You are on page 1of 2

www.quantri.

vn

BNG LNG PHNG.THNG 07/2007

LOGO

Ngy cng tiu chun (H1)

26

Stt

M s

H tn

Chc danh

Mc lng
CB

Thng NS PC chc v

Ngy cng
CB

Ngy cng Lng CB Lng


tng ca
thc t
tng ca

H s DG

Thng NS Phc cp CV Thu nhp


Gim tr
Bo him
thc t
thc t
khc
khc

Thc lnh

M=F*L

R=J+K+M+N+O-P-Q

J=E*H/H1

K=E*I/H1

N=Theo QD

P=E*0.17

Trng phng

1,800,000

3,000,000

2,000,000

26

1,800,000

1.2

3,600,000

2,000,000

306,000

7,094,000

Tr l 1

1,200,000

2,000,000

1,400,000

26

1,200,000

1.2

2,400,000

1,400,000

204,000

4,796,000

Tr l 2

1,200,000

1,600,000

1,200,000

21

1,200,000

1,600,000

969,000

Nhn vin KD

820,000

1,000,000

22

820,000

47,000

1,000,000

139,000

1,728,000

Nhn vin KD

820,000

1,000,000

22

820,000

1,000,000

139,000

1,681,000

Nhn vin KD

820,000

1,000,000

24

820,000

63,000

1,000,000

139,000

1,744,000

Nhn vin KD

820,000

1,000,000

24

820,000

1,000,000

139,000

1,681,000

Nhn vin KD

820,000

1,000,000

25

820,000

1,000,000

139,000

1,681,000

Nhn vin KD

820,000

1,000,000

26

0.5

820,000

16,000

1,000,000

139,000

1,697,000

10

Nhn vin KD

820,000

1,000,000

26

820,000

63,000

1.2

1,200,000

139,000

1,944,000

11

Nhn vin KD

820,000

1,000,000

26

820,000

126,000

0.8

800,000

1,746,000

12

Nhn vin KD

820,000

1,000,000

26

1.5

820,000

47,000

1.4

1,400,000

2,267,000

13

Nhn vin KD

820,000

1,000,000

26

820,000

1,000,000

1,820,000

14

Nhn vin KD

820,000

1,000,000

26

820,000

1,000,000

1,820,000

15

Nhn vin KD

820,000

1,000,000

26

820,000

1,000,000

1,820,000

16

Nhn vin KD

820,000

1,000,000

26

820,000

1,000,000

139,000

1,681,000

17

Nhn vin KD

820,000

1,000,000

26

820,000

1,000,000

139,000

1,681,000

18

NV giao nhn

620,000

550,000

22.5

620,000

550,000

105,000

1,065,000

19

NV giao nhn

620,000

550,000

23

620,000

36,000

1.4

770,000

105,000

1,321,000

20

NV giao nhn

620,000

550,000

23

620,000

550,000

105,000

1,065,000

21

NV giao nhn

620,000

550,000

24

620,000

550,000

105,000

1,065,000

22

NV giao nhn

620,000

550,000

26

620,000

0.8

440,000

105,000

955,000

23

NV giao nhn

620,000

550,000

26

620,000

48,000

1.2

660,000

1,328,000

24

NV giao nhn

620,000

550,000

26

620,000

550,000

1,170,000

Ngi lp

Gim c nhn s

1.5

1.5

K ton trng

3,769,000

Gim c iu hnh

www.quantri.vn

S: NS - BM17 - BM01
dated:

K tn
S

Gim c iu hnh

You might also like