63,319,899,672

Giá tính HH k
Dự án / Sản phẩm Mã căn Giá gốc Hoa Hồng
bao gồm VAT
HOÀNG HUY GRAND CH23-11 1,690,405,672 1,536,732,429.09 3.40%
HOÀNG HUY GRAND CH24-11 2,018,000,000 1,834,545,454.55 0.50%
TULIP CH23-10 2,364,300,000 2,149,363,636.36 3.40%
TULIP CH24-10 1,976,250,000 1,796,590,909.09 3.20%
TULIP CH25-10 1,882,500,000 1,711,363,636.36 3.40%
TULIP CH17-10 2,282,900,000 2,075,363,636.36 3.40%
TULIP CH20-34 2,771,562,000 2,519,601,818.18 3.40%
TULIP CH10-27 1,648,728,000 1,498,843,636.36 2.50%
TULIP CH26-34 2,338,164,000 2,125,603,636.36 3.40%
TULIP CH10-34 1,614,000,000 1,467,272,727.27 3.20%
TULIP CH23-34 2,266,000,000 2,060,000,000.00 3.20%
TULIP CH03-16 2,373,000,000 2,157,272,727.27 3.40%
TULIP CH04-16 2,369,000,000 2,153,636,363.64 3.40%
TULIP CH25-35 1,765,000,000 1,604,545,454.55 3.83%
TULIP CH22-21 2,672,460,000 2,429,509,090.91 3.40%
TULIP CH12-35 1,741,000,000 1,582,727,272.73 3.83%
CAMELLIA CH08-17 2,568,000,000 2,334,545,454.55 2.80%
CAMELLIA CH18-21 2,976,000,000 2,705,454,545.45 2.80%
HOÀNG HUY GRAND CH01-26 2,281,000,000 2,073,636,363.64 2.55%
CAMELLIA CH20-12 2,914,630,000 2,649,663,636.36 2.80%
CAMELLIA CH08 - 26 2,529,000,000 2,299,090,909.09 2.80%
CAMELLIA CH10 -06 1,973,000,000 1,793,636,363.64 2.80%
CAMELLIA CH12 - 06 1,792,000,000 1,629,090,909.09 2.80%
CAMELLIA Ch12A -06 2,071,000,000 1,882,727,272.73 2.80%
HOÀNG HUY GRAND CH23-16 1,690,000,000 1,536,363,636.36 3.40%
CAMELLIA CH12-12 1,948,000,000 1,770,909,090.91 1.00%
HOÀNG HUY GRAND CH11-25 1,842,000,000 1,674,545,454.55 2.40%
HOANG HUY GRAND CH03-27 1,814,000,000 1,649,090,909.09 3.20%
CAMELLIA CH20-16 3,148,000,000 2,861,818,181.82 2.80%
 154,932,707
Tổng HH CẢ HOA HỒNG TRƯỚC HOA HỒNG
THUẾ TNCN 10% % CTV / SLK
VAT THUẾ VAT SAU THUẾ
52,248,903 47,499,002 4,749,900 42,749,102 2.40%
9,172,727 8,338,843 833,884 7,504,959
73,078,364 66,434,876 6,643,488 59,791,388 2.80%
57,490,909 52,264,463 5,226,446 47,038,017 2.80%
58,186,364 52,896,694 5,289,669 47,607,025 2.80%
70,562,364 64,147,603 6,414,760 57,732,843 2.00%
85,666,462 77,878,602 7,787,860 70,090,741 0.50%
37,471,091 34,064,628 3,406,463 30,658,165 2.00%
72,270,524 65,700,476 6,570,048 59,130,428 2.80%
46,952,727 42,684,298 4,268,430 38,415,868 2.80%
65,920,000 59,927,273 5,992,727 53,934,545 2.80%
73,347,273 66,679,339 6,667,934 60,011,405
73,223,636 66,566,942 6,656,694 59,910,248
61,373,864 55,794,421 5,579,442 50,214,979 3.60%
82,603,309 75,093,917 7,509,392 67,584,526 2.80%
60,539,318 55,035,744 5,503,574 49,532,169 3.20%
65,367,273 59,424,793 5,942,479 53,482,314 2.80%
75,752,727 68,866,116 6,886,612 61,979,504 2.45%
52,877,727 48,070,661 4,807,066 43,263,595 2.10%
74,190,582 67,445,983 6,744,598 60,701,385 1.95%
64,374,545 58,522,314 5,852,231 52,670,083 1.50%
50,221,818 45,656,198 4,565,620 41,090,579 2.80%
45,614,545 41,467,769 4,146,777 37,320,992 2.80%
52,716,364 47,923,967 4,792,397 43,131,570 2.45%
52,236,364 47,487,603 4,748,760 42,738,843
17,709,091 16,099,174 1,609,917 14,489,256 1.00%
40,189,091 36,535,537 3,653,554 32,881,983 2.10%
52,770,909 47,973,554 4,797,355 43,176,198 2.80%
80,130,909 72,846,281 7,284,628 65,561,653 1.50%
 794,679,369 445,812,392 151,210,000 294,602,392
HH CTV THỰC HOA HỒNG THỰC HOA HỒNG CÒN LẠI
Tạm ứng
LĨNH LĨNH SAU TẠM ỨNG
30,175,837 12,573,265 12,573,265
0 7,504,959 7,504,959
49,239,967 10,551,421 5,270,000 5,281,421
41,158,264 5,879,752 2,940,000 2,939,752
39,205,785 8,401,240 4,200,000 4,201,240
33,960,496 23,772,347 11,890,000 11,882,347
10,307,462 59,783,280 30,040,000 29,743,280
24,526,532 6,131,633 3,000,000 3,131,633
48,695,647 10,434,781 5,210,000 5,224,781
33,613,884 4,801,983 2,400,000 2,401,983
47,192,727 6,741,818 3,370,000 3,371,818
0 60,011,405 29,990,000 30,021,405
0 59,910,248 29,950,000 29,960,248
47,261,157 2,953,822 1,000,000 1,953,822
55,657,845 11,926,681 5,950,000 5,976,681
41,438,678 8,093,492 4,000,000 4,093,492
53,482,314 0 0
54,232,066 7,747,438 3,000,000 4,747,438
35,628,843 7,634,752 7,634,752
42,274,179 18,427,206 9,000,000 9,427,206
28,216,116 24,453,967 24,453,967
41,090,579 0 0
37,320,992 0 0
37,740,124 5,391,446 5,391,446
0 42,738,843 42,738,843
14,489,256 0 0 0
28,771,736 4,110,248 4,110,248
37,779,174 5,397,025 5,397,025
35,122,314 30,439,339 30,439,339
 80,810,000 ###
Tạm Ứng CHO HOA HỒNG CTV
HH CTV còn lại Tên CtV
CTV / SLK CÒN LẠI
5,000,000 25,175,837 E DƯƠNG PHÚ GIA ứng 5tr
0 Khai RB
49,239,967 phan hoang
41,158,264 DUng + Tung RB
39,205,785 Phan hoang
16,980,000 16,980,496 Chị Loan AB Dat xanh
5,000,000 5,307,462 tung 08 Dat xanh
24,526,532 kz land
48,695,647 kz land
33,613,884 DUNG + Tung RB
47,192,727 DUNG + Tung RB
0 TRA HH CHO CHI TAM 30TR Dat xanh
0 TRA HH CHO CHI TAM 30TR Dat xanh
47,261,157 kzland
27,830,000 27,827,845 Khảii thieu giay xc nhan hh
41,438,678 Duong Quang Minh
26,000,000 27,482,314 A lÂM THUẬN THÀNH
54,232,066 dung + tùng RB
5,000,000 30,628,843 E DƯơng phú gia
21,000,000 21,274,179 Chị cẩm anh trả 0,5 + 1,5 cho khách
28,216,116 ctv chị anna 1,5% + 15tr thuong nong
41,090,579 hỗ trợ Hạnh full HH
37,320,992 hỗ trợ Hạnh full HH
37,740,124 hạnh
0 thương nóng 20tr + trả hh cho khách 15tr
14,489,256 f1 đất xanh trả full hh 85%
28,771,736 DUng + Tung RB
37,779,174 An Van phat
35,122,314 ban chi Anna
 Ngày tháng Chi tiết Doanh thu Chi Phi
Hải 28-5 Chuyển nhượng L1 -311 10,000,000
Quỳnh 18-5 cho thuê nhà lk a đồng 4,000,000
Hải 17-5 chuyển nhượng t5 a trí 5,000,000
Hải chi quảng cáo 2,000,000
quỳnh 25-6 chuyển nhương 3126 commerce 70,000,000
hải 9-6 đầu tư lỗ 610 612a 4,000,000
quynh thue vin 35,000,000 5,000,000
quynh 10-8 chuyen nhuong can 203 l9k8 an dong 14,000,000 1,500,000
Quỳnh Anh cho thuê Chung cư an đồng 3 căn 6,000,000
Quỳnh Anh cho thuê lk an đồng 6,000,000
Quỳnh Anh cho thue cc an đồng chiun 3,570,000
Lợi nhuận 141,070,000