PFrrJ'oNG Aw r

phi - Khdu hao TSCD dfi)Ninh Thuin

NQi dung chi phi DVTChngcL

D6ne HiiC6ng c6

Cd N6 cff

ChngcitCE N5 MR

ChngcitNinh Cht

Tinh chung

c6c cingTj'lQ c6u

thdnh ei6Gi6 tri (triQu d6ng) (1) triQu d6ng 7.382 t2 199 72.629

46.64837.135 t29.344

Gi6 tri tdi sdn hiQn c6 7382 2.448 14.24822.887

70 72'58.619

299.558

Gi6 tri tdi sdn tdng th6m ( ban giao m6i)-619 di6., ti.h Okh6, h* (ra-f f:fGi6 tri khdu hao tierntna 1aa"$ tir : I (rl t ti,l I Al tChi phi bdo tri dinh kj,hirng n5m (5)

Chi phi bio tri <Iinh k) hhng nim/m2 (tl6ng)(6) : (l)*(qt?)

Chi phi quan ly (7)

- Luong + c6c kho6n tl6ng g6p binh quin ngudi/n[m : (75 triQu d6ng)

T6ng luong + ciic khoan ct6ng g6p binh qudn 1 th6ng ( tinh theo l0

Jlr1ry dAu nam202t): 522.95s.294 d

- Chi ho4t tlQng 14 tri6u ddng/ngudi/nf,m

Sii lao tlQng (8)

18.886

25

15.6340,32yo

1.251

89.000

75.00014.000

20

94.250

9.751 2s.981m2 12.635

25

38.618

lp'3.089

89.000

23s.626 32.41125

12.33025 25

45.830 17.271 37,02o0,3204 0,32yc

3.666

0,32%q

1.382 2,,960/"986

ngan d6ng 89.000

7s.000

89:000

75.000

ngu0l-iclong

7s.00014.000

75.00014.000 14.000 14.000

15

105.659

15.829

28 20 83Chi phf quin ly lm2lnilm (9) = (7) x (8) /(2) 10.576

84954.920 24.660 52,86"

Chi ho4t tIQ4g nghiQp vs/m2lnnnr (10) = 2l91I4QIS/(2)Kinh phi b6o dim ho4t tlQng nghiQp vr,r cho cdc cing ld 800 tri6utt6ng/nim. Binh qu6n m6i cang 200 tri€u tl6ng/n6m

iiirg ii t i <+l+tol+tqHt o)

d6ng 10.s90 6.171 3.338

46.651

71160

163.1960Vo

a%

d6ng/tJ

d6ngo//o

cl6ng

t21.724 24.7410%

0%

110.587

%'l'hu€ thu nhap doanh nghiOp

fhu6 thu nhdp doanh nghi0p /m2o'o Thue gia tri gia tdng: --

thuF gia tri gia ting / 1nl

0%

0Y.

0%

0%

0%

0%0,0u"/"

0.,04"h

i;i thuO co'r,ri'hql tengcl6ng/rn2

/ n;'l llr121.724 163.19f; ?.4"74il I1$"587 46.651 r{}0%

r-

P VA PTNT TiNHNINH THUANAC C1

BANGTONGHqPTinh hinh thuo co s& hl tAng dang 6p dgng theo QD116/2017/QD-UBND tqi cic cing c6 tron .tia birn tinh Ninh Thu$n

vi ti rc t[ng so mfrc gi6 theo Phuong 6n tinh ali chi phi ( kh6u hao TSCD ati)

Cdc nQi dungMtc gi5

d6nflrn2lndm

Cing ci Ddng Hii Cing cf Cn N6 (cii) Chngcl Cn Nd (m& rQng) Cing c6 Ninh Chti' T6ng cic cing ci

diQn tichcho thud

('rl.2)

T6ng thu khicho thu6 h6t

di9n tichr'rtAno)

di0n tichcho thu6

(mz)

T6ng thu khicho thu6 h6t

di0n tich(rlAns)

diQn tichcho thu6

(m2)

T6ng thu k:hi

;ho thu6 niSt OiCr

tich(rlAno)

diQn tichcho thu6

(n'2)

T6ng thu khicho thu6 h6t

diQn tich(rtAns)

di0n tich cht

thu6(tr'2)

TOng thu khicho thu6 h6t

diQn tichr'rtAno\

1. Dlii tuqne thu6 CSHT

2.64,4L

351,00

M6t b6ne kh6ne m6i che

ctri5 uir5n *u5t khAu 10.000 26.224.400 373.00 3.730.000 2.995,44 29.954.400

d6ne sfta tdu thuy6n 10.000 35.286.s0 352.865.000 300,00 3.000.000 3s.586,50 3s5.865.000

kho lanh. ctri5 Uii5n h6i sdn 20.000 7.020.000 73.419,20 1.468.3 84.000 10.377.O0 207.540.000 84.t47,20 r.682.944.000

vi tri s6 z 60.000 2.823.46 169.407.600 12.037.r0 722.226.000 1.072.30 64.338.000 15.932,86 955.971.600

Vi tri s6 1 80.000 4.377.37 350.189.600 2.994,32 239.545.600 20.00921 1.600.736.800 r.330.70 106.4s6.000 28.711,60 2.296.928.000

M6t bine c6 m5i che

trong cho t60.000 701.66 112.265.600 r.48s.00 237.600.000 2.186,66 349.865.600

Ki6t 300.000 t28.34 38.s02.000 t28.34 38.502.000

8.030,83 670.364.800 5.967,76 272-790.OO0 140.752.01 4.144.211.800 14.938.00 622.664.000 r69.688.60 5.7r0.030.600

l. Mrfrc gi6 thu6 CSHT binhru6n dans thuc hi€n

83.474 45.711 29.443 41.683 33.650

]. Mric gir{ thu6 CSHT sau khitinh tofn dfi clti phi

1, q!9!!1l€ch (3) - (2)

5. ch6nh t6ch tdne (+) siem (_)

<t6ng

@rso//o

121.724

38.250

460/o

163 196 24.741 I 10.s87

68.904

l650/0

46.651

I 3.00 I

39'h

117.485

2570h

(4.703)

-l60/0

NGIITEP VA P]NT TINII NINH ]'HUANrv xrral

khung gi6 thu6 co s6 hg ting tgi cic cing cri (phuong 6n tinh ttri chi phi - KhAu hao TSCD ati) vrii khung gi6

thu6 ccr sO h4 tflng dang thgc hiQn theo Quy6t ilinh s611612017/QD-UB cfra UBND tinh Ninh Thu6n

Cine ci D6ne HiiDVT: tl6ng

so tt Ddi tuqng thu Dcrn vi tinhMric thudang 6p

dung

Khung gi6 dich vgtheo QD1l612017lQD-

UBND

Cing ci D6ng Hii

Tv lQ

tdngthOm

Khung gi6(tinh dt chi phi)

IV ThuG co s& hp tAng

1 Su dsng ki6t\1

oong/m /nam 300.000 280.000 - 300.000

46%

408.30s - 437.470

2 Cbcvitri c6 xdy dtmg m6i che

d6ng/m'?lngdy4.000 4.000 5.000 s.833 1.291

d6nglm2lthdng60.000 60.000 65.000 87.494 - 94.785

,i , 7, ,dong/m /nam 160.000 150.000 - 160.000 218.735 - 233.3r7

aJ Cdcvitri kh6ng xdy dpg m6i che

Su dpng ngin han o 6t citc6c vi tri\nglmzlngiry

"elrrflth^"g

ddng/m2lnam

_ 2.000

40.000

80.000

60.000

10.000

20.000

10,00{l

2.000 3.000

40.000 45.000

2.9t6 - 4.37s

58.329 - 65.620

109.367 - 116.659

80j203 87.494

13.t24 14.582

21.706 - 29.165

ti.tz+ - 14.582

- Vf tri s6 ot 1*;

- Cne Ui6n hdi sdn trgc ti6p xu6t khau

- Kho l4nh, ch6 bi6n ll6i sin

- D6ng sua tdu thuyOn

75.000 - 80.000

55.000 - 60.000

9.000 10.000

19.000 - 20.000

9.000 - l() 000

\

G NGHIEP VA PTNT TNU NINH THUAN

nh khung gii thu6 co s& h4 tffng t4i c6c cing ci (phuong 6n tinh dfr chi phi - Kh6u hao TSCD tlfr) v6i khung giri

Cins c5 Cir N5 cfiDVT: ttOng

s6 tt D6i tuqng thu Dcrn vi tinhMric thu<lang 6p

dung

Khung gi6 dlch vU

theo QE11612017lQD-UBND

Cing crl Cir Nf cfi

ri lctdngthOm

Khung gi5(tinh dfr chi phi)

IV

1

IhuG co s& h4 tflng

719.655 - 771.058Sft dr,rng ki6t -l , 2, -oong/m /nam 300.000 280.000 - 300.000

257%

2 C6c vi tri c6 x6y dtmg mrii che

dOng/m2lngdy4.000 4.000 s.000 10.281 12.851

ddrglmzlthdng60.000 60.000 65.000 Ls4tt?

- 167 '063

385.529 - 41r.231\]

oollg/ln ,rnam 160.000 150.000 - 160.000

-f vi tri kh6ng x6y dpg miii che

- Sri dgng ngin han o t6t cd c6c vi triddnglm'lngiry

ad"g/-?tha"g

\1

oong/n] /nam

2.000

40.000

2.000 3.000

40.000 45.000

5.140 -

7 .7ll

1 02.808 - 115.659

- Vi tri sO O1 (*) 80.000 7s.000 80.000

55.000 - 60.000

9.000 ' l0 000

19.000 - 20 000

9.000 - r0.000

ts7.76s - 205.616

- vi tri

;6 0,

1**)- Chc bi6n h6i ,a",.u.,i6p

"rar"ona"^- Kho lanh, chd bi6n hai s6n

- D6ng sua tdu thuydn

60.000

10.000

20.000

I0.()00

141.36t - 154.212

23.t32 25.702

48.834 - 51.404

23.132 - 25.702

NGHIEP vA PTNTliNu NINH rHUAN

h khung gi6 thu6 co so h4 tffng t4i c6c cing ci (phucrng 6n tinh dir chi phi - Kh6u haoKhAu hao TSCD tlfr)[) vcri khung gi6

;;;:;h? ;t"s dang ti,pc rr"iQn ureo quv6t ainh sd tenolTlQD-uB cria UBND tinh Ninh rhu$n

Cine c6 Ci N6 m& r6neDVT:

Cing cf Ci Nd mff rQng

so tt D6i tuqng thu Dcrn vi tinhMtic thudang 6p

dung

Khung gi6 dich vB

theo QD1l6l20L7lQD-UBND

rv 10

tAng

th6m

Khung giri

(tinh dtl chi phi)

300.000

IV

1

Thu6 crr sfi ha tAne

Su dung ki6t ditng/m2lnam 280.000 - 300.000

-r6%

235.279 - 2s2.08s

2 C6c vf tri c6 xdy dlmg m6i che

d6ng/m'zlngiry

dOrig/m'lthang

ddng/m2rndm

4.000

60.000

160.000

4Qqq s.000

60.000 65.000

3 361 ?01s0.417 - 54.618

1s0.000 - 160.000 t26.042 - 134.445

aJ c6c vi j,riktils xar dune ma.] che

- Su dqng t gat han 6 t6t cir cric vi tri

- v11r1so o, !.)

- Vi tri sO OZ 1**;

- cr,il6; ##;;;;..i'c, ""iluoa,- Kho lanh, ch6 bi6n hai sin

f)6ng sira tdu thuy0n

dOng/m'lngdy2.000 2.000 3.000 :181 2.s21

33.6rr - 31.8t3

63.021 - 67.223

d6ng/m'lth6ng

ddngAn2/ndm

40.000

80.000

60.000

10.000

29.000

10.000

40.00q 4si000

75.000 80.000

s5.000 60.000

9.000 = 10.000

19.000 - 20.000

q.000 - 10.000

46.216 - 50.417

7.s63 8.403

1s.96s - 16.806

7."s63 - 8.403

J&

\:,pa;"g#'r,n kbung giri thu6 cc sO hg ting tqi cic cing cd (phuong 6n tinh tI[ chi phi - [dg-!4q ND..Ci) vrfi khung gi6\- - : -r/ thu6 co so hq tAng tlang thyc hiQn theo Quy6t.Iinh s5 11612017 tQD-uB cfra UBND tinh Ninh Thufln

Cine Ninh ChirDVT: it6ng

s6 tt DOi tuqng thu Dcrn vi tinhMric thu

dangdpdung

Khung gi6 dlch vgtheo QDl1612017lQD-

UBND

Cing Ninh Chit

ri 10

tdngthOm

Khung gi6(tinh du chi phi)

IV ThuO co s& h4 tAng

-r , 2, -dong/m /nam 280.000 - 300.000

r65%

742.848 - 795.908Su dr,rng ki6t 300.000

2 irc vitri c6 xdy drmg m5i che

ddnglm'lngiry

d6ng/m'?lth6ng

4.000

60.000

160.000

4.000 s.00q

60.000 65.000

150.000 - 160.000

10.612 13.26s

159.182 - 172.447

397.954 - 424.484c16ng1m2lnam

., ircvt,trikh6ng xdy dPg m6i che

d6ng/m'?lngdy

;ldong/m'ltnang

d6ng/nr2/ndrr-r

2.000

40.000

80.000

60.000

10.000

20.000

J0.000

2.000

40.000

75.000

55.000

9.000

19.000

3.000

45.000

80.000

60.000

10.000

20.ti0(j

1().()C(]j

5.306

t06.121

198.977

145.917

23.877

50.4t)8

-:.t 6t I

7.959

I 19.386

212.242

1 59.1 82

26.530

53.061

25.530

Su dyng ngin han o tdt cd c6c vi tri

- viTl:o ol !.)

- Vitri sO OZ 1**;

- Chd biin hai san truc riip xuit klrau

Kho lanl clt6 hi6l hai san

- Liirirg stra tAu thuyelt

NGHIEP VA PTNT T1NU NINH THUANAc cAc cANc cA

ir khung gid thu6 co s& hg tAng t4i cric cing cd (phrmng rfin tinh tI[ chi phi - Khiu hao TSCD alti) v6ri khung gi6

thu6 co s& h4 tAng dang thgc hiQn theo Quy6t ilinh rii f fOlZOlTlQD-UB cria UBND tinh Ninh Thuffn

Tinh binh quin cic cineDVT: itdng

s6 tt DOi tuqng thu Dcm vi tinhMric thudang 6p

dung

Khung girl dlch vgtheo QEl1612017lQD-

UBND

ri l0

tingth6m

Khung gi6(tinh ihi chi phi)

IV ThuO co s& hq tffng

300.000 388.1 79 41s.9061 Sir dsng ki6t d6ng/m2lnam 280.000 - 300.000

39%

2 6cvitri c6 xdy dlmg mrli che

d6ng/m'lngdy4.000

60:00!

160.000

4.000 5.000 5.545 6.932

83.r8r qo.ir:

207.9s3 - 221.8t7

d6rtglm'lthdng

- ,. , a-dong/rn lnam

90.0!q 65.000

150.000 - 160.000

aJ Cac vi [j t<ndng xdy dlms m6i

3he

- Sir dpng ng6n h4n 6 tdt citcric vi triddnglm2lngiry

a&rgi;'/tlr,i"g2.000

40.000

80.000

60.000

10.000

20.000

r 0.000

2.000 3.000

40.000 4s.000

7s.000 - 80.000

55.000 - 60.000

9.000 = 10.000

19.000 - 20.000

' 9.000 - 10.000

2.773 - 4.159

ss.454 - 62.386

r03.977 - 1 10.908

76.2s0 - 83.181

12.477 13.864

26.341 - 27.727

12.477 - 1 3.864

, vitri;6 01 (.)

- Vi tri sO O2 1**;

- ChC Uien hai san trgc ti6p xu6t khAu

- Kho lanh, ch6 bi€n hii sin

- Dong sita tiLu thuy6it

-; , 2, ,oolrg/ln /llam

.d:.3:.i-.-"-"''.'

-' i'; r '' --*'l::' Y';-- --- -'-':r'': ltl"

fLi'0.'N"oAc\rF.uInp vA prNr riryH Nq\rI{ rHI/aN[c cAc cAuc cA

Bing gi6 thu6 ccr sO h4 tffng t4i cfc cing c6 tr6n tlia birn tinh tinh Ninh Thu$nPhuong6ntinhtIirchiphf@-Tinhbinhquflnchoc6cc6ng

DVT: itdng

Ddi tucrng thu

Don viHiQn nay dang thlrc hiOn theo

Quy6t dinh 1 1612017IQD-UBNDPhucmg 6n tinh dir chi phi (kh6u hao TSCD thi)

tinh Khung giriMric gi6

thgc hiQn

ri lctang

Khutrg gi6 sau khitinh dir chi phi

LAv tronDg ki6nmirc gi6

6p dpng

Du ki6nmirc gi6

t6ng th6m

Su dung ki6t tl6ne/m2lnam 280.000 - 300.000 300.000

390/n

388.179 - 415.906 388.200 - 416.000 400.000 100.000

Cdcvitri c6 xdy dlmg m6i che

<16ng/m'lngiy 4.000 5.000 4.000 s.sLs - 6.932 s.500 - 7.000

83.200 - 90.000

208.000 - 222.000

6.000 2.000tlOng/m'fth6ng-). , :, -oongimTnam

60.000 - 65.000 60.000 83.181 - 90.1 13 85.000 25.000

50.000150.000 - 160.000 160.000 207 .9s3 - 221.817 210.000

C6c vi tri kh6ng x6y dpg mrii che

2.000-3.000 2.000

40.000

2.773 - 4.t5955.454 - 62.386

2.800 - 4.20055.500 - 62.400

104.000 ll1.00076.300 sj:oo

3.500

60.000

110.000

80.000

13.000

1.500

20.000

30.000

20.000

3.000

7.000

3.000

- Sir dr;ng ngdn h4n d tl.t cit cric vi tritl6ng/m'lngdy

ddnglm2lthing 40.000 - 4s.000

- Vi tri sO Ot 1*;

..1 , 2, -oong/m /nam

7s.000 - 80.000 80.000 103.977 - l10.908

- Vf trf sO 0Z 1**; 55.000 - 60.000 60.000 76.250 - 83.181

- ChC bi6n hni sin tryc titip xu6t 9.000 - 10.000 10.000 12.477 - 13.864 12.s00 - 14.000

- Kho lanh. ch€ bi€n hdi sdn 19.000 - 20.000 20.000 26.341 - 21.727 26.400 - 27.800 27.000

- D6ne sira tdu thuyOn 9.000 - 10.000 r0.000 12.477 - 13.864 12.s00 - 14.000 13.000