112
100,000
152
90,500
153
80,000
155
60,000
211
800,000
214
157,500
241
15.000
311
56,000
331
30,000
332
45,000
334
40,000
008
700,000
009
600,000
SHTK
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
II.
Cc nghip vu pht sinh trong qui 1/N.
Nhn thng bo d ton kinh phi c cp trong :
- Dung cho HTX: 900.000
- Dung cho D n: 90.000
- Dung cho XDCB: 75.000
Ngy 3/1 Rut d ton KPHTX bng tin mt 90.000; TGKB
300.000 v mua TSC tinh tri gi 66.000 dung cho HTX.
Ngy 4/1 Mua NVL v nhp kho tri gi cha thu 25.000 trong
dung cho H SXSP l 15.000, thu 10% con lai dung cho
HTX cha thanh ton
Ngy 5/1 thu s nghip bng tin mt 177.000, thu tin bn
sn phm 70.000, thu 10% a thu bng tin gi, gi xut kho
cua sn phm 30.000.
Ngy 9/1 np vo kho bac s thu s nghip ngy 5/1
Ngy 15/1 Xut NVL tri gi 20.000 v CCDC tri gi 12.000
trong :
Dung cho HTXDCB: NVL: 13.000, CCDC 7.000
Dung cho HSXKD: NVL 7.000, CCDC 5.000
Ngy 20/1 cp kinh phi cho cp di bng tin mt: 25.000,
NVL 10.000
Ngy 26/1 Nhng bn mt TSC dung cho HTX nguyn
gi 45.000, hao mon luy k 35.000, thu nhng bn bng tin
gi 15.000, chi nhng bn bng tin mt 3.000
Ngy 13/2 cp trn quyt inh b sung kinh phi hoat ng
nm N bng ngun thu s nghip 90.000, n vi cha c
chng t ghi thu, ghi chi.
Ngy 14/2 Nhp khu mt s nguyn liu phuc vu cho hoat
ng thng xuyn, gi nhp khu 25.000, thu nhp khu
5%, thu GTGT hng nhp khu 10%, n vi a rut d ton
kinh phi thanh ton cho nh cung cp, chi phi vn chuyn
2.000, thu GTGT 5% n vi a tr bng chuyn khon
Ngy 15/2 cng tc XDCB hon thnh, bn giao TSC dung cho
HTX tri gi 25.000, bit TS ny c u t bng KP TXDCB
Ngy 18/2 Ngi mua thanh ton ton b s tin con n ky trc
bng chuyn khon
Ngy 19/2 n vi c chng t ghi thu ghi chi nghip vu ngy 13/2
Ngy 20/2 tam ng cho nhn vin A bng tin mt 11.000
Ngy 25/2 thanh ton tin cho ngi bn bng tin gi kho
bac 30.000
Ngy 20/2 nhn vin A thanh ton tam ng: ghi chi HTX
2.000, nhp kho CCDC gi cha thu 8.000, thu 10% dung
cho hoat ng SXKD s con d nhp quy
Ngy 3/3 Xut bn sn phm cho khch hng M gi xut kho
30.000, gi bn 80.000, thu VAT 10% khch hng cha thanh
ton
Ngy 10/3 tp hp chi phi sa cha ln ti sn dung cho hoat
ng thng xuyn pht sinh trong ky gm:
- Tin lng nhn vin sa cha 15.000
- Cc khon trich theo lng theo quy inh
- Nguyn vt liu 2.000, CCDC 4.000
- Cc chi phi khc 7.000, thu GTGT 10% n vi a tr
bng tin mt.
- Cng tc sa cha hon thnh bn giao TS cho hoat ng
thng xuyn.
Ngy 24/3 Chi hoat ng thng xuyn trong qu gm:
- Lng cho vin chc, cng chc: 85.000
- Cc khon np theo lng ghi chi HTX: 14.450, tr vo
lng: 5.100
- Phi tr i tng khc 20.000
- Xut CCDC lu bn cho hoat ng thng xuyn 23.000
- Xut NVL dung cho hoat ng thng xuyn 11.000
(trong NVL nm trc l 5.000)
- Tin in, nc, in thoai v dich vu khc bng tin mt
30.000, thu GTGT 10%
20. Ngy 25/3 Chi hoat ng sn xut kinh doanh trong qu gm:
- Lng cho vin chc sn xut: 20.000
- Lng cho vin chc qun l v bn hng : 10.000
- Trich cc khon theo lng theo quy inh
- Cc khon khc bng tin mt 22.000 trong thu
GTGT 10%
21. Ngy 28/3 n vi thanh ton tin lng, v cc i tng
khc bng TGKB
22. Ngy 29/3 Duyt bo co quyt ton kinh phi nm trc s
tin 2.500.000
23. Kt chuyn chi phi v xc inh kt qu kinh doanh trong ky.
Bit rng trong ky sn xut c 5000sp nhp kho, gi tri
SPDD cui ky 16 triu ng
24. B sung quy khen thng 40%, phuc li 20%, d phong n
inh thu nhp 20%, pht tin hoat ng s nghip 20%, sau
khi ng thu thu nhp DN 25%.
B. Yu cu:
1. inh khon cc nghip vu kinh t pht sinh v phn nh vo s
ti khon
2. Lp bng cn i ti khon
- 8/3: NTK111/CTK5111
135
- 9/3: NTK112/CTK111
50
- 12/3: NTK335/CTK111
12
- 14/3: NTK6612/CTK111
5,54
- 15/3: NTK6612/CTK111
10,85
- 25/3: NTK6612/CTK111
9,8
- 25/3: NTK112/CTK46122
12
- 27/3: NTK111/CTK112
12
- 27/3: NTK66122/CTK111
12
BI 2.3
- 1/10: NTK111/CTK336
100
- 3/10: NTK152/CTK111
25
- 4/10: NTK334/CTK111
50
- 8/10: NTK112/CTK3111
750
- 9/10: NTK341
CTK211
CTK111
-11/10: NTK111/CTK5111
30
- 13/10: NTK112/CTK5118
72
- 15/10: NTK5111/CTK3332
800
- 20/10: NTK3332/CTK111
800
- 23/10: NTK112/CTK4612
720
- 24/10: NTK312/CTK111
5
-26/10: NTK112/CTK5212
200
- 27/10: NTK111/CTK112
720
-28/10: NTK336/CTK4612
100
- 29/10:NTK6612/CTK111
720
- 30/10: NTK5212/CTK4612
200
200
180
20
BI 2.4
-2/8: a.NTK112
1200
CTK4621
280
CTK4612
920
b. CTK0091 (d ton chi chng trinh d n)
280
c. CTK0081
(d ton chi hoat ng thng xuyn)
920
- 3/8: N TK111/CTK112
1200
-4/8:
NTK334
640
NTK335
120
CTK111
760
-6/8:
NTK111/CTK531
1000
- 8/8: NTK112/CTK111
1100
- 11/8: NTK111/CTK511
1240
- 14/8: NTK112/CTK111
1240
- 17/8: NTK312/CTK111
15,2
- 17/8: NTK152/CTK111
68,8
- 18/8: NTK6612/CTK111
6
- 20/8: NTK3311/CTK112
50
-24/8: NTK6612
11,2
NTK111
4
CTK312
15,2
- 25/8: NTK6622/CTK312
120
- 27/8: NTK111/CTK531
1844
- 29/8: NTK631/CTK111
1044
- 30/8: NTK111/CTK112
800
BI 3.1
-5/4:
a. NTK1211
50000
CTK3318
10*1%*50000 = 5000 (lai
nhn trc)
CTK111
45000
b. NTK1211
600
CTK111
600
c. NTK3318
5000/10t = 500
CTK531
500
- 7/4: NTK112 500*120 =
60000
CTK1211A
500*100 =
50000
CTK531
10000
-15/4: a. NTK1211D 150*500= 75000
CTK112
75000
b. NTK1211D 2%*75000
= 1500
CTK111
1500
- 20/4: NTK112
32000
CTK1218
30000
CTK531
2000
- 29/4; NTK112
2000
CTK531
2000
- 10/5: a. NTK1211
50000
CTK112
50000
b. NTK3118
50000*0,5% = 250
CTK531
250
- 1/6
NTK1218
100000
CTK111
100000
- 3/10 NTK1211
45000
CTK112
45000
2. Khi o han cc chng khon:
- NV1: a.NTK112/CTK1211
45000
b. NTK3318/CTK531
500
-NV6: a. NTK112/CTK1211
50000
b. NTK112/CTK531
250
- NV8: a. NTK112/CTK1211
45000
b. NTK112/CTK531 45000*12% = 5400
Bai 3.2:
1. 4/7: NTK2212
270000
NTK2141
50000
CTK211
300000
CTK531
20000
2. 21/7 a. NTK211
170000
CTK2212
170000
b. NTK112
23000
CTK531
23000
3.22/8 NTK3118
20000
CTK531
20000
4. 30/8 NTK2212
23500
NTK631
6500
CTK152
30000
5. 5/9 a. NTK2211
100000
CTK3318 100000*5*10% = 50000
CTK111
50000
b. NTK3318
50000/5 =
10000
CTK531
10000
6. 20/9 a. NTK2211
250000
CTK112
250000
b. NTK3118
250000*12% = 30000 (lai phi thu nm
u)
CTK531
30000
Yu cu 2: nm sau
- NV5: NTK3318
10000
CTK531
10000
Phn b nh trn cho 3 nm con lai
Khi thu hi lai vn u t (n han thanh ton)
NTK111/CTK2211
- NV6: NTK3118
250000*12% = 30000
CTK531
30000
Phn b nh trn cho 7 nm con lai; khi n han thanh
ton:
a. N TK112
270000 + 250000
C TK3118: 30000*9 nm = 270000
C TK2211
250000
b. N TK112
30000
CTK531
30000
Bai 4.1:
1. 5/6: NTK1551A
450000
CTK631
450000
2. 8/6: NTK1552C
39600/(1+10%)= 36000
CTK111
36000
3. 10/6 a. NTK3111Z
770000+30600+73060
CTK531A
700000
CTK531C 170*180 =
30600
CTK33311
(700000+30600)10%= 73060
b. NTK531
142500 + 47000
CTK1551A= 300*400+50*450= 142500 (tn
950SPA; n gi 450)
CTK1552C= 350*100+100*120= 47000 (tn
200hng C; n gi 120)
4. 15/6: NTK1551A
1200* 420 = 504000
CTK631
504000
5. 18/6: a. NTK3111
803660
CTK531C: 180 * 170 =
30600
CTK531A
700000
CTK33311(30600+700000)10%=
73060
b. NTK531
616500+ 21600 = 638100
CTK1551A = 950*450+(1400-950)* 21600420
= 616500
CTK1552C = 180*120
=
21600
6.20/6: NTK1552C
27500
NTK31131
27500*10%= 2750
CTK112
30250
Bai 4.2
1. 3/12: NTK152: 1500*9*(1+5%) = 14175 (hoat ng TX khng
c khu tr thu)
CTK3311
14175
CTK3318
50
Bai 4.4
1. 4/12: NTK152D: 3000*6,5*1,1 =
21450 (n
gi 7,15)
CTK3311
21450
2. 5/12: NTK1552A: 30000*10 =
300000
NTK3113
30000
CTK112
330000
3. 6/12: NTK6612/CTK152D: 2000*6+1000*7,15 = 19150
(tn 2000*7,15)
4. 10/12:a. NTK112
412500
NTK3111
412500
CTK531: 50000*15 = 750000
CTK33311
75000
b. NTK531/CTK1552A: 50000*10 = 500000
5. 11/12 NTK153N/CTK411
45000
6. 15/12 a. NTK153M/CTK4621: 200*110 =
22000
b. CTK009
22000
7. 16/12 a. NTK3311/CTK4612 21450
b. CTK008
21450
8. 18/12 NTK662/CTK153M: 10000 + 200*110 = 32000
9. 20/12 a. NTK3111N
308000
CTK531 20000*14 = 280000
CTK33311
28000
b. NTK531/CTK1552A 20000*10 = 200000
10. 31/12
NTK661/CTK3371:
2000*7,15
=
14300 (s dung v khng sd)
NM N+1
1. Xut 1500kg s dung c xut dung
NTK3371/CTK152D 1500*7,15 = 10725
2. Khng s dung:
a. NTK3371/CTK152D 500*7,15 = 3575
b. Thu thanh l: NTK111/CTK5118
8000
c. Chi thanh l: NTK5118/CTK111
6000
Bai 5.1:
1.
a. NTK211/CTK4612 25000
b. NTK211/CTK111
700
c. NTK6612 chi thng xuyn 25700
CTK466 ngun kinh phi a hinh thnh TSC
2.
a. NTK211/CTK112: 300000*1,05 = 315000
b. NTK662/CTK466:
315000
3.
a. NTK466: 37680-37400 = 280
NTK214
37400
CTK211
37680
b. NTK111/CTK5118
450
c. NTK5118/CTK111
250
d. NTK5118/CTK4314
200
4.
NTK466/CTK214
210000
Bai 5.2:
1.
a. NTK2411
158700
CTK461: 150000*1,05 = 157500
CTK112
1200
b. NTK211/CTK2411 158700
c. CTK0081
158700
d. NTK661/CTK466 158700
2.
a. NTK466: 75-65 =
10000
NTK214
CTK211
b. NTK112/CTK5118
c. NTK5118/CTK111
d. NTK5118/CTK4314
3. 7/12 a. NTK211
CTK4612
CTK111
b. NTK661/CTK466
4.
a. NTK211/CTK2412
b. NTK4314/CTK466
5.
NTK214
NTK466
CTK211
6.
a. NTK466 : 90-87
NTK214
CTK211
b. NTK112/CTK5118
c. NTK5118/CTK111
d. NTK152/CTK5118
7. NTK466/CTK214
2. Nu NV2,6 thuc NVKD:
NV2:
a. NTK5118: 75-65 =
NTK214
CTK211
b. NTK112/CTK5118
c. NTK5118/CTK111
d. NTK5118/CTK4212
65000
75000
15000
4000
11000
25700
25000
700
25700
54000
54000
12000
18000
20000
3000
87000
90000
7000
2500
500
90000
10000
65000
75000
15000
4000
1000
NV6
a. NTK5118
NTK214
CTK211
b. NTK112/CTK5118 7000
c. NTK5118/CTK111 2500
d. NTK152/CTK5118 500
e. NTK5118/CTK4212 2000
3000
87000
90000
Bai 5.3 :
I:
1. a. NTK112/CTK4411(ngun KPXDCB ngn sch cp)
2520000
b. CTK0092
2520000
2. NTK3311/CTK112 1764000
3. a. NTK2412/CTK3311
3600000
b. NTK3311/CTK112: 3600000 1764000 3600000*5% =
1656000
c. NTK211/CTK24123600000
d. NTK4411
2520000
NTK4314
1080000
CTK466
3600000
4. NTK466/CTK214 180000 (nm)
II.
1. a. NTK112/CTK4411
960000
b. CTK0092
960000
2. NTK152 (kho)/ CTK112
936600
3. NTK152 (i lp t)/CTK152 (kho)
936600
4. NTK2412/CTK111
23400
5. a. NTK2412/CTK152 (lp t) 936600
b. NTK211/CTK2412
960000
c. NTK4411/CTK466
960000
III. Thc hi n
sa cha ln va sa cha thng xuyn TSC
nm N
1. a. NTK2413/CTK3311
1350000
b. NTK3311
1350000
CTK4612
60000
CTK4621
45000
CTK112 (kinh doanh)
30000
c. CTK0081:
60000; CTK0092:
45000
d. NTK6612
60000
NTK6622
45000
NTK631
30000
CTK2413
135000
2. NTK6612
12000
CTK152
7500
CTK111
4500
Cu 3: Nn N: a. NTK2413/CTK3311
60000;
b.
NTK6612/CTK337
60000
NmN+1:
1. a. NTK2413/CTK3311
40000
b. NTKTK337
60000
NTK6612
40000
CTK2413
100000
Bai 5.4:
I. u t xy lp 1 nh xng t ngun vn kinh doanh sn xut
sn phm
1.
NTK152(lp t)
200000
NTK31132
20000
CTK112
220000
2. NTK2412/CTK334
50000
3. NTK2412/CTK332
9500
4. NTK2412/CTK112
25000
5. a. NTK2412/CK152(lp t) 200000
b. NTK211/CTK2412
284500
II. Nhp khu thit bi phuc vu sn xut sn phm t quy u t pht
trin:
1.
a. NTK2411/CTK112
400000
b. NTK2411/CTK3337
20000
c. NTK31132/CTK33312
400000*1,05*0,1
=
42000
2. NTK2411/CTK111
5000
3. NTK2411
1000
NTK31131
100
CTK3311
1100
4. a. NTK211/CTK2411
426000
b. NTK4314/CTK411
426000
III. Sa cha ln mt ti sn c inh dung cho hoat dng sn xut
kinh doanh
1. NTK2413
50000
NTK31131
2500
CTK3311
52500
2. NTK2413
20000
NTK31131
2000
CTK3311
22000
3. NTK3311/CTK112
74500
4. a. NTK643/CTK2413
70000
b. NTK631/CTK643 = 70000/5 = 14000
Bai 5.5 :
I. Ci tao nng cp sa cha TSC thuc d ton HTX, phng
thc t lm
1. NTK111/CTK4612
580000; CTK0081
580000
2. NTK2413/CTK3311
440000
3. NTK2413/CTK3311
20000
4. NTK3311/CTK111
460000
5. NTK2413/CTK111
120000
5. a. NTK211/CTK2413
580000
b. NTK6612/CTK466
580000
II. u t xy dng c bn mi
1. a. NTK152 (lp t)/CTK4612 880000; + CTK0081
880000
b. NTK2412
1000
CTK334
500
CTK332
85
CTK111
415
c. NTK2412/CTK152(lp t) 880000
d. NTK211/CTK2412
881000
e. NTK661/CTK466
881000
2. Hon thnh v nhn bn giao TSC qua XDCB thu thu bng
ngun kinh phi XDCB cp pht theo d ton:
a. NTK2412/CTK3311
518000
b. NTK211/CTK2412
518000
c. NTK3311/CTK4411 518000*95% - 300000 = 192100;
CTK0092: 192000
d. NTK4411/CTK466
518000
Bai 5.6
1. NTK211/CTK4621 900000; NTK6612/CTK466
900000
2. a. NTK211
1200900
CTK4612
1200000
CTK111
900
b. NTK6612/CTK466 1200900;
CTK0081
1200900
3. a. NTK211
45300
CTK3311
45000
CTK111
300
b. NTK6612/CTK466
45300
4 a. NTK3311/CTK4612
45000; b.
CTK0081
45000
5. a. NTK211/CTK2412
9000000
b. NTK662/CTK466
9000000
6. NTK341/CTK211
23000
7. a. NTK211
18000
CTK465
15000*1,1 = 16500
CTK111
1500
b. NTK6612/CTK466
18000;
CTK0082
18000
1. Tinh hao mon TSCD nm N v N+1
a. Hao mon nm N
- Nh lm vic
= 3600000*8% =
208000
- Nh
= 1560000*5% =
78000
- Phng tin vn ti
= 8.400.000*15% =
1260000
- My mc thit bi
= 354.000*20% =
70800
- dung qun l
= 54.000 * 10% =
5400
TNG CNG =
488200
b. Hao mon nm N+1
2. Tnh hao mon TSCD nm N:
NTK466/CTK214
488200
Nu dung cho hoat ng KD:
NTK631/CTK214
488200
NuTSCD vn cua NS dung vo SXKD:
NTK466/CTK4314;3338
488200
Bai 5.7:
1. a. NTK211/CTK5212
256000
b. NTK211/CTK111
5000
c. NTK661/CTK466
261000
2. NTK5212/CTK4612
261000
3. a. NTK211
109200
CTK3311
100000
CTK3337
100000*4%
=
4000
CTK33312
100000*1,04*0,05 =
5200
b. NTK211/CTK112
6000
c. NTK6612/CTK466
115200
4. NTK466
50000
NTK214
150000
CTK211
200000
5. a. NTK211/CTK2412
150000
b. NTK441/CTK466
150000
6. a. NTK466
10000
NTK214
90000
CTK211
100000
b. NTK111/CTK5118
20000
c. NTK5118/CTK111
5000
7. a. NTK211/CTK465 56000*1,1 = 61600
b. NTK211/CTK112
6000
c. NTK635/CTK466
67600
CTK0082
61600
8. a. NTK211/CTK3311
10000*1,1 = 11000
b. NTK4312/CTK466
11000
Bai 6.1:
1. NTK0081
20000
2. NTK111/CTK4612 20000;
20000
3. NTK334/CTK3118
4. NTK334/CTK3118
5. NTK334/CTK312
6. NTK6612/CTK334
7. NTK6612 20000*17% =
NTK334
20000* 7% =
CTK332
8. NTK334/CTK111
Bai 6.2:
1. NTK6612/CTK334
2. NTK3321/CTK334
3. NTK334/CTK3118
4. NTK6612
NTK334
20000000*7%
1%BHYT; 1%KPCD)
CTK332
5. NTK334/CTK111
6. NTK332/CTK112
7. NTk112/CTK332
Bai 6.3:
1. a. NTK466
60000
NTK214
60000
CTK211
b. NTK3111/CTK5118
2. NTK3118/CTK111
3. NTK3118/CTK531
4. NTK3311Z/CTK112
5. a. NTK2413/CTK3311
b. NTK6612/CTK2413
6. NTK3311/CTK112
7. a. NTK466
NTK214
CTK211
b. NTK3118/CTK5118
8. NTK5118
30000
CTK3338
CTK3118
9. NTK111/CTK3118
10. NTK4313/CTK3118
11. a. NTK466/CTK21180000
CTK0081
1200
300
600
20000
3400
1400
4800
16500
20000000
800000
400000
3400000
=
1400000
(5%BHXH,
4600000
21700000
4800
800000
120000
80000
20000
8000
50000
100000
100000
100000
30000
20000
50000
30000
15000
15000
15000
5000
b. NTK112/CTK4612
80000
12. NTK152/CTK3311 50000
Bai 6.4:
1. NTK6612/CTK334
150000
2. NTK6612
150000*17%= 25500
NTK334
150000*7% = 10500
CTK332
3. NTK334
530
CTK312
350
CTK3118
180
36000
4. a. NTK111
150000
NTK3321
25000
CTK4612
175000
b. CTK0081
175000
5. NTK334
141970
NTK3322
3750
CTK111
145720
6. NTK4311
60000
NTK4312
160000
NTK6612
1195000
NTK3321
18000
CTK334
1433000
7. NTK6612/CTK335 850000
8. N112/CTK3321
18000
9. NTK111/CTK112
2283000
10 NTK334
1433000
NTK335
850000
CTK111
2283000
Bai 6.5:
1. NTK6612
1780000
NTK6622
50000
NTK2412
70000
CTK334
1900000
2. NTK6612
1780000*17% = 302600
NTK6622
50000*17%=
8500
NTK2412
70000*17%= 11900
NTK334
1900000*7% = 133000
CTK332
456000(3321: 380000; 3322: 57000; 3323: 19000)
3. a. NTK111
1957000
NTK332
418000
CTK461
2375000
b. C0081
2375000
4. NTK334
1900000
NTK3322
57000
CTK111
1957000
5. NTK112/CTK3323
19000
6. NTK3321/CTK111
80000
7. NTK3323/CTK111
16160
8. NTK112/CTK3321
80000
Bai 6.6:
A. HCSN:
1. NTK6612/CTK334
6400000
2. NTK6612
17% =
1088000
NTK334
7% =
448000
CTK332
1536000
3. NTK334
8480
CTK312
5600
CTK3118
2880
4. NTK111
2400000
NTK3321
400000
CTK4612
2800000
CTK0081
2800000
5. NTK334
2271520
NTK3322
60000
CTK111
2331520
6. NTK4311
960000
NTK4312
2256000
NTK6612
19120000
NTK3321
288000
CTK334
22624000
7. NTK6612/CTK335 1600000
8. NTK111/CTK112
36800000
9. NTK334
22928000
NTK335
13600000
CTK111
36528000
Bai 6.7 :
1. NTK152
83000
NTK111
3000
CTK312C
86000
2. NTK6612
19900
NTK334
100
CTK312A
20000
3. NTK6612/CTK312B
36000
4. NTK312A/CTK111
4000
Bai6.8
1. a. NTK531/CTK1551
86000
b. NTK3111Y
99000
CTK531
90000
CTK33311
9000
2. NTK112/CTK3111X
300
3. NTK111
40
NTK334
60
CTK3118
100
4. NTK465/CTK5112
200
5. NTK3118/CTK6612
20
Bai 6.9:
1. NTK3311B/CTK112
13000
2. NTK152/CTK3311
5000
3. NTK1552/CTK3312X
8000
4. NTK3338/CTK4612
1000
Bai 6.10
1 a. NTK112
99000
CTK531
90000
CTK33311
9000
b. NTK531/CTK631(1552)
36000
2. NTK421/CTK3334
3000
3. NTK5111/CTK3332
4000
4. NTK33311/CTK3113
12000
5. NTK3331
4000
NTK3334
3000
CTK112
7000
6. NTK3332/CTK111
6000
Bai 6.11
1. a. NTK211/CTK4612
437500
b. NTK211/CTK111
1250
c. NTK6612/CTK466
438750
CTK0081
438750
2. NTK6612/CTK111
37500
3. NTK6612/CTK111
62500
4. a. NTK6612
25000
CTK152
7500
CTK153
17500
b. NTK005
17500
5. NTK6612/CTK334 1000000
6. NTK6612
1000000*17% = 170000
NTK334
CTK332
7. NTK111
NTK3321
CTK112
1000000*7% = 70000
100000*24% = 240000
1025000
1000000*20% = 200000
1225000
8. NTK334
1000000
NTK3322
30000
CTK111
1030000
9. NTK6612/CTK3373
46250 (NTK2412/CTK..
46250)
Nm sau: NTK2412/CTK.
3750
Hon thnh: a. NTK211/CTK2412
50000
b. NTK337
46250
NTK6612
3750
CTK466
50000
10. NTK6612/CTK3371
4250
NmN+1: Vat t nm trc Xut dung: NTK3371/CTK152
4250
11. NTK6611/CTK6612
1763000
Nm N+1: Quyt ton c duyt:
NTK4611/CTK6611
1760000
khng c duyt
NTK3118/CTK6611
3000
Bai6.12
A. Tai n vi E
1. NTK0081
15000000 ; NTK0092
5000000
n v E
n v F
2.
10400000
CTK0081
2.
10400000
NTK0081
CTK0092
5000000
3. NTK341
CTK4612
CTK4411
4680
2600
2080
NTK0092
2080000
3.
4680000
a.NTK112
CTK4612
2600000
CTK4411
2080000
b.
CTK0081
2600000
CTK0092
4. NTK341
1430
CTK4612
2080000
4.
1430000
CTK4411
1300000
1300
CTK4612
130
5.
1383200
NTK5118
CTK4411
NTK341/CTK112
130000
5. NTK112
1383200
CTK4612
863200
d.
6.
NTK341/CTK4612
403
7. a. NTK4612/CTK341
5063500
b. NTK4411/CTK341
2730000
CTK4411
520000
6.
NTK112/CTK4612
403
7. a. NTK6612
5063,5
CTK334
4160
CTK332
707,2
CTK335
127,4
CTK111
c. NTK6612/CTK466
801,9
d. CTK0081
792
b. NTK211/CTK2412
10. NTK6612/CTK152
44
2730
11. NTK0082
1500
c. NTK4411/CTK466
12. NTK341/CTK111
594
2730
13. NTK341/CTK111
660;
CTK0081
Bai 6.13
660
1.
14. NTK3311/CTK46122
239,8;
CTK0082
239,8
N V X
N V Y
15. NTK66121/CTK111
91,3
1. NTK341
120
1. NTK111
50
16. NTK4612/CTK341
1782
CTK111
NTK112
70
Bai7.1:
50
CTK4612
120
1. NTK112/CTK4612
2560; CTK0081
CTK112
2560
70
2. NTK5118/CTK4612
11520
2. a. NTK152
42
3. NTK111/CTK4612
64;
CTK0081
CTK3311
64
42
4. a. NTK6612
13724,48
b. NTK6612/CTK111
CTK334
1024+384+8448 = 9856
1,8
CTK332
174,08
3.
NTK331/CTK342 3. NTK342/CTK112 42
CTK335
3584;
42
CTK0081
512
4. a. NTK531/CTK1552 25
CTK112
51,2
b. NTK3118
45,1
CTK111
38,4
CTK531
41
CTK153
20,8;
CTK33311
CTK005
20,8
4,1
b. NTK211/CTK4612
202,24; NTK6612/CTK466
5. NTK342/CTK3118 45,1 NTK112/CTK342 45,1
202,24
6. NTK4312/CTK342
5 NTK342/CTK4312
5
c. NTK341/CTK111
217,6
7.
NTK342/CTK111 NTK3311/CTK342
1,8
(cp
di:
NTK111/CTK4612
1,8
217,6;
CTK0081:
217,6)
8.
342Y
5. NTK4611/CTK6611
512
342X
6.
NTK4612/CTK341
217,6
D: 20
7.
a.
NTK6611/CTK6612:
1484+13724,48
= 15208,48
(3)
42
D: 20
45,1 b. NTK4612/CTK4611: 1484+2560+11520+64+202,24-217,6
(5)
42 (3) (6) 5
(5) = 15612,64
1,8
Bai 7.2:
5
(6)
45,1
(7)
(7)
47
46,9
1. a. NTK112/CTK4612
1350; b. CTK0081
1,8
46,9
47
1350
D: 2. NTK5118/CTK4612
6075
D:
19,9 3. NTK111/CTK4612
33,750; b. CTK0081
Phi
19,9
33,750
Phi
4. a. NTK6612
7395,3
tr
thu
CTK334
675+202,5+4455 = 5332,5
NTK111/CTK342: 20,1-0,1 NTK342/CTK111
19,9
CTK332
114,75
=
19,9
CTK335
1890;
CTK0081
270
Bai6.14
CTK153
10,8;
1. NTK0081
3960
CTK005
10,8
2. NTK111/CTK4612
880;
CTK0081
CTK112
27
880
CTK111
20,25
3. a. NTK152
44
b. NTK211/CTK3311
63,45; NTK6612/CTK466
NTK6612
396
63,5
CTK4612
440
2. a. NTK6611/CTK6612
783+ 7395,3+63,5 = 8241,8
b. CTK0081
440
b. NTK4612/CTK4611 783+1350+6075+ 33,75 = 8241,75
4. NTK341/CTK4612
528;
CTK0081
Cu3: NTK4611/CTK6611
270 + 8241,75
528
Bai 7.3:
5. NTK6612/CTK2413
35,2
1. NTK0081
1440
6. NTK3311/CTK4612
40;
CTK0081
2. NTK111/CTK4612
320;
CTK0081
40
320
7. NTK6612/CTK334
440
3. NTK152/CTK4612
16;
CTK0081
8. NTK6612
440*17% = 74,8
16
NTK334
440*7% = 30,8
4. NTK6612/CTK4612
144;
CTK0081
CTK332
440*24% = 105,6
144
9. a. NTK211/CTK46121
792
b. NTK211/CTK111
9,9
68,9
5. NTK341/CTK4612
192;
CTK0081
192
6. NTK6612/CTK2413
12,8
7. NTK3311/CTK4612
12,8;
CTK0081
12,8
8. NTK6612/CTK334
160
9. NTK6612/CTK332
27,2
10. a. NTK211
291,6
CTK4612
288
CTK111
3,6
b. CTK0081
288
c. NTK6612/CTK466
291,2
11. NTK6612/CTK152
16
12. NTK111/CTK4612
120;
CTK0081
120
13. NTK6612/CTK4612
20;
CTK0081
20
14. NTK341/CTK111
216
15. NTK341/CTK4612
240;
CTK0081
240
16. NTK6612
120,4
CTK4612
87,2
CTK111
33,2
17. NTK4612/CTK341
648
18 a. NTK6611/CTK6612
791,7
b. NTK4612/CTK4611
1352,8 648 =
704,8
Bai 7.4
1. NTK111, (112)/CTK465
150
2. a. NTK635
124,6
CTK152
65
CTK3311
25
CTK334
20
CTK332
20*17% =
3,4
CTK312
4
CTK111
3,2
CTK112
4
b. NTK334/CTK332 20*7% =
1,4
3. a. NTK211/CTK3311
15
b. NTK635/CTK466
15
4. NTK465/CTK5112
150
5. a. NTK5112/CTK635
139,5
b. NTK5112/CTK4213
10,5
6. NTK4213
5,2
CTK4311
5
CTK4312
0,2
Bai7.5
1. + NTK211
121,5
CTK3311
120
CTK111
1,5
+ NTK6612/CTK466 121,5
2. +NTK211/CTK112
21
+ NTK4314 (6612)/CTK466 21
3. + NTK466
2000
NTK214
58000
CTK211
60000
+ NTK5118/CTK111
0,5
+ NTK112/CTK5118
2,8
4. + NTK211/CTK111
35
+ NTK635/CTK465
35
5. + NTK214
20
NTK466
22
CTK211
42
6. NTK211/CTK466
20
Bai 7.6:
1. NTK111/CTK5118
450
2. NTK5118
450
CTK4612
450*60% =
270
CTK334
450*30% =
135
CTK342
450*5% =
22,5
CTK4311
450*5% =
22,5
3. NTK6612/CTK111
20
4. NTK4311/CTK334
10;
NTK334/CTK111
10
5. NTK342/CTK112
6,5
6. NTK6612/CTK111
3
7. + NTK211/CTK111
21; + NTK6612/CTK466
21
8. NTK152/CTK112
28
Bai 7.7
1. NTK0081
500
2. NTK112
100
NTK111
50
CTK4612
150
+
CTK0081
150
3. NTK152/CTK111
70
4. NTK631/CTK152
50
5. NTK6612
40
NTK631
12
CTK334
52
6. NTK6612
40*17% = 6,8
NTK631
12*19% = 2,28
NTK334
40*7%+12*6% = 3,52
CTK332
12,6
7. NTK6612
24
NTK631
21
CTK111
45
8. NTK3111/CTK531
120
Bai 7.8:
1. NTK0091
1250
2. + NTK111/CTK4621
1250;
+ CTK0091
1250
3. NTK6622/CTK111
250
4. + NTK211/CTK111
500; + NTK6622/CTK466
500
5. NTK6621
11,25
NTK6622
63,75
CTK334
75
6. NTK6621/CTK111
37,5
7. + NTK211/CTK111
262,5; + NTK6621/CTK466
262,5
8. NTK6622
11,25
NTK6621
13,75
CTK111
25
9. NTK6621
22,5
NTK6622
50
CTK111
72,5
10. NTK6621/CTK111
27,5
11. NTK4621/CTK662
750
Cu 3:
+ NTK4621
750*0,95 = 712,5
NTK3118
750*0,05 = 37,5
CTK662
750
Bai 7.9:
1. NTK631/CTK214
2780
2. NTK631
34419
NTK31131
1721
CTK111
36140
3. NTK631
34750
NTK31131
3475
CTK111
38225
4.+ NTK466
83400-69500 = 13900
NTK214
69500
CTK211
83400
+ NTK111/CTK5118
11120
5. NTK631/CTK334
27800
6. NTK631/CTK332
5282
7. + NTK5118 139 127,88 =
11120
NTK214
127880
CTK211
139000
+ NTK3111/CTK5118
13900
+ NTK5118/TK111
1390
8. NTK631/CTK6612
33360
9. + NTK466
6950
NTK214
27800
CTK211
34750
+ NTK3118/CTK5118
6950
10. NTK334
6950*10% =
695
NTK5118 6950-695 =
6255
CTK3118
6950
11. + NTK631
CTK531: 117872 + 33360 + 12510 = 163742
+ NTK112/CTK531
195990
12. NTK531/CTK631
57963
Bai 7.10:
1. NTK631/CTK334
14500
2. NTK631/CTK332
2465
3. NTK631/CTK214
1450
4. NTK631
18850
NTK31131
1885
CTK3311
20735
5. NTK631
1595
NTK31131
159,5
CTK111
1754,5
6. NTK631/CTK6612 17400
7. + NTK3111
100061,5
CTK531
90965
CTK33311
9096,5
+ NTK111/CTK3111 50030,75
8.+ NTK214
214600
NTK5118
2900
CTK211
217500
+ NTK111/CTK5118
7250
+ NTK5118/CTK111
725
9. + NTK466
7250
NTK214
36250
CTK211
43500
+ NTK3118/CTK5118
7250
10. NTK5118 7250*30% = 2175
NTK111
725
NTK334 4350/10 =
435
NTK643: 4350- 435 =
3915
CTK3118
7250
11.+ NTK531/CTK631
58075,5
+ NTK531/CTK4212= 90965 - 58075,5 = 32889,5
Bai 7.11:
1. NTK631/CTK214
2. NTK631/CTK3311
3. NTK631/CTK334
15,48
201,24
94,8
4. NTK631/CTK332
18,012
5. NTK631/CTK111
193,5
6. NTK631/CTK6612
185,76
7 a. NTK5118
25,8
NTK214
748,2
CTK211
774
b. NTK3111/CTK5118
77,4
c. NTK5118/CTK111
7,74
8. NTK631/CTK152
464
9. a. NTK5118
51,6
NTK214
412,8
CTK211
464,4
b. NTK111/CTK5118
61,92
10. a. NTK466
38,7
NTK214
154,8
CTK211
193,5
b. NTK3118/CTK5118
38,7
11. NTK1551/CTK631=
61,92 + 1172,792 -77,4 =
1157,312
Z n vi sp = 1157312000/10000 = 115731 ng/sp
12. a. NTK3111/CTK531
688,24
b. NTK531/CTK1551
485
13 NTK531/CTK4212
203,24
14 NTK4212
203,24
CTK4612: 203,24*30% = 60,972
CTK411
203,24*50% = 101,62
CTK431
40,648
Cu 3:
NTK334
38,7*15% =
5,805
NTK5118
38,7*35% =
13,545
NTK6612
19,35
CTK3118
38,7
Bai 7.12:
1. NTK111
12000
NTK112
7200
CTK5111
19200
2. NTK111
4704
NTK112
7056
CTK531
11760
3. + NTK5118/CTK4612
12000
+ NTK6612/CTK111
10560
4. NTK5118: 19200 12000 = 7200
CTK4418
3600
CTK3338
3600
5. NTK531/CTK631
6000
6. NTK531/CTK4212
5760
7. NTK4212
5760
CTK4311
5760*20% = 1152
CTK4312
1152
CTK411
3456
8. NTK4311/CTK334
552
9. + NTK4312
636
CTK2412
336
CTK111
300
Bai 7.13
1. NTK111
15600
NTK112
13000
CTK5111
28600
2. NTK111
3302
NTK112
1456
CTK5118
4758
3. NTK111/CTK5118
18,2
II. Chi hoat ng:
1. + NTK511/CTK4612
15730
+ NTK6612/CTK111
15730
2. + NTK631
1263,6
CTK334
CTK332
CTK152
CTK214
CTK111:
+ NTK5118/CTK111
390
III. Quyt toan tai chnh
1. NTK5111/CTK4612
15730
2. NTK5111/CTK441
12870
3. NTK5118
18,2
CTK3334
18,2*25% =
CTK4311
18,2*20% =
CTK4312
CTK411
18,2*35% =
IV. Chi dung quy c quan
1. NTK4311/CTK334
598
2. NTK4312/CTK2412
136,5
3. NTK4312/CTK111
455
Bai7.14
1. NTK0091
1800
2. NTK111
900
CTK4621
CTK0091
900
3. + NTK6622/CTK111
160
+ NTK6622/CTK4621
CTK0091
180
4. + NTK211
720
CTK111
720*40% =
CTK4621
+ CTK0091
720
5. NTK6621
8,1
NTK6622
45,9
CTK334
6. NTK6621
54
CTK111
54*30% =
CTK4622
CTK0091
37,8
7. + NTK211
378
CTK111
CTK4622
+ NTK6622/CTK466
8. NTK6621
NTK6622
CTK111
9. NTK6621
NTK6622
CTK4621
CTK0091
10. + NTK6621
16,2
NTK6622
36
CTK111
+ NTK111
52,2
CTK462
+ CTK0091
52,2
11. + NTK6621
47,7
CTK111
CTK4621
+ CTK0091
27,9
12 NTK462/CTK662 1007,8
Bai 7.15
1. NTK6612/CTK111
2. NTK6612/CTK111
3. NTK6612
650
123,5
19,5
15,6
455
4,55
3,64
3,64
6,37
900;
180;
288
432
54
16,2
37,8;
189
189
378
8,1
9,9
18
9,9
54
63,9;
63,9
52,2
52,2
19,8
27,9
20250
33750
13500
CTK152
4050
CTK153
9450
4. NTK6612/CTK334
540000
5. NTK6612
540*17% =
91800
NTK334
540*6% =
32400
CTK332
124200
6. NTK111
553500
NTK3321
108000
CTK112
661500
7. NTK334
507600
NTK3322
16200
CTK111
523800
8. + NTK211
243000
CTK4612
236250
CTK111
6750
+ CTK0081
236250
+ NTK6612/CTK466 243000
9. NTK6612/CTK337
24975
10. NTK6612/CTK337
20290
11. NTK6611/CTK6612
962590
Cu 3:
NTK3118
10%*962590 = 96259
NTK4611
90%*962590 = 866331
CTK6611
962590
NTK4611/CTK4211: 1350000-866331 = 483669
Bi tng hp 1:
1. NTK112/CTK3111
150
2. NTK631
160
NTK6612
150
CTK152
310
3. NTK6612
300
NTK631
60
CTK334
360
4. NTK6612
300*17% =
51
NTK631
60*19% =
11,4
NTK334 300*7% + 60*6% =
24,6
CTK332
87
5. NTK631/CTK214
250
6. + NTK111
100
NTK112
230
NTK152
140
NTK211
330
CTK4612
800
+ NTK6612/CTK466
330
+ CTK0081
800
7. NTK631
30
NTK31131
3
CTK312
33
8. NTK6612
40
NTK631
20
CTK153
60
9. Cui ky mi tinh gi thnh
10. + NTK3111
693
CTK531
9000*0,07 = 630
CTK33311
63
+ Cui ky mi tinh gi vn
11. NTK631/CTK111
6
12. NTK6612/CTK4612
100;
CTK0081
100
13. NTK111/CTK4612
200
14. NTK421/CTK4612
50
15. NTK153
40
NTK3311
150
CTK4612
190;
CTK0081
190
16. + NTK4611
300
CTK6611
250
CTK3338
50
+ NTK3338/CTK112
50
17. NTK6612/CTK111
50
18. NTK334/CTK111
340
19. + Tinh gi thnh sn phm = 80 + 537,4 100 = 517,4 triu
Z n vi sn phm = 517400000 /10000 sp = 51740
/sp
a. NTK155/CTK631
517,4
+ Tinh gi vn thnh phm cua 9000 sp a tiu thu
b. NTK531/CTK1551 9000*0,05174 = 465,66
c. NTK531/CTK4212: 630 465,66 = 164,34
20. NTK4212
164,34
CTK4311
164,34*25% = 41,085
CTK4312
41,085
CTK4314
164,34*20% = 32,868
CTK4612
164,34*30% = 49,302
Bi tng hp 2
1. NTK0081
900
NTK0091
90
NTK0092
75
2. + NTK111
90
NTK112
300
NTK211
66
CTK4612
456
+ NTK6612/CTK466 66
+ CTK0081
456
3.+ NTK152
15
NTK31131
1,5
CTK3311
16,5
+ NTK152/CTK3311 10*1,1 = 11
4.+ NTK111/CTK5118
177
+ NTK112
77
CTK531
70
CTK33311
7
+ NTK531/CTK155 30
5. NTK112/CTK111
177
6. + NTK2412
20
CTK152
13
CTK153
7
+ NTK631
12
CTK152
7
CTK153
5
7. NTK341
35
CTK111
25
CTK152
10
8. + NTK466
10
NTK214
35
CTK211
45
+ NTK112/CTK5118
15
+ NTK5118/CTK111
3
9. NTK511/CTK521
90
10 + NTK152
28,875
CTK4612
25
CTK3337
25*5% =
1,25
CTK33312
25*1,05*10%= 2,625
+ NTK152/CTK112 2*1,05 =
2,1
11. + NTK211/CTK2412
+ NTK4411/CTK466
12. NTK112/CTK3111
56
13. NTK521/CTK4612
90
25
25
14. NTK312A/CTK111
11
15. NTK3311/CTK112
30
16. NTK6612
2
NTK153
8
NTK31131
0,8
NTK111
0,2
CTK312A
11
17. + NTK3111
88
CTK531
80
CTK33311
8
+ NTK531/CTK1551
30
18 + NTK2413
31,25
CTK334
15
CTK332
15*17% =
2,55
CTK152,153
6
CTK111
7,7
+ NTK334/CTK332 15*7% = 1,05
+ NTK6612/CTK2413
31,25
76,5*40% =
27
19 NTK6612
175,45
NTK334
5,1
CTK334
85
CTK332
14,45 + 5,1
CTK3318
20
CTK153
23;
CTK005
23
CTK111
33
20. a. NTK631
55,7
CTK334
20 + 10 =
30
CTK332
30*19% =
5,7
CTK111
20
b. NTK334/CTK332
30*6% = 1,8
c. NTK31131/CTK111
22/1,1 *0,1 =
2
21. NTK334/CTK112
162,05
22. NTK4611/CTK6611
2500
23 Tinh gi thnh sn xut = 19,5 + 67,7 16 = 71,2 triu
+ NTK155/CTK631
71,2
+ NTK531/CTK421
90
24 + NTK421/CTK3334
90*25% =
22,5
(li nhun sau thu = 90 22,5 = 67,5 triu )
+ NTK421
67,5
CTK4311
76,5*40% =
27
CTK4312
13,5
CTK4313
13,5
CTK4314
13,5