Professional Documents
Culture Documents
Sea Links
Sea Links
2. PHẦN CHI
VIANTRAVEL
2. PHẦN CHI
Dịch vụ khác
HDV 4 750,000 2
trọ n gó i teambuilding + galadiner(MC ,vũ đoà n , 1 72,000,000 1
Gó i â m thanh á nh sá ng Galaldinner 1 7,000,000 1
Led 1 5,000,000 1
Hoa hồ ng cho ngườ i giớ i thiệu 1 5,000,000 1
Hoa hồ ng trưở ng đoà n 1 15,000,000 1
Bả o hiểm Du lịch 150 7,000 1
nó n 150 16,000 1
chi phí phá t sinh ( nộ i bộ ) 1 20,000,000 1
nướ c 16 100,000 2
Khă n 150 500 2
Hoa hồng và dịch vụ ngoài
Dịch vụ ă n uống cho tà i xế + HVD 15 100,000 5
ngủ 1 đêm tại phan thiết 15 200,000 1
Tổng chi
3. LÃI GỘP
TỶ LỆ LÃI/D.THU GỒM VÉ
TỶ LỆ LÃI/D.THU CHƯA VÉ
TOUR NỘI ĐỊA
Thuế
Tổng thu suất Doanh thu
840,000,000 10% 763,636,364
840,000,000 763,636,364
- - tổng chi 718,954,545
- -
- - lãi 44,681,818
840,000,000 10% 763,636,364 tỷ lệ 5.85%
76,363,636
Thuế
Tổng chi suất Chi phí
55,000,000 10% 50,000,000
55,000,000 10% 50,000,000
232,000,000 10% 210,909,091
232,000,000 10% 210,909,091
249,000,000 226,363,636
16,000,000 10% 14,545,455
40,000,000 10% 36,363,636
100,000,000 10% 90,909,091
35,000,000 10% 31,818,182
6,000,000 10% 5,454,546
12,000,000 10% 10,909,091
40,000,000 10% 36,363,636
54,000,000 49,090,909
18,000,000 10% 16,363,636
36,000,000 10% 32,727,273
186,500,000 173,045,455
8,500,000 0% 8,500,000
80,000,000 10% 72,727,273
17,000,000 10% 15,454,546
11,000,000 10% 10,000,000
12,000,000 10% 10,909,091
5,000,000 10% 4,545,455
15,000,000 10% 13,636,364
1,400,000 10% 1,272,727
3,200,000 10% 2,909,091
30,000,000 0% 30,000,000
3,200,000 10% 2,909,091
200,000 10% 181,818
10,500,000 9,545,455
7,500,000 10% 6,818,182
3,000,000 10% 2,727,273
787,000,000 718,954,545
44,681,818
5.85%
6%
Thuế
Tổng chi suất Chi phí
50,000,000 10% 45,454,546
11,000,000 10% 10,000,000
39,000,000 10% 35,454,546
223,500,000 203,181,818
172,500,000 10% 156,818,182
31,500,000 10% 28,636,364
19,500,000 10% 17,727,273
152,250,000 138,409,091
12,000,000 10% 10,909,091
22,500,000 10% 20,454,546
95,250,000 10% 86,590,909
20,000,000 10% 18,181,818
1,250,000 10% 1,136,364
1,250,000 10% 1,136,364
136,800,000 126,181,818
6,000,000 10% 5,454,546
72,000,000 10% 65,454,546
7,000,000 10% 6,363,636
5,000,000 10% 4,545,455
5,000,000 10% 4,545,455
15,000,000 10% 13,636,364
1,050,000 10% 954,546
2,400,000 10% 2,181,818
20,000,000 0% 20,000,000
3,200,000 10% 2,909,091
150,000 10% 136,364
10,500,000 9,545,455
7,500,000 10% 6,818,182
3,000,000 10% 2,727,273
573,050,000 522,772,727
90,863,636
14.81%
15%