49.00 m2, loại 1PN PLUS: (KH có sẵn tài chính đến đợt 5, ngân hàng giải ngân từ Đợt 6)

Phòng kinh doanh Picity High Park Minh Hiển: 0909.891.
191
PHƯƠNG THỨC THANH TOÁN KH VAY 70% PICITY HIGH PARK
Tổng giá trị căn hộ 1,750,000,000 đã VAT

Đơn giá: 35,714,286 đồng/m2
Diện tích: 49.00 m2, loại 1PN PLUS
Số tiền trên HĐ: 1,750,000,000 VND
Tỉ lệ vay: 70% giá trị trên HĐ
Vay vốn NH: 1,225,000,000 VND (KH có sẵn tài chính đến đợt 5, ngân hàng giải ngân từ Đợt 6)
Thời gian: 240 tháng - 20 năm
Lãi suất ưu đãi: 7.79% (12 tháng đầu)
Lãi suất thị trường: 11.6% (LSTK 12 tháng + ~4,2%)
Tiến độ thanh toán Khách hàng tự thanh toán Thanh toán
Đợt 1 (10%) 175,000,000 (Số tiền KH trả trước)

Tổng Đợt 1,2,3,4,5 (30%) 525,000,000
Tiến độ thanh toán Ngân hàng hỗ trợ vay Ngân hàng giải ngân
Đợt 6 (4%) 70,000,000 (Thời điểm KH vay được ngân hàng giải ngân)
Đợt 7 (4%) 70,000,000
Đợt 8 (4%) 70,000,000
Đợt 9 (4%) 70,000,000
Đợt 10 (4%) 70,000,000
Đợt 11 (4%) 70,000,000
Đợt 12 (4%) 70,000,000
Đợt 13 (4%) 70,000,000
Đợt 14 (4%) 70,000,000
Đợt 15 (4%) 70,000,000
Đợt 16 (25%) 437,500,000 (Nhận nhà)
Đợt cuối (5%) 87,500,000 (Nhận sổ)
Tổng: 100% 1,750,000,000
Kỳ(tháng) Dư nợ Gốc Lãi Tổng tiền KH trả góp hàng tháng

01 70,000,000 5,104,167 454,417 5,558,583 Ngày 15/11/2020
02 134,895,833 5,104,167 875,699 5,979,865 Ngày 15/12/2020
03 199,791,667 5,104,167 1,296,981 6,401,148 Ngày 15/1/2021
04 264,687,500 5,104,167 1,718,263 6,822,430 Ngày 15/2/2021
05 329,583,333 5,104,167 2,139,545 7,243,712 Ngày 15/3/2021
06 394,479,167 5,104,167 2,560,827 7,664,994 Ngày 15/4/2021
07 459,375,000 5,104,167 2,982,109 8,086,276 Ngày 15/5/2021
08 524,270,833 5,104,167 3,403,391 8,507,558 Ngày 15/6/2021
09 589,166,667 5,104,167 3,824,674 8,928,840 Ngày 15/7/2021
10 654,062,500 5,104,167 4,245,956 9,350,122 Ngày 15/8/2021
11 648,958,333 5,104,167 4,212,821 9,316,988
12 1,081,354,167 5,104,167 7,019,791 12,123,957 Nhận nhà - Dự kiến T10/2021
13 1,076,250,000 5,104,167 10,403,750 15,507,917
14 1,071,145,833 5,104,167 10,354,410 15,458,576
15 1,066,041,667 5,104,167 10,305,069 15,409,236
16 1,060,937,500 5,104,167 10,255,729 15,359,896
17 1,055,833,333 5,104,167 10,206,389 15,310,556
18 1,050,729,167 5,104,167 10,157,049 15,261,215
19 1,045,625,000 5,104,167 10,107,708 15,211,875
20 1,040,520,833 5,104,167 10,058,368 15,162,535
21 1,035,416,667 5,104,167 10,009,028 15,113,194
22 1,030,312,500 5,104,167 9,959,688 15,063,854
23 1,025,208,333 5,104,167 9,910,347 15,014,514
24 1,020,104,167 5,104,167 9,861,007 14,965,174
25 1,015,000,000 5,104,167 9,811,667 14,915,833
26 1,097,395,833 5,104,167 10,608,160 15,712,326 Nhận sổ hồng - Tháng cao nhất phải trả
27 1,092,291,667 5,104,167 10,558,819 15,662,986
28 1,087,187,500 5,104,167 10,509,479 15,613,646
29 1,082,083,333 5,104,167 10,460,139 15,564,306
30 1,076,979,167 5,104,167 10,410,799 15,514,965
31 1,071,875,000 5,104,167 10,361,458 15,465,625
Phòng kinh doanh Picity High Park Minh Hiển: 0909.891.191
32 1,066,770,833 5,104,167 10,312,118 15,416,285

33 1,061,666,667 5,104,167 10,262,778 15,366,944
34 1,056,562,500 5,104,167 10,213,438 15,317,604
35 1,051,458,333 5,104,167 10,164,097 15,268,264
36 1,046,354,167 5,104,167 10,114,757 15,218,924
37 1,041,250,000 5,104,167 10,065,417 15,169,583
38 1,036,145,833 5,104,167 10,016,076 15,120,243
39 1,031,041,667 5,104,167 9,966,736 15,070,903
40 1,025,937,500 5,104,167 9,917,396 15,021,563
41 1,020,833,333 5,104,167 9,868,056 14,972,222
42 1,015,729,167 5,104,167 9,818,715 14,922,882
43 1,010,625,000 5,104,167 9,769,375 14,873,542
44 1,005,520,833 5,104,167 9,720,035 14,824,201
45 1,000,416,667 5,104,167 9,670,694 14,774,861
46 995,312,500 5,104,167 9,621,354 14,725,521
47 990,208,333 5,104,167 9,572,014 14,676,181
48 985,104,167 5,104,167 9,522,674 14,626,840
49 980,000,000 5,104,167 9,473,333 14,577,500
50 974,895,833 5,104,167 9,423,993 14,528,160
51 969,791,667 5,104,167 9,374,653 14,478,819
52 964,687,500 5,104,167 9,325,313 14,429,479
53 959,583,333 5,104,167 9,275,972 14,380,139
54 954,479,167 5,104,167 9,226,632 14,330,799
55 949,375,000 5,104,167 9,177,292 14,281,458
56 944,270,833 5,104,167 9,127,951 14,232,118
57 939,166,667 5,104,167 9,078,611 14,182,778
58 934,062,500 5,104,167 9,029,271 14,133,438
59 928,958,333 5,104,167 8,979,931 14,084,097
60 923,854,167 5,104,167 8,930,590 14,034,757
61 918,750,000 5,104,167 8,881,250 13,985,417
62 913,645,833 5,104,167 8,831,910 13,936,076
63 908,541,667 5,104,167 8,782,569 13,886,736
64 903,437,500 5,104,167 8,733,229 13,837,396
65 898,333,333 5,104,167 8,683,889 13,788,056
66 893,229,167 5,104,167 8,634,549 13,738,715
67 888,125,000 5,104,167 8,585,208 13,689,375
68 883,020,833 5,104,167 8,535,868 13,640,035
69 877,916,667 5,104,167 8,486,528 13,590,694
70 872,812,500 5,104,167 8,437,188 13,541,354
71 867,708,333 5,104,167 8,387,847 13,492,014
72 862,604,167 5,104,167 8,338,507 13,442,674
73 857,500,000 5,104,167 8,289,167 13,393,333
74 852,395,833 5,104,167 8,239,826 13,343,993
75 847,291,667 5,104,167 8,190,486 13,294,653
76 842,187,500 5,104,167 8,141,146 13,245,313
77 837,083,333 5,104,167 8,091,806 13,195,972
78 831,979,167 5,104,167 8,042,465 13,146,632
79 826,875,000 5,104,167 7,993,125 13,097,292
80 821,770,833 5,104,167 7,943,785 13,047,951
81 816,666,667 5,104,167 7,894,444 12,998,611
82 811,562,500 5,104,167 7,845,104 12,949,271
83 806,458,333 5,104,167 7,795,764 12,899,931
84 801,354,167 5,104,167 7,746,424 12,850,590
85 796,250,000 5,104,167 7,697,083 12,801,250
86 791,145,833 5,104,167 7,647,743 12,751,910
87 786,041,667 5,104,167 7,598,403 12,702,569
88 780,937,500 5,104,167 7,549,063 12,653,229
89 775,833,333 5,104,167 7,499,722 12,603,889
90 770,729,167 5,104,167 7,450,382 12,554,549
91 765,625,000 5,104,167 7,401,042 12,505,208
92 760,520,833 5,104,167 7,351,701 12,455,868
93 755,416,667 5,104,167 7,302,361 12,406,528
94 750,312,500 5,104,167 7,253,021 12,357,188
95 745,208,333 5,104,167 7,203,681 12,307,847
96 740,104,167 5,104,167 7,154,340 12,258,507
97 735,000,000 5,104,167 7,105,000 12,209,167
98 729,895,833 5,104,167 7,055,660 12,159,826
99 724,791,667 5,104,167 7,006,319 12,110,486
100 719,687,500 5,104,167 6,956,979 12,061,146
101 714,583,333 5,104,167 6,907,639 12,011,806
102 709,479,167 5,104,167 6,858,299 11,962,465
103 704,375,000 5,104,167 6,808,958 11,913,125
104 699,270,833 5,104,167 6,759,618 11,863,785
105 694,166,667 5,104,167 6,710,278 11,814,444
106 689,062,500 5,104,167 6,660,938 11,765,104
107 683,958,333 5,104,167 6,611,597 11,715,764
108 678,854,167 5,104,167 6,562,257 11,666,424
109 673,750,000 5,104,167 6,512,917 11,617,083
110 668,645,833 5,104,167 6,463,576 11,567,743
111 663,541,667 5,104,167 6,414,236 11,518,403
112 658,437,500 5,104,167 6,364,896 11,469,063
113 653,333,333 5,104,167 6,315,556 11,419,722

114 648,229,167 5,104,167 6,266,215 11,370,382
115 643,125,000 5,104,167 6,216,875 11,321,042
116 638,020,833 5,104,167 6,167,535 11,271,701
117 632,916,667 5,104,167 6,118,194 11,222,361
118 627,812,500 5,104,167 6,068,854 11,173,021
119 622,708,333 5,104,167 6,019,514 11,123,681
120 617,604,167 5,104,167 5,970,174 11,074,340
121 612,500,000 5,104,167 5,920,833 11,025,000
122 607,395,833 5,104,167 5,871,493 10,975,660
123 602,291,667 5,104,167 5,822,153 10,926,319
124 597,187,500 5,104,167 5,772,813 10,876,979
125 592,083,333 5,104,167 5,723,472 10,827,639
126 586,979,167 5,104,167 5,674,132 10,778,299
127 581,875,000 5,104,167 5,624,792 10,728,958
128 576,770,833 5,104,167 5,575,451 10,679,618
129 571,666,667 5,104,167 5,526,111 10,630,278
130 566,562,500 5,104,167 5,476,771 10,580,938
131 561,458,333 5,104,167 5,427,431 10,531,597
132 556,354,167 5,104,167 5,378,090 10,482,257
133 551,250,000 5,104,167 5,328,750 10,432,917
134 546,145,833 5,104,167 5,279,410 10,383,576
135 541,041,667 5,104,167 5,230,069 10,334,236
136 535,937,500 5,104,167 5,180,729 10,284,896
137 530,833,333 5,104,167 5,131,389 10,235,556
138 525,729,167 5,104,167 5,082,049 10,186,215
139 520,625,000 5,104,167 5,032,708 10,136,875
140 515,520,833 5,104,167 4,983,368 10,087,535
141 510,416,667 5,104,167 4,934,028 10,038,194
142 505,312,500 5,104,167 4,884,688 9,988,854
143 500,208,333 5,104,167 4,835,347 9,939,514
144 495,104,167 5,104,167 4,786,007 9,890,174
145 490,000,000 5,104,167 4,736,667 9,840,833
146 484,895,833 5,104,167 4,687,326 9,791,493
147 479,791,667 5,104,167 4,637,986 9,742,153
148 474,687,500 5,104,167 4,588,646 9,692,813
149 469,583,333 5,104,167 4,539,306 9,643,472
150 464,479,167 5,104,167 4,489,965 9,594,132
151 459,375,000 5,104,167 4,440,625 9,544,792
152 454,270,833 5,104,167 4,391,285 9,495,451
153 449,166,667 5,104,167 4,341,944 9,446,111
154 444,062,500 5,104,167 4,292,604 9,396,771
155 438,958,333 5,104,167 4,243,264 9,347,431
156 433,854,167 5,104,167 4,193,924 9,298,090
157 428,750,000 5,104,167 4,144,583 9,248,750
158 423,645,833 5,104,167 4,095,243 9,199,410
159 418,541,667 5,104,167 4,045,903 9,150,069
160 413,437,500 5,104,167 3,996,563 9,100,729
161 408,333,333 5,104,167 3,947,222 9,051,389
162 403,229,167 5,104,167 3,897,882 9,002,049
163 398,125,000 5,104,167 3,848,542 8,952,708
164 393,020,833 5,104,167 3,799,201 8,903,368
165 387,916,667 5,104,167 3,749,861 8,854,028
166 382,812,500 5,104,167 3,700,521 8,804,688
167 377,708,333 5,104,167 3,651,181 8,755,347
168 372,604,167 5,104,167 3,601,840 8,706,007
169 367,500,000 5,104,167 3,552,500 8,656,667
170 362,395,833 5,104,167 3,503,160 8,607,326
171 357,291,667 5,104,167 3,453,819 8,557,986
172 352,187,500 5,104,167 3,404,479 8,508,646
173 347,083,333 5,104,167 3,355,139 8,459,306
174 341,979,167 5,104,167 3,305,799 8,409,965
175 336,875,000 5,104,167 3,256,458 8,360,625
176 331,770,833 5,104,167 3,207,118 8,311,285
177 326,666,667 5,104,167 3,157,778 8,261,944
178 321,562,500 5,104,167 3,108,438 8,212,604
179 316,458,333 5,104,167 3,059,097 8,163,264
180 311,354,167 5,104,167 3,009,757 8,113,924
181 306,250,000 5,104,167 2,960,417 8,064,583
182 301,145,833 5,104,167 2,911,076 8,015,243
183 296,041,667 5,104,167 2,861,736 7,965,903
184 290,937,500 5,104,167 2,812,396 7,916,563
185 285,833,333 5,104,167 2,763,056 7,867,222
186 280,729,167 5,104,167 2,713,715 7,817,882
187 275,625,000 5,104,167 2,664,375 7,768,542
188 270,520,833 5,104,167 2,615,035 7,719,201
189 265,416,667 5,104,167 2,565,694 7,669,861
190 260,312,500 5,104,167 2,516,354 7,620,521
191 255,208,333 5,104,167 2,467,014 7,571,181
192 250,104,167 5,104,167 2,417,674 7,521,840
193 245,000,000 5,104,167 2,368,333 7,472,500
194 239,895,833 5,104,167 2,318,993 7,423,160

195 234,791,667 5,104,167 2,269,653 7,373,819
196 229,687,500 5,104,167 2,220,313 7,324,479
197 224,583,333 5,104,167 2,170,972 7,275,139
198 219,479,167 5,104,167 2,121,632 7,225,799
199 214,375,000 5,104,167 2,072,292 7,176,458
200 209,270,833 5,104,167 2,022,951 7,127,118
201 204,166,667 5,104,167 1,973,611 7,077,778
202 199,062,500 5,104,167 1,924,271 7,028,438
203 193,958,333 5,104,167 1,874,931 6,979,097
204 188,854,167 5,104,167 1,825,590 6,929,757
205 183,750,000 5,104,167 1,776,250 6,880,417
206 178,645,833 5,104,167 1,726,910 6,831,076
207 173,541,667 5,104,167 1,677,569 6,781,736
208 168,437,500 5,104,167 1,628,229 6,732,396
209 163,333,333 5,104,167 1,578,889 6,683,056
210 158,229,167 5,104,167 1,529,549 6,633,715
211 153,125,000 5,104,167 1,480,208 6,584,375
212 148,020,833 5,104,167 1,430,868 6,535,035
213 142,916,667 5,104,167 1,381,528 6,485,694
214 137,812,500 5,104,167 1,332,188 6,436,354
215 132,708,333 5,104,167 1,282,847 6,387,014
216 127,604,167 5,104,167 1,233,507 6,337,674
217 122,500,000 5,104,167 1,184,167 6,288,333
218 117,395,833 5,104,167 1,134,826 6,238,993
219 112,291,667 5,104,167 1,085,486 6,189,653
220 107,187,500 5,104,167 1,036,146 6,140,313
221 102,083,333 5,104,167 986,806 6,090,972
222 96,979,167 5,104,167 937,465 6,041,632
223 91,875,000 5,104,167 888,125 5,992,292
224 86,770,833 5,104,167 838,785 5,942,951
225 81,666,667 5,104,167 789,444 5,893,611
226 76,562,500 5,104,167 740,104 5,844,271
227 71,458,333 5,104,167 690,764 5,794,931
228 66,354,167 5,104,167 641,424 5,745,590
229 61,250,000 5,104,167 592,083 5,696,250
230 56,145,833 5,104,167 542,743 5,646,910
231 51,041,667 5,104,167 493,403 5,597,569
232 45,937,500 5,104,167 444,063 5,548,229
233 40,833,333 5,104,167 394,722 5,498,889
234 35,729,167 5,104,167 345,382 5,449,549
235 30,625,000 5,104,167 296,042 5,400,208
236 25,520,833 5,104,167 246,701 5,350,868
237 20,416,667 5,104,167 197,361 5,301,528
238 15,312,500 5,104,167 148,021 5,252,188
239 10,208,333 5,104,167 98,681 5,202,847
240 5,104,167 5,104,167 49,340 5,153,507
Tổng gốc: Tổng lãi: Gốc+Lãi:

1,225,000,000 1,311,815,932 2,536,815,932

Diện tích: 57.64 m2, loại 2PN - 1WC

Tổng Đợt 1,2,3,4,5 (30%) 630,000,000
Đợt 7 (4%) 84,000,000
Đợt 8 (4%) 84,000,000
Đợt 9 (4%) 84,000,000
Đợt 10 (4%) 84,000,000
Đợt 11 (4%) 84,000,000
Đợt 12 (4%) 84,000,000
Đợt 13 (4%) 84,000,000
Đợt 14 (4%) 84,000,000
Đợt 15 (4%) 84,000,000
Đợt 16 (25%) 525,000,000 (Nhận nhà)
Đợt cuối (5%) 105,000,000 (Nhận sổ)
Tổng: 100% 2,100,000,000

01 84,000,000 6,125,000 545,300 6,670,300 Ngày 15/11/2020
02 161,875,000 6,125,000 1,050,839 7,175,839 Ngày 15/12/2020
03 239,750,000 6,125,000 1,556,377 7,681,377 Ngày 15/1/2021
04 317,625,000 6,125,000 2,061,916 8,186,916 Ngày 15/2/2021
05 395,500,000 6,125,000 2,567,454 8,692,454 Ngày 15/3/2021
06 473,375,000 6,125,000 3,072,993 9,197,993 Ngày 15/4/2021
07 551,250,000 6,125,000 3,578,531 9,703,531 Ngày 15/5/2021
08 629,125,000 6,125,000 4,084,070 10,209,070 Ngày 15/6/2021
09 707,000,000 6,125,000 4,589,608 10,714,608 Ngày 15/7/2021
10 784,875,000 6,125,000 5,095,147 11,220,147 Ngày 15/8/2021
11 778,750,000 6,125,000 5,055,385 11,180,385
12 1,297,625,000 6,125,000 8,423,749 14,548,749 Nhận nhà - Dự kiến T10/2021
13 1,291,500,000 6,125,000 12,484,500 18,609,500
14 1,285,375,000 6,125,000 12,425,292 18,550,292
15 1,279,250,000 6,125,000 12,366,083 18,491,083
16 1,273,125,000 6,125,000 12,306,875 18,431,875
17 1,267,000,000 6,125,000 12,247,667 18,372,667
18 1,260,875,000 6,125,000 12,188,458 18,313,458
19 1,254,750,000 6,125,000 12,129,250 18,254,250
20 1,248,625,000 6,125,000 12,070,042 18,195,042
21 1,242,500,000 6,125,000 12,010,833 18,135,833
22 1,236,375,000 6,125,000 11,951,625 18,076,625
23 1,230,250,000 6,125,000 11,892,417 18,017,417
24 1,224,125,000 6,125,000 11,833,208 17,958,208
25 1,218,000,000 6,125,000 11,774,000 17,899,000
27 1,310,750,000 6,125,000 12,670,583 18,795,583
28 1,304,625,000 6,125,000 12,611,375 18,736,375
29 1,298,500,000 6,125,000 12,552,167 18,677,167
30 1,292,375,000 6,125,000 12,492,958 18,617,958
31 1,286,250,000 6,125,000 12,433,750 18,558,750
32 1,280,125,000 6,125,000 12,374,542 18,499,542

33 1,274,000,000 6,125,000 12,315,333 18,440,333
34 1,267,875,000 6,125,000 12,256,125 18,381,125
35 1,261,750,000 6,125,000 12,196,917 18,321,917
36 1,255,625,000 6,125,000 12,137,708 18,262,708
37 1,249,500,000 6,125,000 12,078,500 18,203,500
38 1,243,375,000 6,125,000 12,019,292 18,144,292
39 1,237,250,000 6,125,000 11,960,083 18,085,083
40 1,231,125,000 6,125,000 11,900,875 18,025,875
41 1,225,000,000 6,125,000 11,841,667 17,966,667
42 1,218,875,000 6,125,000 11,782,458 17,907,458
43 1,212,750,000 6,125,000 11,723,250 17,848,250
44 1,206,625,000 6,125,000 11,664,042 17,789,042
45 1,200,500,000 6,125,000 11,604,833 17,729,833
46 1,194,375,000 6,125,000 11,545,625 17,670,625
47 1,188,250,000 6,125,000 11,486,417 17,611,417
48 1,182,125,000 6,125,000 11,427,208 17,552,208
49 1,176,000,000 6,125,000 11,368,000 17,493,000
50 1,169,875,000 6,125,000 11,308,792 17,433,792
51 1,163,750,000 6,125,000 11,249,583 17,374,583
52 1,157,625,000 6,125,000 11,190,375 17,315,375
53 1,151,500,000 6,125,000 11,131,167 17,256,167
54 1,145,375,000 6,125,000 11,071,958 17,196,958
55 1,139,250,000 6,125,000 11,012,750 17,137,750
56 1,133,125,000 6,125,000 10,953,542 17,078,542
57 1,127,000,000 6,125,000 10,894,333 17,019,333
58 1,120,875,000 6,125,000 10,835,125 16,960,125
59 1,114,750,000 6,125,000 10,775,917 16,900,917
60 1,108,625,000 6,125,000 10,716,708 16,841,708
61 1,102,500,000 6,125,000 10,657,500 16,782,500
62 1,096,375,000 6,125,000 10,598,292 16,723,292
63 1,090,250,000 6,125,000 10,539,083 16,664,083
64 1,084,125,000 6,125,000 10,479,875 16,604,875
65 1,078,000,000 6,125,000 10,420,667 16,545,667
66 1,071,875,000 6,125,000 10,361,458 16,486,458
67 1,065,750,000 6,125,000 10,302,250 16,427,250
68 1,059,625,000 6,125,000 10,243,042 16,368,042
69 1,053,500,000 6,125,000 10,183,833 16,308,833
70 1,047,375,000 6,125,000 10,124,625 16,249,625
71 1,041,250,000 6,125,000 10,065,417 16,190,417
72 1,035,125,000 6,125,000 10,006,208 16,131,208
73 1,029,000,000 6,125,000 9,947,000 16,072,000
74 1,022,875,000 6,125,000 9,887,792 16,012,792
75 1,016,750,000 6,125,000 9,828,583 15,953,583
76 1,010,625,000 6,125,000 9,769,375 15,894,375
77 1,004,500,000 6,125,000 9,710,167 15,835,167
78 998,375,000 6,125,000 9,650,958 15,775,958
79 992,250,000 6,125,000 9,591,750 15,716,750
80 986,125,000 6,125,000 9,532,542 15,657,542
81 980,000,000 6,125,000 9,473,333 15,598,333
82 973,875,000 6,125,000 9,414,125 15,539,125
83 967,750,000 6,125,000 9,354,917 15,479,917
84 961,625,000 6,125,000 9,295,708 15,420,708
85 955,500,000 6,125,000 9,236,500 15,361,500
86 949,375,000 6,125,000 9,177,292 15,302,292
87 943,250,000 6,125,000 9,118,083 15,243,083
88 937,125,000 6,125,000 9,058,875 15,183,875
89 931,000,000 6,125,000 8,999,667 15,124,667
90 924,875,000 6,125,000 8,940,458 15,065,458
91 918,750,000 6,125,000 8,881,250 15,006,250
92 912,625,000 6,125,000 8,822,042 14,947,042
93 906,500,000 6,125,000 8,762,833 14,887,833
94 900,375,000 6,125,000 8,703,625 14,828,625
95 894,250,000 6,125,000 8,644,417 14,769,417
96 888,125,000 6,125,000 8,585,208 14,710,208
97 882,000,000 6,125,000 8,526,000 14,651,000
98 875,875,000 6,125,000 8,466,792 14,591,792
99 869,750,000 6,125,000 8,407,583 14,532,583
100 863,625,000 6,125,000 8,348,375 14,473,375
101 857,500,000 6,125,000 8,289,167 14,414,167
102 851,375,000 6,125,000 8,229,958 14,354,958
103 845,250,000 6,125,000 8,170,750 14,295,750
104 839,125,000 6,125,000 8,111,542 14,236,542
105 833,000,000 6,125,000 8,052,333 14,177,333
106 826,875,000 6,125,000 7,993,125 14,118,125
107 820,750,000 6,125,000 7,933,917 14,058,917
108 814,625,000 6,125,000 7,874,708 13,999,708
109 808,500,000 6,125,000 7,815,500 13,940,500
110 802,375,000 6,125,000 7,756,292 13,881,292
111 796,250,000 6,125,000 7,697,083 13,822,083
112 790,125,000 6,125,000 7,637,875 13,762,875
113 784,000,000 6,125,000 7,578,667 13,703,667

114 777,875,000 6,125,000 7,519,458 13,644,458
115 771,750,000 6,125,000 7,460,250 13,585,250
116 765,625,000 6,125,000 7,401,042 13,526,042
117 759,500,000 6,125,000 7,341,833 13,466,833
118 753,375,000 6,125,000 7,282,625 13,407,625
119 747,250,000 6,125,000 7,223,417 13,348,417
120 741,125,000 6,125,000 7,164,208 13,289,208
121 735,000,000 6,125,000 7,105,000 13,230,000
122 728,875,000 6,125,000 7,045,792 13,170,792
123 722,750,000 6,125,000 6,986,583 13,111,583
124 716,625,000 6,125,000 6,927,375 13,052,375
125 710,500,000 6,125,000 6,868,167 12,993,167
126 704,375,000 6,125,000 6,808,958 12,933,958
127 698,250,000 6,125,000 6,749,750 12,874,750
128 692,125,000 6,125,000 6,690,542 12,815,542
129 686,000,000 6,125,000 6,631,333 12,756,333
130 679,875,000 6,125,000 6,572,125 12,697,125
131 673,750,000 6,125,000 6,512,917 12,637,917
132 667,625,000 6,125,000 6,453,708 12,578,708
133 661,500,000 6,125,000 6,394,500 12,519,500
134 655,375,000 6,125,000 6,335,292 12,460,292
135 649,250,000 6,125,000 6,276,083 12,401,083
136 643,125,000 6,125,000 6,216,875 12,341,875
137 637,000,000 6,125,000 6,157,667 12,282,667
138 630,875,000 6,125,000 6,098,458 12,223,458
139 624,750,000 6,125,000 6,039,250 12,164,250
140 618,625,000 6,125,000 5,980,042 12,105,042
141 612,500,000 6,125,000 5,920,833 12,045,833
142 606,375,000 6,125,000 5,861,625 11,986,625
143 600,250,000 6,125,000 5,802,417 11,927,417
144 594,125,000 6,125,000 5,743,208 11,868,208
145 588,000,000 6,125,000 5,684,000 11,809,000
146 581,875,000 6,125,000 5,624,792 11,749,792
147 575,750,000 6,125,000 5,565,583 11,690,583
148 569,625,000 6,125,000 5,506,375 11,631,375
149 563,500,000 6,125,000 5,447,167 11,572,167
150 557,375,000 6,125,000 5,387,958 11,512,958
151 551,250,000 6,125,000 5,328,750 11,453,750
152 545,125,000 6,125,000 5,269,542 11,394,542
153 539,000,000 6,125,000 5,210,333 11,335,333
154 532,875,000 6,125,000 5,151,125 11,276,125
155 526,750,000 6,125,000 5,091,917 11,216,917
156 520,625,000 6,125,000 5,032,708 11,157,708
157 514,500,000 6,125,000 4,973,500 11,098,500
158 508,375,000 6,125,000 4,914,292 11,039,292
159 502,250,000 6,125,000 4,855,083 10,980,083
160 496,125,000 6,125,000 4,795,875 10,920,875
161 490,000,000 6,125,000 4,736,667 10,861,667
162 483,875,000 6,125,000 4,677,458 10,802,458
163 477,750,000 6,125,000 4,618,250 10,743,250
164 471,625,000 6,125,000 4,559,042 10,684,042
165 465,500,000 6,125,000 4,499,833 10,624,833
166 459,375,000 6,125,000 4,440,625 10,565,625
167 453,250,000 6,125,000 4,381,417 10,506,417
168 447,125,000 6,125,000 4,322,208 10,447,208
169 441,000,000 6,125,000 4,263,000 10,388,000
170 434,875,000 6,125,000 4,203,792 10,328,792
171 428,750,000 6,125,000 4,144,583 10,269,583
172 422,625,000 6,125,000 4,085,375 10,210,375
173 416,500,000 6,125,000 4,026,167 10,151,167
174 410,375,000 6,125,000 3,966,958 10,091,958
175 404,250,000 6,125,000 3,907,750 10,032,750
176 398,125,000 6,125,000 3,848,542 9,973,542
177 392,000,000 6,125,000 3,789,333 9,914,333
178 385,875,000 6,125,000 3,730,125 9,855,125
179 379,750,000 6,125,000 3,670,917 9,795,917
180 373,625,000 6,125,000 3,611,708 9,736,708
181 367,500,000 6,125,000 3,552,500 9,677,500
182 361,375,000 6,125,000 3,493,292 9,618,292
183 355,250,000 6,125,000 3,434,083 9,559,083
184 349,125,000 6,125,000 3,374,875 9,499,875
185 343,000,000 6,125,000 3,315,667 9,440,667
186 336,875,000 6,125,000 3,256,458 9,381,458
187 330,750,000 6,125,000 3,197,250 9,322,250
188 324,625,000 6,125,000 3,138,042 9,263,042
189 318,500,000 6,125,000 3,078,833 9,203,833
190 312,375,000 6,125,000 3,019,625 9,144,625
191 306,250,000 6,125,000 2,960,417 9,085,417
192 300,125,000 6,125,000 2,901,208 9,026,208
193 294,000,000 6,125,000 2,842,000 8,967,000
194 287,875,000 6,125,000 2,782,792 8,907,792

195 281,750,000 6,125,000 2,723,583 8,848,583
196 275,625,000 6,125,000 2,664,375 8,789,375
197 269,500,000 6,125,000 2,605,167 8,730,167
198 263,375,000 6,125,000 2,545,958 8,670,958
199 257,250,000 6,125,000 2,486,750 8,611,750
200 251,125,000 6,125,000 2,427,542 8,552,542
201 245,000,000 6,125,000 2,368,333 8,493,333
202 238,875,000 6,125,000 2,309,125 8,434,125
203 232,750,000 6,125,000 2,249,917 8,374,917
204 226,625,000 6,125,000 2,190,708 8,315,708
205 220,500,000 6,125,000 2,131,500 8,256,500
206 214,375,000 6,125,000 2,072,292 8,197,292
207 208,250,000 6,125,000 2,013,083 8,138,083
208 202,125,000 6,125,000 1,953,875 8,078,875
209 196,000,000 6,125,000 1,894,667 8,019,667
210 189,875,000 6,125,000 1,835,458 7,960,458
211 183,750,000 6,125,000 1,776,250 7,901,250
212 177,625,000 6,125,000 1,717,042 7,842,042
213 171,500,000 6,125,000 1,657,833 7,782,833
214 165,375,000 6,125,000 1,598,625 7,723,625
215 159,250,000 6,125,000 1,539,417 7,664,417
216 153,125,000 6,125,000 1,480,208 7,605,208
217 147,000,000 6,125,000 1,421,000 7,546,000
218 140,875,000 6,125,000 1,361,792 7,486,792
219 134,750,000 6,125,000 1,302,583 7,427,583
220 128,625,000 6,125,000 1,243,375 7,368,375
221 122,500,000 6,125,000 1,184,167 7,309,167
222 116,375,000 6,125,000 1,124,958 7,249,958
223 110,250,000 6,125,000 1,065,750 7,190,750
224 104,125,000 6,125,000 1,006,542 7,131,542
225 98,000,000 6,125,000 947,333 7,072,333
226 91,875,000 6,125,000 888,125 7,013,125
227 85,750,000 6,125,000 828,917 6,953,917
228 79,625,000 6,125,000 769,708 6,894,708
229 73,500,000 6,125,000 710,500 6,835,500
230 67,375,000 6,125,000 651,292 6,776,292
231 61,250,000 6,125,000 592,083 6,717,083
232 55,125,000 6,125,000 532,875 6,657,875
233 49,000,000 6,125,000 473,667 6,598,667
234 42,875,000 6,125,000 414,458 6,539,458
235 36,750,000 6,125,000 355,250 6,480,250
236 30,625,000 6,125,000 296,042 6,421,042
237 24,500,000 6,125,000 236,833 6,361,833
238 18,375,000 6,125,000 177,625 6,302,625
239 12,250,000 6,125,000 118,417 6,243,417
240 6,125,000 6,125,000 59,208 6,184,208

1,470,000,000 1,574,179,119 3,044,179,119


Tổng Đợt 1,2,3,4,5 (30%) 735,000,000
Đợt 7 (4%) 98,000,000
Đợt 8 (4%) 98,000,000
Đợt 9 (4%) 98,000,000
Đợt 10 (4%) 98,000,000
Đợt 11 (4%) 98,000,000
Đợt 12 (4%) 98,000,000
Đợt 13 (4%) 98,000,000
Đợt 14 (4%) 98,000,000
Đợt 15 (4%) 98,000,000
Đợt 16 (25%) 612,500,000 (Nhận nhà)
Đợt cuối (5%) 122,500,000 (Nhận sổ)
Tổng: 100% 2,450,000,000

01 98,000,000 7,145,833 636,183 7,782,017 Ngày 15/11/2020
02 188,854,167 7,145,833 1,225,978 8,371,812 Ngày 15/12/2020
03 279,708,333 7,145,833 1,815,773 8,961,607 Ngày 15/1/2021
04 370,562,500 7,145,833 2,405,568 9,551,402 Ngày 15/2/2021
05 461,416,667 7,145,833 2,995,363 10,141,197 Ngày 15/3/2021
06 552,270,833 7,145,833 3,585,158 10,730,991 Ngày 15/4/2021
07 643,125,000 7,145,833 4,174,953 11,320,786 Ngày 15/5/2021
08 733,979,167 7,145,833 4,764,748 11,910,581 Ngày 15/6/2021
09 824,833,333 7,145,833 5,354,543 12,500,376 Ngày 15/7/2021
10 915,687,500 7,145,833 5,944,338 13,090,171 Ngày 15/8/2021
11 908,541,667 7,145,833 5,897,950 13,043,783
12 1,513,895,833 7,145,833 9,827,707 16,973,540 Nhận nhà - Dự kiến T10/2021
13 1,506,750,000 7,145,833 14,565,250 21,711,083
14 1,499,604,167 7,145,833 14,496,174 21,642,007
15 1,492,458,333 7,145,833 14,427,097 21,572,931
16 1,485,312,500 7,145,833 14,358,021 21,503,854
17 1,478,166,667 7,145,833 14,288,944 21,434,778
18 1,471,020,833 7,145,833 14,219,868 21,365,701
19 1,463,875,000 7,145,833 14,150,792 21,296,625
20 1,456,729,167 7,145,833 14,081,715 21,227,549
21 1,449,583,333 7,145,833 14,012,639 21,158,472
22 1,442,437,500 7,145,833 13,943,563 21,089,396
23 1,435,291,667 7,145,833 13,874,486 21,020,319
24 1,428,145,833 7,145,833 13,805,410 20,951,243
25 1,421,000,000 7,145,833 13,736,333 20,882,167
27 1,529,208,333 7,145,833 14,782,347 21,928,181
28 1,522,062,500 7,145,833 14,713,271 21,859,104
29 1,514,916,667 7,145,833 14,644,194 21,790,028
30 1,507,770,833 7,145,833 14,575,118 21,720,951
31 1,500,625,000 7,145,833 14,506,042 21,651,875
32 1,493,479,167 7,145,833 14,436,965 21,582,799

33 1,486,333,333 7,145,833 14,367,889 21,513,722
34 1,479,187,500 7,145,833 14,298,813 21,444,646
35 1,472,041,667 7,145,833 14,229,736 21,375,569
36 1,464,895,833 7,145,833 14,160,660 21,306,493
37 1,457,750,000 7,145,833 14,091,583 21,237,417
38 1,450,604,167 7,145,833 14,022,507 21,168,340
39 1,443,458,333 7,145,833 13,953,431 21,099,264
40 1,436,312,500 7,145,833 13,884,354 21,030,188
41 1,429,166,667 7,145,833 13,815,278 20,961,111
42 1,422,020,833 7,145,833 13,746,201 20,892,035
43 1,414,875,000 7,145,833 13,677,125 20,822,958
44 1,407,729,167 7,145,833 13,608,049 20,753,882
45 1,400,583,333 7,145,833 13,538,972 20,684,806
46 1,393,437,500 7,145,833 13,469,896 20,615,729
47 1,386,291,667 7,145,833 13,400,819 20,546,653
48 1,379,145,833 7,145,833 13,331,743 20,477,576
49 1,372,000,000 7,145,833 13,262,667 20,408,500
50 1,364,854,167 7,145,833 13,193,590 20,339,424
51 1,357,708,333 7,145,833 13,124,514 20,270,347
52 1,350,562,500 7,145,833 13,055,438 20,201,271
53 1,343,416,667 7,145,833 12,986,361 20,132,194
54 1,336,270,833 7,145,833 12,917,285 20,063,118
55 1,329,125,000 7,145,833 12,848,208 19,994,042
56 1,321,979,167 7,145,833 12,779,132 19,924,965
57 1,314,833,333 7,145,833 12,710,056 19,855,889
58 1,307,687,500 7,145,833 12,640,979 19,786,813
59 1,300,541,667 7,145,833 12,571,903 19,717,736
60 1,293,395,833 7,145,833 12,502,826 19,648,660
61 1,286,250,000 7,145,833 12,433,750 19,579,583
62 1,279,104,167 7,145,833 12,364,674 19,510,507
63 1,271,958,333 7,145,833 12,295,597 19,441,431
64 1,264,812,500 7,145,833 12,226,521 19,372,354
65 1,257,666,667 7,145,833 12,157,444 19,303,278
66 1,250,520,833 7,145,833 12,088,368 19,234,201
67 1,243,375,000 7,145,833 12,019,292 19,165,125
68 1,236,229,167 7,145,833 11,950,215 19,096,049
69 1,229,083,333 7,145,833 11,881,139 19,026,972
70 1,221,937,500 7,145,833 11,812,063 18,957,896
71 1,214,791,667 7,145,833 11,742,986 18,888,819
72 1,207,645,833 7,145,833 11,673,910 18,819,743
73 1,200,500,000 7,145,833 11,604,833 18,750,667
74 1,193,354,167 7,145,833 11,535,757 18,681,590
75 1,186,208,333 7,145,833 11,466,681 18,612,514
76 1,179,062,500 7,145,833 11,397,604 18,543,438
77 1,171,916,667 7,145,833 11,328,528 18,474,361
78 1,164,770,833 7,145,833 11,259,451 18,405,285
79 1,157,625,000 7,145,833 11,190,375 18,336,208
80 1,150,479,167 7,145,833 11,121,299 18,267,132
81 1,143,333,333 7,145,833 11,052,222 18,198,056
82 1,136,187,500 7,145,833 10,983,146 18,128,979
83 1,129,041,667 7,145,833 10,914,069 18,059,903
84 1,121,895,833 7,145,833 10,844,993 17,990,826
85 1,114,750,000 7,145,833 10,775,917 17,921,750
86 1,107,604,167 7,145,833 10,706,840 17,852,674
87 1,100,458,333 7,145,833 10,637,764 17,783,597
88 1,093,312,500 7,145,833 10,568,688 17,714,521
89 1,086,166,667 7,145,833 10,499,611 17,645,444
90 1,079,020,833 7,145,833 10,430,535 17,576,368
91 1,071,875,000 7,145,833 10,361,458 17,507,292
92 1,064,729,167 7,145,833 10,292,382 17,438,215
93 1,057,583,333 7,145,833 10,223,306 17,369,139
94 1,050,437,500 7,145,833 10,154,229 17,300,063
95 1,043,291,667 7,145,833 10,085,153 17,230,986
96 1,036,145,833 7,145,833 10,016,076 17,161,910
97 1,029,000,000 7,145,833 9,947,000 17,092,833
98 1,021,854,167 7,145,833 9,877,924 17,023,757
99 1,014,708,333 7,145,833 9,808,847 16,954,681
100 1,007,562,500 7,145,833 9,739,771 16,885,604
101 1,000,416,667 7,145,833 9,670,694 16,816,528
102 993,270,833 7,145,833 9,601,618 16,747,451
103 986,125,000 7,145,833 9,532,542 16,678,375
104 978,979,167 7,145,833 9,463,465 16,609,299
105 971,833,333 7,145,833 9,394,389 16,540,222
106 964,687,500 7,145,833 9,325,313 16,471,146
107 957,541,667 7,145,833 9,256,236 16,402,069
108 950,395,833 7,145,833 9,187,160 16,332,993
109 943,250,000 7,145,833 9,118,083 16,263,917
110 936,104,167 7,145,833 9,049,007 16,194,840
111 928,958,333 7,145,833 8,979,931 16,125,764
112 921,812,500 7,145,833 8,910,854 16,056,688
113 914,666,667 7,145,833 8,841,778 15,987,611

114 907,520,833 7,145,833 8,772,701 15,918,535
115 900,375,000 7,145,833 8,703,625 15,849,458
116 893,229,167 7,145,833 8,634,549 15,780,382
117 886,083,333 7,145,833 8,565,472 15,711,306
118 878,937,500 7,145,833 8,496,396 15,642,229
119 871,791,667 7,145,833 8,427,319 15,573,153
120 864,645,833 7,145,833 8,358,243 15,504,076
121 857,500,000 7,145,833 8,289,167 15,435,000
122 850,354,167 7,145,833 8,220,090 15,365,924
123 843,208,333 7,145,833 8,151,014 15,296,847
124 836,062,500 7,145,833 8,081,938 15,227,771
125 828,916,667 7,145,833 8,012,861 15,158,694
126 821,770,833 7,145,833 7,943,785 15,089,618
127 814,625,000 7,145,833 7,874,708 15,020,542
128 807,479,167 7,145,833 7,805,632 14,951,465
129 800,333,333 7,145,833 7,736,556 14,882,389
130 793,187,500 7,145,833 7,667,479 14,813,313
131 786,041,667 7,145,833 7,598,403 14,744,236
132 778,895,833 7,145,833 7,529,326 14,675,160
133 771,750,000 7,145,833 7,460,250 14,606,083
134 764,604,167 7,145,833 7,391,174 14,537,007
135 757,458,333 7,145,833 7,322,097 14,467,931
136 750,312,500 7,145,833 7,253,021 14,398,854
137 743,166,667 7,145,833 7,183,944 14,329,778
138 736,020,833 7,145,833 7,114,868 14,260,701
139 728,875,000 7,145,833 7,045,792 14,191,625
140 721,729,167 7,145,833 6,976,715 14,122,549
141 714,583,333 7,145,833 6,907,639 14,053,472
142 707,437,500 7,145,833 6,838,563 13,984,396
143 700,291,667 7,145,833 6,769,486 13,915,319
144 693,145,833 7,145,833 6,700,410 13,846,243
145 686,000,000 7,145,833 6,631,333 13,777,167
146 678,854,167 7,145,833 6,562,257 13,708,090
147 671,708,333 7,145,833 6,493,181 13,639,014
148 664,562,500 7,145,833 6,424,104 13,569,938
149 657,416,667 7,145,833 6,355,028 13,500,861
150 650,270,833 7,145,833 6,285,951 13,431,785
151 643,125,000 7,145,833 6,216,875 13,362,708
152 635,979,167 7,145,833 6,147,799 13,293,632
153 628,833,333 7,145,833 6,078,722 13,224,556
154 621,687,500 7,145,833 6,009,646 13,155,479
155 614,541,667 7,145,833 5,940,569 13,086,403
156 607,395,833 7,145,833 5,871,493 13,017,326
157 600,250,000 7,145,833 5,802,417 12,948,250
158 593,104,167 7,145,833 5,733,340 12,879,174
159 585,958,333 7,145,833 5,664,264 12,810,097
160 578,812,500 7,145,833 5,595,188 12,741,021
161 571,666,667 7,145,833 5,526,111 12,671,944
162 564,520,833 7,145,833 5,457,035 12,602,868
163 557,375,000 7,145,833 5,387,958 12,533,792
164 550,229,167 7,145,833 5,318,882 12,464,715
165 543,083,333 7,145,833 5,249,806 12,395,639
166 535,937,500 7,145,833 5,180,729 12,326,563
167 528,791,667 7,145,833 5,111,653 12,257,486
168 521,645,833 7,145,833 5,042,576 12,188,410
169 514,500,000 7,145,833 4,973,500 12,119,333
170 507,354,167 7,145,833 4,904,424 12,050,257
171 500,208,333 7,145,833 4,835,347 11,981,181
172 493,062,500 7,145,833 4,766,271 11,912,104
173 485,916,667 7,145,833 4,697,194 11,843,028
174 478,770,833 7,145,833 4,628,118 11,773,951
175 471,625,000 7,145,833 4,559,042 11,704,875
176 464,479,167 7,145,833 4,489,965 11,635,799
177 457,333,333 7,145,833 4,420,889 11,566,722
178 450,187,500 7,145,833 4,351,813 11,497,646
179 443,041,667 7,145,833 4,282,736 11,428,569
180 435,895,833 7,145,833 4,213,660 11,359,493
181 428,750,000 7,145,833 4,144,583 11,290,417
182 421,604,167 7,145,833 4,075,507 11,221,340
183 414,458,333 7,145,833 4,006,431 11,152,264
184 407,312,500 7,145,833 3,937,354 11,083,188
185 400,166,667 7,145,833 3,868,278 11,014,111
186 393,020,833 7,145,833 3,799,201 10,945,035
187 385,875,000 7,145,833 3,730,125 10,875,958
188 378,729,167 7,145,833 3,661,049 10,806,882
189 371,583,333 7,145,833 3,591,972 10,737,806
190 364,437,500 7,145,833 3,522,896 10,668,729
191 357,291,667 7,145,833 3,453,819 10,599,653
192 350,145,833 7,145,833 3,384,743 10,530,576
193 343,000,000 7,145,833 3,315,667 10,461,500
194 335,854,167 7,145,833 3,246,590 10,392,424

195 328,708,333 7,145,833 3,177,514 10,323,347
196 321,562,500 7,145,833 3,108,438 10,254,271
197 314,416,667 7,145,833 3,039,361 10,185,194
198 307,270,833 7,145,833 2,970,285 10,116,118
199 300,125,000 7,145,833 2,901,208 10,047,042
200 292,979,167 7,145,833 2,832,132 9,977,965
201 285,833,333 7,145,833 2,763,056 9,908,889
202 278,687,500 7,145,833 2,693,979 9,839,813
203 271,541,667 7,145,833 2,624,903 9,770,736
204 264,395,833 7,145,833 2,555,826 9,701,660
205 257,250,000 7,145,833 2,486,750 9,632,583
206 250,104,167 7,145,833 2,417,674 9,563,507
207 242,958,333 7,145,833 2,348,597 9,494,431
208 235,812,500 7,145,833 2,279,521 9,425,354
209 228,666,667 7,145,833 2,210,444 9,356,278
210 221,520,833 7,145,833 2,141,368 9,287,201
211 214,375,000 7,145,833 2,072,292 9,218,125
212 207,229,167 7,145,833 2,003,215 9,149,049
213 200,083,333 7,145,833 1,934,139 9,079,972
214 192,937,500 7,145,833 1,865,063 9,010,896
215 185,791,667 7,145,833 1,795,986 8,941,819
216 178,645,833 7,145,833 1,726,910 8,872,743
217 171,500,000 7,145,833 1,657,833 8,803,667
218 164,354,167 7,145,833 1,588,757 8,734,590
219 157,208,333 7,145,833 1,519,681 8,665,514
220 150,062,500 7,145,833 1,450,604 8,596,438
221 142,916,667 7,145,833 1,381,528 8,527,361
222 135,770,833 7,145,833 1,312,451 8,458,285
223 128,625,000 7,145,833 1,243,375 8,389,208
224 121,479,167 7,145,833 1,174,299 8,320,132
225 114,333,333 7,145,833 1,105,222 8,251,056
226 107,187,500 7,145,833 1,036,146 8,181,979
227 100,041,667 7,145,833 967,069 8,112,903
228 92,895,833 7,145,833 897,993 8,043,826
229 85,750,000 7,145,833 828,917 7,974,750
230 78,604,167 7,145,833 759,840 7,905,674
231 71,458,333 7,145,833 690,764 7,836,597
232 64,312,500 7,145,833 621,688 7,767,521
233 57,166,667 7,145,833 552,611 7,698,444
234 50,020,833 7,145,833 483,535 7,629,368
235 42,875,000 7,145,833 414,458 7,560,292
236 35,729,167 7,145,833 345,382 7,491,215
237 28,583,333 7,145,833 276,306 7,422,139
238 21,437,500 7,145,833 207,229 7,353,063
239 14,291,667 7,145,833 138,153 7,283,986
240 7,145,833 7,145,833 69,076 7,214,910

1,715,000,000 1,836,542,305 3,551,542,305


Tổng Đợt 1,2,3,4,5 (30%) 855,000,000
Đợt 7 (4%) 114,000,000
Đợt 8 (4%) 114,000,000
Đợt 9 (4%) 114,000,000
Đợt 10 (4%) 114,000,000
Đợt 11 (4%) 114,000,000
Đợt 12 (4%) 114,000,000
Đợt 13 (4%) 114,000,000
Đợt 14 (4%) 114,000,000
Đợt 15 (4%) 114,000,000
Đợt 16 (25%) 712,500,000 (Nhận nhà)
Đợt cuối (5%) 142,500,000 (Nhận sổ)
Tổng: 100% 2,850,000,000

01 114,000,000 8,312,500 740,050 9,052,550 Ngày 15/11/2020
02 219,687,500 8,312,500 1,426,138 9,738,638 Ngày 15/12/2020
03 325,375,000 8,312,500 2,112,226 10,424,726 Ngày 15/1/2021
04 431,062,500 8,312,500 2,798,314 11,110,814 Ngày 15/2/2021
05 536,750,000 8,312,500 3,484,402 11,796,902 Ngày 15/3/2021
06 642,437,500 8,312,500 4,170,490 12,482,990 Ngày 15/4/2021
07 748,125,000 8,312,500 4,856,578 13,169,078 Ngày 15/5/2021
08 853,812,500 8,312,500 5,542,666 13,855,166 Ngày 15/6/2021
09 959,500,000 8,312,500 6,228,754 14,541,254 Ngày 15/7/2021
10 1,065,187,500 8,312,500 6,914,842 15,227,342 Ngày 15/8/2021
11 1,056,875,000 8,312,500 6,860,880 15,173,380
12 1,761,062,500 8,312,500 11,432,231 19,744,731 Nhận nhà - Dự kiến T10/2021
13 1,752,750,000 8,312,500 16,943,250 25,255,750
14 1,744,437,500 8,312,500 16,862,896 25,175,396
15 1,736,125,000 8,312,500 16,782,542 25,095,042
16 1,727,812,500 8,312,500 16,702,188 25,014,688
17 1,719,500,000 8,312,500 16,621,833 24,934,333
18 1,711,187,500 8,312,500 16,541,479 24,853,979
19 1,702,875,000 8,312,500 16,461,125 24,773,625
20 1,694,562,500 8,312,500 16,380,771 24,693,271
21 1,686,250,000 8,312,500 16,300,417 24,612,917
22 1,677,937,500 8,312,500 16,220,063 24,532,563
23 1,669,625,000 8,312,500 16,139,708 24,452,208
24 1,661,312,500 8,312,500 16,059,354 24,371,854
25 1,653,000,000 8,312,500 15,979,000 24,291,500
27 1,778,875,000 8,312,500 17,195,792 25,508,292
28 1,770,562,500 8,312,500 17,115,438 25,427,938
29 1,762,250,000 8,312,500 17,035,083 25,347,583
30 1,753,937,500 8,312,500 16,954,729 25,267,229
31 1,745,625,000 8,312,500 16,874,375 25,186,875
32 1,737,312,500 8,312,500 16,794,021 25,106,521

33 1,729,000,000 8,312,500 16,713,667 25,026,167
34 1,720,687,500 8,312,500 16,633,313 24,945,813
35 1,712,375,000 8,312,500 16,552,958 24,865,458
36 1,704,062,500 8,312,500 16,472,604 24,785,104
37 1,695,750,000 8,312,500 16,392,250 24,704,750
38 1,687,437,500 8,312,500 16,311,896 24,624,396
39 1,679,125,000 8,312,500 16,231,542 24,544,042
40 1,670,812,500 8,312,500 16,151,188 24,463,688
41 1,662,500,000 8,312,500 16,070,833 24,383,333
42 1,654,187,500 8,312,500 15,990,479 24,302,979
43 1,645,875,000 8,312,500 15,910,125 24,222,625
44 1,637,562,500 8,312,500 15,829,771 24,142,271
45 1,629,250,000 8,312,500 15,749,417 24,061,917
46 1,620,937,500 8,312,500 15,669,063 23,981,563
47 1,612,625,000 8,312,500 15,588,708 23,901,208
48 1,604,312,500 8,312,500 15,508,354 23,820,854
49 1,596,000,000 8,312,500 15,428,000 23,740,500
50 1,587,687,500 8,312,500 15,347,646 23,660,146
51 1,579,375,000 8,312,500 15,267,292 23,579,792
52 1,571,062,500 8,312,500 15,186,938 23,499,438
53 1,562,750,000 8,312,500 15,106,583 23,419,083
54 1,554,437,500 8,312,500 15,026,229 23,338,729
55 1,546,125,000 8,312,500 14,945,875 23,258,375
56 1,537,812,500 8,312,500 14,865,521 23,178,021
57 1,529,500,000 8,312,500 14,785,167 23,097,667
58 1,521,187,500 8,312,500 14,704,813 23,017,313
59 1,512,875,000 8,312,500 14,624,458 22,936,958
60 1,504,562,500 8,312,500 14,544,104 22,856,604
61 1,496,250,000 8,312,500 14,463,750 22,776,250
62 1,487,937,500 8,312,500 14,383,396 22,695,896
63 1,479,625,000 8,312,500 14,303,042 22,615,542
64 1,471,312,500 8,312,500 14,222,688 22,535,188
65 1,463,000,000 8,312,500 14,142,333 22,454,833
66 1,454,687,500 8,312,500 14,061,979 22,374,479
67 1,446,375,000 8,312,500 13,981,625 22,294,125
68 1,438,062,500 8,312,500 13,901,271 22,213,771
69 1,429,750,000 8,312,500 13,820,917 22,133,417
70 1,421,437,500 8,312,500 13,740,563 22,053,063
71 1,413,125,000 8,312,500 13,660,208 21,972,708
72 1,404,812,500 8,312,500 13,579,854 21,892,354
73 1,396,500,000 8,312,500 13,499,500 21,812,000
74 1,388,187,500 8,312,500 13,419,146 21,731,646
75 1,379,875,000 8,312,500 13,338,792 21,651,292
76 1,371,562,500 8,312,500 13,258,438 21,570,938
77 1,363,250,000 8,312,500 13,178,083 21,490,583
78 1,354,937,500 8,312,500 13,097,729 21,410,229
79 1,346,625,000 8,312,500 13,017,375 21,329,875
80 1,338,312,500 8,312,500 12,937,021 21,249,521
81 1,330,000,000 8,312,500 12,856,667 21,169,167
82 1,321,687,500 8,312,500 12,776,313 21,088,813
83 1,313,375,000 8,312,500 12,695,958 21,008,458
84 1,305,062,500 8,312,500 12,615,604 20,928,104
85 1,296,750,000 8,312,500 12,535,250 20,847,750
86 1,288,437,500 8,312,500 12,454,896 20,767,396
87 1,280,125,000 8,312,500 12,374,542 20,687,042
88 1,271,812,500 8,312,500 12,294,188 20,606,688
89 1,263,500,000 8,312,500 12,213,833 20,526,333
90 1,255,187,500 8,312,500 12,133,479 20,445,979
91 1,246,875,000 8,312,500 12,053,125 20,365,625
92 1,238,562,500 8,312,500 11,972,771 20,285,271
93 1,230,250,000 8,312,500 11,892,417 20,204,917
94 1,221,937,500 8,312,500 11,812,063 20,124,563
95 1,213,625,000 8,312,500 11,731,708 20,044,208
96 1,205,312,500 8,312,500 11,651,354 19,963,854
97 1,197,000,000 8,312,500 11,571,000 19,883,500
98 1,188,687,500 8,312,500 11,490,646 19,803,146
99 1,180,375,000 8,312,500 11,410,292 19,722,792
100 1,172,062,500 8,312,500 11,329,938 19,642,438
101 1,163,750,000 8,312,500 11,249,583 19,562,083
102 1,155,437,500 8,312,500 11,169,229 19,481,729
103 1,147,125,000 8,312,500 11,088,875 19,401,375
104 1,138,812,500 8,312,500 11,008,521 19,321,021
105 1,130,500,000 8,312,500 10,928,167 19,240,667
106 1,122,187,500 8,312,500 10,847,813 19,160,313
107 1,113,875,000 8,312,500 10,767,458 19,079,958
108 1,105,562,500 8,312,500 10,687,104 18,999,604
109 1,097,250,000 8,312,500 10,606,750 18,919,250
110 1,088,937,500 8,312,500 10,526,396 18,838,896
111 1,080,625,000 8,312,500 10,446,042 18,758,542
112 1,072,312,500 8,312,500 10,365,688 18,678,188
113 1,064,000,000 8,312,500 10,285,333 18,597,833

114 1,055,687,500 8,312,500 10,204,979 18,517,479
115 1,047,375,000 8,312,500 10,124,625 18,437,125
116 1,039,062,500 8,312,500 10,044,271 18,356,771
117 1,030,750,000 8,312,500 9,963,917 18,276,417
118 1,022,437,500 8,312,500 9,883,563 18,196,063
119 1,014,125,000 8,312,500 9,803,208 18,115,708
120 1,005,812,500 8,312,500 9,722,854 18,035,354
121 997,500,000 8,312,500 9,642,500 17,955,000
122 989,187,500 8,312,500 9,562,146 17,874,646
123 980,875,000 8,312,500 9,481,792 17,794,292
124 972,562,500 8,312,500 9,401,438 17,713,938
125 964,250,000 8,312,500 9,321,083 17,633,583
126 955,937,500 8,312,500 9,240,729 17,553,229
127 947,625,000 8,312,500 9,160,375 17,472,875
128 939,312,500 8,312,500 9,080,021 17,392,521
129 931,000,000 8,312,500 8,999,667 17,312,167
130 922,687,500 8,312,500 8,919,313 17,231,813
131 914,375,000 8,312,500 8,838,958 17,151,458
132 906,062,500 8,312,500 8,758,604 17,071,104
133 897,750,000 8,312,500 8,678,250 16,990,750
134 889,437,500 8,312,500 8,597,896 16,910,396
135 881,125,000 8,312,500 8,517,542 16,830,042
136 872,812,500 8,312,500 8,437,188 16,749,688
137 864,500,000 8,312,500 8,356,833 16,669,333
138 856,187,500 8,312,500 8,276,479 16,588,979
139 847,875,000 8,312,500 8,196,125 16,508,625
140 839,562,500 8,312,500 8,115,771 16,428,271
141 831,250,000 8,312,500 8,035,417 16,347,917
142 822,937,500 8,312,500 7,955,063 16,267,563
143 814,625,000 8,312,500 7,874,708 16,187,208
144 806,312,500 8,312,500 7,794,354 16,106,854
145 798,000,000 8,312,500 7,714,000 16,026,500
146 789,687,500 8,312,500 7,633,646 15,946,146
147 781,375,000 8,312,500 7,553,292 15,865,792
148 773,062,500 8,312,500 7,472,938 15,785,438
149 764,750,000 8,312,500 7,392,583 15,705,083
150 756,437,500 8,312,500 7,312,229 15,624,729
151 748,125,000 8,312,500 7,231,875 15,544,375
152 739,812,500 8,312,500 7,151,521 15,464,021
153 731,500,000 8,312,500 7,071,167 15,383,667
154 723,187,500 8,312,500 6,990,813 15,303,313
155 714,875,000 8,312,500 6,910,458 15,222,958
156 706,562,500 8,312,500 6,830,104 15,142,604
157 698,250,000 8,312,500 6,749,750 15,062,250
158 689,937,500 8,312,500 6,669,396 14,981,896
159 681,625,000 8,312,500 6,589,042 14,901,542
160 673,312,500 8,312,500 6,508,688 14,821,188
161 665,000,000 8,312,500 6,428,333 14,740,833
162 656,687,500 8,312,500 6,347,979 14,660,479
163 648,375,000 8,312,500 6,267,625 14,580,125
164 640,062,500 8,312,500 6,187,271 14,499,771
165 631,750,000 8,312,500 6,106,917 14,419,417
166 623,437,500 8,312,500 6,026,563 14,339,063
167 615,125,000 8,312,500 5,946,208 14,258,708
168 606,812,500 8,312,500 5,865,854 14,178,354
169 598,500,000 8,312,500 5,785,500 14,098,000
170 590,187,500 8,312,500 5,705,146 14,017,646
171 581,875,000 8,312,500 5,624,792 13,937,292
172 573,562,500 8,312,500 5,544,438 13,856,938
173 565,250,000 8,312,500 5,464,083 13,776,583
174 556,937,500 8,312,500 5,383,729 13,696,229
175 548,625,000 8,312,500 5,303,375 13,615,875
176 540,312,500 8,312,500 5,223,021 13,535,521
177 532,000,000 8,312,500 5,142,667 13,455,167
178 523,687,500 8,312,500 5,062,313 13,374,813
179 515,375,000 8,312,500 4,981,958 13,294,458
180 507,062,500 8,312,500 4,901,604 13,214,104
181 498,750,000 8,312,500 4,821,250 13,133,750
182 490,437,500 8,312,500 4,740,896 13,053,396
183 482,125,000 8,312,500 4,660,542 12,973,042
184 473,812,500 8,312,500 4,580,188 12,892,688
185 465,500,000 8,312,500 4,499,833 12,812,333
186 457,187,500 8,312,500 4,419,479 12,731,979
187 448,875,000 8,312,500 4,339,125 12,651,625
188 440,562,500 8,312,500 4,258,771 12,571,271
189 432,250,000 8,312,500 4,178,417 12,490,917
190 423,937,500 8,312,500 4,098,063 12,410,563
191 415,625,000 8,312,500 4,017,708 12,330,208
192 407,312,500 8,312,500 3,937,354 12,249,854
193 399,000,000 8,312,500 3,857,000 12,169,500
194 390,687,500 8,312,500 3,776,646 12,089,146

195 382,375,000 8,312,500 3,696,292 12,008,792
196 374,062,500 8,312,500 3,615,938 11,928,438
197 365,750,000 8,312,500 3,535,583 11,848,083
198 357,437,500 8,312,500 3,455,229 11,767,729
199 349,125,000 8,312,500 3,374,875 11,687,375
200 340,812,500 8,312,500 3,294,521 11,607,021
201 332,500,000 8,312,500 3,214,167 11,526,667
202 324,187,500 8,312,500 3,133,813 11,446,313
203 315,875,000 8,312,500 3,053,458 11,365,958
204 307,562,500 8,312,500 2,973,104 11,285,604
205 299,250,000 8,312,500 2,892,750 11,205,250
206 290,937,500 8,312,500 2,812,396 11,124,896
207 282,625,000 8,312,500 2,732,042 11,044,542
208 274,312,500 8,312,500 2,651,688 10,964,188
209 266,000,000 8,312,500 2,571,333 10,883,833
210 257,687,500 8,312,500 2,490,979 10,803,479
211 249,375,000 8,312,500 2,410,625 10,723,125
212 241,062,500 8,312,500 2,330,271 10,642,771
213 232,750,000 8,312,500 2,249,917 10,562,417
214 224,437,500 8,312,500 2,169,563 10,482,063
215 216,125,000 8,312,500 2,089,208 10,401,708
216 207,812,500 8,312,500 2,008,854 10,321,354
217 199,500,000 8,312,500 1,928,500 10,241,000
218 191,187,500 8,312,500 1,848,146 10,160,646
219 182,875,000 8,312,500 1,767,792 10,080,292
220 174,562,500 8,312,500 1,687,438 9,999,938
221 166,250,000 8,312,500 1,607,083 9,919,583
222 157,937,500 8,312,500 1,526,729 9,839,229
223 149,625,000 8,312,500 1,446,375 9,758,875
224 141,312,500 8,312,500 1,366,021 9,678,521
225 133,000,000 8,312,500 1,285,667 9,598,167
226 124,687,500 8,312,500 1,205,313 9,517,813
227 116,375,000 8,312,500 1,124,958 9,437,458
228 108,062,500 8,312,500 1,044,604 9,357,104
229 99,750,000 8,312,500 964,250 9,276,750
230 91,437,500 8,312,500 883,896 9,196,396
231 83,125,000 8,312,500 803,542 9,116,042
232 74,812,500 8,312,500 723,188 9,035,688
233 66,500,000 8,312,500 642,833 8,955,333
234 58,187,500 8,312,500 562,479 8,874,979
235 49,875,000 8,312,500 482,125 8,794,625
236 41,562,500 8,312,500 401,771 8,714,271
237 33,250,000 8,312,500 321,417 8,633,917
238 24,937,500 8,312,500 241,063 8,553,563
239 16,625,000 8,312,500 160,708 8,473,208
240 8,312,500 8,312,500 80,354 8,392,854

1,995,000,000 2,136,385,947 4,131,385,947

49.00 m2, loại 1PN PLUS: (KH có sẵn tài chính đến đợt 5, ngân hàng giải ngân từ Đợt 6)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

49.00 m2, loại 1PN PLUS: (KH có sẵn tài chính đến đợt 5, ngân hàng giải ngân từ Đợt 6)

Uploaded by

Copyright:

Available Formats

Phòng kinh doanh Picity High Park Minh Hiển: 0909.891.

PHƯƠNG THỨC THANH TOÁN KH VAY 70% PICITY HIGH PARK

Tổng giá trị căn hộ 1,750,000,000 đã VAT

Tiến độ thanh toán Khách hàng tự thanh toán Thanh toán

Đợt 1 (10%) 175,000,000 (Số tiền KH trả trước)

Kỳ(tháng) Dư nợ Gốc Lãi Tổng tiền KH trả góp hàng tháng

32 1,066,770,833 5,104,167 10,312,118 15,416,285

113 653,333,333 5,104,167 6,315,556 11,419,722

194 239,895,833 5,104,167 2,318,993 7,423,160

Tổng gốc: Tổng lãi: Gốc+Lãi:

PHƯƠNG THỨC THANH TOÁN KH VAY 70% PICITY HIGH PARK

Tổng giá trị căn hộ 2,100,000,000 đã VAT

Tiến độ thanh toán Khách hàng tự thanh toán Thanh toán

Đợt 1 (10%) 210,000,000 (Số tiền KH trả trước)

Kỳ(tháng) Dư nợ Gốc Lãi Tổng tiền KH trả góp hàng tháng

32 1,280,125,000 6,125,000 12,374,542 18,499,542

113 784,000,000 6,125,000 7,578,667 13,703,667

194 287,875,000 6,125,000 2,782,792 8,907,792

Tổng gốc: Tổng lãi: Gốc+Lãi:

PHƯƠNG THỨC THANH TOÁN KH VAY 70% PICITY HIGH PARK

Tổng giá trị căn hộ 2,450,000,000 đã VAT

Tiến độ thanh toán Khách hàng tự thanh toán Thanh toán

Đợt 1 (10%) 245,000,000 (Số tiền KH trả trước)

Kỳ(tháng) Dư nợ Gốc Lãi Tổng tiền KH trả góp hàng tháng

32 1,493,479,167 7,145,833 14,436,965 21,582,799

113 914,666,667 7,145,833 8,841,778 15,987,611

194 335,854,167 7,145,833 3,246,590 10,392,424

Tổng gốc: Tổng lãi: Gốc+Lãi:

PHƯƠNG THỨC THANH TOÁN KH VAY 70% PICITY HIGH PARK

Tổng giá trị căn hộ 2,850,000,000 đã VAT

Tiến độ thanh toán Khách hàng tự thanh toán Thanh toán

Đợt 1 (10%) 285,000,000 (Số tiền KH trả trước)

Kỳ(tháng) Dư nợ Gốc Lãi Tổng tiền KH trả góp hàng tháng

32 1,737,312,500 8,312,500 16,794,021 25,106,521

113 1,064,000,000 8,312,500 10,285,333 18,597,833

194 390,687,500 8,312,500 3,776,646 12,089,146

Tổng gốc: Tổng lãi: Gốc+Lãi:

You might also like