Professional Documents
Culture Documents
Support Services Calculation - Aug.22.x
Support Services Calculation - Aug.22.x
Apr
Payroll (Salary + Ins + Fees)
HUB 116,260,050.00
UTILISOFT 50,119,850.00
PEACE 88,878,800.00
HI AFFINITY 35,400,000.00
Rental 51,637,000.00
Professional Services 55,541,200.00
397,836,900.00
Jun
Software development services in respect of the following products:
HUB 44,038,500.00
UTILISOFT 126,041,795.00
PEACE 54,335,215.00
HI AFFINITY 87,307,000.00
ICC 4,768,761.90
HR 8,904,761.90
325,396,033.81
3 #N/A
1 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-CORP DELIVERYCORP DELIVERY
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-HRHR
3 #N/A
1 #N/A
3 #N/A
6 Courier expensesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Courier expensesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
1 #N/A
3 #N/A
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
1 #N/A
3 #N/A
6 Lunch meals expense -HRHR
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
6 Sercurity service feeOCCUPANCY
3 #N/A
1 #N/A
3 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
3 #N/A
3 #N/A
1 #N/A
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
3 #N/A
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
1 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
6 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-HRHR
3 #N/A
1 #N/A
3 #N/A
6 Mobile phone expense-CORPORATECORPORATE
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office Building & Apmt UtilitiesOCCUPANCY
1 #N/A
6 Office Building & Apmt UtilitiesOCCUPANCY
1 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
2 #N/A
1 #N/A
2 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
6 #N/A
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
5 #N/A
3 #N/A
1 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
6 Office expenses (drinking water, foods and beverage for all teams…)ADMIN
3 #N/A
1 #N/A
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
2 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
2 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
2 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
2 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
2 #N/A
6 Expenses of Benefits of employees (football, badminton, birthday…) ADMIN
3 #N/A
2 #N/A
3 #N/A
1 #N/A
3 #N/A
6 RemunerationPEACE
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationCORP DELIVERY
3 #N/A
6 RemunerationICC
3 #N/A
6 RemunerationIT Services
3 #N/A
6 RemunerationGENERIS
3 #N/A
6 RemunerationADMIN
3 #N/A
6 RemunerationHR
3 #N/A
6 RemunerationOCCUPANCY
3 #N/A
6 RemunerationCORPORATE
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationIT SERVICES
3 #N/A
6 RemunerationICC
3 #N/A
6 Lunch meals expense -PEACEPEACE
3 #N/A
6 Lunch meals expense -HUBHUB
3 #N/A
6 Lunch meals expense -CORP DELIVERYCORP DELIVERY
3 #N/A
6 Lunch meals expense -ICCICC
3 #N/A
6 Lunch meals expense -ITIT SERVICES
3 #N/A
6 Lunch meals expense -GENERISGENERIS
3 #N/A
6 Lunch meals expense -ADMINADMIN
3 #N/A
6 Lunch meals expense -HRHR
3 #N/A
6 Lunch meals expense -OCCUPANCYOCCUPANCY
3 #N/A
6 Lunch meals expense -COPORATECORPORATE
3 #N/A
6 LeaveICC
3 #N/A
6 LeaveGENERIS
3 #N/A
6 RemunerationPEACE
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationCORP DELIVERY
3 #N/A
6 RemunerationICC
3 #N/A
6 RemunerationIT Services
3 #N/A
6 RemunerationGENERIS
3 #N/A
6 RemunerationADMIN
3 #N/A
6 RemunerationHR
3 #N/A
6 RemunerationOCCUPANCY
3 #N/A
6 RemunerationCORPORATE
3 #N/A
6 RemunerationPEACE
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationCORP DELIVERY
3 #N/A
6 RemunerationICC
3 #N/A
6 RemunerationIT Services
3 #N/A
6 RemunerationGENERIS
3 #N/A
6 RemunerationADMIN
3 #N/A
6 RemunerationHR
3 #N/A
6 RemunerationOCCUPANCY
3 #N/A
6 RemunerationCORPORATE
3 #N/A
6 RemunerationPEACE
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationCORP DELIVERY
3 #N/A
6 RemunerationICC
3 #N/A
6 RemunerationIT Services
3 #N/A
6 RemunerationGENERIS
3 #N/A
6 RemunerationADMIN
3 #N/A
6 RemunerationHR
3 #N/A
6 RemunerationOCCUPANCY
3 #N/A
6 RemunerationCORPORATE
3 #N/A
3 #N/A
3 #N/A
3 #N/A
3 #N/A
3 #N/A
3 #N/A
3 #N/A
3 #N/A
6 RemunerationHUB
3 #N/A
6 RemunerationPEACE
3 #N/A
6 RemunerationHR
3 #N/A
6 RemunerationADMIN
3 #N/A
6 RemunerationICC
3 #N/A
6 RemunerationIT Services
3 #N/A
6 RemunerationOCCUPANCY
3 #N/A
3 #N/A
6 RemunerationGENERIS
6 RemunerationCORPORATE
3 #N/A
6 RemunerationCORP DELIVERY
3 #N/A
6 Staff Insurance -PEACEPEACE
3 #N/A
6 Staff Insurance -ITIT SERVICES
3 #N/A
6 Staff Insurance -ICCICC
3 #N/A
6 Staff Insurance -HUBHUB
3 #N/A
6 Staff Insurance -HRHR
3 #N/A
6 Staff Insurance -ADMINADMIN
3 #N/A
6 Staff Insurance -GENERISGENERIS
3 #N/A
6 Staff Insurance -PEACEPEACE
3 #N/A
6 Staff Insurance -ITIT SERVICES
3 #N/A
6 Staff Insurance -ICCICC
3 #N/A
6 Staff Insurance -HUBHUB
3 #N/A
6 Profit share bonusHUB
3 #N/A
6 Profit share bonusICC
3 #N/A
6 Profit share bonusADMIN
3 #N/A
6 Profit share bonusPEACE
3 #N/A
6 Profit share bonusOCCUPANCY
3 #N/A
6 Profit share bonusGENERIS
3 #N/A
6 Profit share bonusIT SERVICES
3 #N/A
6 Profit share bonusCORP DELIVERY
3 #N/A
6 Profit share bonusHR
3 #N/A
6 LeaveHUB
3 #N/A
6 LeavePEACE
3 #N/A
3 #N/A
6 LeaveICC
6 LeaveHR
3 #N/A
6 LeaveADMIN
3 #N/A
6 LeaveIT Services
3 #N/A
6 LeaveOCCUPANCY
3 #N/A
6 LeaveGENERIS
3 #N/A
3 #N/A
6 LeaveCORPORATE
6 LeaveCORP DELIVERY
3 #N/A
3 #N/A
6 LeaveICC
3 #N/A
6 LeaveGENERIS
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
6 Mobile phone expense-HRHR
3 #N/A
6 Mobile phone expense-CORPORATECORPORATE
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
6 Mobile phone expense-CORP DELIVERYCORP DELIVERY
3 #N/A
6 Mobile phone expense-HRHR
6 Office Building & Apmt UtilitiesOCCUPANCY
3 #N/A
6 Office Building & Apmt UtilitiesOCCUPANCY
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
6 Mobile phone expense-HRHR
3 #N/A
6 Mobile phone expense-CORPORATECORPORATE
3 #N/A
6 Mobile phone expense-ADMINADMIN
3 #N/A
6 Mobile phone expense-CORP DELIVERYCORP DELIVERY
3 #N/A
6 Mobile phone expense-HRHR
3 #N/A
6 Staff Insurance -HUBHUB
2 #N/A
6 Staff Insurance -PEACEPEACE
2 #N/A
6 Staff Insurance -HRHR
2 #N/A
6 Staff Insurance -ADMINADMIN
2 #N/A
6 Staff Insurance -ICCICC
2 #N/A
6 Staff Insurance -ITIT SERVICES
2 #N/A
6 Staff Insurance -OCCUPANCYOCCUPANCY
2 #N/A
6 Staff Insurance -GENERISGENERIS
2 #N/A
6 Staff Insurance -CORPORATECORPORATE
2 #N/A
6 Staff Insurance -CORP DELIVERYCORP DELIVERY
2 #N/A
6 Marketing fee (recruitment and marketing)HR
2 #N/A
6 Marketing fee (recruitment and marketing)HR
2 #N/A
6 Marketing fee (recruitment and marketing)HR
2 #N/A
6 #N/A
2 #N/A
6 #N/A
2 #N/A
6 #N/A
2 #N/A
6 Marketing fee (recruitment and marketing)HR
2 #N/A
6 Office building rental feeOCCUPANCY
2 #N/A
6 Office building rental feeOCCUPANCY
2 #N/A
6 Depreciation of Computer Equipment (PEACE) PEACE
2 #N/A
6 Depreciation of Computer Equipment (HUB) HUB
2 #N/A
6 Depreciation of Computer Equipment (ICC) ICC
2 #N/A
6 Depreciation of Computer Equipment (HR) HR
2 #N/A
6 Depreciation of Computer Equipment (IT Services) IT SERVICES
2 #N/A
6 Depreciation of Computer Equipment CORP DELIVERY
2 #N/A
6 Depreciation of Computer Equipment (GENERIS) GENERIS
2 #N/A
6 Depreciation of Computer Equipment (ICC) ICC
2 #N/A
6 Depreciation of Computer Equipment (IT Services) IT SERVICES
2 #N/A
6 Depreciation of Computer Equipment CORPORATE
2 #N/A
6 Depreciation of Leasehold Improvements (FINANCE)FINANCE
2 #N/A
6 Depreciation of Computer Equipment (ADMIN) ADMIN
2 #N/A
3 #N/A
6 Accountancy--Finance-FINANCE
6 Accountancy--Finance-FINANCE
3 #N/A
6 Accountancy--Finance-FINANCE
3 #N/A
6 Payroll service-FinanceFINANCE
3 #N/A
6 Internet expenses (IT Services) IT SERVICES
2 #N/A
6 Internet expenses (IT Services) IT SERVICES
2 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
1 #N/A
1 #N/A
6 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
3 #N/A
1 #N/A
6 #N/A
1 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
6 Internet expenses (IT Services) IT SERVICES
3 #N/A
1 #N/A
3 #N/A
6 Internet expenses (IT Services) IT SERVICES
3 #N/A
1 #N/A
3 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
1 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
6 #N/A
2 #N/A
6 #N/A
3 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
1 #N/A
5 #N/A
6 Bank Fees--Finance-FINANCE
1 #N/A
1 #N/A
1 #N/A
3 #N/A
6 Grab feesADMIN
3 #N/A
4 #N/A
3 #N/A
4 #N/A
3 #N/A
1 #N/A
6 Payroll service-FinanceFINANCE
3 #N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
a Dep PS Nợ
6321102 RemunerationHUB Remuneration HUB 3,275,875,253
6321202 RemunerationHUB Remuneration HUB 501,321,989
6321302 RemunerationHUB Remuneration HUB 17,106,432
6321103 RemunerationUTILISOFT Remuneration UTILISOFT -
6321203 RemunerationUTILISOFT Remuneration UTILISOFT -
6321101 RemunerationPEACE Remuneration PEACE 1,112,890,160
6321201 RemunerationPEACE Remuneration PEACE 173,822,487
6321104 RemunerationHI AFFINITY Remuneration HI AFFINITY -
6321204 RemunerationHI AFFINITY Remuneration HI AFFINITY -
6321105 RemunerationICC Remuneration ICC 1,414,790,904
6321205 RemunerationICC Remuneration ICC 195,716,250
6321305 RemunerationICC Remuneration ICC 17,106,432
6321109 RemunerationGENERIS Remuneration GENERIS 619,489,555
6321209 RemunerationGENERIS Remuneration GENERIS 85,137,138
6321309 RemunerationGENERIS Remuneration GENERIS -
6321402 LeaveHUB Leave HUB 141,698,316
6321403 LeaveUTILISOFT Leave UTILISOFT -
6321401 LeavePEACE Leave PEACE 4,581,517
6321404 LeaveHI AFFINITY Leave HI AFFINITY -
6321405 LeaveICC Leave ICC 100,250,340
6321409 LeaveGENERIS Leave GENERIS 15,856,178
6421101 RemunerationHR Remuneration HR 213,813,256
6421206 RemunerationHR Remuneration HR 26,910,000
6421103 RemunerationADMIN Remuneration ADMIN 55,809,089
6421203 RemunerationADMIN Remuneration ADMIN 11,303,880
6421107 RemunerationIT Services Remuneration IT Services 565,437,267
6421208 RemunerationIT Services Remuneration IT Services 66,555,000
6421302 RemunerationADMIN Remuneration ADMIN -
6421304 RemunerationIT SERVICES Remuneration IT SERVICES 13,106,432
6421105 RemunerationOCCUPANCY Remuneration OCCUPANCY 13,015,900
6421201 RemunerationOCCUPANCY Remuneration OCCUPANCY 2,607,556
6421109 RemunerationCORP DELIVERY Remuneration CORP DELIVERY 28,519,548
6421210 RemunerationCORP DELIVERY Remuneration CORP DELIVERY 5,827,545
6421111 RemunerationCORPORATE Remuneration CORPORATE 139,100,488
6421212 RemunerationCORPORATE Remuneration CORPORATE 6,705,000
6421306 RemunerationCORPORATE Remuneration CORPORATE -
6421102 LeaveHR Leave HR 6,926,345
6421104 LeaveADMIN Leave ADMIN 783,236
6421108 LeaveIT Services Leave IT Services 14,771,815
6421106 LeaveOCCUPANCY Leave OCCUPANCY 763,830
6421110 LeaveCORP DELIVERY Leave CORP DELIVERY 1,707,059
6421112 LeaveCORPORATE Leave CORPORATE -
6321501 Staff Insurance -PEACEPEACE Staff Insurance - PEACE 27,112,397
6321502 Staff Insurance -HUBHUB Staff Insurance - HUB 66,553,192
6321503 Staff Insurance -USOFTUTILISOFT Staff Insurance - UTILISOFT -
6321504 Staff Insurance -HIAFFINITYHI AFFINITY Staff Insurance - HI AFFINITY -
6321505 Staff Insurance -ICCICC Staff Insurance -I ICC 29,821,105
6321509 Staff Insurance -GENERISGENERIS Staff Insurance - GENERIS 11,062,667
6321701 Lunch meals expense -PEACEPEACE Lunch meals expePEACE 38,500,000
6321702 Lunch meals expense -HUBHUB Lunch meals expeHUB 106,400,000
6321703 Lunch meals expense -USOFTUTILISOFT Lunch meals expeUTILISOFT -
6321704 Lunch meals expense -HIAFFINITYHI AFFINI Lunch meals expeHI AFFINITY -
6321705 Lunch meals expense -ICCICC Lunch meals expeICC 42,000,000
6321709 Lunch meals expense -GENERISGENERIS Lunch meals expeGENERIS 18,900,000
6321801 Visa fee - PeacePEACE Visa fee - Peace PEACE -
6321805 Visa fee - ICCICC Visa fee - ICC ICC -
6321605 Per diem allowance ICC -
63221 Depreciation of Computer Equipment (PEACDepreciation of C PEACE 14,905,558
63222 Depreciation of Computer Equipment (HUB)Depreciation of C HUB 39,086,111
63223 Depreciation of Computer Equipment (UTILIDepreciation of C UTILISOFT -
63224 Depreciation of Computer Equipment (HI AFF
Depreciation of C HI AFFINITY -
63225 Depreciation of Computer Equipment (ICC) Depreciation of C ICC 24,612,444
632201 Depreciation of Computer Equipment (GENEDepreciation of C GENERIS 10,816,664
6321901 Other expense for staffs PEACE Gi¸ vèn hµng b¸n: PEACE -
6321902 Other expense for staffs HUB Gi¸ vèn hµng b¸n: HUB -
6321904 Other expense for staffs HI AFFINITY Gi¸ vèn hµng b¸n: AFFINITY -
6321905 Other expense for staffs ICC Gi¸ vèn hµng b¸n: ICC -
6321903 Other expense for staffs UTILISOFT Gi¸ vèn hµng b¸n: UTILISOFT -
6321909 Other expense for staffs GENERIS Gi¸ vèn hµng b¸n: GENERIS -
6421209 Staff Insurance -ITIT SERVICES Staff Insurance -ITIT SERVICES 9,594,394
6421207 Staff Insurance -HRHR Staff Insurance -HHR 3,518,790
6421204 Staff Insurance -ADMINADMIN Staff Insurance - ADMIN 2,050,517
6421202 Staff Insurance -OCCUPANCYOCCUPANCY Staff Insurance OCCUPANCY 658,190
6421211 Staff Insurance -CORP DELIVERYCORP DELI Staff Insurance - CORP DELIVERY 658,190
6421213 Staff Insurance -CORPORATECORPORATE Staff Insurance CORPORATE 658,190
6423 Printing & StationeryADMIN Printing & StationADMIN -
6421704 Lunch meals expense -ITIT SERVICES Lunch meals expen IT SERVICES 14,000,000
6421701 Lunch meals expense -HRHR Lunch meals expeHR 7,347,000
6421702 Lunch meals expense -ADMINADMIN Lunch meals exp ADMIN 4,200,000
6421703 Lunch meals expense -OCCUPANCYOCCUP Lunch meals exp OCCUPANCY 1,400,000
6421705 Lunch meals expense -CORP DELIVERYCORPLunch meals expeCORP DELIVERY 1,400,000
6421706 Lunch meals expense -COPORATECORPORALunch meals exp CORPORATE 1,400,000
642207 Accountancy--Finance-FINANCE Accounting servicFINANCE 112,054,000
642208 Payroll service-FinanceFINANCE Payroll service-Fi FINANCE 116,700,700
642201 Apartment rental feeOCCUPANCY Apartment rental OCCUPANCY -
632301 Office building rental feeOCCUPANCY Office building renOCCUPANCY 613,350,000
64274 Office building rental feeOCCUPANCY Office building renOCCUPANCY 68,150,000
642203 Sercurity service feeOCCUPANCY Sercurity service OCCUPANCY 30,000,000
632302 Office Building & Apmt UtilitiesOCCUPANCYOffice Building & OCCUPANCY 37,739,117
64273 Office Building & Apmt UtilitiesOCCUPANCYOffice Building & OCCUPANCY 4,193,235
64271 Landline expenseOCCUPANCY Landline expense OCCUPANCY -
642706 Mobile phone expense-HRHR Mobile phone ex HR 1,361,702
642700 Mobile phone expense-ADMINADMIN Mobile phone ex ADMIN 1,257,738
642708 Mobile phone expense-CORP DELIVERYCORMobile phone ex CORP DELIVERY 40,000
642709 Mobile phone expense-CORPORATECORPOMobile phone ex CORPORATE 2,837,568
64278 Audit Fee-FINANCEFINANCE Audit Fee-FINANCFINANCE -
64279 Marketing fee (recruitment and marketing) Marketing fee (reHR 10,508,855
64281 Bank Fees--Finance-FINANCE Bank Fees--FinancFINANCE 6,789,744
642903 Depreciation of Computer Equipment (HR) Depreciation of CoHR 4,255,556
642904 Depreciation of Computer Equipment (IT ServDepreciation of CoIT SERVICES 123,731,771
642906 Depreciation of Computer Equipment CORPDepreciation of CORP DELIVERY 958,333
642907 Depreciation of Computer Equipment COR Depreciation of CORPORATE 9,220,708
642902 Depreciation of Computer Equipment (ADMIDepreciation of C ADMIN 1,600,617
642901 Depreciation of Leasehold Improvements Depreciation of FINANCE 215,950,325
642905 Depreciation of Machinery (coffe machin Depreciation of MADMIN -
642204 Expenses of Benefits of employees (footbal Expenses of BenefADMIN 11,498,260
642205 Courier expensesADMIN Courier expenses ADMIN 193,518
642206 Grab feesADMIN Grab & Taxi fees ADMIN 817,914
64267 Internet expenses (IT Services) IT SERVIC Internet expenses (IT IT SERVICES 11,469,300
632303 Internet expenses (IT Services) IT SERVICInternet expensesIT( SERVICES 103,223,700
64286 Technology Liability InsuranceFINANCE Technology Liabilit FINANCE -
642848 Director's Liability FINANCE -
6428801 Director's Liability Insurance Bao VietCOR Director's Liability CORPORATE -
6428802 Branding and advertising expensesCORPORBranding and advCORPORATE -
64282 Non-deductible expenses Non-deductible expenses -
64283 Office expenses (drinking water, foods and Office expenses (dr ADMIN 83,556,335
6421801 Other expense for staffs HR Chi phÝ nh©n viªn HR -
6421802 Other expense for staffs ADMIN Chi phÝ nh©n viªn ADMIN -
6421804 Other expense for staffs IT Services Chi phÝ nh©n viªn IT Services -
6421803 Other expense for staffs OCCUPANCY Chi phÝ nh©n viªn OCCUPANCY -
6421805 Other expense for staffs CORP DELIVERY Chi phÝ nh©n viªn CORP DELIVERY -
6421806 Other expense for staffs CORPORATE Chi phÝ nh©n viªn CORPORATE -
6321301 RemunerationPEACE PEACEøng viªn th¸ng 12.2019 - Referal bonus
Chi phÝ thëng giíi thiÖu - expense Dec' 20
6425 Business license taxFINANCE Business license taxFINANCE -
642202 Legal service-Finance (DSA_ERC amend)FI Legal service FINANCE -
642209 Consultancy service (VAT, TP)FINANCE Consultancy servic FINANCE -
632501 Profit share bonusPEACE Profit share bonu PEACE 22,736,772
632502 Profit share bonusHUB Profit share bonu HUB 86,399,735
632503 Profit share bonusICC Profit share bonu ICC 19,705,203
632504 Profit share bonusGENERIS Profit share bonu GENERIS 10,610,494
6421501 Profit share bonusHR Profit share bonu HR 3,031,570
6421502 Profit share bonusADMIN Profit share bonu ADMIN 3,031,570
6421503 Profit share bonusIT SERVICES Profit share bonu IT SERVICES 7,578,924
6421504 Profit share bonusOCCUPANCY Profit share bonu OCCUPANCY 1,515,785
6421505 Profit share bonusCORP DELIVERY Profit share bonu CORP DELIVERY 3,031,570
6421506 Profit share bonusCORPORATE Profit share bonu CORPORATE -
6352 Financial expenseGENERAL Financial expenseGENERAL -
6351 Financial expense(interest)GENERAL Financial expense(GENERAL -
8118 Other expense (penalty)GENERAL Other expense (peGENERAL -
6326101 Benefit for employeesPEACE Benefit for emploPEACE 27,642,943
6326102 Benefit for employeesHUB Benefit for emploHUB 54,205,080
6326103 Benefit for employeesULTILISOFT Benefit for emploUTILISOFT -
6326104 Benefit for employeesHI AFFINITY Benefit for emploHI AFFINITY -
6326105 Benefit for employeesICC Benefit for emploICC 20,880,230
6326106 Benefit for employeesGENERIS Benefit for emploGENERIS 9,296,266
6421901 Benefit for employeesHR Benefit for emploHR 3,061,650
6421902 Benefit for employeesADMIN Benefit for emploADMIN 6,724,620
6421903 Benefit for employeesOCCUPANCY Benefit for emploIT SERVICES 480,330
6421904 Benefit for employeesIT SERVICES Benefit for emploOCCUPANCY 13,856,304
6421905 Benefit for employeesCORP DELIVERY Benefit for emploCORP DELIVERY 1,440,990
6421906 Benefit for employeesCORPORATE Benefit for emploCORPORATE -
11,192,650,638
PS Có Net Dept 2
- 3,275,875,253 Remuneration HUB
- 501,321,989 Remuneration UTILISOFT
- 17,106,432 Remuneration PEACE
- - Remuneration HI AFFINITY
- - Remuneration ICC
- 1,112,890,160 Remuneration GENERIS
- 173,822,487 Remuneration BANNER
- - Leave HUB
- - Leave UTILISOFT
- 1,414,790,904 Leave PEACE
- 195,716,250 Leave HI AFFINITY
- 17,106,432 Leave ICC
15,823,061 603,666,494 Leave GENERIS
- 85,137,138 Leave BANNER
- - Profit share bonus PEACE
- 141,698,316 Profit share bonus ICC
- - Profit share bonus HUB
- 4,581,517 Profit share bonus GENERIS
- -
55,014,100 45,236,240 Overheads
36,760,403 - 20,904,225 Remuneration HR
- 213,813,256 Remuneration ADMIN
- 26,910,000 Remuneration IT Services
- 55,809,089 Remuneration OCCUPANCY
- 11,303,880 Remuneration CORP DELIVERY
- 565,437,267 Remuneration CORPORATE
- 66,555,000 Leave HR
- - Leave ADMIN
- 13,106,432 Leave IT Services
- 13,015,900 Leave OCCUPANCY
- 2,607,556 Leave CORP DELIVERY
- 28,519,548 Leave CORPORATE
- 5,827,545 Profit share bonus HR
- 139,100,488 Profit share bonus ADMIN
- 6,705,000 Profit share bonus IT Services
- - Profit share bonus OCCUPANCY
- 6,926,345 Profit share bonus CORP DELIVERY
- 783,236 Profit share bonus CORPORATE
- 14,771,815 Business
- 763,830 Staff Insurance -PEACE PEACE
- 1,707,059 Staff Insurance -HUB HUB
23,559,018 - 23,559,018 Staff Insurance -USOFT UTILISOFT
- 27,112,397 Staff Insurance -HIAFFINITY HI AFFINITY
- 66,553,192 Staff Insurance -ICC ICC
- - Staff Insurance -GENERIS GENERIS
- - Staff Insurance -BANNER BANNER
- 29,821,105 Lunch meals expense -PEACE PEACE
- 11,062,667 Lunch meals expense -HUB HUB
- 38,500,000 Lunch meals expense -USOFT UTILISOFT
- 106,400,000 Lunch meals expense -HIAFFINITY HI AFFINITY
- - Lunch meals expense -ICC ICC
- - Lunch meals expense -GENERIS GENERIS
- 42,000,000 Lunch meals expense -BANNER BANNER
- 18,900,000 Visa fee - Peace PEACE
- - Visa fee - ICC ICC
- - Per diem allowance for bussiness PEACE
- - Depreciation of Computer EquipmPEACE
- 14,905,558 Depreciation of Computer EquipmHUB
- 39,086,111 Depreciation of Computer Equipme UTILISOFT
- - Depreciation of Computer EquipmenHI AFFINITY
- - Depreciation of Computer Equipme ICC
- 24,612,444 Depreciation of Computer Equipme GENERIS
- 10,816,664 Company trip/ YEP PEACE PEACE
- - Company trip/ YEP HUB HUB
- - Company trip/ YEP ICC ICC
- - Company trip/ YEP GENERIS GENERIS
- - Other expense for staffs HUB
- - Other expense for staffs GENERIS
- - Other expense for staffs PEACE
- 9,594,394 Other expense for staffs ICC
- 3,518,790 Benefit for employees PEACE
- 2,050,517 Benefit for employees HUB
- 658,190 Benefit for employees UTILISOFT
- 658,190 Benefit for employees HI AFFINITY
- 658,190 Benefit for employees ICC
- - Benefit for employees GENERIS
- 14,000,000
- 7,347,000 Overheads
- 4,200,000 Staff Insurance -IT IT SERVICES
- 1,400,000 Staff Insurance -HR HR
- 1,400,000 Staff Insurance -ADMIN ADMIN
- 1,400,000 Staff Insurance -OCCUPANCY OCCUPANCY
33,872,000 78,182,000 Staff Insurance -CORP DELIVERY CORP DELIVERY
- 116,700,700 Staff Insurance -CORPORATE CORPORATE
- - Printing & Stationery ADMIN
- 613,350,000 Lunch meals expense -IT IT SERVICES
- 68,150,000 Lunch meals expense -HR HR
- 30,000,000 Lunch meals expense -ADMIN ADMIN
- 37,739,117 Lunch meals expense -OCCUPAN OCCUPANCY
- 4,193,235 Lunch meals expense -Corp Deliv CORP DELIVERY
- - Lunch meals expense -COPORATE CORPORATE
1,135,026 226,676 Accountancy--Finance- FINANCE
659,871 597,867 Payroll service-Finance FINANCE
20,000 20,000 Legal service-Finance (DSA_ERC a FINANCE
1,168,344 1,669,224 Consultancy service (VAT, TP) FINANCE
- - Apartment rental fee OCCUPANCY
- 10,508,855 Office building rental fee OCCUPANCY
- 6,789,744 Sercurity service fee OCCUPANCY
- 4,255,556 Office Building & Apmt Utilities OCCUPANCY
- 123,731,771 Landline expense OCCUPANCY
- 958,333 Mobile phone expense-HR HR
- 9,220,708 Mobile phone expense-ADMIN ADMIN
- 1,600,617 Mobile phone expense-CORP DEL CORP DELIVERY
- 215,950,325 Mobile phone expense-CORPORA CORPORATE
- - Audit Fee-FINANCE FINANCE
- 11,498,260 Marketing fee (recruitment and mHR
- 193,518 Per diem allowance for bussiness PEACE
126,000 691,914 Visa fee - PEACE PEACE
- 11,469,300 Bank Fees--Finance- FINANCE
- 103,223,700 Depreciation of Computer Equipment HR
- - Depreciation of Computer Equipment IT SERVICES
- - Depreciation of Computer EquipmCORP DELIVERY
- - Depreciation of Computer EquipmCORPORATE
- - Depreciation of Computer Equipme ADMIN
- - Depreciation of Leasehold Impro FINANCE
- 83,556,335 Depreciation of Machinery (coff ADMIN
- - Expenses of Benefits of employeesADMIN
- - Courier expenses ADMIN
- - Grab fees ADMIN
- - Internet expenses (IT Services) IT SERVICES
- - Technology Liability Insurance FINANCE
- - Director's Liability Insurance Bao Vie CORPORATE
- - Office expenses (drinking water, foo ADMIN
- - Company trip/ YEP HR
- - Company trip/ YEP ADMIN
- - Company trip/ YEP IT Services
- 22,736,772 Company trip/ YEP OCCUPANCY
- 86,399,735 Company trip/ YEP CORP DELIVERY
- 19,705,203 Company trip/ YEP CORPORATE
- 10,610,494 Business license tax FINANCE
- 3,031,570 Other expense for staffs IT Services
- 3,031,570 Financial expense GENERAL
- 7,578,924 Financial expense(interest) GENERAL
- 1,515,785 Other expense (penalty) GENERAL
- 3,031,570 Benefit for employees HR
- - Benefit for employees ADMIN
- - Benefit for employees IT SERVICES
- - Benefit for employees OCCUPANCY
- - Benefit for employees CORP DELIVERY
- 27,642,943 Benefit for employees CORPORATE
- 54,205,080 Branding and advertising expenseCORPORATE
- -
- -
- 20,880,230
- 9,296,266
- 3,061,650
- 6,724,620
- 480,330
- 13,856,304
- 1,440,990
- -
168,137,823
11,024,512,815
a Am
RemunerationHUB 3,794,303,674
RemunerationUTILISOFT -
RemunerationPEACE 1,286,712,647
RemunerationHI AFFINITY -
RemunerationICC 1,627,613,586
RemunerationGENERIS 688,803,632
RemunerationBANNER -
LeaveHUB 141,698,316
LeaveUTILISOFT -
LeavePEACE 4,581,517
LeaveHI AFFINITY -
LeaveICC 45,236,240
LeaveGENERIS - 20,904,225
LeaveBANNER -
Profit share bonusPEACE 22,736,772
Profit share bonusICC 19,705,203
Profit share bonusHUB 86,399,735
Profit share bonusGENERIS 10,610,494
-
Overheads -
RemunerationHR 240,723,256
RemunerationADMIN 67,112,969
RemunerationIT Services 645,098,699
RemunerationOCCUPANCY 15,623,456
RemunerationCORP DELIVERY 34,347,093
RemunerationCORPORATE 145,805,488
LeaveHR 6,926,345
LeaveADMIN 783,236
LeaveIT Services 14,771,815
LeaveOCCUPANCY 763,830
LeaveCORP DELIVERY 1,707,059
LeaveCORPORATE - 23,559,018
Profit share bonusHR 3,031,570
Profit share bonusADMIN 3,031,570
Profit share bonusIT Services 7,578,924
Profit share bonusOCCUPANCY 1,515,785
Profit share bonusCORP DELIVERY 3,031,570
Profit share bonusCORPORATE -
Business -
Staff Insurance -PEACEPEACE 27,112,397
Staff Insurance -HUBHUB 66,553,192
Staff Insurance -USOFTUTILISOFT -
Staff Insurance -HIAFFINITYHI AFFINITY -
Staff Insurance -ICCICC 29,821,105
Staff Insurance -GENERISGENERIS 11,062,667
Staff Insurance -BANNERBANNER -
Lunch meals expense -PEACEPEACE 38,500,000
Lunch meals expense -HUBHUB 106,400,000
Lunch meals expense -USOFTUTILISOFT -
Lunch meals expense -HIAFFINITYHI AFF -
Lunch meals expense -ICCICC 42,000,000
Lunch meals expense -GENERISGENERIS 18,900,000
Lunch meals expense -BANNERBANNER -
Visa fee - PeacePEACE -
Visa fee - ICCICC -
Per diem allowance for bussiness trip/ -
Depreciation of Computer Equipment ( 14,905,558
Depreciation of Computer Equipment ( 39,086,111
Depreciation of Computer Equipment (U -
Depreciation of Computer Equipment (HI -
Depreciation of Computer Equipment (IC 24,612,444
Depreciation of Computer Equipment (G 10,816,664
Company trip/ YEP PEACEPEACE -
Company trip/ YEP HUBHUB -
Company trip/ YEP ICCICC -
Company trip/ YEP GENERISGENERIS -
Other expense for staffs HUB -
Other expense for staffs GENERIS -
Other expense for staffs PEACE -
Other expense for staffs ICC -
Benefit for employeesPEACE 27,642,943
Benefit for employeesHUB 54,205,080
Benefit for employeesUTILISOFT -
Benefit for employeesHI AFFINITY -
Benefit for employeesICC 20,880,230
Benefit for employeesGENERIS 9,296,266
Overheads -
Staff Insurance -ITIT SERVICES 9,594,394
Staff Insurance -HRHR 3,518,790
Staff Insurance -ADMINADMIN 2,050,517
Staff Insurance -OCCUPANCYOCCUPAN 658,190
Staff Insurance -CORP DELIVERYCORP D 658,190
Staff Insurance -CORPORATECORPORAT 658,190
Printing & StationeryADMIN -
Lunch meals expense -ITIT SERVICES 14,000,000
Lunch meals expense -HRHR 7,347,000
Lunch meals expense -ADMINADMIN 4,200,000
Lunch meals expense -OCCUPANCYOC 1,400,000
Lunch meals expense -Corp DeliveryCO 1,400,000
Lunch meals expense -COPORATECORP 1,400,000
Accountancy--Finance-FINANCE 78,182,000
Payroll service-FinanceFINANCE 116,700,700
Legal service-Finance (DSA_ERC amend -
Consultancy service (VAT, TP)FINANCE -
Apartment rental feeOCCUPANCY -
Office building rental feeOCCUPANCY 681,500,000
Sercurity service feeOCCUPANCY 30,000,000
Office Building & Apmt UtilitiesOCCUP 41,932,352
Landline expenseOCCUPANCY -
Mobile phone expense-HRHR 226,676
Mobile phone expense-ADMINADMIN 597,867
Mobile phone expense-CORP DELIVERY 20,000
Mobile phone expense-CORPORATECO 1,669,224
Audit Fee-FINANCEFINANCE -
Marketing fee (recruitment and market 10,508,855
Per diem allowance for bussiness trip/ -
Visa fee - PEACEPEACE -
Bank Fees--Finance-FINANCE 6,789,744
Depreciation of Computer Equipment (HR) 4,255,556
Depreciation of Computer Equipment (IT 123,731,771
Depreciation of Computer Equipment 958,333
Depreciation of Computer Equipment 9,220,708
Depreciation of Computer Equipment ( 1,600,617
Depreciation of Leasehold Improvemen 215,950,325
Depreciation of Machinery (coffe mac -
Expenses of Benefits of employees (foo 11,498,260
Courier expensesADMIN 193,518
Grab feesADMIN 691,914
Internet expenses (IT Services) IT SE 114,693,000
Technology Liability InsuranceFINANCE -
Director's Liability Insurance Bao Vie -
Office expenses (drinking water, foods 83,556,335
Company trip/ YEP HR -
Company trip/ YEP ADMIN -
Company trip/ YEP IT Services -
Company trip/ YEP OCCUPANCY -
Company trip/ YEP CORP DELIVERY -
Company trip/ YEP CORPORATE -
Business license taxFINANCE -
Other expense for staffs IT Services -
Financial expenseGENERAL -
Financial expense(interest)GENERAL -
Other expense (penalty)GENERAL -
Benefit for employeesHR 3,061,650
Benefit for employeesADMIN 6,724,620
Benefit for employeesIT SERVICES 13,856,304
Benefit for employeesOCCUPANCY 480,330
Benefit for employeesCORP DELIVERY 1,440,990
Benefit for employeesCORPORATE -
Branding and advertising expensesCO -
Vietnam Support Services recharge to Hansen Corp
Mark Up
Software development services in res Revenue Dept SUM Total Costs Apportioned OH Revised Cost Dif between 7% and 6% Account
Aug Dept A OH Allocation % B C=A+B D = C * 1.07
Business
Remuneration HUB 3,794,303,674 HUB 4,022,401,725.00 51.4% 599,934,575 4,622,336,300 4,945,899,842 46,223,363 46223363 5113102
Remuneration UTILISOFT - UTILISOFT - 0.0% 0 0 - - 0 5113103
Remuneration PEACE 1,286,712,647 PEACE 1,314,030,936.00 18.9% 221,028,528 1,535,059,464 1,642,513,626 15,350,594 15350594 5113101
Remuneration HI AFFINITY - HI AFFINITY - 0.0% 0 0 - - 0 5113104
Remuneration ICC 1,627,613,586 ICC 1,692,555,029.00 20.9% 244,710,156 1,937,265,185 2,072,873,748 19,372,652 19372652 5113107
Remuneration GENERIS 688,803,632 GENERIS 678,509,901.00 8.8% 102,620,388 781,130,289 835,809,409 7,811,303 7811303 5113114
Remuneration BANNER - BANNER - 0.0% 0 0 - 5113115
Leave HUB 141,698,316 - - 5113102
Leave UTILISOFT - - - 5113103
Leave PEACE 4,581,517 - - 5113101
Leave HI AFFINITY - - - 5113104
Leave ICC 45,236,240 - - 5113107
Leave GENERIS - 20,904,225 - - 5113114
Leave BANNER - 5113115
Profit share bonus PEACE 22,736,772
Profit share bonus ICC 19,705,203
Profit share bonus HUB 86,399,735
Profit share bonus GENERIS 10,610,494
7,707,497,591 - 1,168,293,647 8,875,791,238
Overheads
Remuneration HR 240,723,256 HR 250,681,171.00 5113106
Remuneration ADMIN 67,112,969 ADMIN 70,927,775.00 5113110
Remuneration IT Services 645,098,699 IT Services 667,449,438.00 5113108
Remuneration OCCUPANCY 15,623,456 OCCUPANCY 17,903,071.00 5113111
Remuneration CORP DELIVERY 34,347,093 CORP DELIVERY 39,085,722.00
Remuneration CORPORATE 145,805,488 CORPORATE 122,246,470.00
Leave HR 6,926,345 5113106
Leave ADMIN 783,236 5113110
Leave IT Services 14,771,815 5113108
Leave OCCUPANCY 763,830 5113111
Leave CORP DELIVERY 1,707,059
Leave CORPORATE - 23,559,018
Profit share bonus HR 3,031,570
Profit share bonus ADMIN 3,031,570
Profit share bonus IT Services 7,578,924
Profit share bonus OCCUPANCY 1,515,785
Profit share bonus CORP DELIVERY 3,031,570
Profit share bonus CORPORATE -
1,168,293,647
Software development services in respect of Revenue Dept SUM Total Costs Apportioned OH Revised Cost Dif between 7% and 6%
Aug Dept OH Allocation %
A B C=A+B D = C * 1.07
Business
Staff Insurance -PEACE PEACE 27,112,397 HUB 266,244,383.00 51.4% 825,178,688.65 1,091,423,071.65 1,167,822,687 10,914,231
Staff Insurance -HUB HUB 66,553,192 UTILISOFT - 0.0% - - - -
Staff Insurance -USOFT UTILISOFT - PEACE 108,160,898.00 18.9% 304,013,201.08 412,174,099.08 441,026,286 4,121,741
Staff Insurance -HIAFFINITY HI AFFINITY - HI AFFINITY - 0.0% - - - -
Staff Insurance -ICC ICC 29,821,105 ICC 117,313,779.00 20.9% 336,586,044.05 453,899,823.05 485,672,811 4,538,999
Staff Insurance -GENERIS GENERIS 11,062,667 GENERIS 50,075,597.00 8.8% 141,148,986.22 191,224,583.22 204,610,304 1,912,246
Staff Insurance -BANNER BANNER - BANNER - 0.0% - - -
Lunch meals expense -PEACE PEACE 38,500,000 - - -
Lunch meals expense -HUB HUB 106,400,000 - - -
Lunch meals expense -USOFT UTILISOFT - - - -
Lunch meals expense -HIAFFINITY HI AFFINITY - - - -
Lunch meals expense -ICC ICC 42,000,000 - - -
Lunch meals expense -GENERIS GENERIS 18,900,000 - - -
Lunch meals expense -BANNER BANNER - - - -
Visa fee - Peace PEACE - - - -
Visa fee - ICC ICC - - - -
Per diem allowance for bussiness trip/ PEACE PEACE - - - -
Depreciation of Computer Equipment (PEACE) PEACE 14,905,558 - - -
Depreciation of Computer Equipment (HUB) HUB 39,086,111 - - -
Depreciation of Computer Equipment (UTILISO UTILISOFT - - - -
Depreciation of Computer Equipment (HI AFFINI HI AFFINITY - - - -
Depreciation of Computer Equipment (ICC) ICC 24,612,444 - - -
Depreciation of Computer Equipment (GENERIS GENERIS 10,816,664
Company trip/ YEP PEACE PEACE -
Company trip/ YEP HUB HUB -
Company trip/ YEP ICC ICC -
Company trip/ YEP GENERIS GENERIS -
Other expense for staffs HUB -
Other expense for staffs ICC -
Other expense for staffs PEACE -
Other expense for staffs GENERIS -
Benefit for employees PEACE 27,642,943
Benefit for employees HUB 54,205,080
Benefit for employees UTILISOFT -
Benefit for employees HI AFFINITY -
Benefit for employees ICC 20,880,230
Benefit for employees GENERIS 9,296,266
541,794,657.00 - 1,606,926,920.00 2,148,721,577.00
Overheads -
Staff Insurance -IT IT SERVICES 9,594,394 IT SERVICES 275,875,469.00
Staff Insurance -HR HR 3,518,790 HR 28,918,527.00
Staff Insurance -ADMIN ADMIN 2,050,517 ADMIN 111,113,648.00
Staff Insurance -OCCUPANCY OCCUPANCY 658,190 OCCUPANCY 755,970,872.00
Staff Insurance -CORP DELIVERY CORP DELIVERY 658,190 FINANCE 417,622,769.00 21,487,217
Staff Insurance -CORPORATE CORPORATE 658,190 CORP DELIVERY 4,477,513.00
Printing & Stationery ADMIN - CORPORATE 12,948,122.00
Lunch meals expense -IT IT SERVICES 14,000,000 GENERAL -
Lunch meals expense -HR HR 7,347,000 -
Lunch meals expense -ADMIN ADMIN 4,200,000
Lunch meals expense -OCCUPANCY OCCUPANCY 1,400,000
Lunch meals expense -Corp Delivery CORP DELIVERY 1,400,000
Lunch meals expense -COPORATE CORPORATE 1,400,000
Accountancy--Finance- FINANCE 78,182,000
Payroll service-Finance FINANCE 116,700,700
Legal service-Finance (DSA_ERC amend) FINANCE -
Consultancy service (VAT, TP) FINANCE -
Apartment rental fee OCCUPANCY -
Office building rental fee OCCUPANCY 681,500,000
Sercurity service fee OCCUPANCY 30,000,000
Office Building & Apmt Utilities OCCUPANCY 41,932,352
Landline expense OCCUPANCY -
Mobile phone expense-HR HR 226,676
Mobile phone expense-ADMIN ADMIN 597,867
Mobile phone expense-CORP DELIVERY CORP DELIVERY 20,000
Mobile phone expense-CORPORATE CORPORATE 1,669,224
Audit Fee-FINANCE FINANCE -
Marketing fee (recruitment and marketing) HR 10,508,855
Per diem allowance for bussiness trip/ PEACE PEACE -
Visa fee - PEACE PEACE -
Bank Fees--Finance- FINANCE 6,789,744
Vietnam Support Services recharge to Hansen Corp
Mark Up
Software development services in respect of Revenue Dept SUM Total Costs Apportioned OH Revised Cost
Aug Dept OH Allocation %
A B C=A+B D = C * 1.06
Business
Staff Insurance -PEACE PEACE 27,112,397 HUB 266,244,383.00 51.4% 825,178,688.65 1,091,423,071.65 1,156,908,456 1,156,908,456
Staff Insurance -HUB HUB 66,553,192 UTILISOFT - 0.0% - - - -
Staff Insurance -USOFT UTILISOFT - PEACE 108,160,898.00 18.9% 304,013,201.08 412,174,099.08 436,904,545 436,904,545
Staff Insurance -HIAFFINITY HI AFFINITY - HI AFFINITY - 0.0% - - - -
Staff Insurance -ICC ICC 29,821,105 ICC 117,313,779.00 20.9% 336,586,044.05 453,899,823.05 481,133,812 481,133,812
Staff Insurance -GENERIS GENERIS 11,062,667 GENERIS 50,075,597.00 8.8% 141,148,986.22 191,224,583.22 202,698,058 202,698,058
Staff Insurance -BANNER BANNER - BANNER - 0.0% - - -
Lunch meals expense -PEACE PEACE 38,500,000 - - -
Lunch meals expense -HUB HUB 106,400,000 - - -
Lunch meals expense -USOFT UTILISOFT - - - -
Lunch meals expense -HIAFFINITY HI AFFINITY - - - -
Lunch meals expense -ICC ICC 42,000,000 - - -
Lunch meals expense -GENERIS GENERIS 18,900,000 - - -
Lunch meals expense -BANNER BANNER - - - -
Visa fee - Peace PEACE - - - -
Visa fee - ICC ICC - - - -
Per diem allowance for bussiness trip/ PEACE PEACE - - - -
Depreciation of Computer Equipment (PEACE) PEACE 14,905,558 - - -
Depreciation of Computer Equipment (HUB) HUB 39,086,111 - - -
Depreciation of Computer Equipment (UTILISO UTILISOFT - - - -
Depreciation of Computer Equipment (HI AFFINI HI AFFINITY - - - -
Depreciation of Computer Equipment (ICC) ICC 24,612,444 - - -
Depreciation of Computer Equipment (GENERIS GENERIS 10,816,664
Company trip/ YEP PEACE PEACE -
Company trip/ YEP HUB HUB -
Company trip/ YEP ICC ICC -
Company trip/ YEP GENERIS GENERIS -
Other expense for staffs HUB -
Other expense for staffs ICC -
Other expense for staffs PEACE -
Other expense for staffs GENERIS -
Benefit for employees PEACE 27,642,943
Benefit for employees HUB 54,205,080
Benefit for employees UTILISOFT -
Benefit for employees HI AFFINITY -
Benefit for employees ICC 20,880,230
Benefit for employees GENERIS 9,296,266
541,794,657.00 - 1,606,926,920.00 2,148,721,577.00
Overheads -
Staff Insurance -IT IT SERVICES 9,594,394 IT SERVICES 275,875,469.00
Staff Insurance -HR HR 3,518,790 HR 28,918,527.00
Staff Insurance -ADMIN ADMIN 2,050,517 ADMIN 111,113,648.00
Staff Insurance -OCCUPANCY OCCUPANCY 658,190 OCCUPANCY 755,970,872.00
Staff Insurance -CORP DELIVERY CORP DELIVERY 658,190 FINANCE 417,622,769.00
Staff Insurance -CORPORATE CORPORATE 658,190 CORP DELIVERY 4,477,513.00
Printing & Stationery ADMIN - CORPORATE 12,948,122.00
Lunch meals expense -IT IT SERVICES 14,000,000 GENERAL -
Lunch meals expense -HR HR 7,347,000 -
Lunch meals expense -ADMIN ADMIN 4,200,000
Lunch meals expense -OCCUPANCY OCCUPANCY 1,400,000
Lunch meals expense -Corp Delivery CORP DELIVERY 1,400,000
Lunch meals expense -COPORATE CORPORATE 1,400,000
Accountancy--Finance- FINANCE 78,182,000
Payroll service-Finance FINANCE 116,700,700
Legal service-Finance (DSA_ERC amend) FINANCE -
Consultancy service (VAT, TP) FINANCE -
Apartment rental fee OCCUPANCY -
Office building rental fee OCCUPANCY 681,500,000
Sercurity service fee OCCUPANCY 30,000,000
Office Building & Apmt Utilities OCCUPANCY 41,932,352
Landline expense OCCUPANCY -
Mobile phone expense-HR HR 226,676
Mobile phone expense-ADMIN ADMIN 597,867
Mobile phone expense-CORP DELIVERY CORP DELIVERY 20,000
Mobile phone expense-CORPORATE CORPORATE 1,669,224
Audit Fee-FINANCE FINANCE -
Marketing fee (recruitment and marketing) HR 10,508,855
Per diem allowance for bussiness trip/ PEACE PEACE -
Visa fee - PEACE PEACE -
Bank Fees--Finance- FINANCE 6,789,744
From Payroll Summary
OH Allocation
Headcount %
HUB 76 51.4%
UTILISOFT 0.0%
PEACE 28 18.9%
HI AFFINITY 0.0%
ICC 31 20.9%
GENERIS 13 8.8%
Subtotal 148 100.0%
HUB 76
ICC 31
ADMIN 3
PEACE 28
IT Services 10
OCCUPANCY 1
GENERIS 13
CORPORATE 1
CORPORATE DELIVERY 1
HR 5
HANSEN VIETNAM
Summary of Prepayments
May-20
VND
Occupancy - Cashflow
New Premis Deposit
Old Premis Make Good Cost
New Rental Per Mth
Occupancy -
Others - Cashflow
Job Placement Advert
Office Supplies 53,262,770
Others 53,262,770
5,986,503,608
TOTAL 6,177,871,450
6% Markup 370,672,287.01
TOTAL 6,548,543,737