*DT$NB-SUPPDOC* 1JѭӡLĈѭӧF%ҧR+LӇP /Ç9Ă17+¬1+ : : %ҥQÿmFyF{QJYLӋFWӕWYjWKXQKұSәQÿӏQKÿyOjQLӅPPѫѭӟFFӫDUҩWQKLӅXQJѭӡL%ҥQFyQKLӅXNӃKRҥFK YjQKXFҫXFKLWLrXEҥQPRQJѭӟFUҩWQKLӅXFKRPӝWFXӝFVӕQJWѭѫQJODLVXQ
Trang 1*DT$NB-SUPPDOC*
1JѭӡLĈѭӧF%ҧR+LӇP
/Ç9Ă17+¬1+
: :
%ҥQÿmFyF{QJYLӋFWӕWYjWKXQKұSәQÿӏQKÿyOjQLӅPPѫѭӟFFӫDUҩWQKLӅXQJѭӡL%ҥQFyQKLӅXNӃKRҥFK YjQKXFҫXFKLWLrXEҥQPRQJѭӟFUҩWQKLӅXFKRPӝWFXӝFVӕQJWѭѫQJODLVXQJW~F7ӯQKӳQJѭӟFPXӕQFi QKkQQKѭPӝWFKLӃF[HPӟLPӝWFKX\ӃQFKXGXÿӃQQKӳQJQѫLKҵQJPRQJPXӕQKD\ѭӟFPѫFQJQJѭӡL EҥQÿӡLWҥRGӵQJPӝWPiLQKj[k\QrQWәҩPÿyQFKӡQKӳQJÿӭDFRQWKkQ\rXWҩWFҧÿӅXWKұWWX\ӋWYӡL
Hãy cùng 7ӵ'R0ѫѬӟF$Q%uQKEҳWÿҫXWtFKONJ\FKRPuQKQJD\WӯK{PQD\ÿӇELӃQQKӳQJѭӟFPѫFӫD
EҥQWKjQKKLӋQWKӵF
Ŷ +ӧSÿӗQJOLrQWөFVLQKUDQKӳQJNKRҧQWLӅQPһWÿӏQKNǤ JͫP3KL͗XWL͙QP͏WE̻Rÿ̻PYj%̻R
WFNK{QJE̻Rÿ̻PPӛLQăPQJD\WӯQăPWKӭÿӃQKӃWWXәLĈӃQFXӕLWXәLQӃXNK{QJU~W
WLӅQWUѭӟFÿyWәQJNKRҧQWLӅQÿӇEҥQFKLGQJPjNK{QJҧQKKѭӣQJÿӃQKLӋXOӵF+ӧSÿӗQJFyWKӇ
OrQÿӃQ 587.650.000 ÿӗQJ
Ŷ %ҧRKLӇPWUӑQÿӡLÿӃQKӃWWXәLPjFKӍÿyQJSKtQăP0ӭFEҧRYӋUҩWFDRVRYӟLSKtÿyQJ
7ҥLFXӕLWXәLWәQJTX\ӅQOӧLEҧRKLӇPNKLWӱYRQJEDRJͫP3KL͗XWL͙QP͏WWtFKONJ\%̻RWFWtFK
ONJ\FyWK͛J̽SOҫQEҧRSKtKjQJQăP
Ŷ %ҧRYӋWKLӃWWKӵFYӟLTX\ӅQOӧLWUӧFҩSQҵPYLӋQѭXYLӋWWӕLÿDQJj\ÿӃQKӃWWXәL
7Ӵ'20ѪѬӞ&$1%Î1+
+L͟QWKΉF́ͳFP˿DQQKjQFXͱFVͩQJ
Trang 2/́Xê
%ҧQJPLQKKӑDTX\ӅQOӧLEҧRKLӇPQj\FKӍFyJLiWUӏÿӃQQJj\YjÿѭӧFÿtQKNqPYӟLEҧQ3KkQWtFKQKXFҫX
%ҧQJPLQKKӑDTX\ӅQOӧLEҧRKLӇPQj\FKӍQKҵPFXQJFҩSFKRNKiFKKjQJFiFWK{QJWLQFѫEҧQYӅÿһFWtQKVҧQSKҭP%ҧQJPLQKKӑD
TX\ӅQOӧLEҧRKLӇPQj\FNJQJNK{QJSKҧLOjPӝWSKҫQFӫD+ӧSÿӗQJEҧRKLӇPKD\+ӧSÿӗQJEҧRKLӇP4XêNKiFKKjQJFҫQ[HPWKrP
FiFÿLӅXNKRҧQFӫD+ӧSÿӗQJEҧRKLӇPÿӇELӃWU}YӅVҧQSKҭPQj\
&KLWLӃWVҧQSKҭP 7KӡLJLDQ EҧRKLӇP 4X\ӅQOӧL EҧRKLӇP 3KtEҧRKLӇP KjQJQăP
ÿ͗QWXͭL 200.000.000
ÿ͗QK͗WWXͭL
Ɣ4X\ӅQOӧLSKLӃXWLӅQPһWÿӏQKNǤEҧRÿҧP
7әQJ*LiWUӏKRjQOҥLNKLÿiRKҥQKӧSÿӗQJEDRJӗPEҧRWӭFYjOmLWtFK
ONJ\PLQKKӑDNK{QJE̻Rÿ̻P
ÿ͗QWXͭL 3.542.694.000
4WXәL4X\ӅQOӧLEҧRKLӇPNKLWӱYRQJVӁOjPӝWWӹOӋWKҩSKѫQFӫD67%+
%ҧQJPLQKKӑDTX\ӅQOӧLEҧRKLӇPQj\ÿѭӧFWKLӃWNӃGjQKFKR
6ӕWLӅQEҧRKLӇP ÿӗQJ
7Ï07Ҳ70,1++Ӑ$48<ӄ1/Ӧ,%Ҧ2+,ӆ0&Ѫ%Ҧ1
7LӅQWӋĈӗQJ
Trang 3+Ĉ%+7XәL
*LiWUӏ
(2)
3KLӃX
(3)
3KLӃXWLӅQ PһWWtFKONJ\
(***) (4)=(3)+Lãi
%ҧRWӭF %ҧRWӭF/mL
7әQJVӕWLӅQ FyWKӇU~W WUѭӟF
(6)=(4)+(5)
7әQJ*LiWUӏ KRjQOҥL
(7)=(2)+(6)
7әQJ4X\ӅQ OӧL%+NKL WӱYRQJ
(8)=(1)+(6)
7әQJ3Kt%+ KjQJQăP ÿmÿyQJ
(****) (9)
12/55 134.576.000 10.000.000 37.258.000 37.258.000 74.516.000 209.092.000 274.516.000 175.080.000
15/58 139.152.000 10.000.000 55.643.000 55.643.000 111.286.000 250.438.000 311.286.000 175.080.000
18/61 143.878.000 10.000.000 78.165.000 78.165.000 156.330.000 300.208.000 356.330.000 175.080.000
21/64 148.688.000 10.000.000 105.756.000 105.756.000 211.512.000 360.200.000 411.512.000 175.080.000
24/67 153.484.000 10.000.000 139.556.000 139.556.000 279.112.000 432.596.000 479.112.000 175.080.000
27/70 158.250.000 10.000.000 180.962.000 180.962.000 361.924.000 520.174.000 561.924.000 175.080.000
30/73 162.902.000 10.000.000 231.686.000 231.686.000 463.372.000 626.274.000 663.372.000 175.080.000
33/76 167.232.000 10.000.000 293.825.000 293.825.000 587.650.000 754.882.000 787.650.000 175.080.000
%ҧQJPLQKKӑDTX\ӅQOӧLEҧRKLӇPQj\ÿѭӧFWKLӃWNӃGjQKFKR
%Ҧ1*0,1++Ӑ$
7LӅQWӋĈӗQJ 4X\ӅQOӧLEҧRKLӇPWӱYRQJEҧRÿҧP
Trang 47yPWҳW4X\ӅQOӧLEҧRKLӇP +ͻSÿͫQJY̓QJL·QJX\rQKL͟XOΉF7әQJVӕWLӅQFyWKӇU~WWUѭӟF 1KͅQNKLKͿ\KͻSÿͫQJ7әQJ*LiWUӏKRjQOҥL
4WXәL4X\ӅQOӧLEҧRKLӇPWӱYRQJVӁOjPӝWWӹOӋWKҩSKѫQFӫD67%+
7%QăPYjFyWKӇWKD\ÿәLWKHRTX\ӃWÿӏQKFӫD&{QJW\
%ҧRWӭFPLQKKӑDÿѭӧFWtQKWRiQGӵDWUrQJLiWUӏNǤYӑQJWURQJWѭѫQJODLFӫDQKLӅX\ӃXWӕEDRJӗPNӃWTXҧÿҫXWѭFKLSKtWuQKKuQKEӗLWKѭӡQJYj Kӫ\KӧSÿӗQJ6ӕOLӋXWUrQFKӍÿѭӧFVӱGөQJFKRPөFÿtFKPLQKKӑDYjNK{QJÿҧPEҧR%ҧRWӭFWKӵFWӃKjQJQăPFyWKӇNKiFSKөWKXӝFYjRJLiWUӏ WKӵFWӃFӫDFiF\ӃXWӕWUrQĈӇNKRҧQEҧRWӭFFӫDNKiFKKjQJNK{QJEӏWKD\ÿәLQKLӅXWUѭӟFWiFÿӝQJFӫDELӃQÿәLWKӏWUѭӡQJSKѭѫQJSKiSFkQÿӕL EҧRWӭFTXDFiFQăPFyWKӇÿѭӧFVӱGөQJ
WKHRWXәLYjWuQKWUҥQJVӭFNKӓHWҥLWKӡLÿLӇPWiLWөF
*LiWUӏWҥLFiFFӝW4,5,6,7,8,9WҥLPӛLWKӡLÿLӇPGӵDWUrQJLҧÿӏQKUҵQJKӧSÿӗQJÿѭӧFÿyQJSKtÿҫ\ÿӫWKHRÿӏQKNǤQăPÿӗQJWKӡLWUѭӟFÿyNK{QJFy FiFJLDRGӏFKOjPJLҧP%ҧRWӭFWtFKONJ\KRһF3KLӃXWLӅQPһWWtFKONJ\
1ăP
+Ĉ%+7XәL
*LiWUӏ
(2)
3KLӃX
(3)
3KLӃXWLӅQ PһWWtFKONJ\
(***) (4)=(3)+Lãi
%ҧRWӭF %ҧRWӭF/mL
7әQJVӕWLӅQ FyWKӇU~W WUѭӟF
(6)=(4)+(5)
7әQJ*LiWUӏ KRjQOҥL
(7)=(2)+(6)
7әQJ4X\ӅQ OӧL%+NKL WӱYRQJ
(8)=(1)+(6)
7әQJ3Kt%+ KjQJQăP ÿmÿyQJ
(****) (9)
41/84 183.258.000 0 530.321.000 530.321.000 1.060.642.000 1.243.900.000 1.260.642.000 175.080.000 42/85 178.298.000 10.000.000 577.443.000 577.443.000 1.154.886.000 1.333.184.000 1.354.886.000 175.080.000 43/86 181.924.000 0 617.864.000 617.864.000 1.235.728.000 1.417.652.000 1.435.728.000 175.080.000 44/87 186.128.000 0 661.114.000 661.114.000 1.322.228.000 1.508.356.000 1.522.228.000 175.080.000 45/88 181.200.000 10.000.000 717.392.000 717.392.000 1.434.784.000 1.615.984.000 1.634.784.000 175.080.000 46/89 184.580.000 0 767.609.000 767.609.000 1.535.218.000 1.719.798.000 1.735.218.000 175.080.000 47/90 188.698.000 0 821.342.000 821.342.000 1.642.684.000 1.831.382.000 1.842.684.000 175.080.000 48/91 183.958.000 10.000.000 888.836.000 888.836.000 1.777.672.000 1.961.630.000 1.977.672.000 175.080.000 49/92 187.228.000 0 951.055.000 951.055.000 1.902.110.000 2.089.338.000 2.102.110.000 175.080.000 50/93 191.442.000 0 1.017.629.000 1.017.629.000 2.035.258.000 2.226.700.000 2.235.258.000 175.080.000 51/94 187.184.000 10.000.000 1.098.863.000 1.098.863.000 2.197.726.000 2.384.910.000 2.397.726.000 175.080.000 52/95 190.492.000 0 1.175.783.000 1.175.783.000 2.351.566.000 2.542.058.000 2.551.566.000 175.080.000 53/96 194.928.000 0 1.258.088.000 1.258.088.000 2.516.176.000 2.711.104.000 2.716.176.000 175.080.000 54/97 191.818.000 10.000.000 1.356.154.000 1.356.154.000 2.712.308.000 2.904.126.000 2.912.308.000 175.080.000 55/98 194.206.000 0 1.451.085.000 1.451.085.000 2.902.170.000 3.096.376.000 3.102.170.000 175.080.000 56/99 196.128.000 0 1.552.661.000 1.552.661.000 3.105.322.000 3.301.450.000 3.305.322.000 175.080.000 57/100 200.000.000 10.000.000 1.671.347.000 1.671.347.000 3.342.694.000 3.542.694.000 3.542.694.000 175.080.000
Trang 5+Ĉ%+7XәL
7UѭӡQJKӧSEҧRWӭFWKҩSKѫQKLӋQ
WҥLYjPӭFOmLVXҩWWtFKONJ\
7UѭӡQJKӧSEҧRWӭFPLQKKӑDKLӋQ
WҥLYjPӭFOmLVXҩWWtFKONJ\
7UѭӡQJKӧSEҧRWӭFFDRKѫQKLӋQWҥLYj PӭFOmLVXҩWWtFKONJ\
7әQJJLiWUӏ KRjQOҥL
7әQJ4X\ӅQOӧL
%+NKLWӱYRQJ
7әQJJLiWUӏ KRjQOҥL
7әQJ4X\ӅQOӧL%+
NKLWӱYRQJ
7әQJJLiWUӏ KRjQOҥL
7әQJ4X\ӅQOӧL
%+NKLWӱYRQJ
%Ҧ1*0,1++Ӑ$&È&75ѬӠ1*+Ӧ3%Ҧ27Ӭ&9¬/,68Ҩ7
7LӅQWӋĈӗQJ
%ҧRWӭFYjOmLVXҩWWtFKONJ\OjNKRҧQNK{QJÿҧPEҧRYjFyWKӇWKD\ÿәLGӵDWUrQNӃWTXҧKRҥWÿӝQJFӫD&{QJW\%ҧRWӭFPLQKKӑDÿѭӧFWtQKWRiQGӵD WUrQJLiWUӏNǤYӑQJWURQJWѭѫQJODLFӫDQKLӅX\ӃXWӕEDRJӗPNӃWTXҧÿҫXWѭFKLSKtWuQKKuQKEӗLWKѭӡQJYjKӫ\KӧSÿӗQJ6ӕOLӋXErQGѭӟLFKӍÿѭӧF VӱGөQJFKRPөFÿtFKPLQKKӑDYjNK{QJÿҧPEҧR%ҧRWӭFWKӵFWӃKjQJQăPFyWKӇNKiFSKөWKXӝFYjRJLiWUӏWKӵFWӃFӫDFiF\ӃXWӕQKѭNӃWTXҧ ÿҫXWѭFKLSKtWuQKKuQKEӗLWKѭӡQJYjKӫ\KӧSÿӗQJĈӇNKRҧQEҧRWӭFFӫDNKiFKKjQJNK{QJEӏWKD\ÿәLQKLӅXWUѭӟFWiFÿӝQJFӫDELӃQÿәLWKӏ WUѭӡQJSKѭѫQJSKiSFkQÿӕLEҧRWӭFTXDFiFQăPFyWKӇÿѭӧFVӱGөQJ
Trang 6;È&1+Ұ1&Ӫ$%Ç108$%Ҧ2+,ӆ0 ;È&1+Ұ1&Ӫ$ĈҤ,/é
7{LFK~QJW{LFDPNӃW
ĈmÿӑFFҭQWKұQYjKLӇXU}FiFWK{QJWLQÿѭӧFQrXWURQJEҧQJ
PLQKKӑDQj\
ĈҥLOêÿmJLҧLWKtFKU}UjQJFKRW{LFK~QJW{LQKӳQJWK{QJWLQFѫ
EҧQFӫDVҧQSKҭPYjFiF\ӃXWӕNK{QJÿѭӧFÿҧPEҧRFӫDVҧQ
SKҭPQj\
7{LFK~QJW{LFNJQJKLӇXUҵQJEҧQJPLQKKӑDQj\FKӍFyJLiWUӏVӱ
GөQJNKLFyÿҫ\ÿӫVӕWUDQJYjNK{QJFyEҩWNǤVӵVӱDÿәLQjR
7{LFDPÿRDQÿmWUuQKEj\WUXQJWKӵFFiFWK{QJWLQYӅ VҧQSKҭPYjJLҧLWKtFKU}UjQJYӅFiF\ӃXWӕNK{QJ
ÿҧPEҧRFӫDVҧQSKҭPFKRNKiFKKjQJ
Ngày:
&KӳNêBBBBBBBBBBBBBBBBBBBBBBBBBBBB
/Ç9Ă17+¬1+
Ngày:
&KӳNêBBBBBBBBBBBBBBBBBBBBBBBBBBBB
7UҫQ7Kӏ7K\17++
3+Ҫ1;È&1+Ұ17+Ð1*7,19ӄ+Ӧ3ĈӖ1*%Ҧ2+,ӆ0
...7Ӵ''20ѪѬӞ&$1%Ỵ1+
+L͟QWKΉF́ͳFP˿DQQKjQFXͱFVͩQJ
Trang 2/́Xê...
7Ï07Ҳ70,1++Ӑ$48<ӄ1/Ӧ,%Ҧ2+,ӆ0&Ѫ%Ҧ1
7LӅQWӋĈӗQJ
Trang 3+Ĉ%+7XәL
*LiWUӏ
(2)...
%Ҧ1*0,1++Ӑ$
7LӅQWӋĈӗQJ 4X\ӅQOӧLEҧRKLӇPWӱYRQJEҧRÿҧP
Trang 47yPWҳW4X\ӅQOӧLEҧRKLӇP