BẢNG THANH TOÁN TIỀN CĂN HỘ DREAM HOME RIVERSIDE

1,300,000,000 ₫1,430,000,000.00
vay 70% 910,000,000 ₫1,001,000,000.00
SỐ TIỀN THANH TOÁN HÀNG THÁNG
Thời gian vay 180 tháng
Số tháng Đợt Tỷ lệ Thanh toán Dư nợ Lãi suất Tiền lãi Tiền gốc Trả hàng tháng
1 Ký HĐC 15.00% 195,000,000
2
3
4 Sau 3 Tháng 10.00% 130,000,000
5
6
7 HĐMB 5.00% 104,000,000 429,000,000
8
9
10 Sau 3 tháng 6.50% 92,950,000 92,950,000
11 92,950,000 7.00% 542,208.33 5,561,111.11 6,103,319.44
12 87,388,889 7.00% 509,768.52 5,561,111.11 6,070,879.63
13 Sau 6 tháng 6.50% 92,950,000 174,777,778 7.00% 1,019,537.04 5,561,111.11 6,580,648.15
14 169,216,667 7.00% 987,097.22 5,561,111.11 6,548,208.33
15 163,655,556 7.00% 954,657.41 5,561,111.11 6,515,768.52
16 Sau 9 tháng 6.50% 92,950,000 251,044,444 7.00% 1,464,425.93 5,561,111.11 7,025,537.04
17 245,483,333 7.00% 1,431,986.11 5,561,111.11 6,993,097.22
18 239,922,222 7.00% 1,399,546.30 5,561,111.11 6,960,657.41
19 Sau 12 tháng 6.50% 92,950,000 327,311,111 7.00% 1,909,314.81 5,561,111.11 7,470,425.93
20 321,750,000 7.00% 1,876,875.00 5,561,111.11 7,437,986.11
21 316,188,889 10.00% 2,634,907.41 5,561,111.11 8,196,018.52
22 Sau 15 tháng 6.50% 92,950,000 403,577,778 10.00% 3,363,148.15 5,561,111.11 8,924,259.26
23 398,016,667 10.00% 3,316,805.56 5,561,111.11 8,877,916.67
24 392,455,556 10.00% 3,270,462.96 5,561,111.11 8,831,574.07
25 Sau 18 tháng 6.50% 92,950,000 479,844,444 10.00% 3,998,703.70 5,561,111.11 9,559,814.81
26 474,283,333 10.00% 3,952,361.11 5,561,111.11 9,513,472.22
27 468,722,222 10.00% 3,906,018.52 5,561,111.11 9,467,129.63
28 Sau 21 tháng 6.50% 92,950,000 556,111,111 10.00% 4,634,259.26 5,561,111.11 10,195,370.37
29 550,550,000 10.00% 4,587,916.67 5,561,111.11 10,149,027.78
30 544,988,889 10.00% 4,541,574.07 5,561,111.11 10,102,685.19
31 Sau 24 tháng 6.50% 92,950,000 632,377,778 10.00% 5,269,814.81 5,561,111.11 10,830,925.93
32 626,816,667 10.00% 5,223,472.22 5,561,111.11 10,784,583.33
33 621,255,556 10.00% 5,177,129.63 5,561,111.11 10,738,240.74
34 Sau 27 tháng 6.50% 92,950,000 708,644,444 10.00% 5,905,370.37 5,561,111.11 11,466,481.48
35 703,083,333 10.00% 5,859,027.78 5,561,111.11 11,420,138.89
36 697,522,222 10.00% 5,812,685.19 5,561,111.11 11,373,796.30
37 Sau 30 tháng 6.50% 92,950,000 784,911,111 10.00% 6,540,925.93 5,561,111.11 12,102,037.04
38 779,350,000 10.00% 6,494,583.33 5,561,111.11 12,055,694.44
39 773,788,889 10.00% 6,448,240.74 5,561,111.11 12,009,351.85
40 768,227,778 10.00% 6,401,898.15 5,561,111.11 11,963,009.26
41 762,666,667 10.00% 6,355,555.56 5,561,111.11 11,916,666.67
42 757,105,556 10.00% 6,309,212.96 5,561,111.11 11,870,324.07
43 Nhận sổ 5.00% 71,500,000 823,044,444 10.00% 6,858,703.70 5,561,111.11 12,419,814.81
44 817,483,333 10.00% 6,812,361.11 5,561,111.11 12,373,472.22
45 811,922,222 10.00% 6,766,018.52 5,561,111.11 12,327,129.63
46 806,361,111 10.00% 6,719,675.93 5,561,111.11 12,280,787.04
47 800,800,000 10.00% 6,673,333.33 5,561,111.11 12,234,444.44
48 795,238,889 10.00% 6,626,990.74 5,561,111.11 12,188,101.85
49 789,677,778 10.00% 6,580,648.15 5,561,111.11 12,141,759.26
50 784,116,667 10.00% 6,534,305.56 5,561,111.11 12,095,416.67
51 778,555,556 10.00% 6,487,962.96 5,561,111.11 12,049,074.07
52 772,994,444 10.00% 6,441,620.37 5,561,111.11 12,002,731.48
53 767,433,333 10.00% 6,395,277.78 5,561,111.11 11,956,388.89
54 761,872,222 10.00% 6,348,935.19 5,561,111.11 11,910,046.30
55 756,311,111 10.00% 6,302,592.59 5,561,111.11 11,863,703.70
56 750,750,000 10.00% 6,256,250.00 5,561,111.11 11,817,361.11
57 745,188,889 10.00% 6,209,907.41 5,561,111.11 11,771,018.52
58 739,627,778 10.00% 6,163,564.81 5,561,111.11 11,724,675.93
59 734,066,667 10.00% 6,117,222.22 5,561,111.11 11,678,333.33
60 728,505,556 10.00% 6,070,879.63 5,561,111.11 11,631,990.74
61 722,944,444 10.00% 6,024,537.04 5,561,111.11 11,585,648.15
62 717,383,333 10.00% 5,978,194.44 5,561,111.11 11,539,305.56
63 711,822,222 10.00% 5,931,851.85 5,561,111.11 11,492,962.96
64 706,261,111 10.00% 5,885,509.26 5,561,111.11 11,446,620.37
65 700,700,000 10.00% 5,839,166.67 5,561,111.11 11,400,277.78
66 695,138,889 10.00% 5,792,824.07 5,561,111.11 11,353,935.19
67 689,577,778 10.00% 5,746,481.48 5,561,111.11 11,307,592.59
68 684,016,667 10.00% 5,700,138.89 5,561,111.11 11,261,250.00
69 678,455,556 10.00% 5,653,796.30 5,561,111.11 11,214,907.41
70 672,894,444 10.00% 5,607,453.70 5,561,111.11 11,168,564.81
71 667,333,333 10.00% 5,561,111.11 5,561,111.11 11,122,222.22
72 661,772,222 10.00% 5,514,768.52 5,561,111.11 11,075,879.63
73 656,211,111 10.00% 5,468,425.93 5,561,111.11 11,029,537.04
74 650,650,000 10.00% 5,422,083.33 5,561,111.11 10,983,194.44
75 645,088,889 10.00% 5,375,740.74 5,561,111.11 10,936,851.85
76 639,527,778 10.00% 5,329,398.15 5,561,111.11 10,890,509.26
77 633,966,667 10.00% 5,283,055.56 5,561,111.11 10,844,166.67
78 628,405,556 10.00% 5,236,712.96 5,561,111.11 10,797,824.07
79 622,844,444 10.00% 5,190,370.37 5,561,111.11 10,751,481.48
80 617,283,333 10.00% 5,144,027.78 5,561,111.11 10,705,138.89
81 611,722,222 10.00% 5,097,685.19 5,561,111.11 10,658,796.30
82 606,161,111 10.00% 5,051,342.59 5,561,111.11 10,612,453.70
83 600,600,000 10.00% 5,005,000.00 5,561,111.11 10,566,111.11
84 595,038,889 10.00% 4,958,657.41 5,561,111.11 10,519,768.52
85 589,477,778 10.00% 4,912,314.81 5,561,111.11 10,473,425.93
86 583,916,667 10.00% 4,865,972.22 5,561,111.11 10,427,083.33
87 578,355,556 10.00% 4,819,629.63 5,561,111.11 10,380,740.74
88 572,794,444 10.00% 4,773,287.04 5,561,111.11 10,334,398.15
89 567,233,333 10.00% 4,726,944.44 5,561,111.11 10,288,055.56
90 561,672,222 10.00% 4,680,601.85 5,561,111.11 10,241,712.96
91 556,111,111 10.00% 4,634,259.26 5,561,111.11 10,195,370.37
92 550,550,000 10.00% 4,587,916.67 5,561,111.11 10,149,027.78
93 544,988,889 10.00% 4,541,574.07 5,561,111.11 10,102,685.19
94 539,427,778 10.00% 4,495,231.48 5,561,111.11 10,056,342.59
95 533,866,667 10.00% 4,448,888.89 5,561,111.11 10,010,000.00
96 528,305,556 10.00% 4,402,546.30 5,561,111.11 9,963,657.41
97 522,744,444 10.00% 4,356,203.70 5,561,111.11 9,917,314.81
 98 517,183,333 10.00% 4,309,861.11 5,561,111.11 9,870,972.22
99 511,622,222 10.00% 4,263,518.52 5,561,111.11 9,824,629.63
100 506,061,111 10.00% 4,217,175.93 5,561,111.11 9,778,287.04
101 500,500,000 10.00% 4,170,833.33 5,561,111.11 9,731,944.44
102 494,938,889 10.00% 4,124,490.74 5,561,111.11 9,685,601.85
103 489,377,778 10.00% 4,078,148.15 5,561,111.11 9,639,259.26
104 483,816,667 10.00% 4,031,805.56 5,561,111.11 9,592,916.67
105 478,255,556 10.00% 3,985,462.96 5,561,111.11 9,546,574.07
106 472,694,444 10.00% 3,939,120.37 5,561,111.11 9,500,231.48
107 467,133,333 10.00% 3,892,777.78 5,561,111.11 9,453,888.89
108 461,572,222 10.00% 3,846,435.19 5,561,111.11 9,407,546.30
109 456,011,111 10.00% 3,800,092.59 5,561,111.11 9,361,203.70
110 450,450,000 10.00% 3,753,750.00 5,561,111.11 9,314,861.11
111 444,888,889 10.00% 3,707,407.41 5,561,111.11 9,268,518.52
112 439,327,778 10.00% 3,661,064.81 5,561,111.11 9,222,175.93
113 433,766,667 10.00% 3,614,722.22 5,561,111.11 9,175,833.33
114 428,205,556 10.00% 3,568,379.63 5,561,111.11 9,129,490.74
115 422,644,444 10.00% 3,522,037.04 5,561,111.11 9,083,148.15
116 417,083,333 10.00% 3,475,694.44 5,561,111.11 9,036,805.56
117 411,522,222 10.00% 3,429,351.85 5,561,111.11 8,990,462.96
118 405,961,111 10.00% 3,383,009.26 5,561,111.11 8,944,120.37
119 400,400,000 10.00% 3,336,666.67 5,561,111.11 8,897,777.78
120 394,838,889 10.00% 3,290,324.07 5,561,111.11 8,851,435.19
121 389,277,778 10.00% 3,243,981.48 5,561,111.11 8,805,092.59
122 383,716,667 10.00% 3,197,638.89 5,561,111.11 8,758,750.00
123 378,155,556 10.00% 3,151,296.30 5,561,111.11 8,712,407.41
124 372,594,444 10.00% 3,104,953.70 5,561,111.11 8,666,064.81
125 367,033,333 10.00% 3,058,611.11 5,561,111.11 8,619,722.22
126 361,472,222 10.00% 3,012,268.52 5,561,111.11 8,573,379.63
127 355,911,111 10.00% 2,965,925.93 5,561,111.11 8,527,037.04
128 350,350,000 10.00% 2,919,583.33 5,561,111.11 8,480,694.44
129 344,788,889 10.00% 2,873,240.74 5,561,111.11 8,434,351.85
130 339,227,778 10.00% 2,826,898.15 5,561,111.11 8,388,009.26
131 333,666,667 10.00% 2,780,555.56 5,561,111.11 8,341,666.67
132 328,105,556 10.00% 2,734,212.96 5,561,111.11 8,295,324.07
133 322,544,444 10.00% 2,687,870.37 5,561,111.11 8,248,981.48
134 316,983,333 10.00% 2,641,527.78 5,561,111.11 8,202,638.89
135 311,422,222 10.00% 2,595,185.19 5,561,111.11 8,156,296.30
136 305,861,111 10.00% 2,548,842.59 5,561,111.11 8,109,953.70
137 300,300,000 10.00% 2,502,500.00 5,561,111.11 8,063,611.11
138 294,738,889 10.00% 2,456,157.41 5,561,111.11 8,017,268.52
139 289,177,778 10.00% 2,409,814.81 5,561,111.11 7,970,925.93
140 283,616,667 10.00% 2,363,472.22 5,561,111.11 7,924,583.33
141 278,055,556 10.00% 2,317,129.63 5,561,111.11 7,878,240.74
142 272,494,444 10.00% 2,270,787.04 5,561,111.11 7,831,898.15
143 266,933,333 10.00% 2,224,444.44 5,561,111.11 7,785,555.56
144 261,372,222 10.00% 2,178,101.85 5,561,111.11 7,739,212.96
145 255,811,111 10.00% 2,131,759.26 5,561,111.11 7,692,870.37
146 250,250,000 10.00% 2,085,416.67 5,561,111.11 7,646,527.78
147 244,688,889 10.00% 2,039,074.07 5,561,111.11 7,600,185.19
148 239,127,778 10.00% 1,992,731.48 5,561,111.11 7,553,842.59
149 233,566,667 10.00% 1,946,388.89 5,561,111.11 7,507,500.00
150 228,005,556 10.00% 1,900,046.30 5,561,111.11 7,461,157.41
151 222,444,444 10.00% 1,853,703.70 5,561,111.11 7,414,814.81
152 216,883,333 10.00% 1,807,361.11 5,561,111.11 7,368,472.22
153 211,322,222 10.00% 1,761,018.52 5,561,111.11 7,322,129.63
154 205,761,111 10.00% 1,714,675.93 5,561,111.11 7,275,787.04
155 200,200,000 10.00% 1,668,333.33 5,561,111.11 7,229,444.44
156 194,638,889 10.00% 1,621,990.74 5,561,111.11 7,183,101.85
157 189,077,778 10.00% 1,575,648.15 5,561,111.11 7,136,759.26
158 183,516,667 10.00% 1,529,305.56 5,561,111.11 7,090,416.67
159 177,955,556 10.00% 1,482,962.96 5,561,111.11 7,044,074.07
160 172,394,444 10.00% 1,436,620.37 5,561,111.11 6,997,731.48
161 166,833,333 10.00% 1,390,277.78 5,561,111.11 6,951,388.89
162 161,272,222 10.00% 1,343,935.19 5,561,111.11 6,905,046.30
163 155,711,111 10.00% 1,297,592.59 5,561,111.11 6,858,703.70
164 150,150,000 10.00% 1,251,250.00 5,561,111.11 6,812,361.11
165 144,588,889 10.00% 1,204,907.41 5,561,111.11 6,766,018.52
166 139,027,778 10.00% 1,158,564.81 5,561,111.11 6,719,675.93
167 133,466,667 10.00% 1,112,222.22 5,561,111.11 6,673,333.33
168 127,905,556 10.00% 1,065,879.63 5,561,111.11 6,626,990.74
169 122,344,444 10.00% 1,019,537.04 5,561,111.11 6,580,648.15
170 116,783,333 10.00% 973,194.44 5,561,111.11 6,534,305.56
171 111,222,222 10.00% 926,851.85 5,561,111.11 6,487,962.96
172 105,661,111 10.00% 880,509.26 5,561,111.11 6,441,620.37
173 100,100,000 10.00% 834,166.67 5,561,111.11 6,395,277.78
174 94,538,889 10.00% 787,824.07 5,561,111.11 6,348,935.19
175 88,977,778 10.00% 741,481.48 5,561,111.11 6,302,592.59
176 83,416,667 10.00% 695,138.89 5,561,111.11 6,256,250.00
177 77,855,556 10.00% 648,796.30 5,561,111.11 6,209,907.41
178 72,294,444 10.00% 602,453.70 5,561,111.11 6,163,564.81
179 66,733,333 10.00% 556,111.11 5,561,111.11 6,117,222.22
180 61,172,222 10.00% 509,768.52 5,561,111.11 6,070,879.63
181 55,611,111 10.00% 463,425.93 5,561,111.11 6,024,537.04
182 50,050,000 10.00% 417,083.33 5,561,111.11 5,978,194.44
183 44,488,889 10.00% 370,740.74 5,561,111.11 5,931,851.85
184 38,927,778 10.00% 324,398.15 5,561,111.11 5,885,509.26
185 33,366,667 10.00% 278,055.56 5,561,111.11 5,839,166.67
186 27,805,556 10.00% 231,712.96 5,561,111.11 5,792,824.07
187 22,244,444 10.00% 185,370.37 5,561,111.11 5,746,481.48
188 16,683,333 10.00% 139,027.78 5,561,111.11 5,700,138.89
189 11,122,222 10.00% 92,685.19 5,561,111.11 5,653,796.30
190 5,561,111 10.00% 46,342.59 5,561,111.11 5,607,453.70
191 (0) 10.00% (0.00) 5,561,111.11 5,561,111.11
Tổng 633,072,916.67 1,001,000,000.00 1,634,072,916.67
Tổng 1,266,145,833.33 2,007,561,111.11 3,273,706,944.44