Bai tap ke toan quan tri by khanh e8 3Chi Truong- The document discusses two budget plans (Plan A and Plan B) for Nieto Industries to increase gross profit in 2012.
- Plan A increases the selling price but decreases sales volume, while Plan B decreases price but increases sales volume.
- The document calculates the sales budget, production budget, production cost per unit, and gross profit for each plan.
- Plan A results in higher gross profit than Plan B, so the document recommends accepting Plan A.
Bai tap ke toan quan tri by khanh e8 3Chi Truong- The document discusses two budget plans (Plan A and Plan B) for Nieto Industries to increase gross profit in 2012.
- Plan A increases the selling price but decreases sales volume, while Plan B decreases price but increases sales volume.
- The document calculates the sales budget, production budget, production cost per unit, and gross profit for each plan.
- Plan A results in higher gross profit than Plan B, so the document recommends accepting Plan A.
1. DAp AN DE THI HOC PHAN: KIt ToAN NGAN HANG 2
Mil hoc ph§n: 1023302 - s6 tin chi: 03
Kh6a: - Cao ding h~ chinh quy
Thoi gian lam bai: 90 phut (khong kS thai gian phat d~)
Ngay thi: SU dVng tai li~u: BuO'c 0 Khong duO'c [g]
Cau 1 (2,5 oi~m)
LO'inhuan sau thue TNDN cua NHTMCP ABC la 145.600.000.000 d6ng
- Lap quy du trtr b6 sung van di~u I~: 5% * 145.600.000.000 = 7.280.000.000 d6ng
- L~p quy du phong tid chinh: 10% * 145.600.000.000 = 14.560.000.000 d6ng
- Lap quy d§.utu phat trien: 50% * 145.600.000.000 = 72.800.000.000 d6ng
- Lap quy tro c~p m~t viec lam: 5% * 145.600.000.000 = 7.280.000.000 d6ng
- Lap quy khen thuong: 20% * 145.600.000.000 = 29.120.000.000 d6ng
- L~p quy phuc IO'i:10% * 145.600.000.000 = 14.560.000.000 d6ng.
1.1 Trich l~p qui b6 sung VBL
0.50 NO'tai khoan 6920 7.280.000.000
7.280.000.000C6 tai khoan 6110
1.2 Trich I~p qui du phong tai chinh
0.5d NO'tai khoan 6920
C6 tai khoan 6130
1.3 QuI d§.utu phat trien
0.50 NO'tai khoan 6920
C6 tai khoan 6120
1.4 QuI tro cap m~t viec lam
0.5d NO'tai khoan 6920
C6 tai khoan 4850
1.5 QuI khen thuong
0.25d NO'tai khoan 6920
C6 tai khoan 4841
1.6 QuI phuc IO'i
0.25d NO'tai khoan 6920
C6 tai khoan 4842
14.560.000.000
14.560.000.000
72.800.000.000
72.800.000.000
7.280.000.000
7.280.000.000
29.120.000.000
29.120.000.000
14.560.000.000
14.560.000.000
Cau 2: (1 di~m)
- VAT d§.ura: 22.000.000.000 * 10% + 15.000.000.000 *10% = 3.700.000.000
- VAT d§.uvao duoc kh~u tru: 500.000.000 * 30% = 450.000.000
=> VAT phai nQP: 3.700.000.000 - 450.000.000 = 3.250.000.000 d6ng
Djnh khoan s8 thu~ GTGT phai nQp trong thang nix:
NO'tai khoan 4531 3.250.000.000
C6 tili khoan 1113 3.250.000.000
Cau 3 ( 3 di~m)
NVI 0.5d
TTNH_KTNH2_CDCQ_A4 TRANG 112 DAp AN :151114007
2. 1.1 NQ'tai khoan 4550
C6 Utikhoan 4242 - USD
NQ'tai khoan 4550
C6 tai khoan 4711- USD
NQ'tai khoan 4712
C6 tai khoan 1011
NQ'tai khoan 4550
C6 tai khoan 4711- USD
NQ'tai khoan 4712
C6 tai khoan 7110
C6 tai khoan 4531
O.Sd
1.2
1.3
1.4
I.S
NV2
2.1 No tai khoan 1331 - USD
C6 tai khoan 4221 - USD - P
NQ'tai khoan 4221- USD - P
C6 tai khoan 4711 - USD
NQ'tai khoan 4712
C6 tai khoan 4211 - A
NQ'tai khoan 9123 - USD
2.2
2.3
2.4.
NV3
3.1
3.2
O.Sd
C6 tai khoan 9251 - USD
NQ'tai khoan 4221 - USD - MN
C6 tai khoan 4282 - USD
Phi rna LIC
No tai khoan 4221 - USD - ABC
C6 tai khoan 4711 - USD
NQ'tai khoan 4712
C6 tai khoan 7110
C6 tai khoan 4531
O.Sd
NQ'tai khoan 1031 - USD
C6 tai khoan 4711 - USD
NQ'tai khoan 4711 - GBP
C6 tai khoan 1031 - GBP
NQ'tai khoan 4712 - USD
C6 tai khoan 4712 - GBP
3.3
3.4
NV4
4.1
4.2
4.3
Cau 4 (3,Sdi~m):
25.000
25.000
24.900
24.900
518.667.000
518.667.000
100
100
2.083.000
1.893.636
189.364
1.300.000
1.300.000
1.300.000
1.300.000
27.079.000.000
27.079.000.000
1.300.000
765.000
135.000
135.000
1.980
1.980
1.980
41.243.400
37.494.000
3.749.400
4.500
4.500
2.795,56
2.795,56
93.735.000
93.735.000
TTNH_KTNH2_CDCQ_A4 TRANG 2/2 DAp AN :151114007
3. 1. Xu ly va djnh khoan cac nghiep vu kinh t~ phat sinh tren?
NV 1 O.2Sd
a. Nq ali khoan 3222
C6 tai khoan 5012
Nq tai khoan 3223
C61011
Nq tai khoan 3229
C61011
50.000.000
50.000.000
20.000.000
20.000.000
20.000.000
20.000.000
h.
c.
NV2
2.1
O.Sd
2.2
No tai khoan 321
C6 tai khoan 1113
Nq tai khoan 321
C6 tai khoan 1011
Nq tai khoan 4510
C6 tai khoan 321
Nq tai khoan 301
C6 tai khoan 5191
730.000.000
730.000.000
12.100.000
12.100.000
742.100.000
742.100.000
742.100.000
742.100.000
2.3
2.4
NV3
3.1.
O.Sd
3.2.
No tai khoan 874
C6 tai khoan 3880
No tai khoan 1011
C6 tai khoan 4531
5.400.000
5.400.000
3.500.000
318.182
C6 tai khoan 7900 3.181.818
NV 4 O.Sd
4.1. Nq tai khoan 3014
C6 tai khoan 5191
Nq tai khoan 5191
C6 tai khoan 305
Nq tai khoan 8900
C6 tai khoan 1011
600.000.000
600.000.000
180.000.000
180.000.000
3.000.000
3.000.000
4.2.
4.3.
NVS O.2Sd
No tai khoan 861
Nq tai khoan 3532
No tai khoan 313
C64540
3.272.727
545.455
2.181.818
6.000.000
NV6 O.SOd
6.1. No tai khoan 311 25.454.545
TTNH_KTNH2_CDCQ_A4 TRANG 3/2 DAp AN :151114007
4. NQ'tai khoan 3532 2.545.455
C6 tai khoan 5012 28.000.000
6.2 NQ'tai khoan 3880 17.818.182
C6 tai khoan 311 17.818.182
6.3 NQ'tai khoan 874 11.581.818
C6 tai khoan 3880 11.581.818
2. Phan b&va dinh khoan thu~ GTGT d§u vao cu6i ky? (0.5d)
- T6ng VAT dAu vao trong thang 6fX:
26.000.000 + 545.455 + 2.545.455 = 29.090.910
- VAT dAu vao duoc khau tnr trong thang 6fX: 29.090.910 * 25% = 7.272.727,5
- VAT dAu vao khong duoc kh~u tnr trong thang 6fX:
29.090.910 * 75% = 21.818.182,5
a. No tai khoan 4531
C6 tai khoan 3532
NQ'tai khoan 831
C6 tai khoan 3532
7.272.727,5
7.272.727,5
21.818.182,5
21.818.182,5
b.
TTNH_KTNH2_CDCQ_A4 TRANG 4/2 DAp AN :151114007
5. C6 tai khoan 4531 227.273
C6 tai khoan 7900 2.272.727
2. Ph an b6 va djnh khoan thu~ GTGT d§u vao trong thang 61X? (Id)
- Tang VAT dAuvao trong thang 61X: 28.000.000
- VAT dAuvao duoc khau tnr trong thang 61X: 28.000.000 * 30% = 8.400.000
- VAT dAuvao khong diroc khau tnr trong thang 61X:
28.000.000 * 70% = 19.600.000
a. NQ'tai khoan 4531 8.400.000
C6 tai khoan 3532 8.400.000
b. NQ'tai khoan 831 19.600.000
C6 tai khoan 3532 19.600.000
TTNH_KTNH2_CDCQ_A4 TRANG 5/2_DAp AN :151114008