TỔNG

DIỆN
DIỆN
TÍCH GIÁ DỰ TÍNH GỒM TIỀN
TÍCH CỌC
STT MÃ CĂN ĐẤT THUÊ GTGT VÀ CHÊNH/TRẢ NG LƯU Ý
SÀN XD 300TR/CĐT/CĂN
TẠM KPBT - 10%
TẠM
TÍNH
TÍNH

1 KĐ 5-154 108 317.1 18,923,444,260 300,000,000 1,892,344,426

2 KĐ 5-156 84 316.8 15,750,218,360 300,000,000 1,575,021,836
3 KĐ 5-158 84 316.8 16,184,144,349 300,000,000 1,618,414,435
4 SH20-75 70 285 11,144,361,540 300,000,000 1,114,436,154
5 SH20-73 70 285.2 11,317,377,540 300,000,000 1,131,737,754
6 CL14-38 63 256.9 7,488,938,782 300,000,000 748,893,878
7 CL14-40 63 263.9 7,518,255,643 300,000,000 751,825,564
8 ĐD1-100 63 263.4 9,325,434,941 300,000,000 932,543,494
9 HA6-141 75 296.3 10,093,816,290 300,000,000 1,009,381,629
10 HA6-137 75 295.7 9,744,531,653 300,000,000 974,453,165
11 HA8-102 75 295.7 9,456,496,279 300,000,000 945,649,628
12 HA8-106 75 296.3 9,252,364,825 300,000,000 925,236,483
13 HA8-108 75 295.7 9,181,977,676 300,000,000 918,197,768
14 HA8-112 105 296.7 12,131,964,906 300,000,000 1,213,196,491
15 HA8-120 75 295.3 9,407,903,736 300,000,000 940,790,374
16 HA8-122 75 295.7 9,051,254,295 300,000,000 905,125,430
17 HA8-124 75 296.3 9,056,280,079 300,000,000 905,628,008
18 HA8-126 75 296.3 9,056,280,079 300,000,000 905,628,008
19 HA8-130 105 296.7 11,687,760,157 300,000,000 1,168,776,016
20 HA5-11 120 278.9 12,762,412,189 300,000,000 1,276,241,219
21 HA5-9 120 278.9 12,813,178,758 300,000,000 1,281,317,876
22 HA5-05 120 278.9 13,792,968,191 300,000,000 1,379,296,819
23 HA5-03 150 315.2 18,292,387,402 300,000,000 1,829,238,740
24 HA6-74 120 278.9 14,437,699,981 300,000,000 1,443,769,998
25 SB8-08 48 199.4 7,097,004,088 300,000,000 709,700,409

CỘNG 2168 284,968,455,999 7,500,000,000 28,496,845,600

1 KĐ5-152 108 317.1 18,923,444,260 300,000,000 1,892,344,426

2 KĐ5-160 84 316.8 16,422,803,882 300,000,000 1,642,280,388
3 SH20-81 70 285 11,144,361,540 300,000,000 1,114,436,154
4 SH20-79 70 275.3 11,044,683,260 300,000,000 1,104,468,326
5 SH20-77 70 275.3 11,044,683,260 300,000,000 1,104,468,326
6 CL14-44 63 256.9 7,444,641,051 300,000,000 744,464,105
7 CL14-42 63 259.3 7,540,034,486 300,000,000 754,003,449
8 HA6-143 105 296.7 13,333,095,807 300,000,000 1,333,309,581
9 HA6-139 75 296.3 9,956,112,942 300,000,000 995,611,294
10 HA8-100 137.5 496.1 18,362,065,015 300,000,000 1,836,206,502
11 HA8-104 75 296.3 9,317,726,617 300,000,000 931,772,662
12 HA8-110 105 296.1 12,126,939,154 300,000,000 1,212,693,915
13 HA8-114 75 296.3 9,056,280,079 300,000,000 905,628,008
14 HA8-116 75 296.3 9,056,280,079 300,000,000 905,628,008
15 HA8-118 75 295.7 9,051,254,295 300,000,000 905,125,430
16 HA8-128 105 296.7 11,687,760,157 300,000,000 1,168,776,016
17 HA8-132 75 296.3 9,056,280,079 300,000,000 905,628,008
18 HA8-134 75 296.3 9,056,280,079 300,000,000 905,628,008
19 HA5-07 120 278.9 12,711,645,804 300,000,000 1,271,164,580
20 HA6-80 225 406.6 31,592,457,297 300,000,000 3,159,245,730
21 CX17-93 63 247.4 7,774,617,846 300,000,000 777,461,785
22 CX17-91 63 247.6 7,831,877,055 300,000,000 783,187,706
23 CX17-89 63 247.4 7,885,785,772 300,000,000 788,578,577
24 CX17-87 63 247.4 8,008,070,400 300,000,000 800,807,040
25 CX17-85 99.8 353.9 13,404,033,852 300,000,000 1,340,403,385

CỘNG 2202.3 292,833,214,068 7,500,000,000 29,283,321,407

TỔNG CỘNG 50
CĂN 4370.3 0 577,801,670,067 15,000,000,000 57,780,167,007
.