BẢNG CHIẾT TÍNHCHO VAY CBCNV CHƯA CHUYỂN LƯƠNG TẠI MDB

LÃI SUẤT
Lai suat 1.280%/tháng 1.280%/tháng 1.280%/tháng
Thoi han 24 36 48
Số tiền vay Số tiền góp/thán Lương tối thiểu Số tiền góp/thánLương tối thiểu Số tiền góp/tháng Lương tối thiểu
10,000,000 486,579 2,000,000 348,419 2,000,000 280,136 2,000,000
11,000,000 535,237 2,000,000 383,261 2,000,000 308,149 2,000,000
12,000,000 583,894 2,000,000 418,103 2,000,000 336,163 2,000,000
13,000,000 632,552 2,000,000 452,944 2,000,000 364,176 2,000,000
14,000,000 681,210 2,000,000 487,786 2,000,000 392,190 2,000,000
15,000,000 729,868 2,000,000 522,628 2,000,000 420,204 2,000,000
16,000,000 778,526 2,000,000 557,470 2,000,000 448,217 2,000,000
17,000,000 827,184 2,000,000 592,312 2,000,000 476,231 2,000,000
18,000,000 875,842 2,000,000 627,154 2,000,000 504,244 2,000,000
19,000,000 924,499 2,000,000 661,996 2,000,000 532,258 2,000,000
20,000,000 973,157 2,000,000 696,838 2,000,000 560,272 2,000,000
21,000,000 1,021,815 2,000,000 731,680 2,000,000 588,285 2,000,000
22,000,000 1,070,473 2,000,000 766,521 2,000,000 616,299 2,000,000
23,000,000 1,119,131 2,000,000 801,363 2,000,000 644,312 2,000,000
24,000,000 1,167,789 2,000,000 836,205 2,000,000 672,326 2,000,000
25,000,000 1,216,447 2,000,000 871,047 2,000,000 700,339 2,000,000
26,000,000 1,265,104 2,000,000 905,889 2,000,000 728,353 2,000,000
27,000,000 1,313,762 2,021,173 940,731 2,000,000 756,367 2,000,000
28,000,000 1,362,420 2,096,031 975,573 2,000,000 784,380 2,000,000
29,000,000 1,411,078 2,170,889 1,010,415 2,000,000 812,394 2,000,000
30,000,000 1,459,736 2,245,748 1,045,256 2,000,000 840,407 2,000,000
31,000,000 1,508,394 2,320,606 1,080,098 2,000,000 868,421 2,000,000
32,000,000 1,557,052 2,395,464 1,114,940 2,000,000 896,434 2,000,000
33,000,000 1,605,710 2,470,322 1,149,782 2,000,000 924,448 2,000,000
34,000,000 1,654,367 2,545,181 1,184,624 2,000,000 952,462 2,000,000
35,000,000 1,703,025 2,620,039 1,219,466 2,000,000 980,475 2,000,000
36,000,000 1,751,683 2,694,897 1,254,308 2,000,000 1,008,489 2,000,000
37,000,000 1,800,341 2,769,755 1,289,150 1,983,307 1,036,502 2,000,000
38,000,000 1,848,999 2,844,614 1,323,991 2,036,910 1,064,516 2,000,000
39,000,000 1,897,657 2,919,472 1,358,833 2,090,513 1,092,529 2,000,000
40,000,000 1,946,315 2,994,330 1,393,675 2,144,116 1,120,543 2,000,000
41,000,000 1,994,972 3,069,188 1,428,517 2,197,719 1,148,557 2,000,000
42,000,000 2,043,630 3,144,047 1,463,359 2,251,322 1,176,570 2,000,000
43,000,000 2,092,288 3,218,905 1,498,201 2,304,924 1,204,584 2,000,000
44,000,000 2,140,946 3,293,763 1,533,043 2,358,527 1,232,597 2,000,000
45,000,000 2,189,604 3,368,621 1,567,885 2,412,130 1,260,611 2,000,000
46,000,000 2,238,262 3,443,480 1,602,727 2,465,733 1,288,624 2,000,000
47,000,000 2,286,920 3,518,338 1,637,568 2,519,336 1,316,638 2,000,000
48,000,000 2,335,577 3,593,196 1,672,410 2,572,939 1,344,652 2,000,000
49,000,000 2,384,235 3,668,054 1,707,252 2,626,542 1,372,665 2,041,667
50,000,000 2,432,893 3,742,913 1,742,094 2,680,145 1,400,679 2,083,333
51,000,000 2,481,551 3,817,771 1,776,936 2,733,748 1,428,692 2,125,000
52,000,000 2,530,209 3,892,629 1,811,778 2,787,351 1,456,706 2,166,667
53,000,000 2,578,867 3,967,487 1,846,620 2,840,953 1,484,720 2,208,333
54,000,000 2,627,525 4,042,346 1,881,462 2,894,556 1,512,733 2,250,000
55,000,000 2,676,183 4,117,204 1,916,303 2,948,159 1,540,747 2,291,667
56,000,000 2,724,840 4,192,062 1,951,145 3,001,762 1,568,760 2,333,333
57,000,000 2,773,498 4,266,920 1,985,987 3,055,365 1,596,774 2,375,000
58,000,000 2,822,156 4,341,779 2,020,829 3,108,968 1,624,787 2,416,667
59,000,000 2,870,814 4,416,637 2,055,671 3,162,571 1,652,801 2,458,333
60,000,000 2,919,472 4,491,495 2,090,513 3,216,174 1,680,815 2,500,000
61,000,000 2,968,130 4,566,353 2,125,355 3,269,777 1,708,828 2,541,667
62,000,000 3,016,788 4,641,212 2,160,197 3,323,379 1,736,842 2,583,333
63,000,000 3,065,445 4,716,070 2,195,039 3,376,982 1,764,855 2,625,000
64,000,000 3,114,103 4,790,928 2,229,880 3,430,585 1,792,869 2,666,667
65,000,000 3,162,761 4,865,786 2,264,722 3,484,188 1,820,882 2,708,333
66,000,000 3,211,419 4,940,645 2,299,564 3,537,791 1,848,896 2,750,000
 67,000,000 3,260,077 5,015,503 2,334,406 3,591,394 1,876,910 2,791,667
68,000,000 3,308,735 5,090,361 2,369,248 3,644,997 1,904,923 2,833,333
69,000,000 3,357,393 5,165,219 2,404,090 3,698,600 1,932,937 2,875,000
70,000,000 3,406,050 5,240,078 2,438,932 3,752,203 1,960,950 2,916,667
71,000,000 3,454,708 5,314,936 2,473,774 3,805,806 1,988,964 2,958,333
72,000,000 3,503,366 5,389,794 2,508,615 3,859,408 2,016,977 3,000,000
73,000,000 3,552,024 5,464,652 2,543,457 3,913,011 2,044,991 3,041,667
74,000,000 3,600,682 5,539,511 2,578,299 3,966,614 2,073,005 3,083,333
75,000,000 3,649,340 5,614,369 2,613,141 4,020,217 2,101,018 3,125,000
76,000,000 3,697,998 5,689,227 2,647,983 4,073,820 2,129,032 3,166,667
77,000,000 3,746,656 5,764,085 2,682,825 4,127,423 2,157,045 3,208,333
78,000,000 3,795,313 5,838,944 2,717,667 4,181,026 2,185,059 3,250,000
79,000,000 3,843,971 5,913,802 2,752,509 4,234,629 2,213,072 3,291,667
80,000,000 3,892,629 5,988,660 2,787,351 4,288,232 2,241,086 3,333,333
81,000,000 3,941,287 6,063,518 2,822,192 4,341,834 2,269,100 3,375,000
82,000,000 3,989,945 6,138,377 2,857,034 4,395,437 2,297,113 3,416,667
83,000,000 4,038,603 6,213,235 2,891,876 4,449,040 2,325,127 3,458,333
84,000,000 4,087,261 6,288,093 2,926,718 4,502,643 2,353,140 3,500,000
85,000,000 4,135,918 6,362,951 2,961,560 4,556,246 2,381,154 3,541,667
86,000,000 4,184,576 6,437,810 2,996,402 4,609,849 2,409,167 3,583,333
87,000,000 4,233,234 6,512,668 3,031,244 4,663,452 2,437,181 3,625,000
88,000,000 4,281,892 6,587,526 3,066,086 4,717,055 2,465,195 3,666,667
89,000,000 4,330,550 6,662,384 3,100,927 4,770,658 2,493,208 3,708,333
95,000,000 4,622,497 7,111,534 3,309,979 5,092,275 2,661,290 3,958,333
100,000,000 4,865,786 7,485,825 3,484,188 5,360,289 2,801,358 4,166,667
105,000,000 5,109,076 7,860,117 3,658,398 5,628,304 2,941,425 5,250,000
110,000,000 5,352,365 8,234,408 3,832,607 5,896,318 3,081,493 5,500,000
115,000,000 5,595,654 8,608,699 4,006,816 6,164,333 3,221,561 5,750,000
120,000,000 5,838,944 8,982,990 4,181,026 6,432,347 3,361,629 6,000,000
125,000,000 6,082,233 9,357,282 4,355,235 6,700,362 3,501,697 6,250,000
130,000,000 6,325,522 9,731,573 4,529,445 6,968,376 3,641,765 6,500,000
135,000,000 6,568,812 10,105,864 4,703,654 7,236,391 3,781,833 6,750,000
140,000,000 6,812,101 10,480,155 4,877,863 7,504,405 3,921,901 7,000,000
145,000,000 7,055,390 10,854,447 5,052,073 7,772,420 4,061,968 7,250,000
150,000,000 7,298,680 11,228,738 5,226,282 8,040,434 4,202,036 7,500,000
Cách quy đổi sang lãi gộp: (Số góp -(số tiền vay/thời hạn))/số tiền vay
ví dụ: Vay 100trđ, thời hạn 48 tháng
Góp hàng tháng 2,801,358
Lãi gộp = 0.72% /tháng
ỂN LƯƠNG TẠI MDB

1.320%/tháng
60
Số tiền góp/tháng Lương tối thiểu
242,331 2,000,000
266,564 2,000,000
290,798 2,000,000
315,031 2,000,000
339,264 2,000,000
363,497 2,000,000
387,730 2,000,000
411,963 2,000,000
436,196 2,000,000
460,429 2,000,000
484,663 2,000,000
508,896 2,000,000
533,129 2,000,000
557,362 2,000,000
581,595 2,000,000
605,828 2,000,000
630,061 2,000,000
654,294 2,000,000
678,528 2,000,000
702,761 2,000,000
726,994 2,000,000
751,227 2,000,000
775,460 2,000,000
799,693 2,000,000
823,926 2,000,000
848,159 2,000,000
 872,393 2,000,000
896,626 2,000,000
920,859 2,000,000
945,092 2,000,000
969,325 2,000,000
993,558 2,050,000
1,017,791 2,100,000
1,042,024 2,150,000
1,066,258 2,200,000
1,090,491 2,250,000
1,114,724 2,300,000
1,138,957 2,350,000
1,163,190 2,400,000
1,187,423 2,450,000
1,211,656 2,500,000
1,235,889 2,550,000
1,260,123 2,600,000
1,284,356 2,650,000
1,308,589 2,700,000
1,332,822 2,750,000
1,357,055 2,800,000
1,381,288 2,850,000
1,405,521 2,900,000
1,429,754 2,950,000
1,453,988 3,000,000
1,478,221 3,050,000
1,502,454 3,100,000
1,526,687 3,150,000
1,550,920 3,200,000
1,575,153 3,250,000
1,599,386 3,300,000
1,623,619 3,350,000
1,647,853 3,400,000
1,672,086 3,450,000
1,696,319 3,500,000
1,720,552 3,550,000
1,744,785 3,600,000
1,769,018 3,650,000
1,793,251 3,700,000
1,817,484 3,750,000
1,841,718 3,800,000
1,865,951 3,850,000
1,890,184 3,900,000
1,914,417 3,950,000
1,938,650 4,000,000
1,962,883 4,050,000
1,987,116 4,100,000
2,011,349 4,150,000
2,035,583 4,200,000
2,059,816 4,250,000
2,084,049 4,300,000
2,108,282 4,350,000
2,132,515 4,400,000
2,156,748 4,450,000
2,302,147 4,750,000
2,423,313 5,000,000
2,544,478 5,250,000
2,665,644 5,500,000
2,786,809 5,750,000
2,907,975 6,000,000
3,029,141 6,250,000
3,150,306 6,500,000
 3,271,472 6,750,000
3,392,638 7,000,000
3,513,803 7,250,000
3,634,969 7,500,000
n))/số tiền vay