CNG TY C PHN KIM TM HI

CNG TY PHN PHI: SACOMREAL

Hotline: 0938.838.468
Ngy: 5/3/2010

BNG GI CN H KIM TM HI
Tng

Cn h

Hng

Din tch (m2)

n gi (VN/m2)

A1

-B

108.70

15,912,000

1,729,634,400

A2

-N

109.60

16,014,000

1,755,134,400

A3

65.30

14,994,000

979,108,200

A4

94.40

15,300,000

1,444,320,000

A5

77.50

14,994,000

1,162,035,000

A6

76.30

14,994,000

1,144,042,200

B1

T-B

116.40

15,708,000

1,828,411,200

B2

92.60

14,994,000

1,388,444,400

B3

69.80

14,076,000

982,504,800

B4

83.90

15,300,000

1,283,670,000

B5

T-N

87.40

15,810,000

1,381,794,000

B6

90.30

14,994,000

1,353,958,200

1,072.20

Thnh tin (VN)

16,433,056,800

A1

-B

108.70

16,071,120

1,746,930,744

A2

-N

109.60

16,174,140

1,772,685,744

A3

65.30

15,143,940

988,899,282

A4

94.40

15,453,000

1,458,763,200

A5

77.50

15,143,940

1,173,655,350

A6

76.30

15,143,940

1,155,482,622

B1

T-B

116.40

15,865,080

1,846,695,312

B2

92.60

15,143,940

1,402,328,844

B3

69.80

14,216,760

992,329,848

B4

83.90

15,453,000

1,296,506,700

B5

T-N

87.40

15,968,100

1,395,611,940

B6

90.30

15,143,940

1,367,497,782

1,072.20

16,597,387,368

A1

-B

108.70

16,230,240

1,764,227,088

A2

-N

109.60

16,334,280

1,790,237,088

Tng

5
3

Cn h

Hng

Din tch (m2)

n gi (VN/m2)

A3

65.30

15,293,880

998,690,364

A4

94.40

15,606,000

1,473,206,400

A5

77.50

15,293,880

1,185,275,700

A6

76.30

15,293,880

1,166,923,044

B1

T-B

116.40

16,022,160

1,864,979,424

B2

92.60

15,293,880

1,416,213,288

B3

69.80

14,357,520

1,002,154,896

B4

83.90

15,606,000

1,309,343,400

B5

T-N

87.40

16,126,200

1,409,429,880

B6

90.30

15,293,880

1,381,037,364

1,072.20

16,761,717,936

A1

-B

108.70

16,389,360

1,781,523,432

A2

-N

109.60

16,494,420

1,807,788,432

A3

65.30

15,443,820

1,008,481,446

A4

94.40

15,759,000

1,487,649,600

A5

77.50

15,443,820

1,196,896,050

A6

76.30

15,443,820

1,178,363,466

B1

T-B

116.40

16,179,240

1,883,263,536

B2

92.60

15,443,820

1,430,097,732

B3

69.80

14,498,280

1,011,979,944

B4

83.90

15,759,000

1,322,180,100

B5

T-N

87.40

16,284,300

1,423,247,820

B6

90.30

15,443,820

1,394,576,946

1,072.20

Thnh tin (VN)

16,926,048,504

A1

-B

108.70

16,548,480

1,798,819,776

A2

-N

109.60

16,654,560

1,825,339,776

A3

65.30

15,593,760

1,018,272,528

A4

94.40

15,912,000

1,502,092,800

A5

77.50

15,593,760

1,208,516,400

A6

76.30

15,593,760

1,189,803,888

B1

T-B

116.40

16,336,320

1,901,547,648

B2

92.60

15,593,760

1,443,982,176

B3

69.80

14,639,040

1,021,804,992

B4

83.90

15,912,000

1,335,016,800

Tng

Cn h

Hng

Din tch (m2)

n gi (VN/m2)

B5

T-N

87.40

16,442,400

1,437,065,760

B6

90.30

15,593,760

1,408,116,528

1,072.20

17,090,379,072

A1

-B

108.70

16,707,600

1,816,116,120

A2

-N

109.60

16,814,700

1,842,891,120

A3

65.30

15,743,700

1,028,063,610

A4

94.40

16,065,000

1,516,536,000

A5

77.50

15,743,700

1,220,136,750

A6

76.30

15,743,700

1,201,244,310

B1

T-B

116.40

16,493,400

1,919,831,760

B2

92.60

15,743,700

1,457,866,620

B3

69.80

14,779,800

1,031,630,040

B4

83.90

16,065,000

1,347,853,500

B5

T-N

87.40

16,600,500

1,450,883,700

B6

90.30

15,743,700

1,421,656,110

1,072.20

17,254,709,640

A1

-B

108.70

16,866,720

1,833,412,464

A2

-N

109.60

16,974,840

1,860,442,464

A3

65.30

15,893,640

1,037,854,692

A4

94.40

16,218,000

1,530,979,200

A5

77.50

15,893,640

1,231,757,100

A6

76.30

15,893,640

1,212,684,732

B1

T-B

116.40

16,650,480

1,938,115,872

B2

92.60

15,893,640

1,471,751,064

B3

69.80

14,920,560

1,041,455,088

B4

83.90

16,218,000

1,360,690,200

B5

T-N

87.40

16,758,600

1,464,701,640

B6

90.30

15,893,640

1,435,195,692

1,072.20

10

Thnh tin (VN)

17,419,040,208

A1

-B

108.70

17,025,840

1,850,708,808

A2

-N

109.60

17,134,980

1,877,993,808

A3

65.30

16,043,580

1,047,645,774

A4

94.40

16,371,000

1,545,422,400

A5

77.50

16,043,580

1,243,377,450

Tng

10

Cn h

Hng

Din tch (m2)

n gi (VN/m2)

A6

76.30

16,043,580

1,224,125,154

B1

T-B

116.40

16,807,560

1,956,399,984

B2

92.60

16,043,580

1,485,635,508

B3

69.80

15,061,320

1,051,280,136

B4

83.90

16,371,000

1,373,526,900

B5

T-N

87.40

16,916,700

1,478,519,580

B6

90.30

16,043,580

1,448,735,274

1,072.20

11

17,583,370,776

A1

-B

108.70

17,184,960

1,868,005,152

A2

-N

109.60

17,295,120

1,895,545,152

A3

65.30

16,193,520

1,057,436,856

A4

94.40

16,524,000

1,559,865,600

A5

77.50

16,193,520

1,254,997,800

A6

76.30

16,193,520

1,235,565,576

B1

T-B

116.40

16,964,640

1,974,684,096

B2

92.60

16,193,520

1,499,519,952

B3

69.80

15,202,080

1,061,105,184

B4

83.90

16,524,000

1,386,363,600

B5

T-N

87.40

17,074,800

1,492,337,520

B6

90.30

16,193,520

1,462,274,856

1,072.20

12

Thnh tin (VN)

17,747,701,344

A1

-B

108.70

17,344,080

1,885,301,496

A2

-N

109.60

17,455,260

1,913,096,496

A3

65.30

16,343,460

1,067,227,938

A4

94.40

16,677,000

1,574,308,800

A5

77.50

16,343,460

1,266,618,150

A6

76.30

16,343,460

1,247,005,998

B1

T-B

116.40

17,121,720

1,992,968,208

B2

92.60

16,343,460

1,513,404,396

B3

69.80

15,342,840

1,070,930,232

B4

83.90

16,677,000

1,399,200,300

B5

T-N

87.40

17,232,900

1,506,155,460

B6

90.30

16,343,460

1,475,814,438

1,072.20

17,912,031,912

Tng

3
12bis

Cn h

Hng

Din tch (m2)

n gi (VN/m2)

A1

-B

108.70

17,503,200

1,902,597,840

A2

-N

109.60

17,615,400

1,930,647,840

A3

65.30

16,493,400

1,077,019,020

A4

94.40

16,830,000

1,588,752,000

A5

77.50

16,493,400

1,278,238,500

A6

76.30

16,493,400

1,258,446,420

B1

T-B

116.40

17,278,800

2,011,252,320

B2

92.60

16,493,400

1,527,288,840

B3

69.80

15,483,600

1,080,755,280

B4

83.90

16,830,000

1,412,037,000

B5

T-N

87.40

17,391,000

1,519,973,400

B6

90.30

16,493,400

1,489,354,020

1,072.20
Ghi ch:

Thnh tin (VN)

18,076,362,480

* Gi trn cha bao gm thu GTGT (10%).

* Gi trn c iu chnh ln 01 v c p dng t ngy 03/05/2010 n khi c thng bo mi.
* Tng 14,15 & 16 cho bn trong t 2.

Phng Thc Thanh Ton

T l thanh ton %
t

Thi gian

Gi tr cn h bao gm thu GTGT (10%)

Ngay khi k hp ng

20%

Xong tng hm cng trnh

10%

Xong sn tng 02 cng trnh

10%

Xong sn tng 04 cng trnh

10%

Xong sn tng 08 cng trnh

10%

Xong sn tng 12 cng trnh

10%

Xong sn tng 16 cng trnh

10%

Thng bo giao nh

15%

Thng bo bn giao CQN

5%

14,170,278,600