Updated project dossier: View actual photos, setup costs and the transfer scenario →
Report reviewed: 25 October 2026 · October estimate through 31 October · Not a month-end settlement.
What the management report records
| Component | Amount |
|---|---|
| Room rent attributed to October | 108.05 |
| Water, service, parking and other surcharges | 7.03 |
| Electricity recorded to date | 3.45 |
| Recorded deduction | −0.45 |
| Total, calculated before rounding | 118.09 |
The report uses the ledger available on 13 October plus a room move-in on 20 October. It excludes tenant deposits and advance payments attributable to other months. This is period revenue and charges, not cash received or distributable profit. The total includes utilities with corresponding costs.
What still needs reconciliation
- Final October meter readings and month-end settlement.
- A VND 10m rent entry supplemented from the stated lease because the original room entry was blank.
- The allocation period for a prepaid six-month tenancy and a recorded VND 450,000 deduction.
- Operating costs, taxes, reserves and bank receipts before deriving investor cash flow.
Source: the owner’s “October 2026 revenue report for a whole-building tenant”, reviewed on 25 October 2026. This public summary does not reproduce resident names, payment details or private documents. Supporting records can be discussed in redacted form.
Evidence first, then a project-specific budget.
Nui Thanh is an operating reference. Its costs and scale are not presented as proof that a new project can be delivered for VND 350m or achieve a particular return. Actual project photographs are now available in the updated project dossier.
Request a records review or visit ↗