MC HiNH HE TH6NG KET N6l TRUY NHAP INTERNE T "
PH{) Ll) C
DV TRU CHI PHi HO~ T DONG
- · - - - · - · - - : - - - -Chi phi Chi phi nANGDVTRDCHIPHf~O~TD0NG /)au vj rlnll: l!SD Khoan mt}c NllmO Nllml Nllm2 Nllm3 Nllm4 NllmS Nllm6 ! I Nhiin sll I Quduf.y (so'ng,tiTi) 2 II 25 25 25 25 25
Mlic luang blqlrlldng 250 Ill 122 134 148 163 179
Tong luang lllfm 1,500 14,652 36,630 ..:10,293 4.:1,322 48,755 53,630
Ky tluuJt IT (sO' uguili) 5 10 40 40 40 40 40
Mlic iltang blqlrhdug 250 250 275 303 333 366 403
TiJug luang uiim 3,750 30,000 132,000 145,200 159,720 175,692 193,261
K.v tluuJt C'a Di~n (sii nguiTi) 2 22 ')') 22 22 22 22
Mile liiCII!g blqlrhdng 9'-1 94 103 114 125 138 151
Tong iltCIIIg utfm 564 24,816 27,298 30,027 33,030 36,333 39,966
Bdo ,.~ ( so'nguai) 2 47 47 47 47 47 47
Mile lltmlg blqlr hdng 62 62 68 75 83 91 !00
To'ug luang lllim 372 34,968 38,.:f65 42,311 46,542 51,197 56,316
'I(lp 1'(1 (so' nguai) 0 30 35 35 35 35 35
M1lc llfC111g blqlrluing 0 62 68 75 83 91 100
Tdng luang lllTm 0 22,320 28,6-1'-1 31,508 34,659 38,125 41,938
TcSng nh5n st.t 11 120 169 169 169 169 169
Trang pht,IC (ngttbi x35USD) 385 4,200 5,915 5,915 5,915 5,915 5,915
An tnta (ngllbi x 0.35USDx 25ngay) 289 12,600 17,7-15 17,745 17,745 17,745 17,745
T6ng lttdng 6,186 126,756 263,036 289,340 318,274 350,101 385,112
BHXH- YT {lttdng x 17%) 1,052 21,549 '-14,716 .:19,188 5-:1,107 59,517 65,469
T6ng chi phi nhiin s~t 7,911 165,!05 331,413 362,188 396,0.:11 433,279 474,2-:11
2 Ntt&:
Lu{lng kluich tlwe (nguai} 0 0 2,250 3,600 4.275 4,275 4,275 Nlu'/n J(t d(t dn (nguai) 11 120 169 169 169 169 169 djnh nulc (m31nguailrhdng) 0.5 0.5 0.5 0.5 0.5 0.5 0.5
Chi phi
3 Di~n
K/111 cong.cQng (KIVhuTm) lfjnh uulc
230,400 460,800 2,304,000 2,304,000 4hvhu2111uing 4hvhu2111uing
fl(l tang CNTf ( K\Vhram) djnh mrfc
30,240 60,480 302,400 302,400 25. 200J.:wlr Juin g 25. 200J.:wlr Juin g
Tdng di~n tieu tlrv ( KlV hram) 260,640 521,280 2,606,-100 2,606,400 Dan gid ( USDIKIV) 0.10 0.10 0.10 0.10
Thanh ti~n 26,06~ 52,128 260,6.:10 260,640
..j Thue dLJC!ng tmy~n {n x 13.000USD/thang) 0 156,000 312,000 624,000 5 Chi phi Dao liJo CNTT 50,000 100,000 200,000 200,000
6 CP bao <ILtClng phdn m~m va hi! tdng CNTT 0 0 206,546 206,546 (25% k.ha"i1 hao hi) t5ng CNTf) (25% k.ha"i1 hao hi) t5ng CNTf)
7 Chi phi 11.1 van (5% gtrj hi! t~ng CNTT) 103,273 103,273 0 0 8 Cong tac phi 10,000 11,000 12,100 8 Cong tac phi 10,000 11,000 12,100