Professional Documents
Culture Documents
04 - 2004
Li cm n!
T y lng, em xin by t li cm n su sc n:
- Cc thy c Trng i hc An Giang tn tnh truyn t kin
thc nn tng c s, kin thc chuyn su v Kinh T Doanh Nghip v c
kinh nghim sng qu bu, thc s hu hu ch cho bn thn em trong thi
gian thc tp v c sau ny.
- Thy Bi Thanh Quang ht lng h tr, gip em t khi chn
ti, cch thc tip cn thc tin ti n v thc tp n khi hon chnh
lun vn ny.
- Cc c, ch lnh o Cng ty An Thi to cho em c hi c
thc tp ti Phng k ton ti v ca Cng ty v cc c, ch, anh, ch ca
cc b phn, c bit l c Thiu Th Bch Vn, k ton trng ca Cng ty
v c Trn Thi Thanh, ph trch tnh gi thnh phn xng sn xut
nhit tnh hng dn, gii thch v cung cp cc thng tin, s liu c lin
quan n ti nghin cu, gip em hon thnh lun vn ng thi gian, ni
dung quy nh.
Xin chc qu thy c, cc c, ch, anh, ch ti Cng ty di do sc
khe, thnh cng trong cng vic, chc qu Cng ty kinh doanh ngy cng
t hiu qu cao.
Sinh vin Trng Ngc Dim Thy.
MC LC
Trang
Phn m u ............................................................................................... 1
1. L do chn ti ........................................................................................... 1
2. Mc tiu nghin cu ....................................................................................... 2
3. Ni dung nghin cu ..................................................................................... 3
4. Phng php nghin cu ............................................................................... 3
5. Phm vi nghin cu ....................................................................................... 3
Phn ph nh ............................................................................................ 65
Ph lc
Ti liu tham kho
Trang
Biu .
Biu 2.1: Biu doanh thu - li nhun qua cc nm gn y ....................... 28
Bng.
Bng 2.1: Tnh hnh ti chnh qua cc nm gn y ............................................. 27
Bng 3.1: S lng sn phm sn xut trong thng 12/2003 ................................ 35
Bng 3.2: Bng k s 4 ......................................................................................... 37
Bng 3.3: Bng cn i nguyn liu T gia v ...................................................... 40
Bng 3.4: Bng cn i thnh phm gia v ........................................................... 41
Bng 3.5: Bng cn i nguyn liu T ni hi ................................................... 42
Bng 3.6: Bng cn i nguyn liu T soup ....................................................... 43
Bng 3.7: Bng tng hp gi thnh nguyn liu theo dng sn phm .................. 45
Bng 3.8: Bng tp hp chi ph nguyn liu trc tip vo TK 154 ...................... 46
Bng 3.9: Bng tp hp chi ph nhn cng trc tip ............................................. 47
Bng 3.10: Bng phn b chi ph nhn cng trc tip .......................................... 48
Bng 3.11: Bng tp hp chi ph sn xut chung .................................................. 48
Bng 3.12: Bng phn b chi ph sn xut chung cho tng dng sn phm ......... 49
Bng 3.13: Bng tp hp chi ph sn xut ............................................................ 51
Bng 3.14: Bng tnh gi thnh theo tng loi sn phm ..................................... 53
Bng 3.15: Bng tnh gi thnh n v theo tng loi sn phm .......................... 53
Bng 3.16: Bng gi tr thu hi ca ph phm ...................................................... 54
Bng 3.17: Bng trch TK 154 .............................................................................. 54
DANH MC HNH NH V S
Trang
Hnh nh.
Hnh 2.2: Sn phm xut khu sang cc nc ...................................................... 20
Hnh 3.1: H thng dy chuyn t ng khp kn ............................................. 29
S .
S 2.1: Phm vi kinh doanh ............................................................................. 19
S 2.2: C cu t chc ton Cng ty ............................................................... 22
S 3.1: C cu t chc ca phn xng sn xut ............................................ 30
S 3.2: Quy trnh sn xut m gi .................................................................... 31
S 3.3: Quy trnh sn xut m ly ...................................................................... 32
S 3.4: C cu t chc Phng k ton ............................................................. 33
S 3.5: M hnh t chc k ton tp trung ....................................................... 33
S 3.6: H thng k ton Chng t ghi s ....................................................... 34
S 3.7: Khi qut chu trnh sn xut sn phm ................................................ 36
S 3.8: Tp hp chi ph nguyn liu trc tip .................................................. 38
S 3.9: Tp hp ch ph nguyn liu trc tip vo TK 154 .............................. 46
S 3.10: Tp hp chi ph nhn cng trc tip .................................................. 47
S 3.11: Tp hp chi ph sn xut chung ......................................................... 49
S 3.12: Kt chuyn chi ph sn xut v tnh gi thnh sn phm nhp kho ... 51
S 3.13: S tng hp TK 154 ..................................................................... 52
DANH MC PH LC
Trang
Ph lc 1: Bng cn i hng ha Kho nguyn liu ............................................. 66
Ph lc 2: Bng cn i hng ha Kho bao b - giy gi ...................................... 67
Ph lc 3: Bng cn i hng ha Kho bao b thng giy ................................. 68
K hoch sn xut
Hng dn sn xut
Phiu giao nhn nguyn vt liu
Bng theo di kt qu lao ng cng nht
- CB-CNV
- CP hoc cp hoc Cp
: chi ph.
: chi ph sn xut.
- Cpsxdd
- CPNVLTT
- CPNCTT
- CPSXC
- CPSXKDDD
- CCDC
: cng c dng c.
- DN
: doanh nghip.
- k
: u k.
- vsp
: n v sn phm.
- g
: giai on.
- ps
: pht sinh.
- SL
: s lng.
- SP hoc sp
: sn phm.
- SX
: sn xut.
- TK
: ti khon.
- TT
: thnh tin.
-Z
: gi thnh sn phm.
- ZBTP
- ZTP
- Zv
: gi thnh n v sn phm.
PHAN M AU
1. L do chn ti:
S cn thit ca cng vic k ton chi ph v tnh gi thnh sn phm c
th c hiu mt cch nh nhng qua v d sau y. Mt ngi bn hng rong
vi gnh ch u trn lng ro khp ng ph sut c ngy. Gi bn
1000/chn ch ca ngi bn hng y hn nhin khng phi do t nhin ngi
y mun hay thch bn vi gi , m n b nh hng bi gi mua ng, u,
ci, v c v l gi bn chung ca nhng ngi bn ch khc (tt nhin,
trc khi bn, ngi y cng phi tm hiu xem ngi khc bn vi gi bn nh
th no) . Ch vi nhng ghi chp n gin cho gi mua cc th cn thit nu,
ngi bn c th bit c chi ph b ra v tnh gi bn, ri t c lng
xem mnh s thu c bao nhiu tin, sao cho s tin y sau khi b p c
khon chi ph b ra th c phn li c th tip tc mu sinh. C th ni, y
l cng vic "k ton chi ph v tnh gi thnh sn phm" n gin nht nhng
khng km phn quan trng v khng th thiu c, cho d y ch l bun bn
do thi.
Trong cc doanh nghip sn xut, c bit l vi nhng doanh nghip sn
xut c qui m ln, sn xut nhng mt hng c tnh cnh tranh cao, ngoi cc
yu t ngun vn, ngun nguyn liu, th trng, th mt trong nhng ni
dung c ngha quan trng hng u l cng vic qun tr chi ph v tnh gi
thnh sn phm.
Trong nn kinh t th trng c s qun l v iu tit ca nh nc hin
nay, s cnh tranh gia cc doanh nghip ngy cng khc lit hn nn vn gi
bn ngy cng gi vai tr quan trng v n chnh l cng c cnh tranh sc bn
ca doanh nghip. c c gi bn hp l, doanh nghip phi hch ton v
Trang 1
Trang 2
S liu s cp:
S liu th cp:
+
Trang 3
Trang 4
Chng 1
C S L LUN
WX
1.1. Nhng ni dung c bn v chi ph sn xut v tnh gi thnh sn phm
trong doanh nghip sn xut:
1.1.1. Chi ph sn xut:
1.1.1.1. Khi nim:
Chi ph sn xut l biu hin bng tin ca ton b hao ph v lao ng
sng, lao ng vt ho v cc chi ph khc m doanh nghip chi ra tin
hnh hot ng sn xut trong mt thi k.
1.1.1.2. Phn loi:
Chi ph sn xut bao gm nhiu khon chi ph c ni dung, cng dng v
mc ch s dng khc nhau. Do phc v cho cng tc qun l v hch
ton cn phi phn loi chi ph sn xut theo tiu thc ph hp. Sau y l mt
s tiu thc ph bin phn loi chi ph sn xut.
1.1.1.2.1. Phn loi chi ph theo chc nng hot ng:
y l cch phn loi ph bin nht v n r rng v chi tit. Cch phn
loi ny cn c vo chc nng hot ng m chi ph pht sinh phn loi. Ton
b chi ph c chia thnh 2 loi:
- Chi ph sn xut: l ton b chi ph lin quan n vic ch to sn phm hoc
dch v trong mt thi k nht nh.
Chi ph sn xut c chia thnh 3 loi:
+ Chi ph nguyn vt liu trc tip: tt c chi ph gm nguyn vt liu chnh,
vt liu ph, nhin liu c s dng trc tip cho qu trnh sn xut kinh doanh.
Chi ph nguyn vt liu trc tip c hch ton trc tip vo i tng
chu ph. Tuy nhin, khi nguyn liu trc tip c s dng cho nhiu loi sn
phm m khng th xc nh mc tiu hao thc t cho tng loi sn phm (hoc
Trang 5
i tng chu chi ph) th k ton phi tin hnh phn b theo tiu thc thch
hp.
+ Chi ph nhn cng trc tip: tt c cc chi ph c lin quan n b phn lao
ng trc tip sn xut sn phm nh tin lng, tin cng, cc khon ph cp,
cc khon trch v BHXH, BHYT, KPC vo chi ph theo quy nh.
Chi ph nhn cng trc tip c hch ton trc tip vo cc i tng
chu chi ph. Cng nh chi ph nguyn vt liu trc tip, khi chi ph nhn cng
trc tip lin quan n nhiu i tng v khng th xc nh trc tip mc tiu
hao cho tng i tng th phi tin hnh phn b theo nhng tiu thc thch
hp.
+ Chi ph sn xut chung: l chi ph phc v v qun l sn xut gn lin vi
tng phn xng sn xut, l loi chi ph tng hp gm: chi ph nhn vin phn
xng, chi ph vt liu v dng c sn xut ca phn xng, chi ph khu hao
TSC phn xng.
Chi ph ny c tp hp theo tng phn xng sn xut hoc b phn
sn xut kinh doanh hng thng v cui mi thng tin hnh phn b v kt
chuyn cho cc i tng hch ton chi ph.
Chi ph sn xut chung c 4 c im:
Gm nhiu khon mc khc nhau.
Cc khon mc chi ph thuc chi ph sn xut chung u c tnh
cht gin tip i vi tng n v sn phm nn khng th tnh
thng vo sn phm dch v phc v.
Chi ph sn xut chung gm c bin ph, nh ph v chi ph hn
hp. Trong nh ph chim t l cao nht.
Do c nhiu khon mc chi ph nn chng c nhiu b phn
khc nhau qun l v rt kh kim sot.
Chi ph sn xut chung cng c tnh vo gi thnh sn phm. Do c
im ca n khng th tnh trc tip vo sn phm nn chng c tnh vo sn
phm thng qua vic phn b theo cng thc:
Trang 6
Tng s n v ca cc
i tng phn b tnh
theo tiu thc c chn
S n v ca
tng i tng
tnh theo tiu
thc c chn
Trang 7
qung co, chi ph thu nh, chi ph vn phng Nhng chi ph ny c tnh
ht thnh ph tn trong k xc nh kt qu kinh doanh.
nhng doanh nghip sn xut, chi ph sn phm pht sinh trong lnh vc
sn xut di hnh thc chi ph sn xut. Sau , chng chuyn ho thnh gi tr
thnh phm tn kho ch bn. Khi tiu th, chng chuyn ho thnh gi vn hng
bn c ghi nhn trn bo co kt qu kinh doanh trong k.
Ngc li, chi ph thi k, thi k chng pht sinh cng chnh l thi k ghi
nhn trn bo co kt qu kinh doanh.
1.1.1.2.3. Phn loi chi ph sn xut theo phm vi s dng v vai tr ca
chi ph trong qu trnh sn xut:
- Chi ph c bn: l nhng chi ph trc tip pht sinh trong qu trnh sn xut nh
chi ph nguyn liu, vt liu trc tip dng vo sn xut sn phm, dch v, tin
lng ca cng nhn trc tip sn xut.
- Chi ph chung: l nhng chi ph c lin quan n cng tc t chc phc v sn
xut nh chi ph sn xut chung.
1.1.1.2.4. Phn loi chi ph theo cc tiu thc khc:
Ngoi nhng cch phn loi trn th chi ph sn xut cn c phn loi
theo cc tiu thc sau:
Theo mi quan h vi mc d hot ng:
Chi ph c chia thnh 3 loi:
+ Bin ph.
+ nh ph.
+ Chi ph hn hp.
Phn loi nhm ra quyt nh:
+ Chi ph trc tip v chi ph gin tip.
+ Chi ph kim sot c v chi ph khng kim sot c.
+ Chi ph chnh lch.
+ Chi ph c hi.
+ Chi ph chm.
Trang 8
Trang 9
Cpsxdd k
Cp thit hi
trong sx
Cpsxdd
cui k
Trang 10
H s phn b
chi ph
Mc phn b cho
i tng i
H s phn b
CP
S :
Cc TK lin quan
CPNVLTT
Tp hp CPNVLTT
CPNCTT
Tp hp CPNCTT
CPSXC
Tp hp CPSXC
154 (CPSXKDDD)
Tp hp CPNVLTT
622 (CPNCTT)
Tp hp CHNCTT
627 (CPSXC)
Tp hp CPSXC
Trang 11
Trang 12
Cpsxdd
u k
Cpsx ps
trong k
Cc khon
lm gim
CP
Cpsxdd
cui k
=
SL SP hon thnh trong k
621
kt chuyn
152 (111)
cc khon lm
gim chi ph
622
kt chuyn
155 (157)
Z sn phm
hon thnh
627
kt chuyn
Trang 13
Cpsxdd
u k
Cpsx ps
Cpsxdd
trong k
cui k
Gi tr cc
khon iu
chnh gim Z
Gi tr
- c tnh
SP ph
Trang 14
Giai on 2
Giai on n
Cpsx ps g 1
Cpsx ps g 2
Cpsx ps g n
Cpsx ps g 1 trong
thnh phm
Cpsx ps g 2 trong
thnh phm
Cpsx ps g n trong
thnh phm
Z thc t SP
Cpsxdd k g i
Cpsx ps g i
x
SL SP d dang g i
SL thnh phm
g cui
SL thnh
phm
g cui
Chi ph sn xut tng giai on trong thnh phm phi kt chuyn song
song tng khon mc tnh gi thnh sn xut ca thnh phm.
Z thnh phm =
1=1
Trang 15
Gi thnh bn hng
thnh phm giai
on 1
Gi thnh bn hng
thnh phm giai
on n-1
Chi ph ch bin
giai on 1
Chi ph ch bin
giai on 2
Chi ph ch bin
giai on n
Gi thnh
bn thnh phm
giai on 2
Gi thnh
thnh phm
giai on n
Gi thnh
bn thnh phm
giai on 1
Gi tr SP d
dang u k
Z BTPv
CP ps trong
k
Gi tr SP d
dang cui k
Tng ZBTP
SL BTP
Tng
ZBTP g
n-1
Gi tr SP
d dang
k g n
CP ps
trong k
g n
Gi tr SP d
dang cui k
g n
Tng Z
ZTP v
=
SL TP
Trang 16
Chng 2
Trang 17
Trang 18
Chu M
M
Canada
Cuba
...
Chu u
Anh, Php, c,
Nga, Tip Khc,
Cng ha Sc,
Ba Lan, Slovakia
...
Chu
Campuchia
Singapore
Malaysia
...
Chu c
Chu Phi
Nam Phi
VIT NAM
sn phm
ANTHAIFOOD
Trang 19
Trang 20
Trang 21
2.5. C cu t chc:
2.5.1. S t chc:
S 2.2: C cu t chc ton Cng ty
GIM C
PH GIM C
PH TRCH
K THUT & SN XUT
Phng
KH &
XNK
(1)
T
gia
v
Phng
K
thut
in c
Phn
xng
sn
xut
T
vn
hnh
thit
b
PH GIM C
PH TRCH
KINH DOANH
Phng
t chc
&
hnh
chnh
T
thnh
phm
ca A
Phng
k ton
ti v
T
thnh
phm
ca B
Chi
Nhnh
TP.
HCM
(2)
Phng
kinh
doanh
Vn
phng
i
din
CPC(3)
T
cng
nht
Ch thch:
(1): Phng k hoch v xut nhp khu.
(2): Chi nhnh ti Thnh ph H Ch Minh.
(3): Vn phng i din ti Campuchia.
Trang 22
Trang 23
Trang 24
Trang 25
Trang 26
Nm 2001
Nm 2002
Nm 2003
45,020,408,472
52,317,241,415
50,084,298,281
43,918,363,605
49,896,664,711
44,657,656,202
256,836,969
575,116,406
684,449,505
4,602,128
9,900,238
+ Gim gi hng bn
189,606,850
570,514,278
640,418,622
+ Hng bn b tr li
67,230,119
34,130,645
44,763,571,503
51,742,125,009
49,399,848,776
2. Gi vn hng bn
42,641,873,694
46,165,080,190
45,935,618,478
2,121,697,809
5,577,044,819
3,464,230,298
4,545,454
27,774,647
3,573,858
5. Chi ph ti chnh
2,042,503,001
465,496,288
990,855,381
6. Chi ph bn hng
1,908,650,170
4,376,828,388
4,942,854,062
4,331,534,201
2,330,752,481
2,034,699,865
(6,156,444,109)
(1,568,257,691)
(4,500,605,152)
2,034,556,363
2,679,055,271
4,972,454,358
816,987,662
97,917,454
8,500,000
1,217,568,701
2,581,137,817
4,963,954,358
(4,938,875,408)
1,012,880,126
463,349,206
324,121,640
129,737,778
(4,938,875,408)
688,758,486
333,611,428
3. Li tc gp
4. Doanh thu hot ng ti chnh
Doanh thu hng xut khu lun chim t l cao trong tng doanh thu hng nm,
c th l 97.55% (nm 2001), 95.37% (nm 2002) v 89.16% (nm 2003). S chnh
lch ny l do trong qu trnh mua li vn ca nc ngoi, Cng ty b mt mt s
khch hng xut khu, lng hng xut khu gim, nhng b li doanh thu t th
trng ni a c cht kh quan. Bi v, y l khong thi gian m Cng ty kinh
doanh theo hng ly dng ngun lc c c t xut khu khi phc li th phn
ni a. Tuy nhin, trn thc t, hng kinh doanh ny mc d t c nhng du
hiu tch cc nhng khng c lu di. C th v nh l ly mui b bin, ch tn
ti c trong khonh khc ri li tan ra. Chnh v vy, chin lc kinh doanh hin nay
c xc nh li l tp trung xut khu ri quay tr li ni a.
Trang 27
50,000
50,084
45,020
Trieu dong
40,000
30,000
Doanh thu
Loi nhuan
20,000
10,000
688
0
-10,000
333
-4,938
Nam
Trang 28
Chng 3
Trang 29
T
gia
v
(22)
T
vn hnh
thit b
(24)
T
thnh phm
ca A
(29)
T
thnh phm
ca B
(28)
T
cng
nht
(60)
Trang 30
TRN
nc tro
CN
CT SI
Nc ngng
HP CHN
hi nc
QUT HI
GIA V
TI SOUP
nc soup
QUT SOUP
DU
shorterning
SY
XP KHUN
Cn du
NGHIN
QUT NGUI
TRN
giy gi
NG GI
GIA V
PH PHM
NG GI
NG THNG
giy gi
thng giy
Trang 31
TRN
nc tro
CN
CT SI
Nc ngng
HP CHN
hi nc
QUT HI
GIA V
TI SOUP
nc soup
QUT SOUP
DU
shorterning
SY
XP KHUN
Cn du
NGHIN
QUT NGUI
TRN
giy gi
NG GI
GIA V
PH PHM
NG LY
NG THNG
ly
thng giy
Trang 32
Ph phng
ph trch thu v ti sn c nh
(1 ngi)
K ton
thu chi,
tm ng
(1 ngi)
K ton
CCDC,
cng n
(1 ngi)
K ton
ngn hng,
tiu th,
hng ha
(1 ngi)
K ton
gi thnh
v kho
(1 ngi)
Th qu
(1 ngi)
...
n v bo s
n v bo s
...
n v bo s
Trang 33
Chng t ghi s
S qu
S ng k
chng t ghi s
S ci
S, th chi tit
S chi tit
cc ti khon
Bng cn i ti khon
Ghi ch:
Bo co k ton
Trang 34
vsp
t trng (%)
Dng gi
gi
92.28
3,985,566
Dng ly
ly
7.72
333,449
100
4,319,015
Tng cng
s lng
Trang 35
Nguyn
liu
u
vo
nhp
kho
H thng
Kho nguyn liu
B phn sn xut:
------------------------+ T gia v.
+ T ng gi.
+ T ni hi.
+ T soup.
Thnh
phm
Trang 36
Trang 37
3,312,527,279
C 152
2,357,952,318
C 153
954,574,961
3,312,527,279
2,357,952,318
954,574,961
621
2,357,952,318
154
2,357,952,318
3,312,527,279
153
954,574,961
3,312,527,279
954,574,961
Thc cht y cha phi l chi ph nguyn liu trc tip v khi tnh gi thnh
sn phm, chi ph nguyn liu trc tip c tnh cng vi chi ph nhn cng trc
tip v chi ph sn xut chung l mt gi tr khc c trnh by tip sau y.
3.2.2.2. K ton chi ph nguyn liu trc tip:
Phng k ton lun theo di st cc s liu phn nh chi ph pht sinh ca
cc t. Cc Bng cn i nguyn liu sau y phn nh hot ng ca cc T trong
thng, trong , b phn k ton xc nh cc gi tr c xem l chi ph nguyn
liu trc tip ri k ton thng vo TK 154. Trc khi xem tng bng cn i, phn
Trang 38
gii thch sau s cho thy c th gi tr chi ph nguyn liu trc tip c s dng
tnh gi thnh sn phm.
+ T ng gi:
Trong thng ny, T ng gi khng c s d u k, gi tr xut s dng l
1,100,050,510 ng c a vo TK 621 v khng c nguyn liu tha nn Phng
k ton khng lp Bng cn i nguyn liu ca t.
+ T gia v:
Ring T gia v c hai bng: Bng cn i nguyn liu v Bng cn i
thnh phm gia v. Chi ph nguyn liu trc tip c tnh nh sau:
Bng k ton
Din gii
S tin (ng)
55,530,118
Xut trong t.
577,163,982
gia v.
Tng gi tr nguyn liu
632,694,100
+ T ni hi:
Tng gi tr xut s dng trong thng l 218,599,782 ng s c a vo
TK 621 phn nh chi ph nguyn liu trc tip ca T l hi.
+ T soup:
Tng gi tr xut s dng trong thng l 1,414,998,573 ng s c a
vo TK 621 phn nh chi ph nguyn liu trc tip ca T soup.
Trang 39
Trang 40
Trang 41
Trang 42
Trang 43
Dng gi
Dng ly
gi
ly
Tng cng
3,985,566
187,461
4,319,015
1,617,104,551
72,023,922
1,689,128,473
Gi v + Du
515,355,574
64,567,341
769,093,761
Giy gi
343,689,332
160,540,324
625,159,697
Thng
216,879,091
30,571,646
282,961,034
2,693,028,548
327,703,233
3,366,342,965
675.695
1,748.114
S lng
Vt m
Tng cng
n gi 1 sn phm
Trang 44
T gia v
S tin
Ghi C TK 154(ng)
632,694,100
BC nguyn liu
632,694,100
55,530,118
577,163,982
T ng gi
BC nguyn liu
1,100,050,510
1,100,050,510
T ni hi
BC nguyn liu
218,599,782
218,599,782
T soup
BC nguyn liu
1,414,998,573
1,414,998,573
3,366,342,965
3,366,342,965
Tng cng
632,694,100
1,100,050,510
218,599,782
1,414,998,573
Trang 45
Ghi N
S tin
TK 622
122,727,719
122,727,719
n v tnh: ng
Din gii
Tin lng thng 12/2003: 70,146,026
Tin thng cui nm 2003: 52,581,693
338
13,327,745
13,327,745
3382
1,402,921
3383
1,402,921
3384
10,521,904
111
Cng
44,540,115
44,540,115
180,595,579
180,595,579
622
122,727,719
338
13,327,745
13,327,745
111
44,540,115
44,540,115
Trang 46
Phng k ton theo di chi tit phn chi ph nhn cng cng nht i vi mi
sn phm. T khi bt u sn xut thm sn phm dng ly, chi ph nhn cng trc
tip ca dng sn phm ny lun cao hn dng gi gp nhiu ln v nhiu l do: chi
ph ca ly cao hn giy gi, cng on ng ly thnh phm phc tp hn nhiu so
vi ng gi, tn nhiu thng giy cho dng ly hn, .... Theo s liu phng k ton
cung cp lp c bng chi ph nhn cng trc tip ca 2 dng sn phm nh sau:
Bng 3.10: Bng phn b chi ph nhn cng trc tip.
Loi sn phm
vsp
s lng
CPNCTT
Dng gi
gi
3,985,566
117,252,692
29.419
Dng ly
ly
333,449
63,342,887
189.962
4,319,015
180,595,579.0
Tng cng
n gi 1 sp (ng)
Ghi ch: Mu Bng theo di kt qu lao ng cng nht c th xem phn ph lc.
3.2.4. K ton chi ph sn xut chung:
Chi ph sn xut chung c theo di thng xuyn cc TK c lin quan
v s a nhng chi ph pht sinh vo TK 627, sau chi ph ny s c tin
hnh phn b cho hai dng sn phm tnh gi thnh sn phm.
Bng 3.11: Tp hp chi ph sn xut chung.
n v tnh: ng
Ghi C
cc TK
334
Ghi N
TK 627
24,325,124
S tin
24,325,124
338
2,849,262
3382
299,922.3
3383
299,922.3
3384 2,249,417.4
153
16,508,104
214
108,146,042
111
35,634,308
Cng 187,462,840
2,849,262
16,508,104
108,146,042
35,634,308
187,462,840
Din gii
Tin lng thng 12/2003: 14996116
Tin thng cui nm 2003: 9329008
Khon trch KPC, BHYT, BHXH (19%)
Khon trch KPC (2%)
Khon trch BHYT (2%)
Khon trch BHXH (15%)
Cng c dng c
Khu hao TSC
Tin in, dng sn xut
Trang 47
627
24,325,124
24,325,124
2,849,262
2,849,262
16,508,104
16,508,104
108,146,042
111
108,146,042
35,634,308
35,634,308
338
153
214
Tng CPSXC
=
SLSP dng gi
3,985,566
SLSP dng ly
333,449
Tng SLSPSX
187,462,840
=
= 172,990,708.8
4,319,015
CPSXC phn b
cho dng ly
Tng CPSXC
=
Tng SLSPSX
187,462,840
=
= 14,472,131.2
4,319,015
Bng 3.12: Bng phn b chi ph sn xut chung cho tng dng sn phm.
Loi sn phm
Dng gi
Dng ly
Tng cng
SVTH: Trng Ngc Dim Thy.
vsp
gi
ly
s lng
3,985,566
333,449
4,319,015
n v tnh: ng
CPSXC phn b
172,990,708.8
14,472,131.2
187,462,840.0
Trang 48
TK 154
S d u k: tng gi tr s d
u k ca 4 T.
- Kt chuyn CPNCTT.
- Kt chuyn CPSXC.
Trang 49
im ging:
Kt chuyn chi ph nhn cng trc tip, chi ph sn xut chung vo TK 154
tnh gi thnh sn phm.
Bng 3.13: Bng tp hp chi ph sn xut.
Ghi n TK 154
v ghi c cc TK sau
TK 622
TK 627
Tng cng
S tin (ng)
180,595,579
187,462,840
368,058,419
155
122,727,719
13,327,745
1,100,050,510
180,595,579
180,595,579
44,540,115
632,694,100
3,734,401,384
218,599,782
1,414,998,573
627
24,325,124
368,058,419
2,849,262
16,508,104
187,462,840
187,462,840
108,146,042
35,634,308
im khc:
Theo s liu trong thng 12/2003 c cc khon chi ph nguyn liu c a
trc tip vo TK 154 nhng khng c tnh vo gi thnh sn phm.
- Hch ton nguyn liu nhp tha:
N TK 154
C TK 3381
14,492,084
14,492,084
84,386,626
C TK 154 (TK ca t)
SVTH: Trng Ngc Dim Thy.
84,386,626
Trang 50
1,462,440
C TK 154
1,462,440
84,386,626
C TK 154
84,386,626
5,158,098
C TK 154
5,158,098
S d u k
966,917,972
14,492,084
84,386,626
621
2,357,952,618
954,574,961
3,312,527,279
622
122,727,719
13,327,745
180,595,579
44,540,115
627
24,325,124
2,849,262
16,508,104
187,462,840
108,146,042
35,634,308
1,462,440
84,386,626
641 (Ph _ Xut khc)
3,312,527,279
5,158,098
5,158,098
155
180,595,579
3,734,401,384
3,734,401,384
187,462,840
4,779,464,408
3,825,408,548
S d cui k
920,973,832
Trang 51
CPNLTT
CPNCTT
CPSXC
Gi thnh
Dng gi
2,717,718,042
117,252,692
172,990,708.8
3,007,961,442
Dng ly
648,624,923
63,342,887
14,472,131.2
726,439,942
3,366,342,965
180,595,579
187,462,840
3,734,401,384
Tng cng
vsp
Dng gi
gi
3,985,566
3,007,961,442
754.713
Dng ly
ly
334,449
726,439,942
2,178.563
4,319,015
3,734,401,385
Tng cng
s lng
Tng gi thnh
Gi thnh vsp
3.2.6. Ph phm:
Hng thng, trong qu trnh sn xut lun c ph phm, chng cng c
theo di v c ghi ch cng vi s lng thnh phm sn xut c trong thng.
Cc loi ph phm u bn c vi gi c khc nhau ty theo gi tr s dng ca
n v cng ty c nhng ngun tiu th lu di cho cc loi ph phm ny.
Trong thng 12/2003, cc loi ph phm v gi tr thu hi ca chng c
phn nh trong bng sau.
Trang 52
Loi ph phm
M ming
M vn
M d
M du
M kht
M t
Tng cng
vt
kg
kg
kg
kg
kg
kg
s lng
1,240.0
4,491.0
643.0
2,925.5
328.0
1,491.0
11,119
n gi
6,500
3,200
1,500
1,500
300
300
Thnh tin
8,060,000
14,371,200
964,500
4,388,250
98,400
447,300
28,329,650
28,329,650
28,329,650
Trang 53
Trang 54
Trong TK 154
S tin
1381(Thiu+Hao Ht)
1,462,440
641 (Ph)
1,058,037
Xut Cn V
Ph
1,057,972
65
T Ni Hi 641 (Ph)
2,383,246
641 (Ph)
1,716,815
T Soup
- T bng trn cng s thy, xut khc chnh l xut cho b phn bn hng
nn khng cn ghi ch l 641Ph c th lm hiu khng r, ch ghi tn ti khon
cng c ri. i vi nhng ai bit v lnh vc ny th cng bit TK 641 (Chi ph
bn hng).
Trang 55
28,329,650
C 155
28,329,650
28,329,650
28,329,650
Trang 56
2,087,743,338
C 331
1,512,066,109
C 111
495,876,268
C 333
66,409,992
C 641
12,243,248
C 3388
1,147,721
Trang 57
Chng 4
Trang 58
Trang 59
S ch T c minh ha:
N
TK 621
- Nguyn liu u k cc t.
Trang 60
Trang 61
Trang 62
Trang 63
I. KT LUN:
Trn c s tng hp cc phng php nghin cu, lun vn hon thnh
nhng nhim v ch yu sau:
- H thng ha nhng vn l lun c bn v k ton chi ph sn xut v
tnh gi thnh sn phm.
- Gii thiu nhng nt chnh ca Cng ty TNHH Lin Doanh Cng Ngh
Thc Phm An Thi.
- i su trnh by v nh gi cng tc k ton chi ph sn xut v tnh gi
thnh sn phm ti Cng ty.
- xut mt s bin php v k ton v nhng thng tin tham kho nhm
gip Cng ty nng cao hiu qu hot ng kinh doanh hn na.
Em hon thnh bi lun vn ny xut pht t tinh thn c gng tm ti, hc
hi nhng iu mi, l, b ch t thc tin hon thin hn vn kin thc c
trau di t gh nh trng. Hn na, em mong rng nhng g em trnh by s h
tr c mt cht g d nh nhoi v mt tng cho nhng k hoch sn xut kinh
doanh trong tng lai ca Cng ty.
II. KIN NGH:
T nhng nhn xt, nh gi mt s im khc trong cng tc k ton chi ph
sn xut v tnh gi thnh sn phm, cc xut, bin php nu c tnh cht tham
kho v kin ngh. Mc ch ch l mun ng gp kin, suy ngh ca bn thn
c th hon thin hn cng tc k ton ca Cng ty.
Trang 64
Trang 65