PHƯƠNG THỨC THANH TOÁN THEO TiẾN ĐỘ

Diện tích 98
CĂN HỘ Đơn giá
Thành tiền chưa VAT 4,104,707,273
Phí bảo trì (2%) Thuế VAT (10%) 410,470,727
= 82,094,145 Cộng thanh toán 4,515,178,000
Điện thoại:
CĂN HỘ GIAO HOÀN THIỆN CƠ BẢN

Đợt Ngày thanh toán Tỷ lệ Thành tiền

Đặt cọc Cọc 50tr 50,000,000

Đợt 1 Sau 7 ngày kể từ khi cọc ký hợp đồng mua bán 30.0% 1,304,553,400

65.0% 2,934,865,700
Nhận thông báo
Đợt 2
bàn giao căn hộ
2.0% 82,094,145

Nhận
Đợt cuối 5.0% 225,758,900
GCNQSHNƠ
Tổng cộng 102.0% 4,597,272,145
iẾN ĐỘ
m2
46,073,245
4,104,707,273
410,470,727
4,515,178,000

Ghi chú

Đã trừ cọc

*Dự kiến bàn giao căn hộ

hoàn thiện cơ bản quý 2022
 A.07
Khoản vay 2,000,000,000 VND Số tiền khi nhận thông báo bàn giao nhận nhà 65%
Thời hạn vay 180 tháng Nhận nợ sau khi thông báo nhận nhà và ngân hàng giải ngân
Lãi suất ưu đãi 8.4 %/năm
Lãi suất sau ưu đãi 10 %/năm Biên độ 3.5%
Ngày giải ngân 30/06/2022

STT Kỳ trả nợ Gốc Lãi Tổng gốc lãi Gốc còn lại
1 30/07/2022 11,111,111 14,000,000 25,111,111 1,988,888,889
2 30/08/2022 11,111,111 13,922,222 25,033,333 1,977,777,778
3 30/09/2022 11,111,111 13,844,444 24,955,556 1,966,666,667
4 30/10/2022 11,111,111 13,766,667 24,877,778 1,955,555,556
5 30/11/2022 11,111,111 13,688,889 24,800,000 1,944,444,444
6 30/12/2022 11,111,111 13,611,111 24,722,222 1,933,333,333
7 30/01/2023 11,111,111 13,533,333 24,644,444 1,922,222,222
8 28/02/2023 11,111,111 13,455,556 24,566,667 1,911,111,111
9 28/03/2023 11,111,111 13,377,778 24,488,889 1,900,000,000
10 28/04/2023 11,111,111 13,300,000 24,411,111 1,888,888,889
11 28/05/2023 11,111,111 13,222,222 24,333,333 1,877,777,778
12 28/06/2023 11,111,111 13,144,444 24,255,556 1,866,666,667
13 28/07/2023 11,111,111 14,855,556 25,966,667 1,855,555,556
14 28/08/2023 11,111,111 14,767,130 25,878,241 1,844,444,444
15 28/09/2023 11,111,111 14,678,704 25,789,815 1,833,333,333
16 28/10/2023 11,111,111 14,590,278 25,701,389 1,822,222,222
17 28/11/2023 11,111,111 14,501,852 25,612,963 1,811,111,111
18 28/12/2023 11,111,111 14,413,426 25,524,537 1,800,000,000
19 28/01/2024 11,111,111 14,325,000 25,436,111 1,788,888,889
20 28/02/2024 11,111,111 14,236,574 25,347,685 1,777,777,778
21 28/03/2024 11,111,111 14,148,148 25,259,259 1,766,666,667
22 28/04/2024 11,111,111 14,059,722 25,170,833 1,755,555,556
23 28/05/2024 11,111,111 13,971,296 25,082,407 1,744,444,444
24 28/06/2024 11,111,111 13,882,870 24,993,981 1,733,333,333
25 28/07/2024 11,111,111 13,794,444 24,905,556 1,722,222,222
26 28/08/2024 11,111,111 13,706,019 24,817,130 1,711,111,111
27 28/09/2024 11,111,111 13,617,593 24,728,704 1,700,000,000
28 28/10/2024 11,111,111 13,529,167 24,640,278 1,688,888,889
29 28/11/2024 11,111,111 13,440,741 24,551,852 1,677,777,778
30 28/12/2024 11,111,111 13,352,315 24,463,426 1,666,666,667
31 28/01/2025 11,111,111 13,263,889 24,375,000 1,655,555,556
32 28/02/2025 11,111,111 13,175,463 24,286,574 1,644,444,444
33 28/03/2025 11,111,111 13,087,037 24,198,148 1,633,333,333
34 28/04/2025 11,111,111 12,998,611 24,109,722 1,622,222,222
35 28/05/2025 11,111,111 12,910,185 24,021,296 1,611,111,111
36 28/06/2025 11,111,111 12,821,759 23,932,870 1,600,000,000
37 28/07/2025 11,111,111 12,733,333 23,844,444 1,588,888,889
38 28/08/2025 11,111,111 12,644,907 23,756,019 1,577,777,778
39 28/09/2025 11,111,111 12,556,481 23,667,593 1,566,666,667
40 28/10/2025 11,111,111 12,468,056 23,579,167 1,555,555,556
41 28/11/2025 11,111,111 12,379,630 23,490,741 1,544,444,444
42 28/12/2025 11,111,111 12,291,204 23,402,315 1,533,333,333
43 28/01/2026 11,111,111 12,202,778 23,313,889 1,522,222,222
44 28/02/2026 11,111,111 12,114,352 23,225,463 1,511,111,111
45 28/03/2026 11,111,111 12,025,926 23,137,037 1,500,000,000
46 28/04/2026 11,111,111 11,937,500 23,048,611 1,488,888,889
47 28/05/2026 11,111,111 11,849,074 22,960,185 1,477,777,778
48 28/06/2026 11,111,111 11,760,648 22,871,759 1,466,666,667
49 28/07/2026 11,111,111 11,672,222 22,783,333 1,455,555,556
50 28/08/2026 11,111,111 11,583,796 22,694,907 1,444,444,444
51 28/09/2026 11,111,111 11,495,370 22,606,481 1,433,333,333
52 28/10/2026 11,111,111 11,406,944 22,518,056 1,422,222,222
53 28/11/2026 11,111,111 11,318,519 22,429,630 1,411,111,111
54 28/12/2026 11,111,111 11,230,093 22,341,204 1,400,000,000
55 28/01/2027 11,111,111 11,141,667 22,252,778 1,388,888,889
56 28/02/2027 11,111,111 11,053,241 22,164,352 1,377,777,778
57 28/03/2027 11,111,111 10,964,815 22,075,926 1,366,666,667
58 28/04/2027 11,111,111 10,876,389 21,987,500 1,355,555,556
59 28/05/2027 11,111,111 10,787,963 21,899,074 1,344,444,444
 60 28/06/2027 11,111,111 10,699,537 21,810,648 1,333,333,333
61 28/07/2027 11,111,111 10,611,111 21,722,222 1,322,222,222
62 28/08/2027 11,111,111 10,522,685 21,633,796 1,311,111,111
63 28/09/2027 11,111,111 10,434,259 21,545,370 1,300,000,000
64 28/10/2027 11,111,111 10,345,833 21,456,944 1,288,888,889
65 28/11/2027 11,111,111 10,257,407 21,368,519 1,277,777,778
66 28/12/2027 11,111,111 10,168,981 21,280,093 1,266,666,667
67 28/01/2028 11,111,111 10,080,556 21,191,667 1,255,555,556
68 28/02/2028 11,111,111 9,992,130 21,103,241 1,244,444,444
69 28/03/2028 11,111,111 9,903,704 21,014,815 1,233,333,333
70 28/04/2028 11,111,111 9,815,278 20,926,389 1,222,222,222
71 28/05/2028 11,111,111 9,726,852 20,837,963 1,211,111,111
72 28/06/2028 11,111,111 9,638,426 20,749,537 1,200,000,000
73 28/07/2028 11,111,111 9,550,000 20,661,111 1,188,888,889
74 28/08/2028 11,111,111 9,461,574 20,572,685 1,177,777,778
75 28/09/2028 11,111,111 9,373,148 20,484,259 1,166,666,667
76 28/10/2028 11,111,111 9,284,722 20,395,833 1,155,555,556
77 28/11/2028 11,111,111 9,196,296 20,307,407 1,144,444,444
78 28/12/2028 11,111,111 9,107,870 20,218,981 1,133,333,333
79 28/01/2029 11,111,111 9,019,444 20,130,556 1,122,222,222
80 28/02/2029 11,111,111 8,931,019 20,042,130 1,111,111,111
81 28/03/2029 11,111,111 8,842,593 19,953,704 1,100,000,000
82 28/04/2029 11,111,111 8,754,167 19,865,278 1,088,888,889
83 28/05/2029 11,111,111 8,665,741 19,776,852 1,077,777,778
84 28/06/2029 11,111,111 8,577,315 19,688,426 1,066,666,667
85 28/07/2029 11,111,111 8,488,889 19,600,000 1,055,555,556
86 28/08/2029 11,111,111 8,400,463 19,511,574 1,044,444,444
87 28/09/2029 11,111,111 8,312,037 19,423,148 1,033,333,333
88 28/10/2029 11,111,111 8,223,611 19,334,722 1,022,222,222
89 28/11/2029 11,111,111 8,135,185 19,246,296 1,011,111,111
90 28/12/2029 11,111,111 8,046,759 19,157,870 1,000,000,000
91 28/01/2030 11,111,111 7,958,333 19,069,444 988,888,889
92 28/02/2030 11,111,111 7,869,907 18,981,019 977,777,778
93 28/03/2030 11,111,111 7,781,481 18,892,593 966,666,667
94 28/04/2030 11,111,111 7,693,056 18,804,167 955,555,556
95 28/05/2030 11,111,111 7,604,630 18,715,741 944,444,444
96 28/06/2030 11,111,111 7,516,204 18,627,315 933,333,333
97 28/07/2030 11,111,111 7,427,778 18,538,889 922,222,222
98 28/08/2030 11,111,111 7,339,352 18,450,463 911,111,111
99 28/09/2030 11,111,111 7,250,926 18,362,037 900,000,000
100 28/10/2030 11,111,111 7,162,500 18,273,611 888,888,889
101 28/11/2030 11,111,111 7,074,074 18,185,185 877,777,778
102 28/12/2030 11,111,111 6,985,648 18,096,759 866,666,667
103 28/01/2031 11,111,111 6,897,222 18,008,333 855,555,556
104 28/02/2031 11,111,111 6,808,796 17,919,907 844,444,444
105 28/03/2031 11,111,111 6,720,370 17,831,481 833,333,333
106 28/04/2031 11,111,111 6,631,944 17,743,056 822,222,222
107 28/05/2031 11,111,111 6,543,519 17,654,630 811,111,111
108 28/06/2031 11,111,111 6,455,093 17,566,204 800,000,000
109 28/07/2031 11,111,111 6,366,667 17,477,778 788,888,889
110 28/08/2031 11,111,111 6,278,241 17,389,352 777,777,778
111 28/09/2031 11,111,111 6,189,815 17,300,926 766,666,667
112 28/10/2031 11,111,111 6,101,389 17,212,500 755,555,556
113 28/11/2031 11,111,111 6,012,963 17,124,074 744,444,444
114 28/12/2031 11,111,111 5,924,537 17,035,648 733,333,333
115 28/01/2032 11,111,111 5,836,111 16,947,222 722,222,222
116 28/02/2032 11,111,111 5,747,685 16,858,796 711,111,111
117 28/03/2032 11,111,111 5,659,259 16,770,370 700,000,000
118 28/04/2032 11,111,111 5,570,833 16,681,944 688,888,889
119 28/05/2032 11,111,111 5,482,407 16,593,519 677,777,778
120 28/06/2032 11,111,111 5,393,981 16,505,093 666,666,667
121 28/07/2032 11,111,111 5,305,556 16,416,667 655,555,556
122 28/08/2032 11,111,111 5,217,130 16,328,241 644,444,444
123 28/09/2032 11,111,111 5,128,704 16,239,815 633,333,333
124 28/10/2032 11,111,111 5,040,278 16,151,389 622,222,222
125 28/11/2032 11,111,111 4,951,852 16,062,963 611,111,111
126 28/12/2032 11,111,111 4,863,426 15,974,537 600,000,000
127 28/01/2033 11,111,111 4,775,000 15,886,111 588,888,889
128 28/02/2033 11,111,111 4,686,574 15,797,685 577,777,778
129 28/03/2033 11,111,111 4,598,148 15,709,259 566,666,667
130 28/04/2033 11,111,111 4,509,722 15,620,833 555,555,556
131 28/05/2033 11,111,111 4,421,296 15,532,407 544,444,444
132 28/06/2033 11,111,111 4,332,870 15,443,981 533,333,333
133 28/07/2033 11,111,111 4,244,444 15,355,556 522,222,222
134 28/08/2033 11,111,111 4,156,019 15,267,130 511,111,111
135 28/09/2033 11,111,111 4,067,593 15,178,704 500,000,000
136 28/10/2033 11,111,111 3,979,167 15,090,278 488,888,889
137 28/11/2033 11,111,111 3,890,741 15,001,852 477,777,778
138 28/12/2033 11,111,111 3,802,315 14,913,426 466,666,667
139 28/01/2034 11,111,111 3,713,889 14,825,000 455,555,556
140 28/02/2034 11,111,111 3,625,463 14,736,574 444,444,444
141 28/03/2034 11,111,111 3,537,037 14,648,148 433,333,333
142 28/04/2034 11,111,111 3,448,611 14,559,722 422,222,222
143 28/05/2034 11,111,111 3,360,185 14,471,296 411,111,111
144 28/06/2034 11,111,111 3,271,759 14,382,870 400,000,000
145 28/07/2034 11,111,111 3,183,333 14,294,444 388,888,889
146 28/08/2034 11,111,111 3,094,907 14,206,019 377,777,778
147 28/09/2034 11,111,111 3,006,481 14,117,593 366,666,667
148 28/10/2034 11,111,111 2,918,056 14,029,167 355,555,556
149 28/11/2034 11,111,111 2,829,630 13,940,741 344,444,444
150 28/12/2034 11,111,111 2,741,204 13,852,315 333,333,333
151 28/01/2035 11,111,111 2,652,778 13,763,889 322,222,222
152 28/02/2035 11,111,111 2,564,352 13,675,463 311,111,111
153 28/03/2035 11,111,111 2,475,926 13,587,037 300,000,000
154 28/04/2035 11,111,111 2,387,500 13,498,611 288,888,889
155 28/05/2035 11,111,111 2,299,074 13,410,185 277,777,778
156 28/06/2035 11,111,111 2,210,648 13,321,759 266,666,667
157 28/07/2035 11,111,111 2,122,222 13,233,333 255,555,556
158 28/08/2035 11,111,111 2,033,796 13,144,907 244,444,444
159 28/09/2035 11,111,111 1,945,370 13,056,481 233,333,333
160 28/10/2035 11,111,111 1,856,944 12,968,056 222,222,222
161 28/11/2035 11,111,111 1,768,519 12,879,630 211,111,111
162 28/12/2035 11,111,111 1,680,093 12,791,204 200,000,000
163 28/01/2036 11,111,111 1,591,667 12,702,778 188,888,889
164 28/02/2036 11,111,111 1,503,241 12,614,352 177,777,778
165 28/03/2036 11,111,111 1,414,815 12,525,926 166,666,667
166 28/04/2036 11,111,111 1,326,389 12,437,500 155,555,556
167 28/05/2036 11,111,111 1,237,963 12,349,074 144,444,444
168 28/06/2036 11,111,111 1,149,537 12,260,648 133,333,333
169 28/07/2036 11,111,111 1,061,111 12,172,222 122,222,222
170 28/08/2036 11,111,111 972,685 12,083,796 111,111,111
171 28/09/2036 11,111,111 884,259 11,995,370 100,000,000
172 28/10/2036 11,111,111 795,833 11,906,944 88,888,889
173 28/11/2036 11,111,111 707,407 11,818,519 77,777,778
174 28/12/2036 11,111,111 618,981 11,730,093 66,666,667
175 28/01/2037 11,111,111 530,556 11,641,667 55,555,556
176 28/02/2037 11,111,111 442,130 11,553,241 44,444,444
177 28/03/2037 11,111,111 353,704 11,464,815 33,333,333
178 28/04/2037 11,111,111 265,278 11,376,389 22,222,222
179 28/05/2037 11,111,111 176,852 11,287,963 11,111,111
180 28/06/2037 11,111,111 88,426 11,199,537 (0)
181 28/07/2037 11,111,111 (0) 11,111,111 (11,111,111)
182 28/08/2037 11,111,111 (88,426) 11,022,685 (22,222,222)
183 28/09/2037 11,111,111 (176,852) 10,934,259 (33,333,333)
184 28/10/2037 11,111,111 (265,278) 10,845,833 (44,444,444)
185 28/11/2037 11,111,111 (353,704) 10,757,407 (55,555,556)
186 28/12/2037 11,111,111 (442,130) 10,668,981 (66,666,667)
187 28/01/2038 11,111,111 (530,556) 10,580,556 (77,777,778)
188 28/02/2038 11,111,111 (618,981) 10,492,130 (88,888,889)
189 28/03/2038 11,111,111 (707,407) 10,403,704 (100,000,000)
190 28/04/2038 11,111,111 (795,833) 10,315,278 (111,111,111)
191 28/05/2038 11,111,111 (884,259) 10,226,852 (122,222,222)
192 28/06/2038 11,111,111 (972,685) 10,138,426 (133,333,333)
193 28/07/2038 11,111,111 (1,061,111) 10,050,000 (144,444,444)
194 28/08/2038 11,111,111 (1,149,537) 9,961,574 (155,555,556)
195 28/09/2038 11,111,111 (1,237,963) 9,873,148 (166,666,667)
196 28/10/2038 11,111,111 (1,326,389) 9,784,722 (177,777,778)
197 28/11/2038 11,111,111 (1,414,815) 9,696,296 (188,888,889)
198 28/12/2038 11,111,111 (1,503,241) 9,607,870 (200,000,000)
199 28/01/2039 11,111,111 (1,591,667) 9,519,444 (211,111,111)
200 28/02/2039 11,111,111 (1,680,093) 9,431,019 (222,222,222)
201 28/03/2039 11,111,111 (1,768,519) 9,342,593 (233,333,333)
202 28/04/2039 11,111,111 (1,856,944) 9,254,167 (244,444,444)
203 28/05/2039 11,111,111 (1,945,370) 9,165,741 (255,555,556)
204 28/06/2039 11,111,111 (2,033,796) 9,077,315 (266,666,667)
205 28/07/2039 11,111,111 (2,122,222) 8,988,889 (277,777,778)
206 28/08/2039 11,111,111 (2,210,648) 8,900,463 (288,888,889)
207 28/09/2039 11,111,111 (2,299,074) 8,812,037 (300,000,000)
208 28/10/2039 11,111,111 (2,387,500) 8,723,611 (311,111,111)
209 28/11/2039 11,111,111 (2,475,926) 8,635,185 (322,222,222)
210 28/12/2039 11,111,111 (2,564,352) 8,546,759 (333,333,333)
211 28/01/2040 11,111,111 (2,652,778) 8,458,333 (344,444,444)
212 28/02/2040 11,111,111 (2,741,204) 8,369,907 (355,555,556)
213 28/03/2040 11,111,111 (2,829,630) 8,281,481 (366,666,667)
214 28/04/2040 11,111,111 (2,918,056) 8,193,056 (377,777,778)
215 28/05/2040 11,111,111 (3,006,481) 8,104,630 (388,888,889)
216 28/06/2040 11,111,111 (3,094,907) 8,016,204 (400,000,000)
217 28/07/2040 11,111,111 (3,183,333) 7,927,778 (411,111,111)
218 28/08/2040 11,111,111 (3,271,759) 7,839,352 (422,222,222)
219 28/09/2040 11,111,111 (3,360,185) 7,750,926 (433,333,333)
220 28/10/2040 11,111,111 (3,448,611) 7,662,500 (444,444,444)
221 28/11/2040 11,111,111 (3,537,037) 7,574,074 (455,555,556)
222 28/12/2040 11,111,111 (3,625,463) 7,485,648 (466,666,667)
223 28/01/2041 11,111,111 (3,713,889) 7,397,222 (477,777,778)
224 28/02/2041 11,111,111 (3,802,315) 7,308,796 (488,888,889)
225 28/03/2041 11,111,111 (3,890,741) 7,220,370 (500,000,000)
226 28/04/2041 11,111,111 (3,979,167) 7,131,944 (511,111,111)
227 28/05/2041 11,111,111 (4,067,593) 7,043,519 (522,222,222)
228 28/06/2041 11,111,111 (4,156,019) 6,955,093 (533,333,333)
229 28/07/2041 11,111,111 (4,244,444) 6,866,667 (544,444,444)
230 28/08/2041 11,111,111 (4,332,870) 6,778,241 (555,555,556)
231 28/09/2041 11,111,111 (4,421,296) 6,689,815 (566,666,667)
232 28/10/2041 11,111,111 (4,509,722) 6,601,389 (577,777,778)
233 28/11/2041 11,111,111 (4,598,148) 6,512,963 (588,888,889)
234 28/12/2041 11,111,111 (4,686,574) 6,424,537 (600,000,000)
235 28/01/2042 11,111,111 (4,775,000) 6,336,111 (611,111,111)
236 28/02/2042 11,111,111 (4,863,426) 6,247,685 (622,222,222)
237 28/03/2042 11,111,111 (4,951,852) 6,159,259 (633,333,333)
238 28/04/2042 11,111,111 (5,040,278) 6,070,833 (644,444,444)
239 28/05/2042 11,111,111 (5,128,704) 5,982,407 (655,555,556)
240 28/06/2042 11,111,111 (5,217,130) 5,893,981 (666,666,667)
hà và ngân hàng giải ngân