BANG GIA BLOCK C- DOT 1 (chinh sua tang 2 -15.04.15) (1).xls

Embed Size (px)

Citation preview

Block C - PA1TNG CNG TY XY DNG S 1 TNHH MT THNH VINPH LC 1BNG GI BLOCK C * KHU CN H CC1 - JOVITA * D N KDC HNH PHCTng doanh thu:0(ng) gm thu VAT)S LNG (Cn)LOI CN HDIN TCH (M2)I. Doanh thu Ca hng8,124,600,000(ng gm thu VAT)TIM TNGTHNG THY0B166.83160.63SttTng din tch (m2)DT Trt (m2)DT lng (m2)n gi trt (ng)n gi tng lng (ng)Tng cng (ng)Doanh thu c VAT (ng)0B1176.49169.811121.568.7552.7516,500,00013,500,0001,846,500,0002,031,150,0002,031,150,0000B2102.597.52121.568.7552.7516,500,00013,500,0001,846,500,0002,031,150,0002,031,150,0000B38075.613121.568.7552.7516,500,00013,500,0001,846,500,0002,031,150,0002,031,150,0000B47671.314121.568.7552.7516,500,00013,500,0001,846,500,0002,031,150,0002,031,150,0000C176.49170Tng cng:4862752118,124,600,0008,124,600,0000C1100.593.24131,025,561,0000.00P1490454.62II. Doanh thu 109 Cn h:0(ng, gm thu VAT)0P2456450.850.0SttTngM cn h ATM cn hHngDin tch cn hH s iu chnhn gi bn cn h cha VATGi tr cn hPh bo tr cn h (2%)Tng gi tr cn h bao gm VAT + ph bo tr (ng)Phng n xutt bn hng72,539,817,000.00t thanh tonV tr cn hLoi cn hThng thy (m2)Tim tng (m2)Cn gcH s tng gimHng B,NCn gc pGc bnh thngCn nhPA1PA4PA4>PA1t thanh tonNgy thanh tonPA1 (chun)PA2t 1K HMB1220%20%0%60%40%95%75%t 1K HMB20%t 202 thng sau t 11010%20%10%-10%-10%t 202 thng sau t 110%- Khch hng chng minh thu nhp, ngn hng gii ngn theo tin .- Mi thng tr trung bnh 2,19% gi tr cn h, thanh ton trong 36 thng.-Li vay nm u 7%/nm, 2 nm sau li 10%/nmt 302 thng sau t 2810%20%10%-10%-10%t 302 thng sau t 210%t 4Giao nh (Qu 2/2015)625%35%10%35%10%-25%t 4Giao nh (Qu 2/2015)25%t 502 thng sau t 4410%-10%-10%-10%t 502 thng sau t 410%t 602 thng sau t 5210%-10%-10%-10%t 602 thng sau t 510%t 702 thng sau t 6010%-10%-10%-10%t 702 thng sau t 610%t 8Thng bo nhn s5%5%5%5%t 8Thng bo nhn s5%Cng100%100%100%100%Cng100% xut chit khu thanh ton0%1.50%2.50%4.25% xut chit khu thanh ton0%

DANH MUC HS VAYDANH MC H S VAY VNSTTTN LOI H SB SUNG TRCB SUNG SAU1H S PHP LCMND/ H chiu 2 v chngPhotoSao yGiy ng k kt hn/ Xc nhn c thnPhotoSao yS h khu/ KT3PhotoSao y2H S TI CHNHGiy chng nhn ng k kinh doanh (nu c)PhotoGiy php hnh ngh (nu c)PhotoHp ng lao ngPhotoBng lng/ Sao k ti khonPhotoQuyt nh b nhim chc v, cng tcPhotoBo co ti chnh ca cty 03 nm gn nhtPhotoBo co ti chnh ni b ca cng ty 03 nm gn nhtPhotoH s php l cng tyPhotoHp ng cho thu nh, bt ng sn (c km Ch Quyn BS)PhotoGiy t chng minh ngun thu nhp khcPhotoSao k ti khon ngn hng 06 thng gn nhtbn chnh3H S TI SN M BOHp ng mua bn nh , Vn bn chuyn nhngPhotoBn chnhPhiu thu chiPhotoBn chnhBng tin thanh tonPhotoBn chnhCc giy t khc lin quanPhoto4H S PHNG N VAYPhotoPhotoPhotoPhoto