Professional Documents
Culture Documents
Baitapnghiepvuketoannganhangcoloigiai 121031224028 Phpapp01
Baitapnghiepvuketoannganhangcoloigiai 121031224028 Phpapp01
Hch ton:
Quyn 1: 20/3/2007 n 20/6/2007 = 3 thng. Khch hng rt ng hn.
Li = 200 *6,7% *3/12=3,35 triu
Tng s tin nhn c= 200+ 3,35= 203,35 triu
N 4913: 3,35 triu
N 4232.3t.NT: 200 triu
C 1011: 203,35 triu
Quyn 2: thi hn 6 thng.Ngy 20/6/2007 rt rt trc hn
25/4
25/5
25/6
25/7
25/10
20/6
-Ngy 27 hng thng ngn hng tnh li d chi. S ngy c ngn hng tnh li d
chi = 33 ngy ( 25/4 27/5)
Li d chi = 100 * 6,89%* 33/ 360 =0,6316 (triu)
-Khch hng rt trc hn, tnh theo li khng k hn.25/420/6= 56 ngy.
Li thc tr =100* 3,4%*56/360 = 0,5289 (triu)
15/7
15/8
15/9
20/10
N 1011: 100.000
C 4232.3T.TVL: 100.000
- Ngn hng tnh li d tr:
Ngy 27/6/07 ngn hng tnh li d tr t ngy 15/6/07 n ngy 26/7/07:
Li d tr: 100.000*0.67%*42 (ngy)/30=938
Li d tr thng u tin:
N 801: 938
C 4913: 938
Ngy 27/7/07 ngn hng tnh li d tr t 27/7/07 n 26/8/07
Li d tr: 100.000*0.67%=670
Li d tr thng th 2:
N 801: 670
C 4913: 670
Ngy 27/8/06 ngn hng tnh li d tr t 27/8/06 n 26/9/06
Li d tr: 100.000*0.67%=670
N 801:670
C 4913: 670
-Tng li d tr: 938+670+670=2278
-Li thc tr cho khch hng t ngy 15/6/07 n ngy 14/9/07 l:
100.000*0.67%*92/30=2054,67
- Li thc tr cho khch hng t ngy 15/9/07 n ngy 20/10/07 l (li k trc
nhp vn): (100.000+2054,67)*0.25%*35/30=297,66
nh khon:
-Li nhp vn:
N 4913
: 2054,67
C 4232.12T.TVL: 2054,67
- Khch hng rt li :
N 4913: 223,33 (2278-2054,67)
C 801: 223,33 (gim chi do khon d chi ln hn thc chi)
N 801: 297,66
C 1011: 297,66
-Khch hng rt vn:
N 4232.12T.TVL: 102054,67 (100.000+2054,67)
C 1011
: 102054,67
Nghip v 4:
Ngy 12/7/2007, .Bc n NH Ngoi Thng xin rt TM 1 t chng ch tin
gi, thi hn 12 thng t 12/10/06 n 12/10/07 (tr li trc) mnh gi 600tr, LS
0,5%/thng, cn 3 thng na mi o hn. Theo quy nh ca NH, trng hp ny KH
ch c hng LS 0,3%/thng
- S tin thc gi: = 600tr/(1+0,5%*12)=566,04tr
- S tin li c th nhn c khi n hn l: 600tr-566,04tr=33,96tr
- Ti thi im pht hnh:
N 1011: 566,04tr
N 388 (Chi ph ch phn b) : 33,96tr
C 4232.12T.OB: 600tr
-nh k hng thng phn b li vo chi ph (t thng u tin n thng 9)
N 801: 2,83tr (33,96tr/12T)
C 388: 2,83tr
-n ht thng 9 th NH phn b c 2,83*9=25,47tr, cn 8,49tr cha phn b
-Khch hng rt trc hn. tnh theo li khng k hn 0,3%/thng.
- S tin li thc nhn: 566,04tr*0.3%*9=15,28tr
- S tin khch hng nhn c ngy 12/7 l: 600tr+15,28-33.96=581,323tr
nh khon:
-Khch hng rt tin mt:
N 4232.12T.OB:566,04tr
N 801 : 15,28
C 1011: 582,159tr
- Hch ton phn li:
N 4232.12T.OB: 33,96tr
C 388: 8,49tr
C 801: 25,47tr (thoi chi)
Nghip v 5:
Ngy 1/4/20004 ti NHTM A pht sinh nghi p vu nh sau: ngn hng A thu c
khon n ca khch hng D l 20 tr ng bng tin m t. Khon n ny NH A l p d
phng 20 tr ng. ng thi NH trch d phng qu m t nm 2004 l 100 tr ng.
khon:
N 1011: 20tr
C 79 : 20 tr
Xut 971: 20tr
N 8822: 100tr
C 219:
100tr
TNH HUNG 1:
Mt khch hng A gi TK 20 triu , thi hn 3 thng, tr li cui k. Nu khch
hng gi TK c d thng th LS:0.61%/thng. Nu khch hng gi TK khng c d
thng th LS: 0.71%/thng.
Thi hn t 10/03/2007 n 10/06/2007.
KH ng d thng.
Ngy m thng l ngy 10/04/2007.
Gi s vo ngy 20/05/2007 Khch hng rt tit kim trc hn
Li khng k hn l 0.25%/th
GII:
Tnh hung 2:
Ngy 07/05/2006. Mt khch hng B vay NH 180tr thi hn 3 nm theo phng thc
vay tr gp ,vn tr u mi thng l 3triu, li tnh trn s d thc t, LS cho vay
1.2%/th(c nh).LS qu hn =150%LS cho vay .Ti sn th chp tr gi 500 tr.
Qu trnh tr n gc v li nh sau :
08/06/2006:tr gc v li
08/07/2006:tr li
20/08/2006:tr li v gc
08/09/2006:KH bn ti sn tr gi 400tr v em tr ht n cho NH.
GI I:
Ngay 7/5/2006: khi NH giai ngan
N 2121.3 nm.KH B :180tr
Co 1011
: 180tr
5.593404 tr
2.124 tr
3 tr
0.469404 tr = 0.012744 + 0.45666
Gii quyt:
- Nu KH tt ton s tit kim 500 triu vo 15/11/07
Tnh li:
+ T 1/9/07 n 1/11/07: p dung li sut TGTK nh k trn 2 thng 0,64%/thng
Li: 500tr x 0,64% x 2 = 6.400.000
N 4913 (801) : 6.400.000
C 1011 : 6.400.000
+ T 2/11/07 n 15/11/07: p dung li sut khng k hn 0,25%/thng cho 14 ngy
Li: 500tr x 0,25% x 14 = 583.300
N 4913
: 583.300
C 1011 : 583.300
Vy tng li Kh c lnh: 6.400.000 + 583.300 = 6.983.300
- Nu KH tt ton s ng hn vo 11/12/07
Tng li KH s c lnh: 500 x 0,705% x 3 = 10.575.000
Nh vy nu tt ton s vo ngy 15/11/07 th Kh s b l:
10.575.000 6.983.300 = 3.591.700
- Gi s KH vay cm c s TK
Li sut vay = Li sut gi u k + 0,2% = 0,705% + 0,2% = 0,905%
100.000.000 x 0,905% x 7
Tin li vay KH phi tr trong 7 ngy:
30
= 211.200
nh khon:
- S tin gii ngn:
N 2111
: 100.000.000
C 1011 : 100.000.000
- Li vay:
N 1011
: 211.200
C 702 : 211.200
- Ti sn th chp: gi tr s tin gi
Nhp 996: 500.000.000
Gii quyt:
S tin CK = 50.000 50.000 x 1% - 500 = 49.000 USD = 784.000.000 VND
Li d thu hng thng: 784.000.000 x 1,5% = 11.760.000
nh khon:
- Lc CK:
N 2221: 784.000.000
C 1011: 784.000.000
- Sau 2 thng khng thy bo C
N 2222: 784.000.000
C 2221: 784.000.000
- D thu li thng th 1
N 3941: 11.760.000
C 702: 11.760.000
- D thu li thng th 2
N 3941: 11.760.000
C 702: 11.760.000
Nu nh NK khng thanh ton tin cho NH th NH s bn l hng ca nh XK.
- Gi s NH bn l hng c 800.000.000 .
S tin d ra so vi s tin NH CK: 800.000.000 784.000.000 = 16.000.000
Tng s tin NH d thu l 11.760.000 x 2 = 23.520.000
Chnh lch d thu v thc thu: 23.520.000 16.000.000 = 7.520.000
nh khon:
N 1011: 784.000.000
C 2222: 784.000.000
N 702: 7.520.000
C 3941: 7.520.000
- Gi s NH bn l hng c 700.000.000
S tin thiu so vi s tin NH CK: 784.000.000 700.000.000 = 84.000.000
nh khon:
N 1011: 700.000.000
C 2222: 700.000.000
N 89: 84.000.000
C 2222: 84.000.000
N 702: 23.520.000
C 3941: 23.520.000
Nghip v 1.
Ngy 20/11/2007, khch hng Y khng m ti khon ti PGD X n PGD thc
hin mt lnh chuyn tin cho khch hng Z c ti khon ti Ngn hng B, s tin 200
triu. PGD thu ph chuyn tin 0.03 % trn s tin chuyn, ph kim m 0.02%. Ti
PGD X phi thc hin chuyn lnh v Hi s ngn hng A Hi s thc hin chuyn
tin ra ngoi h thng. Thu VAT phi np 10%.
Ti PGD X.
1.Thu ph dch vu chuyn tin:
N 1011: 60.000 (200 triu*0.03%)
C 711(thu ph dch vu thanh ton): 54.545
C 4531: 5.455
2.Thu ph kim m:
N 1011: 40.000 (200 triu*0.02%)
C 713(thu dch vu ngn qu - ph kim m): 36.364
Ti Hi s:
N 5199: 200.000.000
C 454(chuyn tin phi tr bng ng Vit Nam)
: 200.000.000
Khi thc hin thanh ton lnh chuyn, Hi s s hch ton nh sau:
Ngn hng A v B u c m ti khon ti ngn hng Nh nc.
Ti ngn hng A thc hin mt lnh chuyn tin cho ngn hng B thng qua ti khon
m ti ngn hng Nh nc.
N 454: 200.000.000
C 1113.NHA: 200.000.000
Ti ngn hng B khi nhn c bo c ca ngn hng A thng qua ngn hng Nh nc
s tin hnh bo c vo ti khon khch hng.
N 1113.NHB: 200.000.000
C 4211. KHZ: 200.000.000
Nghip v 2.
Nhn c bo c ca NHNN v s tin m kho bc chuyn vo ti khon ca
NHA 4t. S tin ny Chnh ph y thc cho NH A cho vay theo k hoch pht trin
c s h tng. Trong k, gii ngn cho cng ty Xy dng N 600 triu ng. Trong
tr vo ti khon tin gi ca cng ty Xy dng m ti chnh NH l 300 triu ng,
chuyn tin qua thanh ton b tr tr cho cng ty c kh 200 triu ng m ti NHTM
D, lnh tin mt 100 tru tr lng v tin thu nhn cng. NH nhn c 5 triu ph
y thc ca B Ti Chnh chuyn vo ti khon tin gi ti NHNN. Trong s ph ny,
phi np thu VAT 10%.
Ti NH nhn y thc
1.Kho bc chuyn vo ti khon tin gi ca NH ti NHNN
N 1113 :4.000.000.000
C 4412 (vn ngn hngn ca cnh ph): 4.000.000.000
2.Gii ngn cho cng ty Xy dng N
N 359 (Cc khon phi thu): 600.000.000
C 4211.Cng ty XD N: 300.000.000
C 1011: 100.000.000
C 5012(Thanh ton b tr ca NH thnh vin): 200.000.000
3.Thu ph y thc
N 1113.NHA: 5.000.000
C 4531(Thu VAT phi np): 500.000
C 714( Ph y thc): 4.500.000
Nghip v 3.
Khch hng n tr li hp ng tn dung. S tin vay 500 triu, li su 14%/nm,
thi hn vay 1 nm, li pht 10% li vay, tnh li 360 ngy.Hp ng tr li hng thng.
Hp ng vay ngy 15/09/07.
Ngy 15/10/07 khch hng khng n thanh ton tin li:
Li t 15/09/07 -> 15/10/07
500.000.000 * 14% * 30/360 = 5.833.333
Li pht t 15/10/07 -> 30/10/07
14 * 150% = 21%
5.833.333 * 21% * 30/360 * 15 = 51.042
=> Tng s tin li khch hng phi thanh ton: 5.884.375
Hng ngy tin li c hch ton d thu vo TK 3941 (li d thu t cho vay)
N 3941
C 7020 (thu li cho vay)
n ngy 30/10/07 khch hng thanh ton c hch ton nh sau:
N 1011:5.833.333
C 3941 : 5.833.333.
N 1011 :51.402
C 7091 (thu khc t hot ng tn dung) : 51.042
Nghip v 4.
Ngy 30/10/07 ti PGD X tin hnh gii ngn hp ng tn dung, s tin 2 t, thi
hn 1 nm, li vay 13%/nm, li pht 150% li vay, tnh li 360 ngy, hp ng tr li
hng thng, ti sn m bo c gi tr 3 t. Thu ph h s tn dung 200.000. Khch
hng lnh tin mt.
Sau khi hon tt h s tn dung ti phng tn dung, cn c lnh gii ngn ca phng
tn dung, k ton thc hin gii ngn cho khch hng.
+ N 2111(vay ngn hn): 2 t
C 1011
: 2 t.
+ N 1011
: 200.000
C 7111
: 181.181
C 4531
: 18.182.
ng thi tin hnh nhp ngoi bng ti sn m bo: Ti khon s dung y l
9940 (ti sn th chp, cm ca khch hng)
Nhp 9940 : 3 t.
BI TP TNH HUNG
Tnh hung 1: Ngy 17/7/2007, khch hng N n gi tit kim nh k 3 thng,
vi s tin 150 triu ng, tr li u k. Li sut 0.68% trn 1 thng. X l k ton
trong nhng trng hp sau:
a) Ngy 17/10/2007, khch hng mang s tit kim n tt ton.
b) Ngy 20/9/2007, khch hng n rt trc hn, ngn hng ch tr li vi li sut l
0.2% trn 1 thng.
Bi lm
Bi lm
Ta c th hch ton cc nghip vu trn ti NH X nh sau:
Ngy 7/7:
N 2111.DN A : 150 triu ng
C 1011
: 150 triu ng
Ngy 31/7:
Li phi tr = (150*18 + 300*6) * 1.5%= 2.25 triu ng
30
N 4211.DN A
: 2.25 triu ng
C 702.DN A
: 2.25 triu ng
Ngy 15/8:
N 2111.DN A
: 200 triu ng
C 1011
: 200 triu ng
Ngy 31/8:
Li phi tr l: (300*15 + 500*16) * 1.5%
= 6.25 triu ng
30
Doanh nghip A tr li thng 8 v tr n gc l:
- N 1011
: 6.25 triu ng
C 702.DN A
: 6.25 triu ng
- N 1011
: 500 triu ng
C 2111.DN A
: 500 triu ng
Tnh hung 4: Xut 156.500 USD mua 1 ti sn theo n t hng ca cng ty
nc ngoi QD, tr gi hp ng l 156000 USD, thi gian thu l 3 nm, tin thu tr
nh k theo qu l 13 000 USD. Li xut 2,8%/qu tnh trn gi tr cn li ca mi k
tr. Nhng tr c 2 qu, n qu 3 cng ty lm n thua l, c nguy c ph sn.
Hch ton tnh hnh tr tin ca cng ty QD n thi im qu 3. Cho bit cng ty mua
USD ca ngn hng tr n vay v li . T gi USD/VND ti cc thi im giao dch
u l 16100.
Bi lm
- Khi mua ti sn :
N 386 : 156 500 USD
C 1031 : 156 500 USD
Nhp 951 : 156 500 USD
- Khi cho thu ti sn:
N 2321 : 156 000 USD
N 809 : 500 USD
C 386 : 156 500USD
Xut 951 : 156 500 USD
Nhp 952 : 156 000 USD
Qu 1:
Hng thng, ngn hng d thu li.
N 3943 : 156 000 * 2.8% / 3= 1456 USD
C 705 : 1456 USD
Tng t cho thng th 2,3 ca qu 1.
Cui qu 1, thu tin thu v li cho thu.
-Khch hng mua USD tr tin thu: 13 000 * 16 100 = 209 300 000 ng.
N 4711: 13 000 USD
C 2321: 13 000 USD
N 1011: 209 300 000 ng
C 4712: 209 300 000 ng
- Khch hng mua USD tr tin li: 1 456 * 3 *16 100 = 70 324 800 ng
N 4711 : 4368 USD (1456*3)
C 3943 : 4368 USD
N 1011 : 70 324 800 ng
C 4712 : 70 324 800 ng
- S d n cn li l: 156000 13000 = 143000 USD
Qu 2
i vi tin thu th ta hch ton tng t nh qu 1.
Hng thng, ngn hng d thu li:
N 3943 : 1334.7USD ( 143 000 * 2.8%/3 )
C 705 : 1334.7 USD
- Tng t cho thng th 2 v 3 ca qu 2.
Khch hng cng mua USD tr tin li: 1334.7 * 3 * 16100 = 64 466 010 ng
N 4711 : 4 004.1 USD (1334.7 * 3)
C 3943 : 4 004.1 USD
N 1011 : 64 466 010 ng
C 4712 : 64 466 010 ng
- S d n cn li l: 143 000 13 000 = 130 000 USD
Qu 3
- V cng ty c nguy c ph sn, nn ta chuyn n tiu chun sang n c kh nng mt vn.
N 2325: 130 000 USD
C 2321: 130 000 USD
- X l n c kh nng mt vn:
N 239 : 130 000 USD
C 2325 : 130 000 USD
Nhp 971: 130 000 USD
Tnh hung 5: Ngn hng x c chnh sch tn dng nh sau: Cho vay 12 thng, li
sut 1%/thng, tr li mi thng , li sut pht chm thanh ton l 150% li sut thng
thng. Khch hng A (khng c ti khon tin gi ti NH X) n vay 500 triu ng vi
iu khon tn dng nh NH a ra, thi gian t 1/10/2006 n 1/10/2007. Trong 9 k li
u, khch hng n thanh ton li ng hn bng tin mt. Nhng n 20/9/2007 khch
hng mi n thanh ton li k 10 v 11. Ngy 1/10/2007, khch hng n tr tin li k
cui v n gc. X l k ton trong nhng trng hp trn.
Bi lm
Ngy 1/10/2006:
N 2111.KH A : 500 triu ng
C 1011
: 500 triu ng
Ngy 1/11/2006:
Li phi thu: 500 * 1% = 5 triu ng.
Khch hng n tr li bng tin mt:
N 1011 : 5 triu ng
C 702 : 5 triu ng
V d 1:
Ngy 1/11/2007, ng Quang n Techcombank xin vay ngn hn u t chng khon
mua c phiu REE:
_ s lng l 2000 CP
_ gi CP REE ngy 31/10/2007: 360.000 ng
_ k hn vay l 3 thng
_li sut cho vay: 1,2 % / thng
NH thm nh mc cho vay ng Quang 40% tng gi tr th trng ca CP REE s
mua.
Khch hng bo m tin vay bng th chp cn nh tr gi 500.000.000 ng.
_Phng thc tr gp nh k hng thng
Ngy 5/12 khch hng thanh ton ton b n gc v li
NH KHON:
_Tng ga tr th trng ca c phiu REE theo gi tham chiu ngy 1/11/2007:
2000 * 360.000 = 720.000.000 ng
_Mc cho vay:
40% * 720.000.000 = 288.000.000 ng
_Ngy 1/11/2007 NH gii ngn:
N 2111:
288.000.000 ng
C 1011: 288.000.000 ng
ng thi Nhp ti khon 994
_Ngy 1/12/2007: khch hng tr vn gc v li
= 288.000.000/3 + 288.000.000 * 1.2%
= 99.456.000 ng
N 1011
99.456.000
C 2111 96.000.000
C 702
3.456.000
_Ngy 5/12/2007 khch hng thanh ton ton b n gc v li cn li
S tin khch hng thanh ton:
= 2 * 96.000.000 + 192.000.000 * 1.2% * 4 / 30 = 192.307.200 ng
N 1011
192.307.200
C 2111 192.000.000
C 702
307.200
V d 2:
Cng ty c phn xi mng H Tin bn chu cho Tng cng ty Xy dng s 1 tr gi hp
ng : 1 t ng trong thi hn 3 thng. Do nhu cu vn lu ng, ngy 6/11/2006 cng
ty CP xi mng H tin k hp ng bao thanh ton truy i vi NHTMCP SCB thi hn
3 thng
_Li sut bao thanh ton: 0.95 %/thng
_Li bao thanh ton qu hn bng 1.5 ln li sut bao thanh ton
_Ph bao thanh ton: 0.2% gi tr khon phi thu c bao thanh ton
_VAT 10%
Ngy 6/2/2007 Tng cng ty xy dng s 1 khng tr n
Ngy 17/2/2007, Tng cng ty xy dng s vn khng thanh ton, SCB gi thng bo
di n c truy i n Cng ty c phn xi mng H Tin
Ngy 20/2/2007, Cng ty c phn xi mng H Tin tr n
NH KHON:
Ngy 6/11/2006
S tin bao thanh ton = Gi tr khon phi thu c bao thanh ton li bao thanh ton
ph bao thanh ton VAT ph bao thanh ton
Li bao thanh ton = 1.000.000.000 - 1.00.000.000/ (1 + 0.95%)3
= 27.966.953 ng
9.322.317,667
9.322.317,667
1.000.000.000
1.000.000.000
N 4211.cng ty XM H Tin
C 2112.Cng ty XM H Tin
C 702
Ti liu tham kho:
- Dich vu ke toan thue
- Lop hoc ke toan thue tai ha noi
- Dia chi hoc ke toan tai cau giay
1.004.908.333
1.000.000.000
4.908.333