BẢNG BÁO GIÁ VÀ TIẾN ĐỘ THANH TOÁN THAM KHẢO

DỰ ÁN VEROSA PARK
Áp dụng từ ngày 06/04/2021 đến khi có thông báo khác thay thế
Đơn vị: VNĐ

TỔNG DIỆN TÍCH

MÃ CĂN KÝ HIỆU MẪU DIỆN TÍCH
PHÂN KHU KÍCH THƯỚC ĐẤT SÀN XÂY DỰNG SỐ NHÀ LỘ GIỚI HƯỚNG
TRÊN HĐMB NHÀ ĐẤT
(Trên CGN)

7.5x14x17.5x9.8x
GARDEN G32 LKG16 214.5 324.1 Số 2, đường số 12 Đường N3 - 12m Bắc
10.2x1.9m

GIÁ BÁN TRÊN HĐMB (CHƯA VAT) - (1) 25,760,049,091

GIÁ BÁN TRÊN HĐMB (CÓ VAT) - (2) 28,048,000,000 28,048,000,000

CHÍNH SÁCH BÁN HÀNG (CSBH)

"MUA NHÀ Ở NGAY - NHẬN MERS LIỀN TAY: 2,000,000,000 Quy đổi tiền

"MIỄN PHÍ QUẢN LÝ ĐẾN NGÀY 31/12/2022" -->KH nhận bàn giao nhà vào (14,157,000) Miễn phí trực tiếp

"MUA NHÀ SANG - NHẬN NGAY LỘC VÀNG" - Nhận biểu tượng vàng Verosa Park trị giá 02 chỉ vàng 11,200,000 Nhận hiện vật

TỔNG ƯU ĐÃI 1,997,043,000

TỔNG GIÁ BÁN TẠM TÍNH SAU KHI TRỪ CÁC ƯU ĐÃI CSBH (CÓ VAT) (*) 26,050,957,000

TIẾN ĐỘ THANH TOÁN CHUẨN CHƯƠNG TRÌNH HỖ TRỢ TÀI CHÍNH (HTTC)

CHƯƠNG TRÌNH 1 CHƯƠNG TRÌNH 2 CHƯƠNG TRÌNH 3 CHƯƠNG TRÌNH 4

Vay KHÔNG lãi suất, KHÔNG thanh toán nợ gốc trong

TIẾN ĐỘ THANH TOÁN CHUẨN (10 ĐỢT)
CK 18%/năm cho số tiền thanh toán vượt tiến độ so với tiến
độ thanh toán chuẩn, tính trên số ngày thanh toán trước hạn
Vay KHÔNG lãi suất trong 24 tháng Vay lãi suất ưu đãi 3% trong 24 tháng
12 tháng
Số tiền vay được hỗ trợ lãi suất tối đa 50% Giá Số tiền vay được hỗ trợ lãi suất tối đa 65% Giá bán
Số tiền vay được hỗ trợ lãi suất tối đa 65% Giá bán
bán (Sau thuế) và Thời gian vay tối đa 5 năm (Sau thuế) và Thời gian vay tối đa 20 năm
(Sau thuế) và Thời gian vay tối đa 20 năm

Chiết khấu thanh toán vượt

Hỗ trợ LS (*) Hỗ trợ LS (*) Hỗ trợ LS (*)
đến 95% (**) 1,830,132,000 (Tham khảo)
1,329,054,480 (Tham khảo)
2,113,066,200 (Tham khảo)
1,874,623,140
(Tham khảo)
TỔNG GIÁ BÁN TẠM TÍNH SAU
KHI TRỪ ƯU ĐÃI HTTC 26,050,957,000 24,220,825,000 24,721,902,520 26,050,957,000 24,176,333,860
(CÓ VAT)*
Ký TTĐC 3/29/2023 % 200,000,000 Ký TTĐC 3/29/2023 % 200,000,000 Ký TTĐC 200,000,000 Ký TTĐC 200,000,000 Ký TTĐC 200,000,000

Ký HĐMB Ký HĐMB Ký HĐMB

sau 10 ngày từ ngày Ký TTDC sau 10 ngày từ ngày Ký sau 10 ngày từ ngày Ký
Ký HĐMB KH ký HĐ tín dụng với NH vay TTDC TTDC
sau 10 ngày từ ngày Ký TTDC
4/8/2023 20% 5,409,600,000 65% Giá nhà với LSƯĐ 0% và
30% 8,214,400,000 KH ký HĐ tín dụng với NH
30% 8,214,400,000 KH ký HĐ tín dụng với NH
30% 8,214,400,000
ân hạn trả nợ gốc trong 12 vay 50% Giá nhà với vay 65% Giá nhà với
tháng. LSƯĐ 0% trong 24 tháng. LSƯĐ 3% trong 24 tháng

30 ngày từ ngày ký HĐMB 5/8/2023 10% 2,804,800,000 Trong vòng 03 ngày từ

KH thanh toán vượt tiến độ ngày ký HĐMB
15% 4,207,200,000
75 ngày từ ngày ký HĐMB 6/22/2023 10% 2,804,800,000 lũy kế đến 95%
4/8/2023 95% 26,445,600,000
120 ngày từ ngày ký HĐMB 8/6/2023 10% 2,804,800,000 NH giải ngân 65% cho CĐT
NH giải ngân 65% cho CĐT
trong vòng 05 ngày từ ngày
165 ngày từ ngày ký HĐMB 9/20/2023 10% 2,804,800,000 trong vòng 05 ngày từ ngày ký NH giải ngân 50% cho CĐT ký HĐMB
HĐMB 65% 18,231,200,000 trong vòng 05 ngày từ ngày 65% 18,231,200,000
210 ngày từ ngày ký HĐMB 11/4/2023 10% 2,804,800,000 Đồng thời CĐT phát hành thông ký HĐMB
Đồng thời CĐT phát hành
thông báo bàn giao Nhà Ở
255 ngày từ ngày ký HĐMB
báo bàn giao Nhà Ở cho KH Đồng thời CĐT phát hành
50% 14,024,000,000 cho KH
thông báo bàn giao Nhà Ở
Thông báo bàn giao Nhà ở 12/19/2023 10% 2,804,800,000 cho KH
thực tế

300 ngày từ ngày ký HĐMB 2/2/2024 15% 4,207,200,000

Thông báo nhận Thông báo nhận
Thông báo nhận GCNQSHNO - 5% 1,402,400,000 GCNQSHNO
5% 1,402,400,000 Thông báo nhận GCNQSHNO 5% 1,402,400,000 GCNQSHNO
5% 1,402,400,000 Thông báo bàn giao Nhà Ở 5% 1,402,400,000

TỔNG 100% 28,048,000,000 TỔNG 100% 28,048,000,000 TỔNG 100% 28,048,000,000 TỔNG 100% 28,048,000,000 TỔNG 100% 28,048,000,000
Lưu ý
- (*)TỔNG GIÁ BÁN TẠM TÍNH sau khi trừ các Ưu đãi (CSBH và HTTC) và Hỗ trợ lãi suất từ CĐT chỉ mang tính chất tham khảo, GIÁ BÁN TRÊN HỢP ĐỒNG MUA BÁN dựa vào Mục (1) và (2)
- Không áp dụng đồng thời Hỗ trợ tài chính Chương trình 1 (Chiết khấu 18%/năm) với các Chương trình hỗ trợ tài chính khác
- Bảng tính chỉ mang tính chất tham khảo, bảng tính chương trình chiết khấu vượt tiến độ sẽ được ban hành bởi CĐT sau khi KH ký HĐMB và thanh toán vượt tiến độ
- Tất cả thông số diện tích chính thức căn cứ trên hợp đồng mua bán
 DỮ LiỆU PHƯƠNG ÁN THANH TOÁN
Khách thanh toán bằng vốn tự có (30%) 8,414,400,000 đồng
Số tiền vay (65%) 18,231,200,000 đồng
Thời hạn vay 240 tháng
Lãi suất 12 tháng đầu tiên 7.29% năm
Lãi suất giai đoạn sau (tạm tính) 10.5% năm
Gốc trả mỗi kỳ 75,963,333 đồng
Số tiền trả lơn nhất 227,510,183 đồng
Thu nhập tối thiểu 336,409,048 đồng
Tổng lãi 12 tháng đầu tiên 1,298,596,982 đồng

BẢNG TÍNH
STT Số tiền Gốc phải trả (tháng) Lãi phải trả (tháng) Tổng cộng
12/1/2019 65% HDMB 18,231,200,000 18,231,200,000
1/1/2020 18,231,200,000 75,963,333 110,754,540 186,717,873
2/1/2020 18,155,236,667 75,963,333 110,293,063 186,256,396
3/1/2020 18,079,273,333 75,963,333 109,831,586 185,794,919
4/1/2020 18,003,310,000 75,963,333 109,370,108 185,333,442
5/1/2020 17,927,346,667 75,963,333 108,908,631 184,871,964
6/1/2020 17,851,383,333 75,963,333 108,447,154 184,410,487
7/1/2020 17,775,420,000 75,963,333 107,985,677 183,949,010
8/1/2020 17,699,456,667 75,963,333 107,524,199 183,487,533
9/1/2020 17,623,493,333 75,963,333 107,062,722 183,026,055
10/1/2020 17,547,530,000 75,963,333 106,601,245 182,564,578
11/1/2020 17,471,566,667 75,963,333 106,139,768 182,103,101
12/1/2020 17,395,603,333 75,963,333 105,678,290 181,641,624
1/1/2021 17,319,640,000 75,963,333 151,546,850 227,510,183
2/1/2021 17,243,676,667 75,963,333 150,882,171 226,845,504
3/1/2021 17,167,713,333 75,963,333 150,217,492 226,180,825
4/1/2021 17,091,750,000 75,963,333 149,552,813 225,516,146
5/1/2021 17,015,786,667 75,963,333 148,888,133 224,851,467
6/1/2021 16,939,823,333 75,963,333 148,223,454 224,186,788
7/1/2021 16,863,860,000 75,963,333 147,558,775 223,522,108
8/1/2021 16,787,896,667 75,963,333 146,894,096 222,857,429
9/1/2021 16,711,933,333 75,963,333 146,229,417 222,192,750
10/1/2021 16,635,970,000 75,963,333 145,564,738 221,528,071
11/1/2021 16,560,006,667 75,963,333 144,900,058 220,863,392
12/1/2021 16,484,043,333 75,963,333 144,235,379 220,198,713
1/1/2022 16,408,080,000 75,963,333 143,570,700 219,534,033
2/1/2022 16,332,116,667 75,963,333 142,906,021 218,869,354
3/1/2022 16,256,153,333 75,963,333 142,241,342 218,204,675
4/1/2022 16,180,190,000 75,963,333 141,576,663 217,539,996
5/1/2022 16,104,226,667 75,963,333 140,911,983 216,875,317
6/1/2022 16,028,263,333 75,963,333 140,247,304 216,210,638
7/1/2022 15,952,300,000 75,963,333 139,582,625 215,545,958
8/1/2022 15,876,336,667 75,963,333 138,917,946 214,881,279
9/1/2022 15,800,373,333 75,963,333 138,253,267 214,216,600
10/1/2022 15,724,410,000 75,963,333 137,588,588 213,551,921
11/1/2022 15,648,446,667 75,963,333 136,923,908 212,887,242
12/1/2022 15,572,483,333 75,963,333 136,259,229 212,222,563
1/1/2023 15,496,520,000 75,963,333 135,594,550 211,557,883
2/1/2023 15,420,556,667 75,963,333 134,929,871 210,893,204
3/1/2023 15,344,593,333 75,963,333 134,265,192 210,228,525
4/1/2023 15,268,630,000 75,963,333 133,600,513 209,563,846
5/1/2023 15,192,666,667 75,963,333 132,935,833 208,899,167
6/1/2023 15,116,703,333 75,963,333 132,271,154 208,234,488
7/1/2023 15,040,740,000 75,963,333 131,606,475 207,569,808
8/1/2023 14,964,776,667 75,963,333 130,941,796 206,905,129
9/1/2023 14,888,813,333 75,963,333 130,277,117 206,240,450
10/1/2023 14,812,850,000 75,963,333 129,612,438 205,575,771
11/1/2023 14,736,886,667 75,963,333 128,947,758 204,911,092
12/1/2023 14,660,923,333 75,963,333 128,283,079 204,246,413
1/1/2024 14,584,960,000 75,963,333 127,618,400 203,581,733
2/1/2024 14,508,996,667 75,963,333 126,953,721 202,917,054
3/1/2024 14,433,033,333 75,963,333 126,289,042 202,252,375
4/1/2024 14,357,070,000 75,963,333 125,624,363 201,587,696
5/1/2024 14,281,106,667 75,963,333 124,959,683 200,923,017
6/1/2024 14,205,143,333 75,963,333 124,295,004 200,258,338
7/1/2024 14,129,180,000 75,963,333 123,630,325 199,593,658
8/1/2024 14,053,216,667 75,963,333 122,965,646 198,928,979
9/1/2024 13,977,253,333 75,963,333 122,300,967 198,264,300
10/1/2024 13,901,290,000 75,963,333 121,636,288 197,599,621
11/1/2024 13,825,326,667 75,963,333 120,971,608 196,934,942
12/1/2024 13,749,363,333 75,963,333 120,306,929 196,270,263
1/1/2025 13,673,400,000 75,963,333 119,642,250 195,605,583
2/1/2025 13,597,436,667 75,963,333 118,977,571 194,940,904
3/1/2025 13,521,473,333 75,963,333 118,312,892 194,276,225
4/1/2025 13,445,510,000 75,963,333 117,648,213 193,611,546
5/1/2025 13,369,546,667 75,963,333 116,983,533 192,946,867
6/1/2025 13,293,583,333 75,963,333 116,318,854 192,282,188
7/1/2025 13,217,620,000 75,963,333 115,654,175 191,617,508
8/1/2025 13,141,656,667 75,963,333 114,989,496 190,952,829
9/1/2025 13,065,693,333 75,963,333 114,324,817 190,288,150
10/1/2025 12,989,730,000 75,963,333 113,660,138 189,623,471
11/1/2025 12,913,766,667 75,963,333 112,995,458 188,958,792
12/1/2025 12,837,803,333 75,963,333 112,330,779 188,294,113
1/1/2026 12,761,840,000 75,963,333 111,666,100 187,629,433
2/1/2026 12,685,876,667 75,963,333 111,001,421 186,964,754
3/1/2026 12,609,913,333 75,963,333 110,336,742 186,300,075
4/1/2026 12,533,950,000 75,963,333 109,672,063 185,635,396
5/1/2026 12,457,986,667 75,963,333 109,007,383 184,970,717
6/1/2026 12,382,023,333 75,963,333 108,342,704 184,306,038
7/1/2026 12,306,060,000 75,963,333 107,678,025 183,641,358
8/1/2026 12,230,096,667 75,963,333 107,013,346 182,976,679
9/1/2026 12,154,133,333 75,963,333 106,348,667 182,312,000
10/1/2026 12,078,170,000 75,963,333 105,683,988 181,647,321
11/1/2026 12,002,206,667 75,963,333 105,019,308 180,982,642
12/1/2026 11,926,243,333 75,963,333 104,354,629 180,317,963
1/1/2027 11,850,280,000 75,963,333 103,689,950 179,653,283
2/1/2027 11,774,316,667 75,963,333 103,025,271 178,988,604
3/1/2027 11,698,353,333 75,963,333 102,360,592 178,323,925
4/1/2027 11,622,390,000 75,963,333 101,695,913 177,659,246
5/1/2027 11,546,426,667 75,963,333 101,031,233 176,994,567
6/1/2027 11,470,463,333 75,963,333 100,366,554 176,329,888
7/1/2027 11,394,500,000 75,963,333 99,701,875 175,665,208
8/1/2027 11,318,536,667 75,963,333 99,037,196 175,000,529
9/1/2027 11,242,573,333 75,963,333 98,372,517 174,335,850
10/1/2027 11,166,610,000 75,963,333 97,707,837 173,671,171
11/1/2027 11,090,646,667 75,963,333 97,043,158 173,006,492
12/1/2027 11,014,683,333 75,963,333 96,378,479 172,341,813
1/1/2028 10,938,720,000 75,963,333 95,713,800 171,677,133
2/1/2028 10,862,756,667 75,963,333 95,049,121 171,012,454
3/1/2028 10,786,793,333 75,963,333 94,384,442 170,347,775
4/1/2028 10,710,830,000 75,963,333 93,719,762 169,683,096
5/1/2028 10,634,866,667 75,963,333 93,055,083 169,018,417
6/1/2028 10,558,903,333 75,963,333 92,390,404 168,353,738
7/1/2028 10,482,940,000 75,963,333 91,725,725 167,689,058
8/1/2028 10,406,976,667 75,963,333 91,061,046 167,024,379
9/1/2028 10,331,013,333 75,963,333 90,396,367 166,359,700
10/1/2028 10,255,050,000 75,963,333 89,731,687 165,695,021
11/1/2028 10,179,086,667 75,963,333 89,067,008 165,030,342
12/1/2028 10,103,123,333 75,963,333 88,402,329 164,365,663
1/1/2029 10,027,160,000 75,963,333 87,737,650 163,700,983
2/1/2029 9,951,196,667 75,963,333 87,072,971 163,036,304
3/1/2029 9,875,233,333 75,963,333 86,408,292 162,371,625
4/1/2029 9,799,270,000 75,963,333 85,743,612 161,706,946
5/1/2029 9,723,306,667 75,963,333 85,078,933 161,042,267
6/1/2029 9,647,343,333 75,963,333 84,414,254 160,377,588
7/1/2029 9,571,380,000 75,963,333 83,749,575 159,712,908
8/1/2029 9,495,416,667 75,963,333 83,084,896 159,048,229
9/1/2029 9,419,453,333 75,963,333 82,420,217 158,383,550
10/1/2029 9,343,490,000 75,963,333 81,755,537 157,718,871
11/1/2029 9,267,526,667 75,963,333 81,090,858 157,054,192
12/1/2029 9,191,563,333 75,963,333 80,426,179 156,389,513
1/1/2030 9,115,600,000 75,963,333 79,761,500 155,724,833
2/1/2030 9,039,636,667 75,963,333 79,096,821 155,060,154
3/1/2030 8,963,673,333 75,963,333 78,432,142 154,395,475
4/1/2030 8,887,710,000 75,963,333 77,767,462 153,730,796
5/1/2030 8,811,746,667 75,963,333 77,102,783 153,066,117
6/1/2030 8,735,783,333 75,963,333 76,438,104 152,401,438
7/1/2030 8,659,820,000 75,963,333 75,773,425 151,736,758
8/1/2030 8,583,856,667 75,963,333 75,108,746 151,072,079
9/1/2030 8,507,893,333 75,963,333 74,444,067 150,407,400
10/1/2030 8,431,930,000 75,963,333 73,779,387 149,742,721
11/1/2030 8,355,966,667 75,963,333 73,114,708 149,078,042
12/1/2030 8,280,003,333 75,963,333 72,450,029 148,413,363
1/1/2031 8,204,040,000 75,963,333 71,785,350 147,748,683
2/1/2031 8,128,076,667 75,963,333 71,120,671 147,084,004
3/1/2031 8,052,113,333 75,963,333 70,455,992 146,419,325
4/1/2031 7,976,150,000 75,963,333 69,791,312 145,754,646
5/1/2031 7,900,186,667 75,963,333 69,126,633 145,089,967
6/1/2031 7,824,223,333 75,963,333 68,461,954 144,425,288
7/1/2031 7,748,260,000 75,963,333 67,797,275 143,760,608
8/1/2031 7,672,296,667 75,963,333 67,132,596 143,095,929
9/1/2031 7,596,333,333 75,963,333 66,467,917 142,431,250
10/1/2031 7,520,370,000 75,963,333 65,803,237 141,766,571
11/1/2031 7,444,406,667 75,963,333 65,138,558 141,101,892
12/1/2031 7,368,443,333 75,963,333 64,473,879 140,437,213
1/1/2032 7,292,480,000 75,963,333 63,809,200 139,772,533
2/1/2032 7,216,516,667 75,963,333 63,144,521 139,107,854
3/1/2032 7,140,553,333 75,963,333 62,479,842 138,443,175
4/1/2032 7,064,590,000 75,963,333 61,815,162 137,778,496
5/1/2032 6,988,626,667 75,963,333 61,150,483 137,113,817
6/1/2032 6,912,663,333 75,963,333 60,485,804 136,449,138
7/1/2032 6,836,700,000 75,963,333 59,821,125 135,784,458
8/1/2032 6,760,736,667 75,963,333 59,156,446 135,119,779
9/1/2032 6,684,773,333 75,963,333 58,491,767 134,455,100
10/1/2032 6,608,810,000 75,963,333 57,827,087 133,790,421
11/1/2032 6,532,846,667 75,963,333 57,162,408 133,125,742
12/1/2032 6,456,883,333 75,963,333 56,497,729 132,461,063
 1/1/2033 6,380,920,000 75,963,333 55,833,050 131,796,383
2/1/2033 6,304,956,667 75,963,333 55,168,371 131,131,704
3/1/2033 6,228,993,333 75,963,333 54,503,692 130,467,025
4/1/2033 6,153,030,000 75,963,333 53,839,012 129,802,346
5/1/2033 6,077,066,667 75,963,333 53,174,333 129,137,667
6/1/2033 6,001,103,333 75,963,333 52,509,654 128,472,988
7/1/2033 5,925,140,000 75,963,333 51,844,975 127,808,308
8/1/2033 5,849,176,667 75,963,333 51,180,296 127,143,629
9/1/2033 5,773,213,333 75,963,333 50,515,617 126,478,950
10/1/2033 5,697,250,000 75,963,333 49,850,937 125,814,271
11/1/2033 5,621,286,667 75,963,333 49,186,258 125,149,592
12/1/2033 5,545,323,333 75,963,333 48,521,579 124,484,913
1/1/2034 5,469,360,000 75,963,333 47,856,900 123,820,233
2/1/2034 5,393,396,667 75,963,333 47,192,221 123,155,554
3/1/2034 5,317,433,333 75,963,333 46,527,542 122,490,875
4/1/2034 5,241,470,000 75,963,333 45,862,862 121,826,196
5/1/2034 5,165,506,667 75,963,333 45,198,183 121,161,517
6/1/2034 5,089,543,333 75,963,333 44,533,504 120,496,838
7/1/2034 5,013,580,000 75,963,333 43,868,825 119,832,158
8/1/2034 4,937,616,667 75,963,333 43,204,146 119,167,479
9/1/2034 4,861,653,333 75,963,333 42,539,467 118,502,800
10/1/2034 4,785,690,000 75,963,333 41,874,787 117,838,121
11/1/2034 4,709,726,667 75,963,333 41,210,108 117,173,442
12/1/2034 4,633,763,333 75,963,333 40,545,429 116,508,763
1/1/2035 4,557,800,000 75,963,333 39,880,750 115,844,083
2/1/2035 4,481,836,667 75,963,333 39,216,071 115,179,404
3/1/2035 4,405,873,333 75,963,333 38,551,392 114,514,725
4/1/2035 4,329,910,000 75,963,333 37,886,712 113,850,046
5/1/2035 4,253,946,667 75,963,333 37,222,033 113,185,367
6/1/2035 4,177,983,333 75,963,333 36,557,354 112,520,688
7/1/2035 4,102,020,000 75,963,333 35,892,675 111,856,008
8/1/2035 4,026,056,667 75,963,333 35,227,996 111,191,329
9/1/2035 3,950,093,333 75,963,333 34,563,317 110,526,650
10/1/2035 3,874,130,000 75,963,333 33,898,637 109,861,971
11/1/2035 3,798,166,667 75,963,333 33,233,958 109,197,292
12/1/2035 3,722,203,333 75,963,333 32,569,279 108,532,613
1/1/2036 3,646,240,000 75,963,333 31,904,600 107,867,933
2/1/2036 3,570,276,667 75,963,333 31,239,921 107,203,254
3/1/2036 3,494,313,333 75,963,333 30,575,242 106,538,575
4/1/2036 3,418,350,000 75,963,333 29,910,562 105,873,896
5/1/2036 3,342,386,667 75,963,333 29,245,883 105,209,217
6/1/2036 3,266,423,333 75,963,333 28,581,204 104,544,538
7/1/2036 3,190,460,000 75,963,333 27,916,525 103,879,858
8/1/2036 3,114,496,667 75,963,333 27,251,846 103,215,179
9/1/2036 3,038,533,333 75,963,333 26,587,167 102,550,500
10/1/2036 2,962,570,000 75,963,333 25,922,487 101,885,821
11/1/2036 2,886,606,667 75,963,333 25,257,808 101,221,142
12/1/2036 2,810,643,333 75,963,333 24,593,129 100,556,463
1/1/2037 2,734,680,000 75,963,333 23,928,450 99,891,783
2/1/2037 2,658,716,667 75,963,333 23,263,771 99,227,104
3/1/2037 2,582,753,333 75,963,333 22,599,092 98,562,425
4/1/2037 2,506,790,000 75,963,333 21,934,412 97,897,746
5/1/2037 2,430,826,667 75,963,333 21,269,733 97,233,067
6/1/2037 2,354,863,333 75,963,333 20,605,054 96,568,387
7/1/2037 2,278,900,000 75,963,333 19,940,375 95,903,708
8/1/2037 2,202,936,667 75,963,333 19,275,696 95,239,029
9/1/2037 2,126,973,333 75,963,333 18,611,017 94,574,350
10/1/2037 2,051,010,000 75,963,333 17,946,337 93,909,671
11/1/2037 1,975,046,667 75,963,333 17,281,658 93,244,992
12/1/2037 1,899,083,333 75,963,333 16,616,979 92,580,312
1/1/2038 1,823,120,000 75,963,333 15,952,300 91,915,633
2/1/2038 1,747,156,667 75,963,333 15,287,621 91,250,954
3/1/2038 1,671,193,333 75,963,333 14,622,942 90,586,275
4/1/2038 1,595,230,000 75,963,333 13,958,262 89,921,596
5/1/2038 1,519,266,667 75,963,333 13,293,583 89,256,917
6/1/2038 1,443,303,333 75,963,333 12,628,904 88,592,237
7/1/2038 1,367,340,000 75,963,333 11,964,225 87,927,558
8/1/2038 1,291,376,667 75,963,333 11,299,546 87,262,879
9/1/2038 1,215,413,333 75,963,333 10,634,867 86,598,200
10/1/2038 1,139,450,000 75,963,333 9,970,187 85,933,521
11/1/2038 1,063,486,667 75,963,333 9,305,508 85,268,842
12/1/2038 987,523,333 75,963,333 8,640,829 84,604,162
1/1/2039 911,560,000 75,963,333 7,976,150 83,939,483
2/1/2039 835,596,667 75,963,333 7,311,471 83,274,804
3/1/2039 759,633,333 75,963,333 6,646,792 82,610,125
4/1/2039 683,670,000 75,963,333 5,982,112 81,945,446
5/1/2039 607,706,667 75,963,333 5,317,433 81,280,767
6/1/2039 531,743,333 75,963,333 4,652,754 80,616,087
7/1/2039 455,780,000 75,963,333 3,988,075 79,951,408
8/1/2039 379,816,667 75,963,333 3,323,396 79,286,729
9/1/2039 303,853,333 75,963,333 2,658,717 78,622,050
10/1/2039 227,890,000 75,963,333 1,994,037 77,957,371
11/1/2039 151,926,667 75,963,333 1,329,358 77,292,692
12/1/2039 75,963,333 75,963,333 664,679 76,628,012
Tổng cộng 18,231,200,000 18,650,711,307 36,881,911,307
 GÓI VAY LÃI SUẤT ƯU ĐÃI KHÔNG LÃI SUẤT VÀ KHÔNG NỢ GỐC TRONG 12 THÁNG
Khách thanh toán bằng vốn tự có (35%) 9,816,800,000 đồng
Số tiền vay (65%) 18,231,200,000 đồng Nhập giá căn vào đây
Thời hạn vay 240 tháng Giá căn nhà 28,048,000,000
Lãi suất 12 tháng đầu tiên 7.29% năm Tổng lãi được hỗ trợ 1,329,054,480
Lãi suất giai đoạn sau (tạm tính) 10.5% năm
Gốc trả mỗi kỳ 75,963,333 đồng
Số tiền trả lớn nhất 239,484,404 đồng
Thu nhập tối thiểu 336,409,048 đồng
Tổng lãi 12 tháng đầu tiên 1,329,054,480 đồng

BẢNG TÍNH
Kỳ Số tiền Gốc phải trả (tháng) Lãi phải trả (tháng) Tổng cộng
3/29/2023 65% HDMB 18,231,200,000 18,231,200,000 -
4/28/2023 18,231,200,000 - 110,754,540 110,754,540
5/28/2023 18,231,200,000 - 110,754,540 110,754,540
6/27/2023 18,231,200,000 - 110,754,540 110,754,540
7/27/2023 18,231,200,000 - 110,754,540 110,754,540
8/26/2023 18,231,200,000 - 110,754,540 110,754,540
12 tháng này chủ
9/25/2023 18,231,200,000 - 110,754,540 110,754,540
đầu tư hỗ trợ lãi
10/25/2023 18,231,200,000 - 110,754,540 110,754,540 suất
11/24/2023 18,231,200,000 - 110,754,540 110,754,540
12/24/2023 18,231,200,000 - 110,754,540 110,754,540
1/23/2024 18,231,200,000 - 110,754,540 110,754,540
2/22/2024 18,231,200,000 - 110,754,540 110,754,540
3/23/2024 18,231,200,000 - 110,754,540 110,754,540
4/22/2024 18,231,200,000 79,961,404 159,523,000 239,484,404
5/22/2024 18,151,238,596 79,961,404 158,823,338 238,784,741
6/21/2024 18,071,277,193 79,961,404 158,123,675 238,085,079
7/21/2024 17,991,315,789 79,961,404 157,424,013 237,385,417
8/20/2024 17,911,354,386 79,961,404 156,724,351 236,685,754
9/19/2024 17,831,392,982 79,961,404 156,024,689 235,986,092
10/19/2024 17,751,431,579 79,961,404 155,325,026 235,286,430
11/18/2024 17,671,470,175 79,961,404 154,625,364 234,586,768
12/18/2024 17,591,508,772 79,961,404 153,925,702 233,887,105
1/17/2025 17,511,547,368 79,961,404 153,226,039 233,187,443
2/16/2025 17,431,585,965 79,961,404 152,526,377 232,487,781
3/18/2025 17,351,624,561 79,961,404 151,826,715 231,788,118
4/17/2025 17,271,663,158 79,961,404 151,127,053 231,088,456
5/17/2025 17,191,701,754 79,961,404 150,427,390 230,388,794
6/16/2025 17,111,740,351 79,961,404 149,727,728 229,689,132
7/16/2025 17,031,778,947 79,961,404 149,028,066 228,989,469
8/15/2025 16,951,817,544 79,961,404 148,328,404 228,289,807
9/14/2025 16,871,856,140 79,961,404 147,628,741 227,590,145
10/14/2025 16,791,894,737 79,961,404 146,929,079 226,890,482
11/13/2025 16,711,933,333 79,961,404 146,229,417 226,190,820
12/13/2025 16,631,971,930 79,961,404 145,529,754 225,491,158
1/12/2026 16,552,010,526 79,961,404 144,830,092 224,791,496
2/11/2026 16,472,049,123 79,961,404 144,130,430 224,091,833
3/13/2026 16,392,087,719 79,961,404 143,430,768 223,392,171
4/12/2026 16,312,126,316 79,961,404 142,731,105 222,692,509
5/12/2026 16,232,164,912 79,961,404 142,031,443 221,992,846
6/11/2026 16,152,203,509 79,961,404 141,331,781 221,293,184
7/11/2026 16,072,242,105 79,961,404 140,632,118 220,593,522
8/10/2026 15,992,280,702 79,961,404 139,932,456 219,893,860
9/9/2026 15,912,319,298 79,961,404 139,232,794 219,194,197
10/9/2026 15,832,357,895 79,961,404 138,533,132 218,494,535
11/8/2026 15,752,396,491 79,961,404 137,833,469 217,794,873
12/8/2026 15,672,435,088 79,961,404 137,133,807 217,095,211
1/7/2027 15,592,473,684 79,961,404 136,434,145 216,395,548
2/6/2027 15,512,512,281 79,961,404 135,734,482 215,695,886
3/8/2027 15,432,550,877 79,961,404 135,034,820 214,996,224
4/7/2027 15,352,589,474 79,961,404 134,335,158 214,296,561
5/7/2027 15,272,628,070 79,961,404 133,635,496 213,596,899
6/6/2027 15,192,666,667 79,961,404 132,935,833 212,897,237
7/6/2027 15,112,705,263 79,961,404 132,236,171 212,197,575
8/5/2027 15,032,743,860 79,961,404 131,536,509 211,497,912
9/4/2027 14,952,782,456 79,961,404 130,836,846 210,798,250
10/4/2027 14,872,821,053 79,961,404 130,137,184 210,098,588
11/3/2027 14,792,859,649 79,961,404 129,437,522 209,398,925
12/3/2027 14,712,898,246 79,961,404 128,737,860 208,699,263
1/2/2028 14,632,936,842 79,961,404 128,038,197 207,999,601
2/1/2028 14,552,975,439 79,961,404 127,338,535 207,299,939
3/2/2028 14,473,014,035 79,961,404 126,638,873 206,600,276
4/1/2028 14,393,052,632 79,961,404 125,939,211 205,900,614
5/1/2028 14,313,091,228 79,961,404 125,239,548 205,200,952
 5/31/2028 14,233,129,825 79,961,404 124,539,886 204,501,289
6/30/2028 14,153,168,421 79,961,404 123,840,224 203,801,627
7/30/2028 14,073,207,018 79,961,404 123,140,561 203,101,965
8/29/2028 13,993,245,614 79,961,404 122,440,899 202,402,303
9/28/2028 13,913,284,211 79,961,404 121,741,237 201,702,640
10/28/2028 13,833,322,807 79,961,404 121,041,575 201,002,978
11/27/2028 13,753,361,404 79,961,404 120,341,912 200,303,316
12/27/2028 13,673,400,000 79,961,404 119,642,250 199,603,654
1/26/2029 13,593,438,596 79,961,404 118,942,588 198,903,991
2/25/2029 13,513,477,193 79,961,404 118,242,925 198,204,329
3/27/2029 13,433,515,789 79,961,404 117,543,263 197,504,667
4/26/2029 13,353,554,386 79,961,404 116,843,601 196,805,004
5/26/2029 13,273,592,982 79,961,404 116,143,939 196,105,342
6/25/2029 13,193,631,579 79,961,404 115,444,276 195,405,680
7/25/2029 13,113,670,175 79,961,404 114,744,614 194,706,018
8/24/2029 13,033,708,772 79,961,404 114,044,952 194,006,355
9/23/2029 12,953,747,368 79,961,404 113,345,289 193,306,693
10/23/2029 12,873,785,965 79,961,404 112,645,627 192,607,031
11/22/2029 12,793,824,561 79,961,404 111,945,965 191,907,368
12/22/2029 12,713,863,158 79,961,404 111,246,303 191,207,706
1/21/2030 12,633,901,754 79,961,404 110,546,640 190,508,044
2/20/2030 12,553,940,351 79,961,404 109,846,978 189,808,382
3/22/2030 12,473,978,947 79,961,404 109,147,316 189,108,719
4/21/2030 12,394,017,544 79,961,404 108,447,654 188,409,057
5/21/2030 12,314,056,140 79,961,404 107,747,991 187,709,395
6/20/2030 12,234,094,737 79,961,404 107,048,329 187,009,732
7/20/2030 12,154,133,333 79,961,404 106,348,667 186,310,070
8/19/2030 12,074,171,930 79,961,404 105,649,004 185,610,408
9/18/2030 11,994,210,526 79,961,404 104,949,342 184,910,746
10/18/2030 11,914,249,123 79,961,404 104,249,680 184,211,083
11/17/2030 11,834,287,719 79,961,404 103,550,018 183,511,421
12/17/2030 11,754,326,316 79,961,404 102,850,355 182,811,759
1/16/2031 11,674,364,912 79,961,404 102,150,693 182,112,096
2/15/2031 11,594,403,509 79,961,404 101,451,031 181,412,434
3/17/2031 11,514,442,105 79,961,404 100,751,368 180,712,772
4/16/2031 11,434,480,702 79,961,404 100,051,706 180,013,110
5/16/2031 11,354,519,298 79,961,404 99,352,044 179,313,447
6/15/2031 11,274,557,895 79,961,404 98,652,382 178,613,785
7/15/2031 11,194,596,491 79,961,404 97,952,719 177,914,123
8/14/2031 11,114,635,088 79,961,404 97,253,057 177,214,461
9/13/2031 11,034,673,684 79,961,404 96,553,395 176,514,798
10/13/2031 10,954,712,281 79,961,404 95,853,732 175,815,136
11/12/2031 10,874,750,877 79,961,404 95,154,070 175,115,474
12/12/2031 10,794,789,474 79,961,404 94,454,408 174,415,811
1/11/2032 10,714,828,070 79,961,404 93,754,746 173,716,149
2/10/2032 10,634,866,667 79,961,404 93,055,083 173,016,487
3/11/2032 10,554,905,263 79,961,404 92,355,421 172,316,825
4/10/2032 10,474,943,860 79,961,404 91,655,759 171,617,162
5/10/2032 10,394,982,456 79,961,404 90,956,096 170,917,500
6/9/2032 10,315,021,053 79,961,404 90,256,434 170,217,838
7/9/2032 10,235,059,649 79,961,404 89,556,772 169,518,175
8/8/2032 10,155,098,246 79,961,404 88,857,110 168,818,513
9/7/2032 10,075,136,842 79,961,404 88,157,447 168,118,851
10/7/2032 9,995,175,439 79,961,404 87,457,785 167,419,189
11/6/2032 9,915,214,035 79,961,404 86,758,123 166,719,526
12/6/2032 9,835,252,632 79,961,404 86,058,461 166,019,864
1/5/2033 9,755,291,228 79,961,404 85,358,798 165,320,202
2/4/2033 9,675,329,825 79,961,404 84,659,136 164,620,539
3/6/2033 9,595,368,421 79,961,404 83,959,474 163,920,877
4/5/2033 9,515,407,018 79,961,404 83,259,811 163,221,215
5/5/2033 9,435,445,614 79,961,404 82,560,149 162,521,553
6/4/2033 9,355,484,211 79,961,404 81,860,487 161,821,890
7/4/2033 9,275,522,807 79,961,404 81,160,825 161,122,228
8/3/2033 9,195,561,404 79,961,404 80,461,162 160,422,566
9/2/2033 9,115,600,000 79,961,404 79,761,500 159,722,904
10/2/2033 9,035,638,596 79,961,404 79,061,838 159,023,241
11/1/2033 8,955,677,193 79,961,404 78,362,175 158,323,579
12/1/2033 8,875,715,789 79,961,404 77,662,513 157,623,917
12/31/2033 8,795,754,386 79,961,404 76,962,851 156,924,254
1/30/2034 8,715,792,982 79,961,404 76,263,189 156,224,592
3/1/2034 8,635,831,579 79,961,404 75,563,526 155,524,930
3/31/2034 8,555,870,175 79,961,404 74,863,864 154,825,268
4/30/2034 8,475,908,772 79,961,404 74,164,202 154,125,605
5/30/2034 8,395,947,368 79,961,404 73,464,539 153,425,943
6/29/2034 8,315,985,965 79,961,404 72,764,877 152,726,281
7/29/2034 8,236,024,561 79,961,404 72,065,215 152,026,618
 8/28/2034 8,156,063,158 79,961,404 71,365,553 151,326,956
9/27/2034 8,076,101,754 79,961,404 70,665,890 150,627,294
10/27/2034 7,996,140,351 79,961,404 69,966,228 149,927,632
11/26/2034 7,916,178,947 79,961,404 69,266,566 149,227,969
12/26/2034 7,836,217,544 79,961,404 68,566,904 148,528,307
1/25/2035 7,756,256,140 79,961,404 67,867,241 147,828,645
2/24/2035 7,676,294,737 79,961,404 67,167,579 147,128,982
3/26/2035 7,596,333,333 79,961,404 66,467,917 146,429,320
4/25/2035 7,516,371,930 79,961,404 65,768,254 145,729,658
5/25/2035 7,436,410,526 79,961,404 65,068,592 145,029,996
6/24/2035 7,356,449,123 79,961,404 64,368,930 144,330,333
7/24/2035 7,276,487,719 79,961,404 63,669,268 143,630,671
8/23/2035 7,196,526,316 79,961,404 62,969,605 142,931,009
9/22/2035 7,116,564,912 79,961,404 62,269,943 142,231,346
10/22/2035 7,036,603,509 79,961,404 61,570,281 141,531,684
11/21/2035 6,956,642,105 79,961,404 60,870,618 140,832,022
12/21/2035 6,876,680,702 79,961,404 60,170,956 140,132,360
1/20/2036 6,796,719,298 79,961,404 59,471,294 139,432,697
2/19/2036 6,716,757,895 79,961,404 58,771,632 138,733,035
3/20/2036 6,636,796,491 79,961,404 58,071,969 138,033,373
4/19/2036 6,556,835,088 79,961,404 57,372,307 137,333,711
5/19/2036 6,476,873,684 79,961,404 56,672,645 136,634,048
6/18/2036 6,396,912,281 79,961,404 55,972,982 135,934,386
7/18/2036 6,316,950,877 79,961,404 55,273,320 135,234,724
8/17/2036 6,236,989,474 79,961,404 54,573,658 134,535,061
9/16/2036 6,157,028,070 79,961,404 53,873,996 133,835,399
10/16/2036 6,077,066,667 79,961,404 53,174,333 133,135,737
11/15/2036 5,997,105,263 79,961,404 52,474,671 132,436,075
12/15/2036 5,917,143,860 79,961,404 51,775,009 131,736,412
1/14/2037 5,837,182,456 79,961,404 51,075,346 131,036,750
2/13/2037 5,757,221,053 79,961,404 50,375,684 130,337,088
3/15/2037 5,677,259,649 79,961,404 49,676,022 129,637,425
4/14/2037 5,597,298,246 79,961,404 48,976,360 128,937,763
5/14/2037 5,517,336,842 79,961,404 48,276,697 128,238,101
6/13/2037 5,437,375,439 79,961,404 47,577,035 127,538,439
7/13/2037 5,357,414,035 79,961,404 46,877,373 126,838,776
8/12/2037 5,277,452,632 79,961,404 46,177,711 126,139,114
9/11/2037 5,197,491,228 79,961,404 45,478,048 125,439,452
10/11/2037 5,117,529,825 79,961,404 44,778,386 124,739,789
11/10/2037 5,037,568,421 79,961,404 44,078,724 124,040,127
12/10/2037 4,957,607,018 79,961,404 43,379,061 123,340,465
1/9/2038 4,877,645,614 79,961,404 42,679,399 122,640,803
2/8/2038 4,797,684,211 79,961,404 41,979,737 121,941,140
3/10/2038 4,717,722,807 79,961,404 41,280,075 121,241,478
4/9/2038 4,637,761,404 79,961,404 40,580,412 120,541,816
5/9/2038 4,557,800,000 79,961,404 39,880,750 119,842,154
6/8/2038 4,477,838,596 79,961,404 39,181,088 119,142,491
7/8/2038 4,397,877,193 79,961,404 38,481,425 118,442,829
8/7/2038 4,317,915,789 79,961,404 37,781,763 117,743,167
9/6/2038 4,237,954,386 79,961,404 37,082,101 117,043,504
10/6/2038 4,157,992,982 79,961,404 36,382,439 116,343,842
11/5/2038 4,078,031,579 79,961,404 35,682,776 115,644,180
12/5/2038 3,998,070,175 79,961,404 34,983,114 114,944,518
1/4/2039 3,918,108,772 79,961,404 34,283,452 114,244,855
2/3/2039 3,838,147,368 79,961,404 33,583,789 113,545,193
3/5/2039 3,758,185,965 79,961,404 32,884,127 112,845,531
4/4/2039 3,678,224,561 79,961,404 32,184,465 112,145,868
5/4/2039 3,598,263,158 79,961,404 31,484,803 111,446,206
6/3/2039 3,518,301,754 79,961,404 30,785,140 110,746,544
7/3/2039 3,438,340,351 79,961,404 30,085,478 110,046,882
8/2/2039 3,358,378,947 79,961,404 29,385,816 109,347,219
9/1/2039 3,278,417,544 79,961,404 28,686,154 108,647,557
10/1/2039 3,198,456,140 79,961,404 27,986,491 107,947,895
10/31/2039 3,118,494,737 79,961,404 27,286,829 107,248,232
11/30/2039 3,038,533,333 79,961,404 26,587,167 106,548,570
12/30/2039 2,958,571,930 79,961,404 25,887,504 105,848,908
1/29/2040 2,878,610,526 79,961,404 25,187,842 105,149,246
2/28/2040 2,798,649,123 79,961,404 24,488,180 104,449,583
3/29/2040 2,718,687,719 79,961,404 23,788,518 103,749,921
4/28/2040 2,638,726,316 79,961,404 23,088,855 103,050,259
5/28/2040 2,558,764,912 79,961,404 22,389,193 102,350,596
6/27/2040 2,478,803,509 79,961,404 21,689,531 101,650,934
7/27/2040 2,398,842,105 79,961,404 20,989,868 100,951,272
8/26/2040 2,318,880,702 79,961,404 20,290,206 100,251,610
9/25/2040 2,238,919,298 79,961,404 19,590,544 99,551,947
10/25/2040 2,158,957,895 79,961,404 18,890,882 98,852,285
11/24/2040 2,078,996,491 79,961,404 18,191,219 98,152,623
12/24/2040 1,999,035,088 79,961,404 17,491,557 97,452,961
1/23/2041 1,919,073,684 79,961,404 16,791,895 96,753,298
2/22/2041 1,839,112,281 79,961,404 16,092,232 96,053,636
3/24/2041 1,759,150,877 79,961,404 15,392,570 95,353,974
4/23/2041 1,679,189,474 79,961,404 14,692,908 94,654,311
5/23/2041 1,599,228,070 79,961,404 13,993,246 93,954,649
6/22/2041 1,519,266,667 79,961,404 13,293,583 93,254,987
7/22/2041 1,439,305,263 79,961,404 12,593,921 92,555,325
8/21/2041 1,359,343,860 79,961,404 11,894,259 91,855,662
9/20/2041 1,279,382,456 79,961,404 11,194,596 91,156,000
10/20/2041 1,199,421,053 79,961,404 10,494,934 90,456,338
11/19/2041 1,119,459,649 79,961,404 9,795,272 89,756,675
12/19/2041 1,039,498,246 79,961,404 9,095,610 89,057,013
1/18/2042 959,536,842 79,961,404 8,395,947 88,357,351
2/17/2042 879,575,439 79,961,404 7,696,285 87,657,689
3/19/2042 799,614,035 79,961,404 6,996,623 86,958,026
4/18/2042 719,652,632 79,961,404 6,296,961 86,258,364
5/18/2042 639,691,228 79,961,404 5,597,298 85,558,702
6/17/2042 559,729,825 79,961,404 4,897,636 84,859,039
7/17/2042 479,768,421 79,961,404 4,197,974 84,159,377
8/16/2042 399,807,018 79,961,404 3,498,311 83,459,715
9/15/2042 319,845,614 79,961,404 2,798,649 82,760,053
10/15/2042 239,884,211 79,961,404 2,098,987 82,060,390
11/14/2042 159,922,807 79,961,404 1,399,325 81,360,728
12/14/2042 79,961,404 79,961,404 699,662 80,661,066
Tổng cộng 18,231,200,000 19,594,437,980 37,825,637,980
 GÓI VAY LÃI SUẤT ƯU ĐÃI KHÔNG LÃI SUẤT TRONG 2 NĂM
Khách thanh toán bằng vốn tự có (50%) 14,024,000,000 đồng
Số tiền vay (50%) 14,024,000,000 đồng Nhập giá căn vào đây
Thời hạn vay 60 tháng Giá căn nhà 28,048,000,000
Lãi suất 24 tháng đầu tiên 8.40% năm Tổng lãi được hỗ trợ 24th 2,113,066,200
Lãi suất giai đoạn sau (tạm tính) 10.5% năm
Gốc trả mỗi kỳ 233,733,333 đồng
Số tiền trả lớn nhất 331,901,333 đồng
Thu nhập tối thiểu 509,204,762 đồng
Tổng lãi 12 tháng đầu tiên 1,070,031,200 đồng

BẢNG TÍNH
Ngày dự kiến Số tiền Gốc phải trả (tháng) Lãi phải trả (tháng) Tổng cộng
3/29/2023 50% HDMB 14,024,000,000 14,024,000,000 -
4/28/2023 14,024,000,000 233,733,333 98,168,000 331,901,333
5/28/2023 13,790,266,667 233,733,333 96,531,867 330,265,200
6/27/2023 13,556,533,333 233,733,333 94,895,733 328,629,067
7/27/2023 13,322,800,000 233,733,333 93,259,600 326,992,933
8/26/2023 13,089,066,667 233,733,333 91,623,467 325,356,800
9/25/2023 12,855,333,333 233,733,333 89,987,333 323,720,667
10/25/2023 12,621,600,000 233,733,333 88,351,200 322,084,533
11/24/2023 12,387,866,667 233,733,333 86,715,067 320,448,400
12/24/2023 12,154,133,333 233,733,333 85,078,933 318,812,267
1/23/2024 11,920,400,000 233,733,333 83,442,800 317,176,133
2/22/2024 11,686,666,667 233,733,333 81,806,667 315,540,000
24 tháng này chủ
3/23/2024 11,452,933,333 233,733,333 80,170,533 313,903,867
đầu tư hỗ trợ lãi
4/22/2024 11,219,200,000 233,733,333 98,168,000 331,901,333 suất
5/22/2024 10,985,466,667 233,733,333 96,122,833 329,856,167
6/21/2024 10,751,733,333 233,733,333 94,077,667 327,811,000
7/21/2024 10,518,000,000 233,733,333 92,032,500 325,765,833
8/20/2024 10,284,266,667 233,733,333 89,987,333 323,720,667
9/19/2024 10,050,533,333 233,733,333 87,942,167 321,675,500
10/19/2024 9,816,800,000 233,733,333 85,897,000 319,630,333
11/18/2024 9,583,066,667 233,733,333 83,851,833 317,585,167
12/18/2024 9,349,333,333 233,733,333 81,806,667 315,540,000
1/17/2025 9,115,600,000 233,733,333 79,761,500 313,494,833
2/16/2025 8,881,866,667 233,733,333 77,716,333 311,449,667
3/18/2025 8,648,133,333 233,733,333 75,671,167 309,404,500
4/17/2025 8,414,400,000 233,733,333 73,626,000 307,359,333
5/17/2025 8,180,666,667 233,733,333 71,580,833 305,314,167
6/16/2025 7,946,933,333 233,733,333 69,535,667 303,269,000
7/16/2025 7,713,200,000 233,733,333 67,490,500 301,223,833
8/15/2025 7,479,466,667 233,733,333 65,445,333 299,178,667
9/14/2025 7,245,733,333 233,733,333 63,400,167 297,133,500
10/14/2025 7,012,000,000 233,733,333 61,355,000 295,088,333
11/13/2025 6,778,266,667 233,733,333 59,309,833 293,043,167
12/13/2025 6,544,533,333 233,733,333 57,264,667 290,998,000
1/12/2026 6,310,800,000 233,733,333 55,219,500 288,952,833
2/11/2026 6,077,066,667 233,733,333 53,174,333 286,907,667
3/13/2026 5,843,333,333 233,733,333 51,129,167 284,862,500
4/12/2026 5,609,600,000 233,733,333 49,084,000 282,817,333
5/12/2026 5,375,866,667 233,733,333 47,038,833 280,772,167
6/11/2026 5,142,133,333 233,733,333 44,993,667 278,727,000
7/11/2026 4,908,400,000 233,733,333 42,948,500 276,681,833
8/10/2026 4,674,666,667 233,733,333 40,903,333 274,636,667
9/9/2026 4,440,933,333 233,733,333 38,858,167 272,591,500
10/9/2026 4,207,200,000 233,733,333 36,813,000 270,546,333
11/8/2026 3,973,466,667 233,733,333 34,767,833 268,501,167
12/8/2026 3,739,733,333 233,733,333 32,722,667 266,456,000
1/7/2027 3,506,000,000 233,733,333 30,677,500 264,410,833
2/6/2027 3,272,266,667 233,733,333 28,632,333 262,365,667
3/8/2027 3,038,533,333 233,733,333 26,587,167 260,320,500
4/7/2027 2,804,800,000 233,733,333 24,542,000 258,275,333
5/7/2027 2,571,066,667 233,733,333 22,496,833 256,230,167
6/6/2027 2,337,333,333 233,733,333 20,451,667 254,185,000
7/6/2027 2,103,600,000 233,733,333 18,406,500 252,139,833
8/5/2027 1,869,866,667 233,733,333 16,361,333 250,094,667
9/4/2027 1,636,133,333 233,733,333 14,316,167 248,049,500
10/4/2027 1,402,400,000 233,733,333 12,271,000 246,004,333
11/3/2027 1,168,666,667 233,733,333 10,225,833 243,959,167
12/3/2027 934,933,333 233,733,333 8,180,667 241,914,000
1/2/2028 701,200,000 233,733,333 6,135,500 239,868,833
2/1/2028 467,466,667 233,733,333 4,090,333 237,823,667
3/2/2028 233,733,333 233,733,333 2,045,167 235,778,500
Tổng cộng 14,024,000,000 3,475,147,200 17,499,147,200
 GÓI VAY LÃI SUẤT ƯU ĐÃI 3% TRONG 2 NĂM
Khách thanh toán bằng vốn tự có (35%) 9,816,800,000 đồng
Số tiền vay (65%) 18,231,200,000 đồng
Thời hạn vay 240 tháng Giá căn nhà
Lãi suất 24 tháng đầu tiên 8.40% năm Tổng lãi được hỗ trợ
Lãi suất giai đoạn sau (tạm tính) 10.5% năm
Gốc trả mỗi kỳ 75,963,333 đồng
Số tiền trả lớn nhất 219,534,033 đồng
Thu nhập tối thiểu 336,409,048 đồng
Tổng lãi 12 tháng đầu tiên 534,402,050 đồng

BẢNG TÍNH
Kỳ Số tiền Gốc phải trả (tháng) Lãi KH trả Lãi CĐT trả (tháng)
3/29/2023 60% HDMB 18,231,200,000 18,231,200,000 -
4/28/2023 18,231,200,000 75,963,333 45,578,000 82,040,400
5/28/2023 18,155,236,667 75,963,333 45,388,092 81,698,565
6/27/2023 18,079,273,333 75,963,333 45,198,183 81,356,730
7/27/2023 18,003,310,000 75,963,333 45,008,275 81,014,895
8/26/2023 17,927,346,667 75,963,333 44,818,367 80,673,060
9/25/2023 17,851,383,333 75,963,333 44,628,458 80,331,225
10/25/2023 17,775,420,000 75,963,333 44,438,550 79,989,390
11/24/2023 17,699,456,667 75,963,333 44,248,642 79,647,555
12/24/2023 17,623,493,333 75,963,333 44,058,733 79,305,720
1/23/2024 17,547,530,000 75,963,333 43,868,825 78,963,885
2/22/2024 17,471,566,667 75,963,333 43,678,917 78,622,050
3/23/2024 17,395,603,333 75,963,333 43,489,008 78,280,215
4/22/2024 17,319,640,000 75,963,333 43,299,100 77,938,380
5/22/2024 17,243,676,667 75,963,333 43,109,192 77,596,545
6/21/2024 17,167,713,333 75,963,333 42,919,283 77,254,710
7/21/2024 17,091,750,000 75,963,333 42,729,375 76,912,875
8/20/2024 17,015,786,667 75,963,333 42,539,467 76,571,040
9/19/2024 16,939,823,333 75,963,333 42,349,558 76,229,205
10/19/2024 16,863,860,000 75,963,333 42,159,650 75,887,370
11/18/2024 16,787,896,667 75,963,333 41,969,742 75,545,535
12/18/2024 16,711,933,333 75,963,333 41,779,833 75,203,700
1/17/2025 16,635,970,000 75,963,333 41,589,925 74,861,865
2/16/2025 16,560,006,667 75,963,333 41,400,017 74,520,030
3/18/2025 16,484,043,333 75,963,333 41,210,108 74,178,195
4/17/2025 16,408,080,000 75,963,333 143,570,700
5/17/2025 16,332,116,667 75,963,333 142,906,021
6/16/2025 16,256,153,333 75,963,333 142,241,342
7/16/2025 16,180,190,000 75,963,333 141,576,663
8/15/2025 16,104,226,667 75,963,333 140,911,983
9/14/2025 16,028,263,333 75,963,333 140,247,304
10/14/2025 15,952,300,000 75,963,333 139,582,625
11/13/2025 15,876,336,667 75,963,333 138,917,946
12/13/2025 15,800,373,333 75,963,333 138,253,267
1/12/2026 15,724,410,000 75,963,333 137,588,588
2/11/2026 15,648,446,667 75,963,333 136,923,908
3/13/2026 15,572,483,333 75,963,333 136,259,229
4/12/2026 15,496,520,000 75,963,333 135,594,550
5/12/2026 15,420,556,667 75,963,333 134,929,871
6/11/2026 15,344,593,333 75,963,333 134,265,192
7/11/2026 15,268,630,000 75,963,333 133,600,513
8/10/2026 15,192,666,667 75,963,333 132,935,833
9/9/2026 15,116,703,333 75,963,333 132,271,154
10/9/2026 15,040,740,000 75,963,333 131,606,475
11/8/2026 14,964,776,667 75,963,333 130,941,796
12/8/2026 14,888,813,333 75,963,333 130,277,117
1/7/2027 14,812,850,000 75,963,333 129,612,438
2/6/2027 14,736,886,667 75,963,333 128,947,758
3/8/2027 14,660,923,333 75,963,333 128,283,079
4/7/2027 14,584,960,000 75,963,333 127,618,400
5/7/2027 14,508,996,667 75,963,333 126,953,721
6/6/2027 14,433,033,333 75,963,333 126,289,042
7/6/2027 14,357,070,000 75,963,333 125,624,363
8/5/2027 14,281,106,667 75,963,333 124,959,683
9/4/2027 14,205,143,333 75,963,333 124,295,004
10/4/2027 14,129,180,000 75,963,333 123,630,325
11/3/2027 14,053,216,667 75,963,333 122,965,646
12/3/2027 13,977,253,333 75,963,333 122,300,967
1/2/2028 13,901,290,000 75,963,333 121,636,288
2/1/2028 13,825,326,667 75,963,333 120,971,608
3/2/2028 13,749,363,333 75,963,333 120,306,929
4/1/2028 13,673,400,000 75,963,333 119,642,250
5/1/2028 13,597,436,667 75,963,333 118,977,571
5/31/2028 13,521,473,333 75,963,333 118,312,892
6/30/2028 13,445,510,000 75,963,333 117,648,213
7/30/2028 13,369,546,667 75,963,333 116,983,533
8/29/2028 13,293,583,333 75,963,333 116,318,854
9/28/2028 13,217,620,000 75,963,333 115,654,175
10/28/2028 13,141,656,667 75,963,333 114,989,496
11/27/2028 13,065,693,333 75,963,333 114,324,817
12/27/2028 12,989,730,000 75,963,333 113,660,138
1/26/2029 12,913,766,667 75,963,333 112,995,458
2/25/2029 12,837,803,333 75,963,333 112,330,779
3/27/2029 12,761,840,000 75,963,333 111,666,100
4/26/2029 12,685,876,667 75,963,333 111,001,421
5/26/2029 12,609,913,333 75,963,333 110,336,742
6/25/2029 12,533,950,000 75,963,333 109,672,063
7/25/2029 12,457,986,667 75,963,333 109,007,383
8/24/2029 12,382,023,333 75,963,333 108,342,704
9/23/2029 12,306,060,000 75,963,333 107,678,025
10/23/2029 12,230,096,667 75,963,333 107,013,346
11/22/2029 12,154,133,333 75,963,333 106,348,667
12/22/2029 12,078,170,000 75,963,333 105,683,988
1/21/2030 12,002,206,667 75,963,333 105,019,308
2/20/2030 11,926,243,333 75,963,333 104,354,629
3/22/2030 11,850,280,000 75,963,333 103,689,950
4/21/2030 11,774,316,667 75,963,333 103,025,271
5/21/2030 11,698,353,333 75,963,333 102,360,592
6/20/2030 11,622,390,000 75,963,333 101,695,913
7/20/2030 11,546,426,667 75,963,333 101,031,233
8/19/2030 11,470,463,333 75,963,333 100,366,554
9/18/2030 11,394,500,000 75,963,333 99,701,875
10/18/2030 11,318,536,667 75,963,333 99,037,196
11/17/2030 11,242,573,333 75,963,333 98,372,517
12/17/2030 11,166,610,000 75,963,333 97,707,837
1/16/2031 11,090,646,667 75,963,333 97,043,158
2/15/2031 11,014,683,333 75,963,333 96,378,479
3/17/2031 10,938,720,000 75,963,333 95,713,800
4/16/2031 10,862,756,667 75,963,333 95,049,121
5/16/2031 10,786,793,333 75,963,333 94,384,442
6/15/2031 10,710,830,000 75,963,333 93,719,762
7/15/2031 10,634,866,667 75,963,333 93,055,083
8/14/2031 10,558,903,333 75,963,333 92,390,404
9/13/2031 10,482,940,000 75,963,333 91,725,725
10/13/2031 10,406,976,667 75,963,333 91,061,046
11/12/2031 10,331,013,333 75,963,333 90,396,367
12/12/2031 10,255,050,000 75,963,333 89,731,687
1/11/2032 10,179,086,667 75,963,333 89,067,008
2/10/2032 10,103,123,333 75,963,333 88,402,329
3/11/2032 10,027,160,000 75,963,333 87,737,650
4/10/2032 9,951,196,667 75,963,333 87,072,971
5/10/2032 9,875,233,333 75,963,333 86,408,292
6/9/2032 9,799,270,000 75,963,333 85,743,612
7/9/2032 9,723,306,667 75,963,333 85,078,933
8/8/2032 9,647,343,333 75,963,333 84,414,254
9/7/2032 9,571,380,000 75,963,333 83,749,575
10/7/2032 9,495,416,667 75,963,333 83,084,896
11/6/2032 9,419,453,333 75,963,333 82,420,217
12/6/2032 9,343,490,000 75,963,333 81,755,537
1/5/2033 9,267,526,667 75,963,333 81,090,858
 2/4/2033 9,191,563,333 75,963,333 80,426,179
3/6/2033 9,115,600,000 75,963,333 79,761,500
4/5/2033 9,039,636,667 75,963,333 79,096,821
5/5/2033 8,963,673,333 75,963,333 78,432,142
6/4/2033 8,887,710,000 75,963,333 77,767,462
7/4/2033 8,811,746,667 75,963,333 77,102,783
8/3/2033 8,735,783,333 75,963,333 76,438,104
9/2/2033 8,659,820,000 75,963,333 75,773,425
10/2/2033 8,583,856,667 75,963,333 75,108,746
11/1/2033 8,507,893,333 75,963,333 74,444,067
12/1/2033 8,431,930,000 75,963,333 73,779,387
12/31/2033 8,355,966,667 75,963,333 73,114,708
1/30/2034 8,280,003,333 75,963,333 72,450,029
3/1/2034 8,204,040,000 75,963,333 71,785,350
3/31/2034 8,128,076,667 75,963,333 71,120,671
4/30/2034 8,052,113,333 75,963,333 70,455,992
5/30/2034 7,976,150,000 75,963,333 69,791,312
6/29/2034 7,900,186,667 75,963,333 69,126,633
7/29/2034 7,824,223,333 75,963,333 68,461,954
8/28/2034 7,748,260,000 75,963,333 67,797,275
9/27/2034 7,672,296,667 75,963,333 67,132,596
10/27/2034 7,596,333,333 75,963,333 66,467,917
11/26/2034 7,520,370,000 75,963,333 65,803,237
12/26/2034 7,444,406,667 75,963,333 65,138,558
1/25/2035 7,368,443,333 75,963,333 64,473,879
2/24/2035 7,292,480,000 75,963,333 63,809,200
3/26/2035 7,216,516,667 75,963,333 63,144,521
4/25/2035 7,140,553,333 75,963,333 62,479,842
5/25/2035 7,064,590,000 75,963,333 61,815,162
6/24/2035 6,988,626,667 75,963,333 61,150,483
7/24/2035 6,912,663,333 75,963,333 60,485,804
8/23/2035 6,836,700,000 75,963,333 59,821,125
9/22/2035 6,760,736,667 75,963,333 59,156,446
10/22/2035 6,684,773,333 75,963,333 58,491,767
11/21/2035 6,608,810,000 75,963,333 57,827,087
12/21/2035 6,532,846,667 75,963,333 57,162,408
1/20/2036 6,456,883,333 75,963,333 56,497,729
2/19/2036 6,380,920,000 75,963,333 55,833,050
3/20/2036 6,304,956,667 75,963,333 55,168,371
4/19/2036 6,228,993,333 75,963,333 54,503,692
5/19/2036 6,153,030,000 75,963,333 53,839,012
6/18/2036 6,077,066,667 75,963,333 53,174,333
7/18/2036 6,001,103,333 75,963,333 52,509,654
8/17/2036 5,925,140,000 75,963,333 51,844,975
9/16/2036 5,849,176,667 75,963,333 51,180,296
10/16/2036 5,773,213,333 75,963,333 50,515,617
11/15/2036 5,697,250,000 75,963,333 49,850,937
12/15/2036 5,621,286,667 75,963,333 49,186,258
1/14/2037 5,545,323,333 75,963,333 48,521,579
2/13/2037 5,469,360,000 75,963,333 47,856,900
3/15/2037 5,393,396,667 75,963,333 47,192,221
4/14/2037 5,317,433,333 75,963,333 46,527,542
5/14/2037 5,241,470,000 75,963,333 45,862,862
6/13/2037 5,165,506,667 75,963,333 45,198,183
7/13/2037 5,089,543,333 75,963,333 44,533,504
8/12/2037 5,013,580,000 75,963,333 43,868,825
9/11/2037 4,937,616,667 75,963,333 43,204,146
10/11/2037 4,861,653,333 75,963,333 42,539,467
11/10/2037 4,785,690,000 75,963,333 41,874,787
12/10/2037 4,709,726,667 75,963,333 41,210,108
1/9/2038 4,633,763,333 75,963,333 40,545,429
2/8/2038 4,557,800,000 75,963,333 39,880,750
3/10/2038 4,481,836,667 75,963,333 39,216,071
4/9/2038 4,405,873,333 75,963,333 38,551,392
5/9/2038 4,329,910,000 75,963,333 37,886,712
6/8/2038 4,253,946,667 75,963,333 37,222,033
 7/8/2038 4,177,983,333 75,963,333 36,557,354
8/7/2038 4,102,020,000 75,963,333 35,892,675
9/6/2038 4,026,056,667 75,963,333 35,227,996
10/6/2038 3,950,093,333 75,963,333 34,563,317
11/5/2038 3,874,130,000 75,963,333 33,898,637
12/5/2038 3,798,166,667 75,963,333 33,233,958
1/4/2039 3,722,203,333 75,963,333 32,569,279
2/3/2039 3,646,240,000 75,963,333 31,904,600
3/5/2039 3,570,276,667 75,963,333 31,239,921
4/4/2039 3,494,313,333 75,963,333 30,575,242
5/4/2039 3,418,350,000 75,963,333 29,910,562
6/3/2039 3,342,386,667 75,963,333 29,245,883
7/3/2039 3,266,423,333 75,963,333 28,581,204
8/2/2039 3,190,460,000 75,963,333 27,916,525
9/1/2039 3,114,496,667 75,963,333 27,251,846
10/1/2039 3,038,533,333 75,963,333 26,587,167
10/31/2039 2,962,570,000 75,963,333 25,922,487
11/30/2039 2,886,606,667 75,963,333 25,257,808
12/30/2039 2,810,643,333 75,963,333 24,593,129
1/29/2040 2,734,680,000 75,963,333 23,928,450
2/28/2040 2,658,716,667 75,963,333 23,263,771
3/29/2040 2,582,753,333 75,963,333 22,599,092
4/28/2040 2,506,790,000 75,963,333 21,934,412
5/28/2040 2,430,826,667 75,963,333 21,269,733
6/27/2040 2,354,863,333 75,963,333 20,605,054
7/27/2040 2,278,900,000 75,963,333 19,940,375
8/26/2040 2,202,936,667 75,963,333 19,275,696
9/25/2040 2,126,973,333 75,963,333 18,611,017
10/25/2040 2,051,010,000 75,963,333 17,946,337
11/24/2040 1,975,046,667 75,963,333 17,281,658
12/24/2040 1,899,083,333 75,963,333 16,616,979
1/23/2041 1,823,120,000 75,963,333 15,952,300
2/22/2041 1,747,156,667 75,963,333 15,287,621
3/24/2041 1,671,193,333 75,963,333 14,622,942
4/23/2041 1,595,230,000 75,963,333 13,958,262
5/23/2041 1,519,266,667 75,963,333 13,293,583
6/22/2041 1,443,303,333 75,963,333 12,628,904
7/22/2041 1,367,340,000 75,963,333 11,964,225
8/21/2041 1,291,376,667 75,963,333 11,299,546
9/20/2041 1,215,413,333 75,963,333 10,634,867
10/20/2041 1,139,450,000 75,963,333 9,970,187
11/19/2041 1,063,486,667 75,963,333 9,305,508
12/19/2041 987,523,333 75,963,333 8,640,829
1/18/2042 911,560,000 75,963,333 7,976,150
2/17/2042 835,596,667 75,963,333 7,311,471
3/19/2042 759,633,333 75,963,333 6,646,792
4/18/2042 683,670,000 75,963,333 5,982,112
5/18/2042 607,706,667 75,963,333 5,317,433
6/17/2042 531,743,333 75,963,333 4,652,754
7/17/2042 455,780,000 75,963,333 3,988,075
8/16/2042 379,816,667 75,963,333 3,323,396
9/15/2042 303,853,333 75,963,333 2,658,717
10/15/2042 227,890,000 75,963,333 1,994,037
11/14/2042 151,926,667 75,963,333 1,329,358
12/14/2042 75,963,333 75,963,333 664,679
Tổng cộng 18,231,200,000 16,618,878,250
Nhập giá căn vào đây
28,048,000,000
1,874,623,140

Tổng cộng (KH trả)

121,541,333
121,351,425
121,161,517
120,971,608
120,781,700
120,591,792
120,401,883
120,211,975
120,022,067
119,832,158
119,642,250
119,452,342 24T đầu KH chỉ trả
119,262,433 lãi suất 3%
119,072,525
118,882,617
118,692,708
118,502,800
118,312,892
118,122,983
117,933,075
117,743,167
117,553,258
117,363,350
117,173,442
219,534,033
218,869,354
218,204,675
217,539,996
216,875,317
216,210,638
215,545,958
214,881,279
214,216,600
213,551,921
212,887,242
212,222,563
211,557,883
210,893,204
210,228,525
209,563,846
208,899,167
208,234,488
207,569,808
206,905,129
206,240,450
205,575,771
204,911,092
204,246,413
203,581,733
202,917,054
202,252,375
201,587,696
200,923,017
200,258,338
199,593,658
198,928,979
198,264,300
197,599,621
196,934,942
196,270,263
195,605,583
194,940,904
194,276,225
193,611,546
192,946,867
192,282,188
191,617,508
190,952,829
190,288,150
189,623,471
188,958,792
188,294,113
187,629,433
186,964,754
186,300,075
185,635,396
184,970,717
184,306,038
183,641,358
182,976,679
182,312,000
181,647,321
180,982,642
180,317,963
179,653,283
178,988,604
178,323,925
177,659,246
176,994,567
176,329,888
175,665,208
175,000,529
174,335,850
173,671,171
173,006,492
172,341,813
171,677,133
171,012,454
170,347,775
169,683,096
169,018,417
168,353,738
167,689,058
167,024,379
166,359,700
165,695,021
165,030,342
164,365,663
163,700,983
163,036,304
162,371,625
161,706,946
161,042,267
160,377,588
159,712,908
159,048,229
158,383,550
157,718,871
157,054,192
156,389,513
155,724,833
155,060,154
154,395,475
153,730,796
153,066,117
152,401,438
151,736,758
151,072,079
150,407,400
149,742,721
149,078,042
148,413,363
147,748,683
147,084,004
146,419,325
145,754,646
145,089,967
144,425,288
143,760,608
143,095,929
142,431,250
141,766,571
141,101,892
140,437,213
139,772,533
139,107,854
138,443,175
137,778,496
137,113,817
136,449,138
135,784,458
135,119,779
134,455,100
133,790,421
133,125,742
132,461,063
131,796,383
131,131,704
130,467,025
129,802,346
129,137,667
128,472,988
127,808,308
127,143,629
126,478,950
125,814,271
125,149,592
124,484,913
123,820,233
123,155,554
122,490,875
121,826,196
121,161,517
120,496,838
119,832,158
119,167,479
118,502,800
117,838,121
117,173,442
116,508,763
115,844,083
115,179,404
114,514,725
113,850,046
113,185,367
112,520,688
111,856,008
111,191,329
110,526,650
109,861,971
109,197,292
108,532,613
107,867,933
107,203,254
106,538,575
105,873,896
105,209,217
104,544,538
103,879,858
103,215,179
102,550,500
101,885,821
101,221,142
100,556,463
99,891,783
99,227,104
98,562,425
97,897,746
97,233,067
96,568,387
95,903,708
95,239,029
94,574,350
93,909,671
93,244,992
92,580,312
91,915,633
91,250,954
 90,586,275
89,921,596
89,256,917
88,592,237
87,927,558
87,262,879
86,598,200
85,933,521
85,268,842
84,604,162
83,939,483
83,274,804
82,610,125
81,945,446
81,280,767
80,616,087
79,951,408
79,286,729
78,622,050
77,957,371
77,292,692
76,628,012
34,850,078,250
 DANH SÁCH NGÂN HÀNG HỖ TRỢ CHO VAY VER
STT Ngân hàng Thời gian vay Điều kiện cho vay

- Tuổi từ 18-65 tuổi

1 OCB tối đa 20 năm

- Thu nhập ổn định

- Tỷ lệ cho vay tối đa: 70%

- Tuổi từ 18-65 tuổi

- Thu nhập tối thiểu 10

tr.đồng/tháng

- Tỷ lệ cho vay tối đa: 70%

2 VCB tối đa 20 năm

- Tuổi từ 18-65 tuổi

3 MB tối đa 20 năm
- Thu nhập ổn định

- Tỷ lệ cho vay tối đa: 70%

- Tuổi từ 18-65 tuổi

- Thu nhập ổn định

4 TPBank tối đa 20 năm
- Tỷ lệ cho vay tối đa: 70%
4 TPBank tối đa 20 năm

- Tuổi từ 18-70 tuổi

- Thu nhập ổn định
5 MSB tối đa 20 năm
- Tỷ lệ cho vay tối đa: 70%
Ỗ TRỢ CHO VAY VEROSA PARK
Các gói vay ưu đãi Cán bộ tín dụng

- Áp dụng Chương trình

hỗ trợ lãi suất và ân hạn OCB CN Quận 4:
gốc đến khi nhận nhà

- Cho vay thông thường

- Bùi Đức Quốc  (GĐ): 0913.682.595 
nhận chiết khấu ưu đãi

- Dương Vĩnh Bảo (P.GĐ): 0983.639.263

- Áp dụng Chương trình

hỗ trợ lãi suất và ân hạn
gốc đến khi nhận nhà

- Cho vay thông thường

1. VCB – CN Hùng Vương (Phú Thọ):
nhận chiết khấu ưu đãi

- Vũ Thị Huyền (TP) - 0917569006

- Lục Thế Bảo (PP) – phone  0937.634.985

2. VCB – CN HCM:

- Huỳnh Thị Mai Trúc (PP) - 090.770.0879

- Võ Nhật Tân (PP) - 0983.876.482

3. VCB – CN Tân Sài Gòn
- Đậu Tuấn Cường (PGĐ): 0908.454.457

- Lưu Huỳnh Thành An (PP): 0909.238.423

4. VCB – CN Sài Thành:

-Hồ Minh Nhựt (PP): 0909 055 360
- Nguyễn Công Danh (CV) - 0989199128
1. MB CN An Phú: Lê Danh Kiên (TP) -
0902581811
Cho vay thông thường
nhận chiết khấu ưu đãi - Đoàn Thị Cẩm Loan (CV): 0932 676 197

TPBank CN Bến Thành:

1. Từ Huỳnh Trọng (GĐ CN Phú Mỹ Hưng):
Cho vay thông thường 009.081.289
nhận chiết khấu ưu đãi 2. Phạm Vũ Nguyên Minh (GĐCN):
0936.797.961
Cho vay thông thường
nhận chiết khấu ưu đãi

3. Nguyễn Tường Vi(TP): 0916.789.214

Mr. Nguyễn Thành Long

Cho vay thông thường
nhận chiết khấu ưu đãi Giám Đốc TTBL Bàn Cờ

Điện thoại: 0907 283161

 GIÁ BÁN NHÀ Ở GIÁ BÁN NHÀ Ở
TỔNG DT SÀN XD ĐƠN GIÁ GIÁ TRỊ NHÀ VÀ CSHT
STT CÔNG TY PHÂN KHU MÃ CĂN MÃ KÝ HIỆU MẪU NHÀ KÍCH THƯỚC ĐẤT DIỆN TÍCH ĐẤT TÊN NHÀ LỘ GIỚI HƯỚNG CĂN trên HĐMB THUẾ trên HĐMB TÌNH TRẠNG NỘI THẤT
(Trên CGN) (CHƯA VAT) TRÊN ĐẤT
(Trước thuế) (sau thuế)

10.7 x 19.5 x 8.3 x

1 THÀNH PHÚC GREEN B01 GREENB01 LKG6 188.40 259.60 Số 136, đường số 291 Đường K - 13m Tây 97,700,000 18,397,754,545 20,628,042,727 1,879,957,273 22,508,000,000
20.4m
31.1x 16.1 x 32.3 x
2 THÀNH PHÚC GREEN C09 GREENC09 BT2 523.87 561.14 Số 06, đường số 6 Đường N1 - 12m Đông 51,866,513,636 57,934,416,727 5,284,983,273 63,219,400,000 8,063,400,000
17m
3 THÀNH PHÚC GREEN G16 GREENG16 LK21 6m x 21.4m 129.30 256.90 Số 17, đường số 3 Đường D3 - 9m Đông 18,961,100,000 20,524,171,818 1,926,928,182 22,451,100,000 5,173,100,000
15.4 x 18.0 x 26.9 x
4 THÀNH PHÚC GREEN G23 GREENG23 BT3 527.52 484.58 Số 1, đường số 3 Đường D3 - 9m Bắc 42,150,733,636 48,909,047,545 4,378,952,455 53,288,000,000
20.1 x 12.6m
4.6 x 24.3 x 11.5 x 20.5 Đường D1 - 12m
5 KIM PHÁT GARDEN A01 GARDENA01 LKG1 249.30 416.70 Số 02, đường số 05 Tây - Nam 96,700,000 23,686,479,091 27,569,806,636 2,422,193,364 29,992,000,000
x 7.3m Đường L - 12m
6 KIM PHÁT GARDEN D05 GARDEND05 LK9 5m x 19m 95.00 253.70 Số 10, đường số 10 Đường T - 24m Bắc 19,313,305,455 20,878,160,364 1,960,239,636 22,838,400,000 6,643,400,000

7 KIM PHÁT GARDEN G09 GARDENG09 LK13.1 5m x 28.7m 146.30 378.80 Số 19, đường số 10 Đường T - 24m Nam 100,500,000 15,409,385,455 17,804,061,455 1,583,938,545 19,388,000,000
7.5x14x17.5x9.8x
8 KIM PHÁT GARDEN G32 GARDENG32 LKG16 214.50 324.10 Số 2, đường số 12 Đường N3 - 12m Bắc 105,500,000 22,256,781,818 25,760,049,091 2,287,950,909 28,048,000,000
10.2x1.9m

Trang 30/30