PHIẾU TÍNH GIÁ

Năm 2023

A. GIÁ TRỊ CĂN HỘ

Mã căn K1-1809
Loại căn 3PN
Căn hộ số 09
Diện tích sử dụng 119.76
Tiền sử dụng đất 97,099,252
Giá bán trước VAT 5,626,246,434
Giá niêm yết 6,179,161,152
I. Chính sách ưu đãi
1.1. Ưu đãi Vu Lan báo hiếu 2023 200,000,000
1.2. Ưu đãi cho KH mua căn hộ số 02;09;05;06 150,000,000
Giá có VAT sau ưu đãi 5,829,161,152
Giá trước VAT sau ưu đãi 5,308,064,616
1.3. Ưu đãi Quà Mừng Tân Gia 5%
Thành tiền ưu đãi 265,403,231
1.4. Ưu đãi cho KH mua từ căn thứ 2 Không
Thành tiền ưu đãi -
1.5. Ưu đãi theo chính sách thanh toán
Phương thức + tiến độ thanh toán Theo tiến độ thông thường
Ưu đãi tương ứng 1.5%
Thành tiền ưu đãi 79,620,969
Giá bán trước VAT sau ưu đãi chính sách thanh toán 4,963,040,416
1.6. Ưu đãi Phí Dịch Vụ QLVH nhà chung cư 1%
Thành tiền ưu đãi 49,630,404
Tổng giá bán trước VAT sau ưu đãi 4,913,410,011
II. Giá trên hợp đồng mua bán 5,395,041,087
III. KPBT (2% Giá bán chưa VAT) 98,268,200
IV. Tổng số tiền thực tế khách thanh toán đã bao
5,493,309,287
gồm VAT và KPBT
B. TIẾN ĐỘ THANH TOÁN (chưa bao gồm KPBT)

Đợt Tỷ lệ hợp đồng

Đợt 1 10%
Đợt 2 20%
Đợt 3 20%
Đợt 4 20%
Đợt 5 25%
Đợt 6 5%
100%
Sale nhập mã căn

CK vào Giá niêm yết

CK vào Giá niêm yết

Giá bán trước VAT sau

CSCK chung
Sale chọn Có cho căn thứ 2
Giá bán trước VAT sau
CSCK chung

Sale chọn chính sách TT

Giá bán trước VAT sau

CSCK chung

Giá bán trước VAT sau

CSCK chung

Thanh toán đợt nhận bàn giao nhà

Tổng giá trị Thời hạn thanh toán Ghi chú

539,504,109 Ký HĐMB Khách hàng thanh toán

1,079,008,217 Không muộn hơn ngày 15/10/2023 Khách hàng thanh toán
1,079,008,217 Không muộn hơn ngày 15/12/2023 Khách hàng thanh toán
1,079,008,217 Không muộn hơn ngày 15/04/2024 Khách hàng thanh toán
1,348,760,272 Theo thông báo nhận bàn giao nhà từ CĐT Khách hàng thanh toán
269,752,054 Khi sản phẩm được cấp GCN Khách hàng thanh toán
5,395,041,087
 DT sử
Tên theo Tên thương
TT Tòa Tầng Số PN dụng căn Tiền sử dụng đất
thiết kế mại
hộ (m2)

1 K1 4 C-4.01 K1-401 2PN 89.53 72,589,312

2 K1 4 C-4.02 K1-402 3PN 119.76 97,099,252
3 K1 4 C-4.03 K1-403 3PN 96.87 78,540,452
4 K1 4 C-4.05 K1-405 3PN 101.25 82,091,677
5 K1 4 C-4.06 K1-406 3PN 101.57 82,351,127
6 K1 4 C-4.08 K1-408 3PN 96.87 78,540,452
7 K1 4 C-4.09 K1-409 3PN 119.76 97,099,252
8 K1 4 C-4.10 K1-410 2PN 89.53 72,589,312
9 K1 5 C-5.01 K1-501 2PN 89.53 72,589,312
10 K1 5 C-5.02 K1-502 3PN 119.76 97,099,252
11 K1 5 C-5.05 K1-505 3PN 101.25 82,091,677
12 K1 5 C-5.08 K1-508 3PN 96.87 78,540,452
13 K1 5 C-5.09 K1-509 3PN 119.76 97,099,252
14 K1 5 C-5.10 K1-510 2PN 89.53 72,589,312
15 K1 6 C-6.01 K1-601 2PN 89.53 72,589,312
16 K1 6 C-6.02 K1-602 3PN 119.76 97,099,252
17 K1 6 C-6.05 K1-605 3PN 101.25 82,091,677
18 K1 6 C-6.06 K1-606 3PN 101.57 82,351,127
19 K1 6 C-6.09 K1-609 3PN 119.76 97,099,252
20 K1 6 C-6.10 K1-610 2PN 89.53 72,589,312
21 K1 7 C-7.01 K1-701 2PN 89.53 72,589,312
22 K1 7 C-7.02 K1-702 3PN 119.76 97,099,252
23 K1 7 C-7.05 K1-705 3PN 101.25 82,091,677
24 K1 7 C-7.09 K1-709 3PN 119.76 97,099,252
25 K1 8 C-8.01 K1-801 2PN 89.53 72,589,312
26 K1 8 C-8.02 K1-802 3PN 119.76 97,099,252
27 K1 9 C-9.01 K1-901 2PN 89.53 72,589,312
28 K1 9 C-9.02 K1-902 3PN 119.76 97,099,252
29 K1 9 C-9.05 K1-905 3PN 101.25 82,091,677
30 K1 9 C-9.06 K1-906 3PN 101.57 82,351,127
31 K1 9 C-9.09 K1-909 3PN 119.76 97,099,252
32 K1 9 C-9.10 K1-910 2PN 89.53 72,589,312
33 K1 10 C-10.01 K1-1001 2PN 89.53 72,589,312
34 K1 10 C-10.02 K1-1002 3PN 119.76 97,099,252
35 K1 10 C-10.05 K1-1005 3PN 101.25 82,091,677
36 K1 10 C-10.06 K1-1006 3PN 101.57 82,351,127
37 K1 10 C-10.09 K1-1009 3PN 119.76 97,099,252
38 K1 10 C-10.10 K1-1010 2PN 89.53 72,589,312
39 K1 11 C-11.05 K1-1105 3PN 101.25 82,091,677
40 K1 11 C-11.06 K1-1106 3PN 101.57 82,351,127
41 K1 11 C-11.09 K1-1109 3PN 119.76 97,099,252
42 K1 11 C-11.10 K1-1110 2PN 89.53 72,589,312
43 K1 12 C-12.09 K1-1209 3PN 119.76 97,099,252
44 K1 12 C-12.10 K1-1210 2PN 89.53 72,589,312
45 K1 14 C-14.01 K1-1401 2PN 89.53 72,589,312
46 K1 14 C-14.02 K1-1402 3PN 119.76 97,099,252
47 K1 14 C-14.04 K1-1404 2PN 77.51 62,843,713
48 K1 14 C-14.05 K1-1405 3PN 101.25 82,091,677
49 K1 14 C-14.06 K1-1406 3PN 101.57 82,351,127
50 K1 14 C-14.07 K1-1407 2PN 77.51 62,843,713
51 K1 14 C-14.08 K1-1408 3PN 96.87 78,540,452
52 K1 14 C-14.09 K1-1409 3PN 119.76 97,099,252
53 K1 14 C-14.10 K1-1410 2PN 89.53 72,589,312
54 K1 15 C-15.01 K1-1501 2PN 89.53 72,589,312
55 K1 15 C-15.05 K1-1505 3PN 101.25 82,091,677
56 K1 15 C-15.09 K1-1509 3PN 119.76 97,099,252
57 K1 15 C-15.10 K1-1510 2PN 89.53 72,589,312
58 K1 16 C-16.01 K1-1601 2PN 89.53 72,589,312
59 K1 16 C-16.05 K1-1605 3PN 101.25 82,091,677
60 K1 16 C-16.06 K1-1606 3PN 101.57 82,351,127
61 K1 16 C-16.09 K1-1609 3PN 119.76 97,099,252
62 K1 16 C-16.10 K1-1610 2PN 89.53 72,589,312
63 K1 17 C-17.01 K1-1701 2PN 89.53 72,589,312
64 K1 17 C-17.02 K1-1702 3PN 119.76 97,099,252
65 K1 17 C-17.05 K1-1705 3PN 101.25 82,091,677
66 K1 17 C-17.06 K1-1706 3PN 101.57 82,351,127
67 K1 17 C-17.09 K1-1709 3PN 119.76 97,099,252
68 K1 18 C-18.01 K1-1801 2PN 89.53 72,589,312
69 K1 18 C-18.05 K1-1805 3PN 101.25 82,091,677
70 K1 18 C-18.09 K1-1809 3PN 119.76 97,099,252
71 K1 18 C-18.10 K1-1810 2PN 89.53 72,589,312
72 K1 19 C-19.01 K1-1901 2PN 89.53 72,589,312
73 K2 4 B-4.01 K2-401 2PN 89.53 72,589,312
74 K2 4 B-4.02 K2-402 3PN 119.76 97,099,252
75 K2 4 B-4.03 K2-403 3PN 96.87 78,540,452
76 K2 4 B-4.04 K2-404 2PN 77.51 62,843,713
77 K2 4 B-4.05 K2-405 3PN 101.57 82,351,127
78 K2 4 B-4.06 K2-406 3PN 101.25 82,091,677
79 K2 4 B-4.07 K2-407 2PN 77.51 62,843,713
80 K2 4 B-4.08 K2-408 3PN 96.87 78,540,452
81 K2 4 B-4.09 K2-409 3PN 119.76 97,099,252
82 K2 4 B-4.10 K2-410 2PN 89.53 72,589,312
83 K2 5 B-5.01 K2-501 2PN 89.53 72,589,312
84 K2 5 B-5.02 K2-502 3PN 119.76 97,099,252
85 K2 5 B-5.03 K2-503 3PN 96.87 78,540,452
86 K2 5 B-5.05 K2-505 3PN 101.57 82,351,127
87 K2 5 B-5.06 K2-506 3PN 101.25 82,091,677
88 K2 5 B-5.08 K2-508 3PN 96.87 78,540,452
89 K2 5 B-5.09 K2-509 3PN 119.76 97,099,252
90 K2 5 B-5.10 K2-510 2PN 89.53 72,589,312
91 K2 6 B-6.01 K2-601 2PN 89.53 72,589,312
92 K2 6 B-6.02 K2-602 3PN 119.76 97,099,252
93 K2 6 B-6.03 K2-603 3PN 96.87 78,540,452
94 K2 6 B-6.05 K2-605 3PN 101.57 82,351,127
95 K2 6 B-6.06 K2-606 3PN 101.25 82,091,677
96 K2 6 B-6.08 K2-608 3PN 96.87 78,540,452
97 K2 6 B-6.09 K2-609 3PN 119.76 97,099,252
98 K2 6 B-6.10 K2-610 2PN 89.53 72,589,312
99 K2 7 B-7.01 K2-701 2PN 89.53 72,589,312
100 K2 7 B-7.02 K2-702 3PN 119.76 97,099,252
101 K2 7 B-7.03 K2-703 3PN 96.87 78,540,452
102 K2 7 B-7.05 K2-705 3PN 101.57 82,351,127
103 K2 7 B-7.06 K2-706 3PN 101.25 82,091,677
104 K2 7 B-7.08 K2-708 3PN 96.87 78,540,452
105 K2 7 B-7.09 K2-709 3PN 119.76 97,099,252
106 K2 7 B-7.10 K2-710 2PN 89.53 72,589,312
107 K2 8 B-8.01 K2-801 2PN 89.53 72,589,312
108 K2 8 B-8.02 K2-802 3PN 119.76 97,099,252
109 K2 8 B-8.05 K2-805 3PN 101.57 82,351,127
110 K2 8 B-8.06 K2-806 3PN 101.25 82,091,677
111 K2 8 B-8.10 K2-810 2PN 89.53 72,589,312
112 K2 9 B-9.01 K2-901 2PN 89.53 72,589,312
113 K2 9 B-9.02 K2-902 3PN 119.76 97,099,252
114 K2 9 B-9.05 K2-905 3PN 101.57 82,351,127
115 K2 9 B-9.06 K2-906 3PN 101.25 82,091,677
116 K2 9 B-9.09 K2-909 3PN 119.76 97,099,252
117 K2 10 B-10.01 K2-1001 2PN 89.53 72,589,312
118 K2 10 B-10.02 K2-1002 3PN 119.76 97,099,252
119 K2 10 B-10.05 K2-1005 3PN 101.57 82,351,127
120 K2 10 B-10.06 K2-1006 3PN 101.25 82,091,677
121 K2 10 B-10.07 K2-1007 2PN 77.51 62,843,713
122 K2 10 B-10.09 K2-1009 3PN 119.76 97,099,252
123 K2 10 B-10.10 K2-1010 2PN 89.53 72,589,312
124 K2 11 B-11.01 K2-1101 2PN 89.53 72,589,312
125 K2 11 B-11.02 K2-1102 3PN 119.76 97,099,252
126 K2 11 B-11.05 K2-1105 3PN 101.57 82,351,127
127 K2 11 B-11.06 K2-1106 3PN 101.25 82,091,677
128 K2 11 B-11.09 K2-1109 3PN 119.76 97,099,252
129 K2 11 B-11.10 K2-1110 2PN 89.53 72,589,312
130 K2 12 B-12.01 K2-1201 2PN 89.53 72,589,312
131 K2 12 B-12.05 K2-1205 3PN 101.57 82,351,127
132 K2 12 B-12.06 K2-1206 3PN 101.25 82,091,677
133 K2 12 B-12.09 K2-1209 3PN 119.76 97,099,252
134 K2 12 B-12.10 K2-1210 2PN 89.53 72,589,312
135 K2 12A B-12A.01 K2-12A01 2PN 89.53 72,589,312
136 K2 12A B-12A.02 K2-12A02 3PN 119.76 97,099,252
137 K2 12A B-12A.04 K2-12A04 2PN 77.51 62,843,713
138 K2 12A B-12A.05 K2-12A05 3PN 101.57 82,351,127
139 K2 12A B-12A.06 K2-12A06 3PN 95.14 77,137,799
140 K2 12A B-12A.07 K2-12A07 2PN 77.51 62,843,713
141 K2 12A B-12A.09 K2-12A09 3PN 119.76 97,099,252
142 K2 12A B-12A.10 K2-12A10 2PN 89.53 72,589,312
143 K2 14 B-14.01 K2-1401 2PN 89.53 72,589,312
144 K2 14 B-14.02 K2-1402 3PN 119.76 97,099,252
145 K2 14 B-14.05 K2-1405 3PN 101.57 82,351,127
146 K2 14 B-14.06 K2-1406 3PN 101.25 82,091,677
147 K2 14 B-14.09 K2-1409 3PN 119.76 97,099,252
148 K2 14 B-14.10 K2-1410 2PN 89.53 72,589,312
149 K2 15 B-15.01 K2-1501 2PN 89.53 72,589,312
150 K2 15 B-15.02 K2-1502 3PN 119.76 97,099,252
151 K2 15 B-15.05 K2-1505 3PN 101.57 82,351,127
152 K2 15 B-15.06 K2-1506 3PN 101.25 82,091,677
153 K2 15 B-15.10 K2-1510 2PN 89.53 72,589,312
154 K2 16 B-16.01 K2-1601 2PN 89.53 72,589,312
155 K2 16 B-16.02 K2-1602 3PN 119.76 97,099,252
156 K2 16 B-16.05 K2-1605 3PN 101.57 82,351,127
157 K2 16 B-16.06 K2-1606 3PN 101.25 82,091,677
158 K2 16 B-16.09 K2-1609 3PN 119.76 97,099,252
159 K2 16 B-16.10 K2-1610 2PN 89.53 72,589,312
160 K2 17 B-17.01 K2-1701 2PN 89.53 72,589,312
161 K2 17 B-17.02 K2-1702 3PN 119.76 97,099,252
162 K2 17 B-17.04 K2-1704 2PN 77.51 62,843,713
163 K2 17 B-17.05 K2-1705 3PN 101.57 82,351,127
164 K2 17 B-17.06 K2-1706 3PN 101.25 82,091,677
165 K2 17 B-17.09 K2-1709 3PN 119.76 97,099,252
166 K2 17 B-17.10 K2-1710 2PN 89.53 72,589,312
167 K2 18 B-18.01 K2-1801 2PN 89.53 72,589,312
168 K2 18 B-18.02 K2-1802 3PN 119.76 97,099,252
169 K2 18 B-18.04 K2-1804 2PN 77.51 62,843,713
170 K2 18 B-18.05 K2-1805 3PN 101.57 82,351,127
171 K2 18 B-18.06 K2-1806 3PN 101.25 82,091,677
172 K2 18 B-18.07 K2-1807 2PN 77.51 62,843,713
173 K2 18 B-18.09 K2-1809 3PN 119.76 97,099,252
174 K2 18 B-18.10 K2-1810 2PN 89.53 72,589,312
175 K2 19 B-19.01 K2-1901 2PN 89.53 72,589,312
176 K2 19 B-19.06 K2-1906 3PN 101.25 82,091,677
177 K2 19 B-19.09 K2-1909 3PN 119.76 97,099,252
178 K2 19 B-19.10 K2-1910 2PN 89.53 72,589,312
Tổng giá trị Giá bán trước
(VNĐ) thuế

4,071,175,218 3,707,667,408
5,718,975,028 5,207,895,412
4,957,370,540 4,513,840,532
4,739,788,660 4,316,361,662
4,851,984,172 4,418,381,168
4,814,785,504 4,384,217,772
5,547,489,966 5,051,999,901
4,071,175,218 3,707,667,408
4,112,617,043 3,745,341,795
5,777,518,267 5,261,116,538
4,788,188,489 4,360,361,506
4,863,920,245 4,428,885,718
5,604,090,398 5,103,454,839
4,112,617,043 3,745,341,795
4,195,694,348 3,820,866,617
5,894,086,663 5,367,087,807
4,884,988,146 4,448,361,194
5,000,388,760 4,553,294,430
5,717,291,262 5,206,364,716
4,195,694,348 3,820,866,617
4,154,252,522 3,783,192,230
5,835,672,945 5,313,984,427
4,836,697,819 4,404,460,897
5,660,690,830 5,154,909,777
4,279,643,093 3,897,183,658
6,011,950,263 5,474,236,535
4,408,035,290 4,013,903,837
6,192,372,236 5,638,256,510
5,030,954,145 4,581,057,557
5,149,891,826 4,689,206,308
5,888,776,325 5,362,260,227
4,408,035,290 4,013,903,837
4,451,316,823 4,053,250,686
6,253,117,323 5,693,479,317
5,080,339,491 4,625,953,326
5,200,312,038 4,735,042,864
5,946,542,441 5,414,774,878
4,451,316,823 4,053,250,686
5,080,339,491 4,625,953,326
5,200,312,038 4,735,042,864
5,946,542,441 5,414,774,878
4,451,316,823 4,053,250,686
5,946,542,441 5,414,774,878
4,451,316,823 4,053,250,686
4,649,584,005 4,233,493,578
6,531,751,408 5,946,783,030
4,270,985,190 3,888,426,874
5,306,700,672 4,831,736,218
5,432,180,749 4,945,832,602
4,270,985,190 3,888,426,874
5,391,148,058 4,908,183,730
6,211,506,939 5,655,651,695
4,649,584,005 4,233,493,578
4,669,854,674 4,251,921,459
5,329,784,762 4,852,721,754
6,238,481,513 5,680,174,035
4,669,854,674 4,251,921,459
4,669,854,674 4,251,921,459
5,329,784,762 4,852,721,754
5,455,708,533 4,967,221,496
6,238,481,513 5,680,174,035
4,669,854,674 4,251,921,459
4,625,411,220 4,211,518,319
6,497,781,434 5,915,901,236
5,278,975,892 4,806,531,872
5,403,860,298 4,920,086,737
6,179,161,152 5,626,246,434
4,625,411,220 4,211,518,319
5,278,975,892 4,806,531,872
6,179,161,152 5,626,246,434
4,625,411,220 4,211,518,319
4,580,870,940 4,171,027,156
4,152,509,642 3,781,607,794
5,950,039,493 5,417,954,017
5,007,343,399 4,559,270,404
3,891,000,877 3,542,986,589
4,948,870,069 4,506,459,256
4,834,726,785 4,402,669,048
3,891,000,877 3,542,986,589
4,910,959,687 4,471,648,847
5,658,488,983 5,152,908,098
4,152,509,642 3,781,607,794
4,194,822,908 3,820,074,399
6,010,784,580 5,473,176,823
5,058,363,909 4,605,652,686
4,999,400,128 4,552,395,673
4,883,893,127 4,447,365,722
4,961,246,841 4,517,364,442
5,716,255,099 5,205,422,749
4,194,822,908 3,820,074,399
4,279,643,093 3,897,183,658
6,132,274,752 5,583,622,434
5,160,614,456 4,698,607,728
5,100,350,399 4,644,168,647
4,982,663,819 4,537,157,261
5,061,506,856 4,608,509,910
5,831,657,811 5,310,334,306
4,279,643,093 3,897,183,658
4,237,329,827 3,858,717,053
6,071,400,145 5,528,281,882
5,109,593,947 4,652,225,447
5,049,930,187 4,598,332,091
4,933,278,473 4,492,261,492
5,011,219,701 4,562,794,315
5,773,762,174 5,257,701,908
4,237,329,827 3,858,717,053
4,365,237,891 3,974,997,111
6,132,274,752 5,583,622,434
5,099,911,007 4,643,769,200
4,982,225,811 4,536,759,072
4,365,237,891 3,974,997,111
4,541,109,058 4,134,879,990
6,379,224,899 5,808,122,567
5,358,401,029 4,878,760,129
5,234,842,957 4,766,411,022
6,066,575,509 5,523,895,849
4,585,605,766 4,175,331,543
6,441,885,593 5,865,086,835
5,410,955,245 4,926,536,689
5,286,114,571 4,813,021,581
4,212,269,779 3,835,049,228
6,126,096,627 5,578,005,957
4,585,605,766 4,175,331,543
4,585,605,766 4,175,331,543
6,441,885,593 5,865,086,835
5,410,955,245 4,926,536,689
5,286,114,571 4,813,021,581
6,126,096,627 5,578,005,957
4,585,605,766 4,175,331,543
4,540,203,729 4,134,056,964
5,304,338,051 4,829,611,967
5,181,957,231 4,718,333,090
6,065,442,205 5,522,865,573
4,540,203,729 4,134,056,964
4,452,091,436 4,053,954,879
6,254,283,007 5,694,539,029
4,089,587,193 3,723,519,604
5,253,917,840 4,783,775,412
4,774,791,894 4,347,732,431
4,089,587,193 3,723,519,604
5,947,708,125 5,415,834,591
4,452,091,436 4,053,954,879
4,672,468,994 4,254,298,114
6,563,966,379 5,976,069,367
5,459,003,972 4,970,217,350
5,332,850,815 4,855,509,075
6,242,108,085 5,683,470,918
4,672,468,994 4,254,298,114
4,810,925,358 4,380,167,536
6,758,328,636 6,152,762,328
5,676,751,839 5,168,169,956
5,545,600,321 5,048,917,717
4,810,925,358 4,380,167,536
4,810,925,358 4,380,167,536
6,758,328,636 6,152,762,328
5,676,751,839 5,168,169,956
5,545,600,321 5,048,917,717
6,427,103,425 5,851,648,500
4,810,925,358 4,380,167,536
4,717,880,714 4,295,581,496
6,627,690,435 6,034,000,327
4,333,775,434 3,945,508,914
5,511,840,839 5,018,250,865
5,384,645,201 4,902,594,881
6,302,853,172 5,738,693,725
4,717,880,714 4,295,581,496
4,765,059,521 4,338,471,320
6,693,967,339 6,094,252,058
4,377,113,188 3,984,906,872
5,622,628,840 5,118,967,230
5,492,876,570 5,000,987,034
4,377,113,188 3,984,906,872
6,365,881,703 5,795,992,389
4,765,059,521 4,338,471,320
4,672,468,994 4,254,298,114
5,332,850,815 4,855,509,075
6,242,108,085 5,683,470,918
4,672,468,994 4,254,298,114
Theo tiến độ thông thường
Vốn tự có sớm 95%
Giải ngân một lần HTLS 18 tháng
Vốn tự có sớm 50%

Theo tiến độ thông thường Có

Vốn tự có sớm 50% Không
Vốn tự có sớm 95%
Giải ngân một lần

Theo tiến độ thông thường

Vốn tự có sớm 95%
Giải ngân một lần HTLS 12 tháng
Vốn tự có sớm 50%