BNG D TNH NGHA V TR N CA KH

KH

Anh An

S tin cho vay

Khon vay tn chp 300 triu ng

300,000,000

Thi hn

60

Li sut 6 thng
u tin

8.50%

Li sut 6 thng tip theo

9.50%

LS thng th 13 tr i
K
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

D n vay
300,000,000
295,000,000
290,000,000
285,000,000
280,000,000
275,000,000
270,000,000
265,000,000
260,000,000
255,000,000
250,000,000
245,000,000
240,000,000
235,000,000
230,000,000
225,000,000
220,000,000
215,000,000
210,000,000
205,000,000
200,000,000
195,000,000
190,000,000
185,000,000
180,000,000
175,000,000
170,000,000
165,000,000
160,000,000
155,000,000
150,000,000
145,000,000
140,000,000
135,000,000
130,000,000
125,000,000
120,000,000
115,000,000
110,000,000
105,000,000

10.30% (d tnh)
Tr gc
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000

Tr li
2,125,000
2,089,583
2,054,167
2,018,750
1,983,333
1,947,917
2,137,500
2,097,917
2,058,333
2,018,750
1,979,167
1,939,583
2,060,000
2,017,083
1,974,167
1,931,250
1,888,333
1,845,417
1,802,500
1,759,583
1,716,667
1,673,750
1,630,833
1,587,917
1,545,000
1,502,083
1,459,167
1,416,250
1,373,333
1,330,417
1,287,500
1,244,583
1,201,667
1,158,750
1,115,833
1,072,917
1,030,000
987,083
944,167
901,250

Gc li
7,125,000
7,089,583
7,054,167
7,018,750
6,983,333
6,947,917
7,137,500
7,097,917
7,058,333
7,018,750
6,979,167
6,939,583
7,060,000
7,017,083
6,974,167
6,931,250
6,888,333
6,845,417
6,802,500
6,759,583
6,716,667
6,673,750
6,630,833
6,587,917
6,545,000
6,502,083
6,459,167
6,416,250
6,373,333
6,330,417
6,287,500
6,244,583
6,201,667
6,158,750
6,115,833
6,072,917
6,030,000
5,987,083
5,944,167
5,901,250

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
TNG CNG

100,000,000
95,000,000
90,000,000
85,000,000
80,000,000
75,000,000
70,000,000
65,000,000
60,000,000
55,000,000
50,000,000
45,000,000
40,000,000
35,000,000
30,000,000
25,000,000
20,000,000
15,000,000
10,000,000
5,000,000

5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
300,000,000

858,333
815,417
772,500
729,583
686,667
643,750
600,833
557,917
515,000
472,083
429,167
386,250
343,333
300,417
257,500
214,583
171,667
128,750
85,833
42,917
74,920,000

5,858,333
5,815,417
5,772,500
5,729,583
5,686,667
5,643,750
5,600,833
5,557,917
5,515,000
5,472,083
5,429,167
5,386,250
5,343,333
5,300,417
5,257,500
5,214,583
5,171,667
5,128,750
5,085,833
5,042,917
374,920,000

BNG D TNH NGHA V TR N CA KH

KH

Anh An

S tin cho vay

Khon vay th chp 400 triu ng

200,000,000

Thi hn

84

Li sut 3 thng
u tin

5.99%

Li sut 9 thng tip theo

7.99%

LS thng th 13 tr i
K
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32

D n vay
200,000,000
197,619,048
195,238,095
192,857,143
190,476,190
188,095,238
185,714,286
183,333,333
180,952,381
178,571,429
176,190,476
173,809,524
171,428,571
169,047,619
166,666,667
164,285,714
161,904,762
159,523,810
157,142,857
154,761,905
152,380,952
150,000,000
147,619,048
145,238,095
142,857,143
140,476,190
138,095,238
135,714,286
133,333,333
130,952,381
128,571,429
126,190,476

24

10.30% (d tnh)
Tr gc
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952

Tr li
998,333
986,448
974,563
1,165,208
1,268,254
1,252,401
1,236,548
1,220,694
1,204,841
1,188,988
1,173,135
1,157,282
1,471,429
1,450,992
1,430,556
1,410,119
1,389,683
1,369,246
1,348,810
1,328,373
1,307,937
1,287,500
1,267,063
1,246,627
1,226,190
1,205,754
1,185,317
1,164,881
1,144,444
1,124,008
1,103,571
1,083,135

Gc li
3,379,286
3,367,401
3,355,516
3,546,161
3,649,206
3,633,353
3,617,500
3,601,647
3,585,794
3,569,940
3,554,087
3,538,234
3,852,381
3,831,944
3,811,508
3,791,071
3,770,635
3,750,198
3,729,762
3,709,325
3,688,889
3,668,452
3,648,016
3,627,579
3,607,143
3,586,706
3,566,270
3,545,833
3,525,397
3,504,960
3,484,524
3,464,087

33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

123,809,524
121,428,571
119,047,619
116,666,667
114,285,714
111,904,762
109,523,810
107,142,857
104,761,905
102,380,952
100,000,000
97,619,048
95,238,095
92,857,143
90,476,190
88,095,238
85,714,286
83,333,333
80,952,381
78,571,429
76,190,476
73,809,524
71,428,571
69,047,619
66,666,667
64,285,714
61,904,762
59,523,810
57,142,857
54,761,905
52,380,952
50,000,000
47,619,048
45,238,095
42,857,143
40,476,190
38,095,238
35,714,286
33,333,333
30,952,381
28,571,429
26,190,476
23,809,524
21,428,571
19,047,619
16,666,667

2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952

1,062,698
1,042,262
1,021,825
1,001,389
980,952
960,516
940,079
919,643
899,206
878,770
858,333
837,897
817,460
797,024
776,587
756,151
735,714
715,278
694,841
674,405
653,968
633,532
613,095
592,659
572,222
551,786
531,349
510,913
490,476
470,040
449,603
429,167
408,730
388,294
367,857
347,421
326,984
306,548
286,111
265,675
245,238
224,802
204,365
183,929
163,492
143,056

3,443,651
3,423,214
3,402,778
3,382,341
3,361,905
3,341,468
3,321,032
3,300,595
3,280,159
3,259,722
3,239,286
3,218,849
3,198,413
3,177,976
3,157,540
3,137,103
3,116,667
3,096,230
3,075,794
3,055,357
3,034,921
3,014,484
2,994,048
2,973,611
2,953,175
2,932,738
2,912,302
2,891,865
2,871,429
2,850,992
2,830,556
2,810,119
2,789,683
2,769,246
2,748,810
2,728,373
2,707,937
2,687,500
2,667,063
2,646,627
2,626,190
2,605,754
2,585,317
2,564,881
2,544,444
2,524,008

79
80
81
82
83
84
TNG CNG

14,285,714
11,904,762
9,523,810
7,142,857
4,761,905
2,380,952

2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
2,380,952
200,000,000

122,619
102,183
81,746
61,310
40,873
20,437
67,533,839

2,503,571
2,483,135
2,462,698
2,442,262
2,421,825
2,401,389
267,533,839

N CA KH

p 400 triu ng

200,000,000
191,666,667
183,333,333
175,000,000
166,666,667
158,333,333
150,000,000
141,666,667
133,333,333
125,000,000
116,666,667
108,333,333
100,000,000
91,666,667
83,333,333
75,000,000
66,666,667
58,333,333
50,000,000
41,666,667
33,333,333
25,000,000
16,666,667
8,333,333
0

8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333
8,333,333

998,333
986,448
974,563
1,165,208
1,109,722
1,054,236
998,750
943,264
887,778
832,292
776,806
721,319
665,833
610,347
554,861
499,375
443,889
388,403
332,917
277,431
221,944
166,458
110,972
55,486
15,776,637