Professional Documents
Culture Documents
ng)
1/ Vn iu l v cc qu:
a- Vn iu l trong bng iu l hot ng: 350; trong , vn c c ng ng
gp 200.
b- Qu d tr b sung vn iu l
30
c- Qu d phng ti chnh
30
d- Qu u t pht trin nghip v
20
e- Li nhun khng chia
10
Trong thng, khi nh gi li ti sn theo quy nh ca lut php nh sau:
- Gi tr tng thm ca TSC c nh gi li: 50
- Gi tr tng thm ca cc loi chng khon u t c nh gi li theo quy nh ca
php lut: 25
- Tri phiu chuyn i v c phiu u i do NH pht hnh c thi hn cn li 6 nm:
15
- Cc cng c n khc c thi hn cn li trn 10 nm: 15
2/ Trong k, ngn hng c nhng hot ng nh sau:
1- NHTM A mua li mt s c phiu ca doanh nghip B (u t gin tip) vi s tin l
100 t ng. Bit rng gi tr s sch ca s c phiu ca doanh nghip B ti thi im
mua li l 50 t ng.
2- NHTM A mua c phn ca 4 TCTD khc vi tng s tin l: 40 t ng.
3- NHTM A gp vn, lin doanh vi 3 DN khc vi tng s tin l 150 t ng: DN X=
45 t, DN Y= 50 t, DN Z= 55 t.
3/ Ti sn C ri ro ni bng:
a- Tin mt, Vng: 145
b- u t vo tn phiu NHNN VN: 70
c- Cho vay DNNN A bng VN c bo m bng tn phiu ca chnh NH: 40
d- Cc khon cho vay bng VN i vi TCTD khc trong nc: 400
e- Cc khon cho vay UBND tnh: 300
f- Cho vay bng ngoi t i vi Chnh Ph VN: 200
g- Cc khon phi i c bo m bng giy t c gi do TCTD khc thnh lp ti VN pht
hnh: 100
h- Cc khon phi i i vi t chc ti chnh Nh nc: 60
i- Kim loi qu (tr vng), qu: 150
j- Cc khon cho vay c bo m bng Bt ng sn ca bn vay: 900
k- Tng s tin cp vn iu l cho cc cng ty trc thuc c t cch php nhn, hch ton
c lp: 300
m- Cc ti sn C khc: 700
4/ Gi tr ti sn C ri ro ca cc cam kt ngoi bng:
4.1- Cc cam kt bo lnh, ti tr cho khch hng:
a- Bo lnh cho Cng ty B vay vn theo ch nh ca Chnh Ph: 450
b- Bo lnh cho Cng ty C d thu: 280
c- Pht hnh th tn dng khng th hu ngang cho Cng ty A nhp khu hng ho:
230
d- Bo lnh giao hng cho cng ty D: 50
e- Th tn dng tr ngay c th hy ngang: 50
4.2- Hp ng giao dch li sut, hp ng giao dch ngoi t:
a. Hp ng hon i li sut thi hn ban u 9 thng vi ngn hng X: 800
b. Hp ng hon i li sut c thi hn ban u 18 thng vi Cty A: 1.100
c. Hp ng hon i ngoi t c k hn ban u 9 thng vi cng ty Y: 200
d- Hp ng hon i ngoi t c k hn ban u 18 thng vi cng ty Z: 400
e- Hp ng hon i ngoi t c thi hn ban u 3 nm vi Cng ty D: 300
Yu cu:
-
Bi 1
1) Tnh vn t c ca NH vo ngy 30/09/05 (n v tnh : T ng)
Vn cp 1 = 200 +30 +30 +20 +10 -50 (li th thng mi) = 240
Vn cp 2 = (50 x 50%) + (25 x 40%) + 15 +15 +10 (gi nh phn d phng chung c
tnh vo VTC BS l 10)=75
Vn t c = Vn cp 1 + Vn cp 2
= 240 + 75 = 315
2) Xc nh H3 ca Ngn hng A cui ngy 30/09 ( n v tnh: t ng)
Vn t c
H3 =
x 100%
Tng ti sn c ri ro qui i
- Cc khan phi tr khi vn t c
NHTM mua c phn ca 4 TCTD khc : 40
NHTM gp vn lin doanh vi ngn hng khc 15% vn t c.
60 (315 x 15%) = 12,75
Vn t c tnh h s H3 l:
315 ( 40 + 12,75-(phan vt qua 15% VTC /v tng
NH) ) = 262,25
- Tng ti sn c ri ro qui i :
+ Ni bng:
( 400 +300 + 200 +100 + 60 + 150) x 20% = 242
900 x 50% = 450
(300 +700) x 100% = 1.000
100 x 150% = 150
Cng:
1.842
+ Bo lnh: 450 x 100% x 0% = 0
280 x 50% x 100% = 140
Tin mt
Tin gi NH NN
TG NHTM khc
Tn Dng
u t
Ti sn c nh
Ti sn c khc
Cng
S
TIN
800
3.000
300
25.000
8.000
1.000
600
TI SN N
1.TG ca khch hng
2.Tit kim
3.Chng ch tin gi
4.Tin vay
5.Vn t c
6.Ti sn n khc
38.700
S TIN
6.000
14.000
10.500
2.000
3.500
2.700
38.700
Yu cu:
1/ Hy tnh cc h s H1, H3 vo cui ngy 1/5 v cho nhn xt tnh hnh m bo
yu cu vn ca Ngn hng thng mi c phn C.
2/ Gi s vo cui ngy, mt khch hng n Ngn hng xin vay s tin 9.500
bng tn chp, Ngn hng c nn cho vay hay khng m bo h s H3 8%. Nu cho
vay th cho vay bao nhiu?
Ti liu b sung:
1/ Trong u t c 3.000 l d tr th cp (tri phiu chnh ph thi hn di 1
nm), phn cn li l tri phiu cng ty.
2/ Trong tn dng c 20% l chit khu thng phiu, 30% l tn dng c m bo
bng bt ng sn v cn li l tn dng khng m bo.
3/ Trong ngy Ngn hng thu n 300, trong tn dng c m bo bng bt ng
sn l 100, tn dng khng m bo l 200.
4/ Ti khon ngoi bng:
- Bo lnh vay: 2.500.
- Bo lnh thanh ton: 3.500.
- Bo lnh d thu: 4.000.
Bi 3
(1) Tnh cc h s:
- H1 = 3.500/30.500=11,47%
- H2 = 3.500/38.700= 9,044%
- H3 = 3.500/35.660=9,8%
(2) Tnh mc cho vay ti a K/H: 3.500/(35.660+X)=8%
X= 8.090
Bi 4: Bng tng kt ti sn ca Ngn hng thng mi c phn C cui ngy 15/4 c tnh hnh
sau:
n v tnh: triu ng
TI SN
S TIN
NGUN VN
S TIN
1.
2.
3.
4.
5.
6.
Tin mt
Tin gi NH NN
TG NHTM khc
Tn dng
u t
Ti sn c khc
810
2.200
300
21.840
7.240
660
33.050
Cng
6.200
12.560
11.240
600
2.100
350
33.050
Trong ngy 16/4 ngn hng pht sinh tnh hung sau:
1. Nhn tin gi tit kim ca khch hng 250.
2. Ngn hng tr tin mt cho khch hng 2.100. Trong: tin gi 1.100, tit kim 800,
chng ch tin gi 200).
3. Gii quyt cho ng X vay 240.
4. D tr vt mc c tnh cho ngy 17/4 l 800, trong tin mt 600, tin gi NHNN
200.
5. Tin gi ngn hng khc ca ngn hng C ch duy tr ti khon.
Yu cu:
+ Tnh cung cu thanh khan v x l theo tnh hung trn.
+ Lp bng tng kt ti sn cui ngy 16/4 ca NHTM c phn C.
Ti liu b sung:
1. T l d tr bt buc 6%; t l d tr th cp chim 30% ca khon mc u t.
2. Trong ngy ngn hng c khon thu n vay 250 .
3. Ngy 17/4 c khon thu n 100 v cc NHTM khc c s d cho vay.
4. Theo bo co ca phng ngn qu ngn hng ch c bn 50% d tr th cp.
5. Phn cn li ca khon mc u t l tri phiu cng ty.
6. Trong tn dng c 3% l tn dng chit khu.
Bi 4
Cung thanh khon= Nhn TG+Thu gc v li n vay+Thu khc bng TM v CK+DTSC+DTTC
Cu Thanh khon= Cho K/H vay+K/H rt tin+Tr gc v li n hn+DTBB ngy hm sau+D
tr vt mc ngy hm sau+Mua chng khon.
Nu cung<cu i vay : Vay qua m, vay ti CK
cung=4.596
cu=4.829
Thiu 233 : Vay qua m 100, vay TCK 133. Cn s 31.433
S TIN
962
2.050
20
21.167
6.920
81
TI SN N
7.TG ca khch hng
8. Tit kim
9. Chng ch tin gi
10. Vn t c
11. Ti sn n khc
S
TIN
5.898
12.586
10.655
2.000
61
31.200
Cng
31.200
Ong V l khch hng quen np n xin vay 290 triu, cm c hng ha tr gi 400 triu.
Yu cu: Hy x l tnh hung trn (xt cho vay).
Ti liu b sung:
1. Qua iu tra phn tch khch hng, ngn hng nh gi kh nng tr n ca ng V l 400
triu.
2. T l an ton vn ti thiu (H3) ca ngn hng B trc khi cho vay l 8,2%.
Trong hng ho cm c c 20 triu hng ha ng, chm lun chuyn.
Bi 5
Xt 4 iu kin cho vay Cho vay 266
Bi 6: Bng tng kt ti sn ca Ngn hng thng mi c phn X cui ngy 1/5 c tnh
hnh sau:
n v tnh: triu ng
TI SN C
1.
2.
3.
4.
5.
6.
Tin mt
Tin gi NH NN
TG NHTM khc
Tn Dng
u t
Ti sn c khc
S
TIN
900
2.100
400
21.540
9.000
320
TI SN N
7.TG ca khch hng
8.Tit kim
9.Chng ch tin gi
10.Tin vay
11.Vn t c
12.Ti sn n khc
34.260
Cng
S
TIN
6.000
12.500
11.500
300
2.800
1.160
34.260
Trong ngy 2/5 ngn hng pht sinh tnh hnh sau:
1. Ngn hng huy ng tin gi khch hng 700 triu ng (trong tin gi 500 triu,
tit kim 200 triu).
2. Ngn hng tr tin mt cho khch hng 3.400 triu ng (trong tin gi 400 triu,
tit kim 3.000 triu).
3. Hot ng thu chi li:
+ Thu li cho vay: 150 triu ng.
+ Tr li tin gi: 100 triu ng.
4. Ngn hng thu n vay 300 triu ng.
5. Ngn hng bn c phiu ca cng ty A tr gi 150 triu ng.
6. Ngn hng mua c phiu ca cng ty B tr gi 330 triu ng.
7. D tr vt mc c tnh cho ngy 3/5/2000 l 1.900 triu ng (tin mt 900 triu,
tin gi NHNN l 1.000 triu).
S TIN
1.000
2.300
300
22.630
7.000
240
TI SN N
7. TG ca khch hng
8. Tit kim
9. Chng ch tin gi
10. Tin vay
11. Vn t c
12. Ti sn n khc
33.470
Cng
S TIN
12.000
9.000
8.000
400
2.234
1.836
33.470
Trong ngy 2/5 ngn hng pht sinh tnh hnh sau:
1. Ngn hng tr tin mt cho khch hng 2.980 triu ng (trong tin gi 2.000 triu,
tit kim 500 triu, chng ch tin gi 480 triu).
2. D tr vt mc c tnh cho ngy 3/5/1999 l 1.400 triu ng, trong tin mt l
600, tin gi NHNN l 800.
3. Ngn hng bn c phiu ca cng ty B tr gi 210 triu ng.
4. Ngn hng thu n tn dng th chp BS 285 triu ng.
5. Hot ng thu chi li: Tr li tin vay: 100 triu ng.
6. Ong X np n xin vay khon tin 360 triu ng th chp nh tr gi 800 triu ng.
Yu cu:
+ X l tnh hung trn.
+ Lp bng tng kt ti sn cui ngy 2/5 ca ngn hng thng mi c phn C.
Ti liu b sung:
1. Qua iu tra phn tch khch hng, ngn hng nh gi kh nng tr n ca ng X l
420 triu ng.
2. Ong X thiu tin thu t 60 triu.
3. S d trn ti khon tin gi ngn hng khc vt 100 triu so vi nhu cu.
4. D tr bt buc 6%; t l thanh khon 7%.
5. Ngy 3/5 ngn hng c khon thu n 451,3 triu ng v ti khon NHTM khc ti
NHNN c s d cho vay.
6. Theo bo co ca phng ngn qu ngn hng c php bn 100% d tr th cp.
7. Trong tn dng gm c: Tn dng cp cho ngn hng khc 15%, tn dng th chp bng
BS 20%, tn dng c ngn hng khc bo lnh 10%, cn li l tn dng khng m bo.
8. Ti sn ngoi bng: bo lnh cho khch hng vay 100, bo lnh thanh ton 800 triu.
9. Phn cn li ca khon mc u t l tri phiu cng ty..
Bi 7
H3 =2234/ 2.0838,5+900=10,28%
Xt cho K/H vay 335,1
Cung=5.925
Cu=6.376,3
Thiu 451,3 (NH s vay qua m). Cn s=30.941,3
Bi 8: Bng tng kt ti sn ngy 31/12/2006 cu NHTM c phn C:
n v tnh: Triu ng
TI SN C
1- D tr bt buc
2- Chng khon
3- Cho vay bin i
4- Cho vay khc
5- Ti sn c khc
S TIN
27.000
65.000
20.000
180.000
8.000
TI SN N
6-Tin gi giao dch
7-TG nh k bin ng
8-Tin gi nh k khc
9-Vay ngn hng khc
10-Vn t c
S TIN
100.000
20.000
150.000
10.000
20.000
Cng
300.000 Cng
300.000
Ti liu b sung:
_ Ch s ma v v c tnh s cho vay, tin gi hng qu ca NHTM c phn C nm 2007:
n v: Triu ng, phn trm %
Qu
1
2
3
4
110
101
105
115
100
98
101
93
15.000
18.000
10.000
9.000
Bi 9: Bng tng kt ti sn ca Ngn hng thng mi c phn C ngy 1/5 c tnh hnh
sau:
n v tnh: triu ng
TI SN C
1. Tin mt
2. Tin gi NH NN
3. TG NHTM khc
4. Tn dng
5. u t
6. Ti sn c khc
Cng
S TIN
962
2.050
400
21.167
6.920
181
TI SN N
7.TG ca khch hng
8. Tit kim
9. Chng ch tin gi
10. Tin vay
11. Vn t c
12. Ti sn n khc
31.680
S TIN
5.898
12.586
10.655
121
2.200
220
31.680
Yu cu:
Phn tch mc ri ro m ngn hng s phi chu khi li sut bin ng 0,5%.
Ti liu b sung:
1. D tr th cp chim 20% trong u t (cc chng khon c thi hn cn li di 3
thng), t l DTBB l 5%.
2. Trong tn dng c 50% cho vay theo li sut bin i.
3. Tin gi hot k chim 35% trong tin gi.
4. Tit kim khng k hn chim 20% trong tin gi tit kim.
5. Cc chng ch tin gi c thi hn cn li di 3 thng
6. Tan b tin vay NH khc c thi hn cn li di 3 thng, tin gi NH khc l TG
khng k hn.
Bi 9
TSC nhy li= 2.050- 5%(2.050)+400+(21.167)50%+(6.920)20%
= 2.050 + 400 + 10.583,5 + 1.384=14.417,5
TSN nhy li= 2.064,3+2.517,2+10.655+121=15.357,7
R=14.417,5 15.357,5= -940 <0 Ri ro LS xut hin khi LS tng.
Mc thit hi = 0,5% (-940)= - 4,7
S tin
93.101
98.114
17.200
66.200
30.910
305.525
1) Tr tin mt cho khch hng: Tin gi khng k hn 1.456 tr, tin gi c k hn 678 tr; tit
kim khng k hn 1.045 tr, tit kim c k hn 974 tr, li n hn 112 tr.
2) NH thu n gc cc khan cho vay khng m bo bng ti sn n hn: 6.500 tr (lai cho
vay theo li sut c nh), thu li cho vay 620 tr bng tin mt.
3) Bn ra mt s chng ch tin gi (CDs) c thi hn di 3 thng vi tng mnh gi 500 tr
a vo ti khan tin gi ti NHNN.
4) Ong X n xin vay 1.400 tr th chp bt ng sn tr gi 2.500 tr (theo li sut bin i).
Yu cu:
_ X l cc tnh hung trn.
_ Lp bng tng kt ti sn cui ngy 23/6.
_ Phn tch ri ro m ngn hng s phi chu khi li sut bin ng 0,25%.
Ti liu b sung:
1. T l d tr bt buc 6%. D tr vt mc cho ngy 24/6 l 600 tr, trong tin gi NHNN
l 400tr, tin mt l 200tr.
2. D tr th cp chim 10% trong u t (Tri phiu chnh ph c thi hn di 3 thng),
phng ngn qu cho bit c th bn 90% d tr th cp. Phn cn li ca khon mc u t l
tri phiu cng ty (Di hn).
3. Qua iu tra phn tch khch hng, ngn hng nh gi kh nng tr n ca ng X l y .
4. Bt ng sn dng th chp ca ng X cn n tin thu t 100 tr.
5. Ngy 24/6 c khon thu n 2.000 tr.
6. Trong tn dng gm c: chit khu thng phiu 10%, tn dng cp cho ngn hng khc 10%,
tn dng th chp bt ng sn 10%, cn li l tn dng khng m bo.
8. Ngn hng c bo lnh cho doanh nghip vay 25.340 tr, bo lnh d thu 80.580 tr (khng c
m bo).
9. Trong tin gi hot k chim 60% tin gi, tit kim khng k hn chim 45% tit kim.
Trong khan mc tn dng c 30% cho vay theo li sut bin i .
(S dng TM, thu n gc, thu li vay)
Bi 10
1) X l cc tnh hung trn : (n v tnh : triu ng)
- Nhu cu thanh khan:
+ Tr tin mt cho khch hng: 4.153
+ Chi tr li: 112
Cho vay: Xt hn mc cho vay
Kh nng tr n ca ng X l y
Ti sn m bo: 70% (2500 100) = 1.680 > 1.400
Xt 15% VTC :
15% x 66.200 = 9.930 > 1.400
Vn t c
Xt h s H3 =
x 100%
Tng ti sn c ri ro qui i
Tng ti sn c ri ro qui i :
Tin gi ngn hng khc:
538 x 20%
=
107,6
Tn dng: Chit khu thng phiu: 180.066 x 10% x 100% = 18.006,6
Cp cho ngn hng khc: 180.066 x 10% x 20% = 3.601,32
Th chp bt ng sn: 180.066 x 10% x 50% =
9.003,3
Khng m bo: (180.066 x 70% - 6.500) x 100% = 119.546,2
u t:
82.187 x 90% x 100% = 73.968,3
Ti sn khc:
23.622 x 100%+tr li =
23.622
Cng :
247.855,32
Ti sn c ri ro ngai bng
NH bo lnh DN vay: 25.340 x 100% x 100% = 25.340
NH bo lnh d thu: 80.580 x 50% x 100% = 40.290
Cng:
65.630
66.200
H3 =
x 100% = 21,12% > 8%
247.855,32 + 65.630
+ Vy cho ng X vay : 1.400
+ D tr vt mc: 600
+ D tr bt buc: 6%(93.101 + 98.114 1.456 678 1045 974) + 500 = 11.253,72
=> Tng nhu cu thanh khan: 17.518,72
- Cung thanh khon:
+ Thu n gc:
6.500
+ Thu li :
620
+ Bn chng ch tin gi ( < 3thng) :
500
+ D tr s cp: 5.734 + 13.378
= 19.112
+ D tr th cp = 82.187 x 10% x 90% = 7.396,83
=> Tng cung thanh khon :
34.128,83
- Kt lun: Ngn hng tha thanh khon
34.128,83 17.518,72 = 16.610,11
X l: (S dung TM, thu n goc, thu lai vay)
NH mua chng khon DTTC: (7.396,83+ 9.213,28)
2) Lp bng tng kt ti sn cui ngy 23/6
BNG TNG KT TI SN
Ti sn
1. Tin mt
2. Tin gi NH khc
3. Tin gi NHNN
4. Tn dng
5. u t
6. Ti sn khc
Cng
S tin
200,00
538,00
11.653,72
174.966,0
0
91.400,28
23.734,00
302.492,0
0
Ngun vn
7. Tin gi
8. Tit kim
9. Chng ch tin gi
10. Vay NH khc
VT: Triu ng
S tin
90.967
96.095
500
17.200
11. Vn t c
12. Ngun vn khc
Cng
3) Phn tch ri ro m ngn hng s phi chu khi li sut bin ng 0,25%
+ Tng ti sn c nhy li:
- Tin gi NHNN:
11.653,72
- Tin gi NH khc:
538
- Tn dng: 30%(180.066)+1.400=55.419,8
- D tr th cp: 16.610,11 = 7.396,83+9.213,28
Tng cng: 84.221,63
66.200
31.530
302.492
Bi 11
1) X l cc tnh hung trn (VT: triu ng)
- Kh nng tr n l 230
- TSB = 70% x (500 - 100) = 280 > 220
- Xt 15% VTC = 15% x 2.700 = 405 > 220
Vn t c
Xt h s H3 =
x 100%
Tng ti sn c ri ro qui i
+ Tng ti sn c ri ro qui i :
Tin gi ngn hng khc: 250 x 20% = 50
Tn dng: ( 20.540 x 2% - 200) x 100% =
210,8
(20.540 x 25% - 100) x 20% =
1.007
20.540 x 8% x 50%
=
821,6
20.540 x 65% x 100%
= 13.351
u t: 8.560 x 83% x 100%
= 7.104,8
Ti sn khc: 300 x 100%
=
300
Cng :
22.845,2
Ti sn c ri ro ngai bng
Bo lnh cho khch hng : 6.200 x 100% x 100% = 6.200
Bo lnh thanh ton : 11.500 x 100% x 100% = 11.500
Cng:
17.700
2.700
H3 =
x 100% = 6,66% < 8%
22.845,2 + 17.700
Vy khng cho ng X vay
+ Cung thanh khon:
- Thu n: 300
- D tr s cp: 900 + 2.100 = 3.000
- D tr th cp: = 17% x 8.560 = 1.455,2
Cng: 4.755,2
+ Cu thanh khon:
- Tr tin mt = 800 + 300 +300 +500 + 200 = 2.100
- Tr li tin gi: 125
- D tr vt mc: Tin mt : 400
Tin gi NHNN: 800
- D tr bt buc: 6%[(6.000 - 800 - 300)+(12.500 - 300 - 500)+(10.850 - 200)] = 1.635
Cng cu thanh khon: 5.060
Kt lun: Ngn hng thiu kh nng thanh khon
5.060 4.755,2 = 304,8
X l: - Vay qua m: 200
- Ti chit khu : 104,8
2) Lp bng tng kt ti sn cui ngy 16/04/1999
Ti sn
1. Tin mt
2. Tin gi ngn hng
3. Tin gi NH khc
4. Tn dng
5. u t
6. Ti sn khc
Cng
BNG TNG KT TI SN
S tin
Ngun vn
400 7. Tin gi
2.435 8. Tit kim
250 9. Chng ch tin gi
20.135,2 10. Vay Nh khc
7.104,8 11. Vn t c
425 12. Ngun vn khc
30.750
Cng
S tin
4.900
11.700
10.650
400
2.700
400
30.750
3) Phn tch ri ro m ngn hng s phi chu khi li sut bin ng 0,45% ( VT: triu ng)
+ Tng ti sn c nhy li:
- Tin gi NHNN:
2.435
- Tin gi NH khc:
250
- Tn dng: 20.135,2 x 50% = 10.067,6
Cng: 12.752,6
+ Tng ti sn n nhy li:
- Tin gi:
4.900 x 30% = 1.470
- Tit kim: 11.700 x 50% = 5.850
- Vay :
400
Cng : 7.720
R = Tng TSC nhy li Tng TSN nhy li
= 12.752,6 7.720 = 5.032,6 >0
Ri ro xut hin khi li sut th trng gim
- Khi li sut th trng tng 0,45%
+ Thu nhp li tng: 12.752,6 x 0,45% = 57,387
+ Chi ph li tng: 7.720 x 0,45% = 34,74
=> Mc tng li nhun: 57,387 34,74 = 22,647
- Khi li sut th trng gim : 0,45%
+ Thu nhp li gim: 12.752,6 x (-0,45%) = -57,387
+ Chi ph li gim: 7.720 x (-0,45%) = -34,74
=> Mc gim ca li nhun: -57,387 (-34,74) = -22,647
Bi 12: Bng tng kt ti sn ca NHTM B ngy 3/4 c s liu sau
n v tnh:Triu ng
Tch Sn
S tin
Tiu Sn
S tin
1. Tin mt ti qy
962 1. Tin gi
5.898
2. Tin gi ti NHNN
2.050 2. Tit kim
12.586
3. Tin gi ti NH khc
20 3. Chng ch tin gi
10.655
4. Tn dng
21.167 4. Vn t c
2.000
5. u t
6.920 5. Tiu sn khc
61
6. Tch sn khc
81
Tng cng
31.200
x 100%
Tng ti sn c ri ro quy i
Tng ti sn c ri ro quy i:
- Tin gi NH khc: 20 x 20%
=
4
- Tn dng: 21.167 x 15% x 100% = 3.175,05
21.167 x 35% x 50% = 3.704,225
21.167 x 50% x 100% = 10.583,5
- u t: 6.920 x 80% x 100%
=
5.536
- Ti sn khc: 81 x 100%
=
81
Cng: 23.083,775
2.000
H3 =
x 100% = 8,66% >8%
23.083,775
S tin
50
2.081,95
20
21.267
6.200,05
81
29.700
Ngun vn
7. Tin gi
8. Tit kim
9. Chng ch tin gi
10. Vn t c
11. Ngun vn khc
Cng
VT: Triu ng
S tin
5.641
11.832
10.166
2.000
61
29.700
S tin
5.190
10.478
1.449
132.789
91.000
94
Ngun vn
1.Tin gi
2.Tit kim
3.Vay ngn hng khc
4.Vn t c
5.Ti sn n khc
S tin
57.397
112.284
358
70.354
607
241.000
5/ Qua lin h vi cc Ngn hng khc, c bit s d ti khon tin gi ti Ngn hng
Nh nc ca NHTM A, B, C ngy 21/12 vt so vi qui nh l 760 triu v ngy hm sau
ngn hng c khon thu n 800 tr.
6/ Ti khon ngoi bng ca Ngn hng thng mi X nh sau:
+ Bo lnh vay 520.240 triu.
+ Bo lnh thanh ton cho khch hng 248.215 triu.
7/ Kh nng tr n ca cc khch hng l y .
Bi 13 trang 277
Bi lm
1) X l cc tnh hung trn.
Xt cho b Lan v b Nht Minh vay
- Kh nng tr n ca khch hng l y
- Xt TSB = 70% x 2.000 = 1.400 <1.800
70% x 2.500 = 1.750 >1.200
- Xt 15% VTC = 15% x 70.354 = 10.553 > 3.000
Vn t c
Xt h s H3 =
x 100%
Tng ti sn c ri ro qui i
+ Tng ti sn c ri ro qui i :
Tin gi ngn hng khc: 1.449 x 20% = 289,8
Tn dng: 132.789 x 60% x 50%
= 39.836,7
132.789 x 40% x 100%
= 53.115,6
u t: (91.000-524) x 100%
= 90.476
Ti sn c nh: 94 x 100%
=
94
Cng :
183.812,1
Ngoi bng:
Bo lnh vay: 520.240 x 100% x 100% = 520.240
Bo lnh thanh ton : 248.215 x 100% x 100% = 248.215
Cng:
768.455
70.354 (tr phn gp vn LD vt % VTC)
H3 =
x 100% = 7,388% < 8%
183.812,1+ 768.455
Vy khng cho b Lan v b Nht Minh vay
+ Cung thanh khon:
+ Nhn tin gi:
+ Tin mt :
+ Tin gi NHNN:
+ DTTC: Bn tri phiu :50% x 524 =
=> Tng cung thanh khon :
+ Cu thanh khon:
+ Chi tin mt :
+ D tr vt mc:
250
5.190
10.478
262
16.180
1.150
8.000
S tin
1.000
15.439,05
1.449
132.789
89.328,95
94
240.860
Ngun vn
7. Tin gi
8. Tit kim
9. Vay
10. Vn t c
11. Ngun vn khc
VT: Triu ng
S tin
56.747,5
112.033,5
358
70.354
607
Cng
240.860
S tin
1.500
2.100
1.400
150
350
50
5.550 Cng
5.550
So tien
1.300
1.800
1.400
450
350
50
5.391
55.500
Tng cng
55.500
53.089
Tong cong
53.089