CNG TY CP BS BN THNH C KHI

71-79 ng Khi, P.Bn Ngh, Q1 (lu 3)

------o0o------TIN THANH TON CN H ERA TOWN
M s cn h:
A-II: 5-12C
Din tch
97.46 m2
1
Gi gc c Khi
13,000,000
2
Gi trn hp ng Ph t
13,507,000
3
Gi bn
14,900,000
4
Tng gi tr H gc cha VAT
1,266,980,000
5=2x1
VAT d kin
126,698,000
6 = 5 x 10%
Chnh lch c chng t c 10% VAT
54,353,442 7 = (3-2) x 1 x 1.1
Chnh lch khng chng t
135,761,780
8 = (4-3) x 1
Tng gi tr TT bao gm VAT v chnh lch
1,583,793,222
9 = 5+6+7+8
STT

T THANH
TON

T L THANH
TON

T CC

50,000,000
20%

T 1
30%

2
3
4
5

THI GIAN THANH TON

Ngay khi ng mua

(Ln 1)Trong vng 7 ngy thanh ton 20%
bao gm VAT v 100% tin chnh lch ca
Cng ty
(Ln 2) 3 thng sau khi thanh ton t 1 ln 1
- Khch hng thanh ton 30% gi tr bao
gm VAT cho Cng ty ;
- Cng ty thc hin th tc chuyn nhng
quyn v ngha v thng qua Ch u t (theo
quy nh ca Ngh nh 71/2010/N-CP v
Thng t 16/2010/TT-BXD v vic hng dn
Lut nh )

S TIN (cha
VAT)

VAT d kin

50,000,000

S TIN THANH
TON

GHI CH

50,000,000

S tin ny s
c khu tr vo t 1
Thanh ton theo gi
gc + chnh lch

393,511,222

25,339,600

418,850,822

380,094,000

38,009,400

418,103,400

T 2

10%

Ngay khi c thng bo nhn bn giao cn h

126,698,000

12,669,800

139,367,800

T 3

38%

6 thng sau khi nhn bn giao cn h

481,452,400

48,145,240

529,597,640

T 4

2%

Khi nhn Giy chng nhn quyn s hu nh,

quyn s dng t

25,339,600

2,533,960

27,873,560

TNG CNG

100%

1,457,095,222

126,698,000

1,583,793,222

* Ghi ch: Bng tnh ch cho khch bit tin thanh ton. Tin thanh ton ch d tnh. Tin thanh ton thc c th nhiu hoc t hn