Bảng giá quỹ căn I1_Dự án ISC bổ sung ngày 19/8/2022

Đơn giá/m2
Diện tích TGT căn hộ Tổng giá trị
(thông thủy
Tòa thông TGT chưa VAT VAT (có VAT, chưa Phí bảo trì HĐMB
STT Tầng Căn số Mã căn hộ Số PN có VAT,
thủy (VNĐ) (VNĐ) PBT) (VNĐ) (có VAT và PBT)
chưa PBT)
(m2) (VNĐ) (VNĐ)
(VNĐ)/m2
1 I1 18 01 I1.1801 3PN 76,5 73.601.833 5.124.264.449 506.275.740 5.630.540.189 102.485.289 5.733.025.478
2 I1 18 02 I1.1802 2PN + 1 (1WC) 54,6 67.179.701 3.338.546.921 329.464.777 3.668.011.698 66.770.938 3.734.782.636
3 I1 18 03 I1.1803 2PN + 1 (2WC) 61,9 69.941.144 3.940.303.305 389.053.486 4.329.356.791 78.806.066 4.408.162.857
4 I1 18 05A I1.1805A 1PN + 1 47,7 67.861.090 2.946.190.118 290.783.866 3.236.973.984 58.923.802 3.295.897.786
5 I1 18 05 I1.1805 2PN + 1 (2WC) 64,9 74.216.580 4.383.521.879 433.134.139 4.816.656.018 87.670.438 4.904.326.456
6 I1 18 06 I1.1806 3PN 75,4 67.056.878 4.601.955.306 454.133.267 5.056.088.573 92.039.106 5.148.127.679
7 I1 18 08A I1.1808A 2PN + 1 (1WC) 54,7 58.769.145 2.926.427.464 288.244.791 3.214.672.255 58.528.549 3.273.200.804
8 I1 18 08 I1.1808 2PN + 1 (1WC) 55,1 58.477.812 2.933.234.119 288.893.296 3.222.127.415 58.664.682 3.280.792.097
9 I1 18 09 I1.1809 Studio 32 57.862.620 1.685.615.168 165.988.673 1.851.603.841 33.712.303 1.885.316.144
10 I1 18 10 I1.1810 2PN + 1 (2WC) 65,1 65.942.760 3.907.370.746 385.502.945 4.292.873.691 78.147.415 4.371.021.106
11 I1 18 11 I1.1811 1PN + 1 43 59.673.339 2.335.828.026 230.125.544 2.565.953.570 46.716.561 2.612.670.131
12 I1 18 12 I1.1812 1PN + 1 43,1 60.276.911 2.364.909.240 233.025.625 2.597.934.865 47.298.185 2.645.233.050
13 I1 18 12A I1.1812A 2PN + 1 (1WC) 55,1 59.084.632 2.963.630.309 291.932.915 3.255.563.224 59.272.606 3.314.835.830
14 I1 18 12B I1.1812B 2PN + 1 (1WC) 55,1 59.084.632 2.963.630.309 291.932.915 3.255.563.224 59.272.606 3.314.835.830
15 I1 18 15 I1.1815 1PN + 1 43,1 60.276.911 2.364.909.240 233.025.625 2.597.934.865 47.298.185 2.645.233.050
16 I1 18 16 I1.1816 1PN + 1 43 59.673.339 2.335.828.026 230.125.544 2.565.953.570 46.716.561 2.612.670.131
17 I1 18 17 I1.1817 2PN + 1 (2WC) 65,1 64.633.720 3.829.899.337 377.755.804 4.207.655.141 76.597.987 4.284.253.128
18 I1 18 18 I1.1818 Studio 32 57.862.620 1.685.615.168 165.988.673 1.851.603.841 33.712.303 1.885.316.144
19 I1 18 19 I1.1819 2PN + 1 (1WC) 55,1 59.084.632 2.963.630.309 291.932.915 3.255.563.224 59.272.606 3.314.835.830
20 I1 18 20 I1.1820 2PN + 1 (1WC) 54,7 59.378.985 2.956.753.144 291.277.359 3.248.030.503 59.135.063 3.307.165.566
21 I1 18 21 I1.1821 3PN 75,4 68.670.556 4.712.565.598 465.194.296 5.177.759.894 94.251.312 5.272.011.206
22 I1 18 22 I1.1822 2PN + 1 (2WC) 64,9 74.231.295 4.384.390.111 433.220.962 4.817.611.073 87.687.802 4.905.298.875
23 I1 18 23 I1.1823 1PN + 1 47,7 67.523.073 2.931.532.481 289.318.103 3.220.850.584 58.630.650 3.279.481.234
24 I1 18 24 I1.1824 2PN + 1 (2WC) 61,9 69.239.106 3.900.797.735 385.102.929 4.285.900.664 78.015.955 4.363.916.619
25 I1 18 25 I1.1825 2PN + 1 (1WC) 54,6 67.535.027 3.356.183.977 331.228.483 3.687.412.460 67.123.680 3.754.536.140
26 I1 18 26 I1.1826 3PN 76,5 73.961.152 5.149.253.480 508.774.643 5.658.028.123 102.985.070 5.761.013.193
27 I1 18 27 I1.1827 1PN + 1 43 64.825.424 2.537.227.728 250.265.514 2.787.493.242 50.744.555 2.838.237.797
28 I1 18 28 I1.1828 1PN + 1 48,1 66.177.629 2.897.282.961 285.860.990 3.183.143.951 57.945.659 3.241.089.610
29 I1 18 29 I1.1829 2PN + 1 (2WC) 62,1 69.253.113 3.914.192.063 386.426.281 4.300.618.344 78.283.841 4.378.902.185
30 I1 18 30 I1.1830 1PN + 1 43 64.825.424 2.537.227.728 250.265.514 2.787.493.242 50.744.555 2.838.237.797
31 I1 36 01 I1.3601 3PN 76,5 64.730.262 4.507.287.053 444.578.000 4.951.865.053 90.145.741 5.042.010.794
32 I1 36 02 I1.3602 2PN + 1 (1WC) 54,6 59.081.376 2.936.575.496 289.267.635 3.225.843.131 58.731.510 3.284.574.641
33 I1 36 03 I1.3603 2PN + 1 (2WC) 61,9 61.510.331 3.465.878.493 341.611.004 3.807.489.497 69.317.570 3.876.807.067
34 I1 36 05A I1.3605A 1PN + 1 47,7 59.680.723 2.591.459.672 255.310.822 2.846.770.494 51.829.193 2.898.599.687
35 I1 36 05 I1.3605 2PN + 1 (2WC) 64,9 65.270.992 3.855.732.234 380.355.174 4.236.087.408 77.114.645 4.313.202.053
36 I1 36 06 I1.3606 3PN 75,4 57.848.506 3.970.763.282 391.014.065 4.361.777.347 79.415.266 4.441.192.613
37 I1 36 08A I1.3608A 2PN + 1 (1WC) 54,7 50.697.498 2.525.046.467 248.106.692 2.773.153.159 50.500.929 2.823.654.088
38 I1 36 08 I1.3608 2PN + 1 (1WC) 55,1 50.446.123 2.530.919.540 248.661.838 2.779.581.378 50.618.391 2.830.199.769
39 I1 36 09 I1.3609 Studio 32 49.915.309 1.454.420.672 142.869.223 1.597.289.895 29.088.413 1.626.378.308
40 I1 36 10 I1.3610 2PN + 1 (2WC) 65,1 56.887.199 3.371.446.193 331.910.490 3.703.356.683 67.428.924 3.770.785.607
41 I1 36 11 I1.3611 1PN + 1 43 51.477.674 2.015.452.054 198.087.946 2.213.540.000 40.309.041 2.253.849.041
42 I1 36 12 I1.3612 1PN + 1 43,1 51.998.463 2.040.544.588 200.589.160 2.241.133.748 40.810.892 2.281.944.640
43 I1 36 12A I1.3612A 2PN + 1 (1WC) 55,1 50.969.713 2.557.146.645 251.284.549 2.808.431.194 51.142.933 2.859.574.127
44 I1 36 12B I1.3612B 2PN + 1 (1WC) 55,1 50.969.713 2.557.146.645 251.284.549 2.808.431.194 51.142.933 2.859.574.127
45 I1 36 15 I1.3615 1PN + 1 43,1 51.998.463 2.040.544.588 200.589.160 2.241.133.748 40.810.892 2.281.944.640
46 I1 36 16 I1.3616 1PN + 1 43 51.477.674 2.015.452.054 198.087.946 2.213.540.000 40.309.041 2.253.849.041
47 I1 36 17 I1.3617 2PN + 1 (2WC) 65,1 55.757.704 3.304.600.601 325.225.931 3.629.826.532 66.092.012 3.695.918.544
48 I1 36 18 I1.3618 Studio 32 49.915.309 1.454.420.672 142.869.223 1.597.289.895 29.088.413 1.626.378.308
49 I1 36 19 I1.3620 2PN + 1 (1WC) 54,7 51.223.694 2.551.212.759 250.723.321 2.801.936.080 51.024.255 2.852.960.335
50 I1 36 20 I1.3621 3PN 75,4 59.240.857 4.066.202.642 400.558.001 4.466.760.643 81.324.053 4.548.084.696
51 I1 36 21 I1.3622 2PN + 1 (2WC) 64,9 65.283.936 3.856.495.913 380.431.542 4.236.927.455 77.129.918 4.314.057.373
52 I1 36 22 I1.3623 1PN + 1 47,7 59.383.404 2.578.566.839 254.021.538 2.832.588.377 51.571.337 2.884.159.714
53 I1 36 23 I1.3624 2PN + 1 (2WC) 61,9 60.892.822 3.431.129.566 338.136.112 3.769.265.678 68.622.591 3.837.888.269
54 I1 36 24 I1.3625 2PN + 1 (1WC) 54,6 59.393.919 2.952.088.994 290.818.984 3.242.907.978 59.041.780 3.301.949.758
55 I1 36 25 I1.3626 3PN 76,5 65.046.317 4.529.267.262 446.776.021 4.976.043.283 90.585.345 5.066.628.628
56 I1 36 26 I1.3627 1PN + 1 43 57.010.561 2.231.737.625 219.716.504 2.451.454.129 44.634.753 2.496.088.882
57 I1 36 27 I1.3628 1PN + 1 48,1 58.199.956 2.548.441.078 250.976.802 2.799.417.880 50.968.822 2.850.386.702
58 I1 36 28 I1.3629 2PN + 1 (2WC) 62,1 60.905.142 3.442.911.126 339.298.187 3.782.209.313 68.858.223 3.851.067.536
59 I1 36 29 I1.3630 1PN + 1 43 57.010.561 2.231.737.625 219.716.504 2.451.454.129 44.634.753 2.496.088.882