BT KẾ TOÁN NH.pdf

http://lopketoantruong.com

_BI TP NH KHON K TON NGN HNG_

Bi 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%/thng.

Gii

- S tin khch hng thc t gi vo ngn hng l:

150 / (1+ 3 * 0.68%) = 147.001176 triu ng

- Nh vy, s tin li m khch hng c nhn trc l: 150 - 147.0012 = 2.9988 triu ng

N 1011 : 147.001176 triu ng

N 388 : 2.9988 triu ng

C 4232.3 thng.N :150 triu ng

- Hng thng, phn b li vo chi ph:

N 801 : 0.9996 triu ng C

388 : 0.9996 triu ng

a) Trng hp khch hng n rt tin ng k hn:

N 4232.3 thng.N :150 triu ng

C 1011 :150 triu ng

b) Trng hp khch hng rt trc hn:

Khi ngn hng s tnh li khng k hn trn s tin thc t gi vo. (t 17/7/2007 n

20/9/2007: 65 ngy) - S tin li l:

147.0012 * 0.2% * 65 / 30 = 0.637 triu ng

- S tin khch hng nhn c vo ngy 20/9/2007 l:

150 + 0.637 - 2.9988 = 147.6382 triu ng y, ta thy xy ra hai trng hp:

1


1) Nu ti thi im ny, Ngn hng phn b li vo chi ph c 3 thng, nh vy, ta hch ton ngc li lm gim chi ph.

N 4232.3 thng.N :150 triu ng

C 1011 :147.6382 triu ng

C 801 :2.3618 triu ng (2.9988-0.637)

2) Nu ngn hng mi ch phn b li vo chi ph trong 2 thng u. Lc ny, ti khon 801

ang c s d n l 0.9996 * 2 =1.9992 triu ng, v ti khon 388 c s d n l 0.9996 triu

ng.

Ta hch ton nh sau:

N 4232.3 thng.N : 150 triu ng

C 1011 : 147.6382 triu ng

C 801 : 1.3622 triu ng (1.9992-0.637)

C 388 : 0.9996 triu ng

Bi 2: KH M vay 2000 lng vng trong 3 thng. GV ti thi im hin ti l 12,5 tr/lng. Tr li t TKTGTT vo cui k. LS: 0,5%/thng. GV vo CK l 11 tr/ lng. NH tnh li d thu vi mc gi 13tr/ lng.

Gii

Khi cho khch hng vay:

N 2141.M : 25 000 triu ng C 1051 : 25 000 triu ng

Ngn hng d thu li tng thng: - Thng th I:

N 3942 : 130 triu ng

C 702 : 130 triu ng - Thng th II:

N 3942 : 130 triu ng C

702 : 130 triu ng - Thng th III:

N 3942 : 130 triu ng

C 702 : 130 triu ng


Tng li d thu:

130 tr x 3th = 390 triu ng.

Li thc thu: 2000 x 11tr x 0,5% x 3 = 330triu ng.

KH tr n gc:

N 1051 : 22 000 triu ng (2000 x 11) N 632 : 3 000 triu ng (2000 x 1,5) C 2141.M : 25 000 triu ng

KH tr li:

- N 4211 : 330 triu ng C 3942 : 330 triu ng

- N 702 : 60 triu ng C 3942 : 60 triu ng

Bi 3: Ti 1 NH X, doanh nghip A c hn mc tn dng trong qu 3/2007 l 500 tr.

Trong qu 3/2007 c cc nghip v:

7/7/07: DN A n rt tin vay 150tr

d n: 150tr

HMTD cn: 350tr.

25/7/07: DN A n rt tip 150tr

d n: 300tr

HMTD cn: 200tr. 31/7/07: DN A trch toi khon tin gi ca mnh ti NH X tr li

15/8/07: DN A n rt tip 200tr

d n: 500tr

HMTD cn: 0. 31/8/07: do lm n c li nn DN A em tin mt li NH X tr ht li trong

thng 8 v tr lun n gc.

(V y l hnh thc cho vay theo HMTD nn NH X quy nh DN A phi tr li hng

thng). Cho bit li sut 1.5%/thng.

Gii

Ta c th hch ton cc nghip v trn ti NH X nh sau:

Ngy 7/7: N 2111.DN A : 150 triu ng

C 1011 : 150 triu ng

Ngy 25/7: 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

Bi 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.

Gii

- Khi mua ti sn :

N 386 : 156 500 USD

C 1031 : 156 500 USD

4


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: v 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. v

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 v i vi tin thu th ta hch ton tng t nh qu 1. v 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. 5


v 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

Bi 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.

Gii v

Ngy 1/10/2006: N 2111.KH A : 500 triu ng

C 1011 : 500 triu ng

v 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 6


C 702 : 5 triu ng

Hch ton tng t cho 8 k tip theo.

v Ngy 1/8/2007, khch hng khng n thanh ton li theo thi hn. Ngn hng theo di ngoi bng

Nhp 941 : 5 triu ng

v Ngy 1/9/2007, tip tc theo di ngoi bng

Nhp 941 : 5 triu ng

n ngy ny, ngn hng xt thy khch hng suy gim kh nng tr n nn chuyn n cn

ch .

N 2112.KH A : 500 triu ng

C 2111.KH A : 500 triu ng v

n ngy 20/9/2007, khch hng n thanh ton li. Mc pht do chm thanh ton li: 500*1.5*1%*(50+19)/30 = 17.25 triu ng.

N 1011 : 17.25 triu ng

C 702 : 17.25 triu ng

ng thi Xut 941: 10 triu ng v

Ngy 1/10/2007, khch hng n thanh ton n gc v li k cui. N 1011 : 505 triu ng

C 2112.KH A : 500 triu ng

C 702 : 5 triu ng

Bi 6: 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 7


- Khi khch hng gi TK:

N 1011 :20triu

C 4232 (3thng, KHA) :20triu

- D tr li hng thng:

N 801 : 0.122triu = 20*0.61%

C 4913 : 0.122triu

- Khi khch hng kt ton trc hn :

+ Tr n gc

N 4232 (3thng.KHA) :20triu

C 1011 :20triu

+ Tr li trc hn: (10/03 n20/05 l 71ngy)

N 4913 :20*(0.25% /30)*71= 0.118333 tr

C 1011 : 0.118333 tr

+ Hch ton chnh lch :

N 4913:(0.122*3)-0.118333 = 0.247667 tr

C 801: 0.247667 tr

+ Doanh thu t dch v khc (do KH khng tip tc d thng) (Chu chi ph tr thng (0.71-0.61)*thi hn*s tin)

N 1011: ((0.71%-0.61%)/30)*71*20 = 0.047333 tr

C 79 0.047333 tr

Bi 7: 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

8


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.

Gii v

Ngy 7/5/2006: khi NH gii ngn N 2121.3 nm.KH B :180tr

C 1011 : 180tr

ng thi tin hnh nhp ngoi bng ti sn m bo khon vay

Nhp 9940 : 500 tr (ti sn th chp)

v Ngy 8/6/2006: khi KH tr N gc v li hng thng

N 1011 : 5,16tr

C 2111 : 3tr

C 702 : 2,16tr

v Ngy 8/7/06: KH ch tr li

N 1011: 2,124tr (177 x 1,2%)

C 702: 2,124tr Chuyn N gc T7 sang N cn ch

N 2122 : 3tr

C 2121: 3tr

v Cui ngy 8/8/06: Nhp TK 941: 2,124tr

Chuyn N gc T8 sang N cn ch N 2112 : 3tr

C 2111: 3tr

9


v Ngy 20/8/06: Tr li T8 v n gc ca T7

- Xut TK 941: 2.124 tr

- Li phi tr vo Ngy 8/8 + pht chm tr li (tnh trn tin li phi tr)+ li qu hn (tnh trn vn gc phi tr)

= 2,124tr + 2,124*0,05%*12 + 177x1,2%/30 x43(t Ngy 8/7 n ngy 19/8) x150% =

2.5934044 tr

N 1011 : 5.593404 tr

C 702 : 2.124 tr

C 2112: 3 tr

C 709 : 0.469404 tr = 0.012744 + 0.45666

v Ngy 8/9: Tr ht s n cn thiu

- Li pht qu hn ca N gc T8: 174*150%*1.2%/30*31 (t Ngy 8/8 n Ngy 7/9) =

0.32364

v Tr ht n cn li:

N 1011 : 176.41164 tr

C 2111 : 171 tr

C 2112(T8): 3

C 702 : 2.088 tr =174*1.2%

C 709 : 0.32364 tr

Tr li TSB

Xut TK 9940 : 500 tr

Bi 8: 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

10


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

Gii

- Tng gi tr th trng ca CP 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


Bi 9: 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

Gii

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

Ph bao thanh ton = 0.2% * 1.000.000.000

= 2.000.000 ng

S tin bao thanh ton :

= 1.000.000.000 27.966.953 - 2.200.000

= 969.833.047 ng

N 2111 (Tng cng ty xy dng s 1): 1.000.000.000

C 4211.Cng ty H Tin 969.833.047

C 488 27.966.953 12


C 717 2.200.000

Ngn hng phn b li bao thanh ton 3 ln: = 27.966.953 / 3 = 9.322.317,667 ng

N 488 9.322.317,667

C 702 9.322.317,667

Ngy 17/2/2007, SCB chuyn sang i n cng ty xi mng H tin

N 2111 (Cng ty xi mng H Tin) 1.000.000.000

C 2111.Tng cng ty xy dng s 1 1.000.000.000

ng thi chuyn sang n qu hn i cng ty xi mng H Tin

N 2112.cng ty XM H Tin

C 2111. cng ty XM H Tin

Ngy 20/2/2007 cng ty H Tin tr n:

T ngy 6/2/2007 n ngy 16/2/2007, li vay

= 1.000.000.000* 0.95% * 11/30

= 3.483.333,33 ng

T ngy 17/2/2007 n ngy 20/2/2007,

Li bao thanh ton qu hn = 1,5 ln li bao thanh ton = 1,5 * 0.95% =

= 1,425 %

Tin li = 1.000.000.000 * 1.425% * 3/30

= 1.425.000 ng

Tng s tin cng ty thanh ton: 13


= 1.000.000.000 + 3.483.333,33 +1.425.000 = 1.004.908.333 ng

N 4211.cng ty XM H Tin 1.004.908.333

C 2112.Cng ty XM H Tin 1.000.000.000

C 702 4.908.333

Bi 10: Nhn c bo C ca NHNN v s tin m kho bc chuyn vo TK ca NH Ngoi

Thng: 4 t. S tin ny Chnh Ph y thc cho NH cho vay theo k hoch pht trin c

s h tng. Trong k, gii ngn cho Cty XD N: 600tr. Trong tr vo TKTG ca Cty XD

m ti chnh NH: 300tr, chuyn tin qua TTBT tr cho Cty c kh 200tr m ti NHTM D,

lnh 100tr tr lng v tin thu nhn cng. NH nhn c 5tr ph y thc ca b ti chnh

chuyn vo TKTG ti NHNN. Trong s ph ny, phi np thu VAT

10%.

Gii

- Khi nhn u thc:

N 1113: 4.000.000.000

C 4412: 4000.000.000 (Vn ti tr, u thc u t, cho vay nhn ca Chnh ph)

- Khi gii ngn cho khch hng:

N 359: 600.000.000

C 4211.CTY XD N: 300.000.000

C 5012 : 200.000.000

C 1011 : 100.000.000

- Khi thng bo cho NH u thc: N 4412: 600.000.000

C 459: 600.000.000

- ng thi nhp 981: 600.000.000 (cho vay, u t theo hp ng nhn u thc)

- L ph u thc:

N 1113 : 5.000.000

C 714 : 4.500.000

C 4531 : 500.000 (VAT)

14


Bi 11: ( thi VPBank Thng Long)

Ngy 20/06/2007 B Nguyn Thu n Ngn hng Phng Nam rt tin gi tit kim v tt ton nh sau:

Quyn 1: S tin gc 200tr gi k hn 3 thng li 6.7% nm t ngy 20/03/2007

Quyn 2: S tin gc 100tr gi k hn 6 thng li 6.89% nm gi t ngy 25/4/2007. Bit c n ngy 27 ca thng th ngn hng tnh d chi li. li ko k hn la 3.4% nm.

Tnh li ca khch hng v x l?

Gii

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 4232.3th.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.25/4

20/6= 56 ngy. Li thc tr =100* 3,4%*56/360 = 0,5289 (triu)

S d chi phi hon = 0,6316 - 0,5289 = 0,1027 (triu) nh khon: - N 4232.6T.NT: 100.000.000

15


C 1011: 100.000.000

- N 4913: 528.900

C 1011: 528.900

- N 4913: 102.700

C 801: 102.700

Bi 12: ng Trn Vn Lm n gi tin tit kim ti NHNNo vi s tin: 100.000.000 vi k hn 3 thng li sut 0.67%/thng. Ngy gi l 15/06/2007.

Nhng dn ngy 20/06/2007 ngn hng thay i li sut k hn 3 thng ln 0.70%/thng v khng k hn l 0.25%/thng.

Ngy 20/10/2007 khch hng tt ton tin gi.

Nhn vin ngn hng d chi vo ngy 27 hng thng.

Hch ton tin gi v s tin li khch hng nhn vo ngy 20/10/2007

Gii

15/06 15/7 15/8 15/9 20/10

- Khi khch hng gi tin: 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: 16


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 17


Bi 13: 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

Gii

- 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)


Bi 14: Ngy 1/4/2000 ti NHTM A pht sinh nghip v sau: Ngn hng A thu c khon n ca

khch hng D l 20 tr ng bng tin mt. Khon n ny NHA lp d phng 20 tr d. ng thi

NH trch d phng qu mt nm 2004 l 100 tr ng

Gii

nh khon:

1011: 20tr

79 : 20 tr

Xu 971: 20tr

8822: 100tr

219: 100tr

Bi 15: Khch hng B c s TK 500 triu gi t ngy 1/9/07, k hn 3 thng, li sut 0,705%/thng. Ngy 15/11/07, KH cn s dng 100 triu trong vng 7 ngy. KH nn lm th no p ng nhu cu vi chi ph b ra thp nht? nh khon nghip v kinh t trn.

Gii

- Nu KH tt ton s tit kim 500 triu vo 15/11/07

Tnh li:

+ T 1/9/07 n 1/11/07: p dng 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 dng 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: = 211.200

30

Nh vy KH nn vay cm c s TK th chi ph b ra s thp hn tt ton s tit kim trc hn.

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

Bi 16: Thay v gi 12tr, lnh li cui k, th mi thng KH vn gi u 1tr/thng cho n 12 thng m vn c hng li sut nh k 1 thng l 0,6%/thng. Nu Kh c 5tr gi vo ti khon tit kim tch ly th nhng thng tip theo (4 thng tip theo) vn khng cn gi tin vo ti khon. Tuy nhin, KH li khng c tt ton trc hn, k hn ti thiu l 1 nm. Li sut: 0,6%/thng.

Gii

- KH gi tin:

20


N 4232 : s tin KH gi (1 hoc 5tr)

C 1011 : s tin Kh gi (1 hoc 5tr)

- Li d tr:

N 801 : 0,6% x 12tr = 72.000

C 4913 : 72.000.000

Bi 17: Nh XK mang n NH chit khu b chng t hng xut khu tr gi 50.000USD trong thi hn 2 thng. Li sut CK 1%. Hoa hng CK: 1.000 USD. Li vay 1,5%. T gi ti thi im cho chit khu: 16.000 VND/USD. Sau 2 thng khng thy bo C ca NH nh nhp khu. nh khon nghip v kinh t trn.

Gii

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

Bi 18: Gi s sau khi thu hi ti sn cho thu v, NH tn trang li ti sn vi chi ph tn trang l 50.000.000 . NH li tip tc cho KH khch thu. Tin thu hng thng l 10.000.000. Li 1.000.000 /thng. Hy nh khon nghip v trn

Gii

Chi ph tn trang:

N 872: 50.000.000

C 1011: 50.000.000

Tin thu v tin li hch ton vo thu nhp khc:

N 1011: 11.000.000

C 79: 11.000.000


Bi 19: 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%.

Gii

Ti PGD X.

- Thu ph dch v chuyn tin:

N 1011: 60.000 (200 triu*0.03%)

C 711(thu ph dch v thanh ton): 54.545

C 4531: 5.455

- Thu ph kim m:

N 1011: 40.000 (200 triu*0.02%)

C 713(thu dch v ngn qu - ph kim m): 36.364

C 4531(thu VAT phi np Nh nc):3.636

- Thc hin vic chuyn tin cho khch hng Y: N 1011: 200.000.000

C 5199 (thanh ton khc gia cc n v trong tng ngn

hng) : 200.000.000

ng thi, thc hin mt lnh chuyn tin v Hi s:

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

Bi 20: Khch hng n tr li hp ng tn dng. S tin vay 500 triu, li sut 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.

Gii

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 dng) : 51.042

Documents

BT KẾ TOÁN NH.pdf