Vous êtes sur la page 1sur 16

Tư vấn nhà đất, căn hộ khu Đông Sài Gòn 0974.921.

923 (Nguyên)

Mã căn hộ
Giá gốc 1,500,000,000
Số tiền vay 1,050,000,000.00 Thời gian vay 180

Tháng Gốc Lãi Tổng tiền


1 5,833,333 537,500 6,370,833
2 5,833,333 1,033,194 6,866,528
3 5,833,333 1,528,889 7,362,222
4 5,833,333 2,024,583 7,857,917
5 5,833,333 2,520,278 8,353,611
6 5,833,333 3,015,972 8,849,306
7 5,833,333 3,511,667 9,345,000
8 5,833,333 4,007,361 9,840,694
9 5,833,333 3,965,556 9,798,889
10 5,833,333 3,923,750 9,757,083
11 5,833,333 3,881,944 9,715,278
12 5,833,333 3,798,333 9,631,667
13 5,833,333 4,804,861 10,638,194
14 5,833,333 4,751,389 10,584,722
15 5,833,333 4,697,917 10,531,250
16 5,833,333 4,644,444 10,477,778
17 5,833,333 4,590,972 10,424,306
18 5,833,333 4,537,500 10,370,833
19 5,833,333 4,484,028 10,317,361
20 5,833,333 4,430,556 10,263,889
21 5,833,333 4,377,083 10,210,417
22 5,833,333 4,323,611 10,156,944
23 5,833,333 7,707,639 13,540,972
24 5,833,333 7,654,167 13,487,500
25 5,833,333 7,600,694 13,434,028
26 5,833,333 7,547,222 13,380,556
27 5,833,333 7,493,750 13,327,083
28 5,833,333 7,440,278 13,273,611
29 5,833,333 8,074,306 13,907,639
30 5,833,333 8,020,833 13,854,167
31 5,833,333 7,967,361 13,800,694
32 5,833,333 7,913,889 13,747,222
33 5,833,333 7,860,417 13,693,750
34 5,833,333 7,806,944 13,640,278
35 5,833,333 7,753,472 13,586,806
36 5,833,333 7,700,000 13,533,333
37 5,833,333 7,646,528 13,479,861
38 5,833,333 7,593,056 13,426,389
39 5,833,333 7,539,583 13,372,917
40 5,833,333 7,486,111 13,319,444
41 5,833,333 7,432,639 13,265,972
42 5,833,333 7,379,167 13,212,500
43 5,833,333 7,325,694 13,159,028
44 5,833,333 7,272,222 13,105,556
45 5,833,333 7,218,750 13,052,083
46 5,833,333 7,165,278 12,998,611
47 5,833,333 7,111,806 12,945,139
48 5,833,333 7,058,333 12,891,667
49 5,833,333 7,004,861 12,838,194
50 5,833,333 6,951,389 12,784,722
51 5,833,333 6,897,917 12,731,250
52 5,833,333 6,844,444 12,677,778
53 5,833,333 6,790,972 12,624,306
54 5,833,333 6,737,500 12,570,833
55 5,833,333 6,684,028 12,517,361
56 5,833,333 6,630,556 12,463,889
57 5,833,333 6,577,083 12,410,417
58 5,833,333 6,523,611 12,356,944
59 5,833,333 6,470,139 12,303,472
60 5,833,333 6,416,667 12,250,000
61 5,833,333 6,363,194 12,196,528
62 5,833,333 6,309,722 12,143,056
63 5,833,333 6,256,250 12,089,583
64 5,833,333 6,202,778 12,036,111
65 5,833,333 6,149,306 11,982,639
66 5,833,333 6,095,833 11,929,167
67 5,833,333 6,042,361 11,875,694
68 5,833,333 5,988,889 11,822,222
69 5,833,333 5,935,417 11,768,750
70 5,833,333 5,881,944 11,715,278
71 5,833,333 5,828,472 11,661,806
72 5,833,333 5,775,000 11,608,333
73 5,833,333 5,721,528 11,554,861
74 5,833,333 5,668,056 11,501,389
75 5,833,333 5,614,583 11,447,917
76 5,833,333 5,561,111 11,394,444
77 5,833,333 5,507,639 11,340,972
78 5,833,333 5,454,167 11,287,500
79 5,833,333 5,400,694 11,234,028
80 5,833,333 5,347,222 11,180,556
81 5,833,333 5,293,750 11,127,083
82 5,833,333 5,240,278 11,073,611
83 5,833,333 5,186,806 11,020,139
84 5,833,333 5,133,333 10,966,667
85 5,833,333 5,079,861 10,913,194
86 5,833,333 5,026,389 10,859,722
87 5,833,333 4,972,917 10,806,250
88 5,833,333 4,919,444 10,752,778
89 5,833,333 4,865,972 10,699,306
90 5,833,333 4,812,500 10,645,833
91 5,833,333 4,759,028 10,592,361
92 5,833,333 4,705,556 10,538,889
93 5,833,333 4,652,083 10,485,417
94 5,833,333 4,598,611 10,431,944
95 5,833,333 4,545,139 10,378,472
96 5,833,333 4,491,667 10,325,000
97 5,833,333 4,438,194 10,271,528
98 5,833,333 4,384,722 10,218,056
99 5,833,333 4,331,250 10,164,583
100 5,833,333 4,277,778 10,111,111
101 5,833,333 4,224,306 10,057,639
102 5,833,333 4,170,833 10,004,167
103 5,833,333 4,117,361 9,950,694
104 5,833,333 4,063,889 9,897,222
105 5,833,333 4,010,417 9,843,750
106 5,833,333 3,956,944 9,790,278
107 5,833,333 3,903,472 9,736,806
108 5,833,333 3,850,000 9,683,333
109 5,833,333 3,796,528 9,629,861
110 5,833,333 3,743,056 9,576,389
111 5,833,333 3,689,583 9,522,917
112 5,833,333 3,636,111 9,469,444
113 5,833,333 3,582,639 9,415,972
114 5,833,333 3,529,167 9,362,500
115 5,833,333 3,475,694 9,309,028
116 5,833,333 3,422,222 9,255,556
117 5,833,333 3,368,750 9,202,083
118 5,833,333 3,315,278 9,148,611
119 5,833,333 3,261,806 9,095,139
120 5,833,333 3,208,333 9,041,667
121 5,833,333 3,154,861 8,988,194
122 5,833,333 3,101,389 8,934,722
123 5,833,333 3,047,917 8,881,250
124 5,833,333 2,994,444 8,827,778
125 5,833,333 2,940,972 8,774,306
126 5,833,333 2,887,500 8,720,833
127 5,833,333 2,834,028 8,667,361
128 5,833,333 2,780,556 8,613,889
129 5,833,333 2,727,083 8,560,417
130 5,833,333 2,673,611 8,506,944
131 5,833,333 2,620,139 8,453,472
132 5,833,333 2,566,667 8,400,000
133 5,833,333 2,513,194 8,346,528
134 5,833,333 2,459,722 8,293,056
135 5,833,333 2,406,250 8,239,583
136 5,833,333 2,352,778 8,186,111
137 5,833,333 2,299,306 8,132,639
138 5,833,333 2,245,833 8,079,167
139 5,833,333 2,192,361 8,025,694
140 5,833,333 2,138,889 7,972,222
141 5,833,333 2,085,417 7,918,750
142 5,833,333 2,031,944 7,865,278
143 5,833,333 1,978,472 7,811,806
144 5,833,333 1,925,000 7,758,333
145 5,833,333 1,871,528 7,704,861
146 5,833,333 1,818,056 7,651,389
147 5,833,333 1,764,583 7,597,917
148 5,833,333 1,711,111 7,544,444
149 5,833,333 1,657,639 7,490,972
150 5,833,333 1,604,167 7,437,500
151 5,833,333 1,550,694 7,384,028
152 5,833,333 1,497,222 7,330,556
153 5,833,333 1,443,750 7,277,083
154 5,833,333 1,390,278 7,223,611
155 5,833,333 1,336,806 7,170,139
156 5,833,333 1,283,333 7,116,667
157 5,833,333 1,229,861 7,063,194
158 5,833,333 1,176,389 7,009,722
159 5,833,333 1,122,917 6,956,250
160 5,833,333 1,069,444 6,902,778
161 5,833,333 1,015,972 6,849,306
162 5,833,333 962,500 6,795,833
163 5,833,333 909,028 6,742,361
164 5,833,333 855,556 6,688,889
165 5,833,333 802,083 6,635,417
166 5,833,333 748,611 6,581,944
167 5,833,333 695,139 6,528,472
168 5,833,333 641,667 6,475,000
169 5,833,333 588,194 6,421,528
170 5,833,333 534,722 6,368,056
171 5,833,333 481,250 6,314,583
172 5,833,333 427,778 6,261,111
173 5,833,333 374,306 6,207,639
174 5,833,333 320,833 6,154,167
175 5,833,333 267,361 6,100,694
176 5,833,333 213,889 6,047,222
177 5,833,333 160,417 5,993,750
178 5,833,333 106,944 5,940,278
179 5,833,333 53,472 5,886,806
180 5,833,333 0 5,833,333
BẢNG TÍNH LÃI VAY NGÂN HÀNG

tháng Lãi năm đầu


Lãi năm sau trung bình
Số Tiền Giải Ngân Dư nợ gốc Đợt thanh toán
75,000,000 69,166,667 3
75,000,000 138,333,333 4
75,000,000 207,500,000 5
75,000,000 276,666,667 6
75,000,000 345,833,333 7
75,000,000 415,000,000 8
75,000,000 484,166,667 9
75,000,000 553,333,333 10
0 547,500,000
0 541,666,667
0 535,833,333
0 530,000,000
0 524,166,667
0 518,333,333
0 512,500,000
0 506,666,667
0 500,833,333
0 495,000,000
0 489,166,667
0 483,333,333
0 477,500,000
0 471,666,667
375,000,000 840,833,333
0 835,000,000
0 829,166,667
0 823,333,333
0 817,500,000
0 811,666,667
75,000,000 880,833,333 11
0 875,000,000
0 869,166,667
0 863,333,333
0 857,500,000
0 851,666,667
0 845,833,333
0 840,000,000
0 834,166,667
0 828,333,333
0 822,500,000
0 816,666,667
0 810,833,333
0 805,000,000
0 799,166,667
0 793,333,333
0 787,500,000
0 781,666,667
0 775,833,333
0 770,000,000
0 764,166,667
0 758,333,333
0 752,500,000
0 746,666,667
0 740,833,333
0 735,000,000
0 729,166,667
0 723,333,333
0 717,500,000
0 711,666,667
0 705,833,333
0 700,000,000
0 694,166,667
0 688,333,333
0 682,500,000
0 676,666,667
0 670,833,333
0 665,000,000
0 659,166,667
0 653,333,333
0 647,500,000
0 641,666,667
0 635,833,333
0 630,000,000
0 624,166,667
0 618,333,333
0 612,500,000
0 606,666,667
0 600,833,333
0 595,000,000
0 589,166,667
0 583,333,333
0 577,500,000
0 571,666,667
0 565,833,333
0 560,000,000
0 554,166,667
0 548,333,333
0 542,500,000
0 536,666,667
0 530,833,333
0 525,000,000
0 519,166,667
0 513,333,333
0 507,500,000
0 501,666,667
0 495,833,333
0 490,000,000
0 484,166,667
0 478,333,333
0 472,500,000
0 466,666,667
0 460,833,333
0 455,000,000
0 449,166,667
0 443,333,333
0 437,500,000
0 431,666,667
0 425,833,333
0 420,000,000
0 414,166,667
0 408,333,333
0 402,500,000
0 396,666,667
0 390,833,333
0 385,000,000
0 379,166,667
0 373,333,333
0 367,500,000
0 361,666,667
0 355,833,333
0 350,000,000
0 344,166,667
0 338,333,333
0 332,500,000
0 326,666,667
0 320,833,333
0 315,000,000
0 309,166,667
0 303,333,333
0 297,500,000
0 291,666,667
0 285,833,333
0 280,000,000
0 274,166,667
0 268,333,333
0 262,500,000
0 256,666,667
0 250,833,333
0 245,000,000
0 239,166,667
0 233,333,333
0 227,500,000
0 221,666,667
0 215,833,333
0 210,000,000
0 204,166,667
0 198,333,333
0 192,500,000
0 186,666,667
0 180,833,333
0 175,000,000
0 169,166,667
0 163,333,333
0 157,500,000
0 151,666,667
0 145,833,333
0 140,000,000
0 134,166,667
0 128,333,333
0 122,500,000
0 116,666,667
0 110,833,333
0 105,000,000
0 99,166,667
0 93,333,333
0 87,500,000
0 81,666,667
0 75,833,333
0 70,000,000
0 64,166,667
0 58,333,333
0 52,500,000
0 46,666,667
0 40,833,333
0 35,000,000
0 29,166,667
0 23,333,333
0 17,500,000
0 11,666,667
0 5,833,333
0 0
8.60% Tham khảo tại ngân hàng BIDV
11.00%
Thời gian dự kiến
Tháng 7/2020 Lịch thanh toán
Tháng 8/2020 Đợt 1 10% 150,000,000
Tháng 9/2020 Đợt 2 20% 300,000,000
Tháng 10/2020 Đợt 3 5% 75,000,000
Tháng 11/2020 Đợt 4 5% 75,000,000
Tháng 12/2020 Đợt 5 5% 75,000,000
Tháng 1/2021 Đợt 6 5% 75,000,000
Tháng 2/2021 Đợt 7 5% 75,000,000
Đợt 8 5% 75,000,000
Đợt 9 5% 75,000,000
Đợt 10 5% 75,000,000
Đợt 11 25% 375,000,000
Đợt 12 5% 75,000,000
100% 1,500,000,000

Tháng 4/2022

Tháng 10/2022
àng BIDV

Ghi chú
Ký TTĐC
Ký HĐMB
Hoàn thành tầng 3
Hoàn thành tầng 6
Hoàn thành tầng 9
Hoàn thành tầng 12
Hoàn thành tầng 15
Hoàn thành tầng 18
Hoàn thành tầng 21
Hoàn thành tầng 24
Giao nhà
Giao sổ