DỮ LIỆU PHƯƠNG ÁN THANH TOÁN

Số tiền vay 2,371,132,549 đồng

Thời hạn vay 240 tháng
Lãi suất 24 tháng đầu tiên 8.40% năm
Lãi suất giai đoạn sau (tạm tính) 10.0% năm
Gốc trả mỗi kỳ 9,879,719 đồng

Số tiền trả lớn nhất 27,877,582 đồng

Thu nhập tối thiểu 49,398,595 đồng

BẢNG TÍNH
STT Số tiền Gốc phải trả (tháng) Lãi phải trả (tháng)

Ngày công chứng KH tự thanh toán 40% 1,580,755,032

Ngân hàng giải ngân 30%

Ngày công chứng 1,185,566,274
cho bên bán (phong tỏa)
1 1,185,566,274 4,939,859 8,298,964
2 1,180,626,415 4,939,859 8,264,385
Đợt 7: 25% HDMB
3 30/12/2021 987,971,895 2,163,658,451 9,091,002 15,145,609
(nhận nhà)
4 2,154,567,449 9,091,002 15,081,972
5 2,145,476,447 9,091,002 15,018,335
6 2,136,385,445 9,091,002 14,954,698
7 2,127,294,443 9,091,002 14,891,061
8 2,118,203,441 9,091,002 14,827,424
9 2,109,112,439 9,091,002 14,763,787
10 2,100,021,437 9,091,002 14,700,150
11 2,090,930,435 9,091,002 14,636,513
12 2,081,839,434 9,091,002 14,572,876
13 2,072,748,432 9,091,002 14,509,239
14 2,063,657,430 9,091,002 14,445,602
15 2,054,566,428 9,091,002 14,381,965
16 2,045,475,426 9,091,002 14,318,328
17 2,036,384,424 9,091,002 14,254,691
18 2,027,293,422 9,091,002 14,191,054
19 2,018,202,420 9,091,002 14,127,417
20 2,009,111,418 9,091,002 14,063,780
21 2,000,020,417 9,091,002 14,000,143
22 1,990,929,415 9,091,002 13,936,506
23 1,981,838,413 9,091,002 13,872,869
24 1,972,747,411 9,091,002 13,809,232
25 1,963,656,409 9,091,002 16,363,803
26 1,954,565,407 9,091,002 16,288,045
Đợt 11: 5% HDMB
27 197,594,379 2,143,068,784 10,018,675 17,858,907
(nhận sổ nhà)
28 2,133,050,109 10,018,675 17,775,418
29 2,123,031,434 10,018,675 17,691,929
30 2,113,012,759 10,018,675 17,608,440
31 2,102,994,084 10,018,675 17,524,951
32 2,092,975,409 10,018,675 17,441,462
33 2,082,956,734 10,018,675 17,357,973
34 2,072,938,059 10,018,675 17,274,484
35 2,062,919,384 10,018,675 17,190,995
36 2,052,900,709 10,018,675 17,107,506
37 2,042,882,034 10,018,675 17,024,017
38 2,032,863,359 10,018,675 16,940,528
39 2,022,844,684 10,018,675 16,857,039
40 2,012,826,009 10,018,675 16,773,550
41 2,002,807,334 10,018,675 16,690,061
42 1,992,788,659 10,018,675 16,606,572
43 1,982,769,984 10,018,675 16,523,083
44 1,972,751,309 10,018,675 16,439,594
45 1,962,732,634 10,018,675 16,356,105
46 1,952,713,959 10,018,675 16,272,616
47 1,942,695,284 10,018,675 16,189,127
48 1,932,676,608 10,018,675 16,105,638
49 1,922,657,933 10,018,675 16,022,149
50 1,912,639,258 10,018,675 15,938,660
51 1,902,620,583 10,018,675 15,855,172
52 1,892,601,908 10,018,675 15,771,683
53 1,882,583,233 10,018,675 15,688,194
54 1,872,564,558 10,018,675 15,604,705
55 1,862,545,883 10,018,675 15,521,216
56 1,852,527,208 10,018,675 15,437,727
57 1,842,508,533 10,018,675 15,354,238
58 1,832,489,858 10,018,675 15,270,749
59 1,822,471,183 10,018,675 15,187,260
60 1,812,452,508 10,018,675 15,103,771
61 1,802,433,833 10,018,675 15,020,282
62 1,792,415,158 10,018,675 14,936,793
63 1,782,396,483 10,018,675 14,853,304
64 1,772,377,808 10,018,675 14,769,815
65 1,762,359,133 10,018,675 14,686,326
66 1,752,340,458 10,018,675 14,602,837
67 1,742,321,783 10,018,675 14,519,348
68 1,732,303,108 10,018,675 14,435,859
69 1,722,284,433 10,018,675 14,352,370
70 1,712,265,758 10,018,675 14,268,881
71 1,702,247,083 10,018,675 14,185,392
72 1,692,228,408 10,018,675 14,101,903
73 1,682,209,733 10,018,675 14,018,414
74 1,672,191,058 10,018,675 13,934,925
75 1,662,172,383 10,018,675 13,851,437
76 1,652,153,708 10,018,675 13,767,948
 77 1,642,135,032 10,018,675 13,684,459
78 1,632,116,357 10,018,675 13,600,970
79 1,622,097,682 10,018,675 13,517,481
80 1,612,079,007 10,018,675 13,433,992
81 1,602,060,332 10,018,675 13,350,503
82 1,592,041,657 10,018,675 13,267,014
83 1,582,022,982 10,018,675 13,183,525
84 1,572,004,307 10,018,675 13,100,036
85 1,561,985,632 10,018,675 13,016,547
86 1,551,966,957 10,018,675 12,933,058
87 1,541,948,282 10,018,675 12,849,569
88 1,531,929,607 10,018,675 12,766,080
89 1,521,910,932 10,018,675 12,682,591
90 1,511,892,257 10,018,675 12,599,102
91 1,501,873,582 10,018,675 12,515,613
92 1,491,854,907 10,018,675 12,432,124
93 1,481,836,232 10,018,675 12,348,635
94 1,471,817,557 10,018,675 12,265,146
95 1,461,798,882 10,018,675 12,181,657
96 1,451,780,207 10,018,675 12,098,168
97 1,441,761,532 10,018,675 12,014,679
98 1,431,742,857 10,018,675 11,931,190
99 1,421,724,182 10,018,675 11,847,702
100 1,411,705,507 10,018,675 11,764,213
101 1,401,686,832 10,018,675 11,680,724
102 1,391,668,157 10,018,675 11,597,235
103 1,381,649,482 10,018,675 11,513,746
104 1,371,630,807 10,018,675 11,430,257
105 1,361,612,132 10,018,675 11,346,768
106 1,351,593,456 10,018,675 11,263,279
107 1,341,574,781 10,018,675 11,179,790
108 1,331,556,106 10,018,675 11,096,301
109 1,321,537,431 10,018,675 11,012,812
110 1,311,518,756 10,018,675 10,929,323
111 1,301,500,081 10,018,675 10,845,834
112 1,291,481,406 10,018,675 10,762,345
113 1,281,462,731 10,018,675 10,678,856
114 1,271,444,056 10,018,675 10,595,367
115 1,261,425,381 10,018,675 10,511,878
116 1,251,406,706 10,018,675 10,428,389
117 1,241,388,031 10,018,675 10,344,900
118 1,231,369,356 10,018,675 10,261,411
119 1,221,350,681 10,018,675 10,177,922
120 1,211,332,006 10,018,675 10,094,433
121 1,201,313,331 10,018,675 10,010,944
122 1,191,294,656 10,018,675 9,927,455
123 1,181,275,981 10,018,675 9,843,967
124 1,171,257,306 10,018,675 9,760,478
125 1,161,238,631 10,018,675 9,676,989
126 1,151,219,956 10,018,675 9,593,500
127 1,141,201,281 10,018,675 9,510,011
128 1,131,182,606 10,018,675 9,426,522
129 1,121,163,931 10,018,675 9,343,033
130 1,111,145,256 10,018,675 9,259,544
131 1,101,126,581 10,018,675 9,176,055
132 1,091,107,906 10,018,675 9,092,566
133 1,081,089,231 10,018,675 9,009,077
134 1,071,070,556 10,018,675 8,925,588
135 1,061,051,880 10,018,675 8,842,099
136 1,051,033,205 10,018,675 8,758,610
137 1,041,014,530 10,018,675 8,675,121
138 1,030,995,855 10,018,675 8,591,632
139 1,020,977,180 10,018,675 8,508,143
140 1,010,958,505 10,018,675 8,424,654
141 1,000,939,830 10,018,675 8,341,165
142 990,921,155 10,018,675 8,257,676
143 980,902,480 10,018,675 8,174,187
144 970,883,805 10,018,675 8,090,698
145 960,865,130 10,018,675 8,007,209
146 950,846,455 10,018,675 7,923,720
147 940,827,780 10,018,675 7,840,232
148 930,809,105 10,018,675 7,756,743
149 920,790,430 10,018,675 7,673,254
150 910,771,755 10,018,675 7,589,765
151 900,753,080 10,018,675 7,506,276
152 890,734,405 10,018,675 7,422,787
153 880,715,730 10,018,675 7,339,298
154 870,697,055 10,018,675 7,255,809
155 860,678,380 10,018,675 7,172,320
156 850,659,705 10,018,675 7,088,831
157 840,641,030 10,018,675 7,005,342
158 830,622,355 10,018,675 6,921,853
159 820,603,680 10,018,675 6,838,364
160 810,585,005 10,018,675 6,754,875
161 800,566,330 10,018,675 6,671,386
162 790,547,655 10,018,675 6,587,897
163 780,528,980 10,018,675 6,504,408
164 770,510,305 10,018,675 6,420,919
165 760,491,629 10,018,675 6,337,430
166 750,472,954 10,018,675 6,253,941
167 740,454,279 10,018,675 6,170,452
168 730,435,604 10,018,675 6,086,963
169 720,416,929 10,018,675 6,003,474
170 710,398,254 10,018,675 5,919,985
171 700,379,579 10,018,675 5,836,496
172 690,360,904 10,018,675 5,753,008
173 680,342,229 10,018,675 5,669,519
174 670,323,554 10,018,675 5,586,030
175 660,304,879 10,018,675 5,502,541
176 650,286,204 10,018,675 5,419,052
177 640,267,529 10,018,675 5,335,563
178 630,248,854 10,018,675 5,252,074
179 620,230,179 10,018,675 5,168,585
180 610,211,504 10,018,675 5,085,096
181 600,192,829 10,018,675 5,001,607
182 590,174,154 10,018,675 4,918,118
183 580,155,479 10,018,675 4,834,629
184 570,136,804 10,018,675 4,751,140
185 560,118,129 10,018,675 4,667,651
186 550,099,454 10,018,675 4,584,162
187 540,080,779 10,018,675 4,500,673
188 530,062,104 10,018,675 4,417,184
189 520,043,429 10,018,675 4,333,695
190 510,024,754 10,018,675 4,250,206
191 500,006,079 10,018,675 4,166,717
192 489,987,404 10,018,675 4,083,228
193 479,968,729 10,018,675 3,999,739
194 469,950,053 10,018,675 3,916,250
195 459,931,378 10,018,675 3,832,761
196 449,912,703 10,018,675 3,749,273
197 439,894,028 10,018,675 3,665,784
198 429,875,353 10,018,675 3,582,295
199 419,856,678 10,018,675 3,498,806
200 409,838,003 10,018,675 3,415,317
201 399,819,328 10,018,675 3,331,828
202 389,800,653 10,018,675 3,248,339
203 379,781,978 10,018,675 3,164,850
204 369,763,303 10,018,675 3,081,361
205 359,744,628 10,018,675 2,997,872
206 349,725,953 10,018,675 2,914,383
207 339,707,278 10,018,675 2,830,894
208 329,688,603 10,018,675 2,747,405
209 319,669,928 10,018,675 2,663,916
210 309,651,253 10,018,675 2,580,427
211 299,632,578 10,018,675 2,496,938
212 289,613,903 10,018,675 2,413,449
213 279,595,228 10,018,675 2,329,960
214 269,576,553 10,018,675 2,246,471
215 259,557,878 10,018,675 2,162,982
216 249,539,203 10,018,675 2,079,493
217 239,520,528 10,018,675 1,996,004
218 229,501,853 10,018,675 1,912,515
219 219,483,178 10,018,675 1,829,026
220 209,464,503 10,018,675 1,745,538
221 199,445,828 10,018,675 1,662,049
222 189,427,153 10,018,675 1,578,560
223 179,408,477 10,018,675 1,495,071
224 169,389,802 10,018,675 1,411,582
225 159,371,127 10,018,675 1,328,093
226 149,352,452 10,018,675 1,244,604
227 139,333,777 10,018,675 1,161,115
228 129,315,102 10,018,675 1,077,626
229 119,296,427 10,018,675 994,137
230 109,277,752 10,018,675 910,648
231 99,259,077 10,018,675 827,159
232 89,240,402 10,018,675 743,670
233 79,221,727 10,018,675 660,181
234 69,203,052 10,018,675 576,692
235 59,184,377 10,018,675 493,203
236 49,165,702 10,018,675 409,714
237 39,147,027 10,018,675 326,225
238 29,128,352 10,018,675 242,736
239 19,109,677 10,018,675 159,247
240 9,091,002 9,091,002 75,758
2,371,132,549
 Giá căn hộ: 3,951,887,581
Tổng tiền CK -
Giá trên HĐMB 3,951,887,581

Phí trả nợ trước hạn

(Tính trên số tiền trả trước)
Năm 1-3 1.0%
Năm 4-5 0.005
Từ năm thứ 6 trở đi Miễn phí
Tổng cộng

Thanh toán 40% cho bên bán

(Ko tính phần chênh lệch)

13,238,823
13,204,244

24,236,611

24,172,974
24,109,337
24,045,700
23,982,063
23,918,426
23,854,789
23,791,152
23,727,515
23,663,878
Ưu đãi lãi suất 24 tháng:
23,600,241
8,4%/năm
23,536,604
 Ưu đãi lãi suất 24 tháng:
8,4%/năm

23,472,967
23,409,330
23,345,693
23,282,056
23,218,419
23,154,782
23,091,145
23,027,508
22,963,871
22,900,234
25,454,805
25,379,047

27,877,582

27,794,093
27,710,604
27,627,115
27,543,626
27,460,137
27,376,648
27,293,159
27,209,670
27,126,181
27,042,692
26,959,203
26,875,714
26,792,225
26,708,736
26,625,247
26,541,758
26,458,269
26,374,780
26,291,291
26,207,802
26,124,313
26,040,824
25,957,336
25,873,847
25,790,358
25,706,869
25,623,380
25,539,891
25,456,402
25,372,913
25,289,424
25,205,935
25,122,446
25,038,957
24,955,468
24,871,979
24,788,490
24,705,001
24,621,512
24,538,023
24,454,534
24,371,045
24,287,556
24,204,067
24,120,578
24,037,089
23,953,601
23,870,112
23,786,623
23,703,134
23,619,645
23,536,156
23,452,667
23,369,178
23,285,689
23,202,200
23,118,711
23,035,222
22,951,733
22,868,244
22,784,755
22,701,266
22,617,777
22,534,288
22,450,799
22,367,310
22,283,821
22,200,332
22,116,843
22,033,354
21,949,866
21,866,377
21,782,888
21,699,399
21,615,910
21,532,421
21,448,932
21,365,443
21,281,954
21,198,465
21,114,976
21,031,487
20,947,998
20,864,509
20,781,020
20,697,531
20,614,042
20,530,553
20,447,064
20,363,575
20,280,086
20,196,597
20,113,108
20,029,619
19,946,131
19,862,642
19,779,153
19,695,664
19,612,175
19,528,686
19,445,197
19,361,708
19,278,219
19,194,730
19,111,241
19,027,752
18,944,263
18,860,774
18,777,285
18,693,796
18,610,307
18,526,818
18,443,329
18,359,840
18,276,351
18,192,862
18,109,373
18,025,884
17,942,395
17,858,907
17,775,418
17,691,929
17,608,440
17,524,951
17,441,462
17,357,973
17,274,484
17,190,995
17,107,506
17,024,017
16,940,528
16,857,039
16,773,550
16,690,061
16,606,572
16,523,083
16,439,594
16,356,105
16,272,616
16,189,127
16,105,638
16,022,149
15,938,660
15,855,172
15,771,683
15,688,194
15,604,705
15,521,216
15,437,727
15,354,238
15,270,749
15,187,260
15,103,771
15,020,282
14,936,793
14,853,304
14,769,815
14,686,326
14,602,837
14,519,348
14,435,859
14,352,370
14,268,881
14,185,392
14,101,903
14,018,414
13,934,925
13,851,437
13,767,948
13,684,459
13,600,970
13,517,481
13,433,992
13,350,503
13,267,014
13,183,525
13,100,036
13,016,547
12,933,058
12,849,569
12,766,080
12,682,591
12,599,102
12,515,613
12,432,124
12,348,635
12,265,146
12,181,657
12,098,168
12,014,679
11,931,190
11,847,702
11,764,213
11,680,724
11,597,235
11,513,746
11,430,257
11,346,768
11,263,279
11,179,790
11,096,301
11,012,812
10,929,323
10,845,834
10,762,345
10,678,856
10,595,367
10,511,878
10,428,389
10,344,900
10,261,411
10,177,922
9,166,760
 DỮ LIỆU PHƯƠNG ÁN THANH TOÁN
Số tiền vay 2,371,132,549 đồng
Thời hạn vay 240 tháng
Lãi suất 24 tháng đầu tiên 7.29% năm
Lãi suất giai đoạn sau (tạm tính) 10.0% năm
Gốc trả mỗi kỳ 9,879,719 đồng

Số tiền trả lớn nhất 27,877,582 đồng

Thu nhập tối thiểu 49,398,595 đồng

BẢNG TÍNH
STT Số tiền Gốc phải trả (tháng) Lãi phải trả (tháng)

Ngày công chứng KH tự thanh toán 40% 1,580,755,032

Ngân hàng giải ngân 30%

Ngày công chứng 1,185,566,274
cho bên bán (phong tỏa)
1 1,185,566,274 4,939,859 7,202,315
2 1,180,626,415 4,939,859 7,172,305
Đợt 7: 25% HDMB
3 30/12/2021 987,971,895 2,163,658,451 9,091,002 13,144,225
(nhận nhà)
4 2,154,567,449 9,091,002 13,088,997
5 2,145,476,447 9,091,002 13,033,769
6 2,136,385,445 9,091,002 12,978,542
7 2,127,294,443 9,091,002 12,923,314
8 2,118,203,441 9,091,002 12,868,086
9 2,109,112,439 9,091,002 12,812,858
10 2,100,021,437 9,091,002 12,757,630
11 2,090,930,435 9,091,002 12,702,402
12 2,081,839,434 9,091,002 12,647,175
13 2,072,748,432 9,091,002 17,272,904
14 2,063,657,430 9,091,002 17,197,145
15 2,054,566,428 9,091,002 17,121,387
16 2,045,475,426 9,091,002 17,045,629
17 2,036,384,424 9,091,002 16,969,870
18 2,027,293,422 9,091,002 16,894,112
19 2,018,202,420 9,091,002 16,818,354
20 2,009,111,418 9,091,002 16,742,595
21 2,000,020,417 9,091,002 16,666,837
22 1,990,929,415 9,091,002 16,591,078
23 1,981,838,413 9,091,002 16,515,320
24 1,972,747,411 9,091,002 16,439,562
25 1,963,656,409 9,091,002 16,363,803
26 1,954,565,407 9,091,002 16,288,045
Đợt 11: 5% HDMB
27 197,594,379 2,143,068,784 10,018,675 17,858,907
(nhận sổ nhà)
28 2,133,050,109 10,018,675 17,775,418
29 2,123,031,434 10,018,675 17,691,929
30 2,113,012,759 10,018,675 17,608,440
31 2,102,994,084 10,018,675 17,524,951
32 2,092,975,409 10,018,675 17,441,462
33 2,082,956,734 10,018,675 17,357,973
34 2,072,938,059 10,018,675 17,274,484
35 2,062,919,384 10,018,675 17,190,995
36 2,052,900,709 10,018,675 17,107,506
37 2,042,882,034 10,018,675 17,024,017
38 2,032,863,359 10,018,675 16,940,528
39 2,022,844,684 10,018,675 16,857,039
40 2,012,826,009 10,018,675 16,773,550
41 2,002,807,334 10,018,675 16,690,061
42 1,992,788,659 10,018,675 16,606,572
43 1,982,769,984 10,018,675 16,523,083
44 1,972,751,309 10,018,675 16,439,594
45 1,962,732,634 10,018,675 16,356,105
46 1,952,713,959 10,018,675 16,272,616
47 1,942,695,284 10,018,675 16,189,127
48 1,932,676,608 10,018,675 16,105,638
49 1,922,657,933 10,018,675 16,022,149
50 1,912,639,258 10,018,675 15,938,660
51 1,902,620,583 10,018,675 15,855,172
52 1,892,601,908 10,018,675 15,771,683
53 1,882,583,233 10,018,675 15,688,194
54 1,872,564,558 10,018,675 15,604,705
55 1,862,545,883 10,018,675 15,521,216
56 1,852,527,208 10,018,675 15,437,727
57 1,842,508,533 10,018,675 15,354,238
58 1,832,489,858 10,018,675 15,270,749
59 1,822,471,183 10,018,675 15,187,260
60 1,812,452,508 10,018,675 15,103,771
61 1,802,433,833 10,018,675 15,020,282
62 1,792,415,158 10,018,675 14,936,793
63 1,782,396,483 10,018,675 14,853,304
64 1,772,377,808 10,018,675 14,769,815
65 1,762,359,133 10,018,675 14,686,326
66 1,752,340,458 10,018,675 14,602,837
67 1,742,321,783 10,018,675 14,519,348
68 1,732,303,108 10,018,675 14,435,859
69 1,722,284,433 10,018,675 14,352,370
70 1,712,265,758 10,018,675 14,268,881
71 1,702,247,083 10,018,675 14,185,392
72 1,692,228,408 10,018,675 14,101,903
73 1,682,209,733 10,018,675 14,018,414
74 1,672,191,058 10,018,675 13,934,925
75 1,662,172,383 10,018,675 13,851,437
76 1,652,153,708 10,018,675 13,767,948
 77 1,642,135,032 10,018,675 13,684,459
78 1,632,116,357 10,018,675 13,600,970
79 1,622,097,682 10,018,675 13,517,481
80 1,612,079,007 10,018,675 13,433,992
81 1,602,060,332 10,018,675 13,350,503
82 1,592,041,657 10,018,675 13,267,014
83 1,582,022,982 10,018,675 13,183,525
84 1,572,004,307 10,018,675 13,100,036
85 1,561,985,632 10,018,675 13,016,547
86 1,551,966,957 10,018,675 12,933,058
87 1,541,948,282 10,018,675 12,849,569
88 1,531,929,607 10,018,675 12,766,080
89 1,521,910,932 10,018,675 12,682,591
90 1,511,892,257 10,018,675 12,599,102
91 1,501,873,582 10,018,675 12,515,613
92 1,491,854,907 10,018,675 12,432,124
93 1,481,836,232 10,018,675 12,348,635
94 1,471,817,557 10,018,675 12,265,146
95 1,461,798,882 10,018,675 12,181,657
96 1,451,780,207 10,018,675 12,098,168
97 1,441,761,532 10,018,675 12,014,679
98 1,431,742,857 10,018,675 11,931,190
99 1,421,724,182 10,018,675 11,847,702
100 1,411,705,507 10,018,675 11,764,213
101 1,401,686,832 10,018,675 11,680,724
102 1,391,668,157 10,018,675 11,597,235
103 1,381,649,482 10,018,675 11,513,746
104 1,371,630,807 10,018,675 11,430,257
105 1,361,612,132 10,018,675 11,346,768
106 1,351,593,456 10,018,675 11,263,279
107 1,341,574,781 10,018,675 11,179,790
108 1,331,556,106 10,018,675 11,096,301
109 1,321,537,431 10,018,675 11,012,812
110 1,311,518,756 10,018,675 10,929,323
111 1,301,500,081 10,018,675 10,845,834
112 1,291,481,406 10,018,675 10,762,345
113 1,281,462,731 10,018,675 10,678,856
114 1,271,444,056 10,018,675 10,595,367
115 1,261,425,381 10,018,675 10,511,878
116 1,251,406,706 10,018,675 10,428,389
117 1,241,388,031 10,018,675 10,344,900
118 1,231,369,356 10,018,675 10,261,411
119 1,221,350,681 10,018,675 10,177,922
120 1,211,332,006 10,018,675 10,094,433
121 1,201,313,331 10,018,675 10,010,944
122 1,191,294,656 10,018,675 9,927,455
123 1,181,275,981 10,018,675 9,843,967
124 1,171,257,306 10,018,675 9,760,478
125 1,161,238,631 10,018,675 9,676,989
126 1,151,219,956 10,018,675 9,593,500
127 1,141,201,281 10,018,675 9,510,011
128 1,131,182,606 10,018,675 9,426,522
129 1,121,163,931 10,018,675 9,343,033
130 1,111,145,256 10,018,675 9,259,544
131 1,101,126,581 10,018,675 9,176,055
132 1,091,107,906 10,018,675 9,092,566
133 1,081,089,231 10,018,675 9,009,077
134 1,071,070,556 10,018,675 8,925,588
135 1,061,051,880 10,018,675 8,842,099
136 1,051,033,205 10,018,675 8,758,610
137 1,041,014,530 10,018,675 8,675,121
138 1,030,995,855 10,018,675 8,591,632
139 1,020,977,180 10,018,675 8,508,143
140 1,010,958,505 10,018,675 8,424,654
141 1,000,939,830 10,018,675 8,341,165
142 990,921,155 10,018,675 8,257,676
143 980,902,480 10,018,675 8,174,187
144 970,883,805 10,018,675 8,090,698
145 960,865,130 10,018,675 8,007,209
146 950,846,455 10,018,675 7,923,720
147 940,827,780 10,018,675 7,840,232
148 930,809,105 10,018,675 7,756,743
149 920,790,430 10,018,675 7,673,254
150 910,771,755 10,018,675 7,589,765
151 900,753,080 10,018,675 7,506,276
152 890,734,405 10,018,675 7,422,787
153 880,715,730 10,018,675 7,339,298
154 870,697,055 10,018,675 7,255,809
155 860,678,380 10,018,675 7,172,320
156 850,659,705 10,018,675 7,088,831
157 840,641,030 10,018,675 7,005,342
158 830,622,355 10,018,675 6,921,853
159 820,603,680 10,018,675 6,838,364
160 810,585,005 10,018,675 6,754,875
161 800,566,330 10,018,675 6,671,386
162 790,547,655 10,018,675 6,587,897
163 780,528,980 10,018,675 6,504,408
164 770,510,305 10,018,675 6,420,919
165 760,491,629 10,018,675 6,337,430
166 750,472,954 10,018,675 6,253,941
167 740,454,279 10,018,675 6,170,452
168 730,435,604 10,018,675 6,086,963
169 720,416,929 10,018,675 6,003,474
170 710,398,254 10,018,675 5,919,985
171 700,379,579 10,018,675 5,836,496
172 690,360,904 10,018,675 5,753,008
173 680,342,229 10,018,675 5,669,519
174 670,323,554 10,018,675 5,586,030
175 660,304,879 10,018,675 5,502,541
176 650,286,204 10,018,675 5,419,052
177 640,267,529 10,018,675 5,335,563
178 630,248,854 10,018,675 5,252,074
179 620,230,179 10,018,675 5,168,585
180 610,211,504 10,018,675 5,085,096
181 600,192,829 10,018,675 5,001,607
182 590,174,154 10,018,675 4,918,118
183 580,155,479 10,018,675 4,834,629
184 570,136,804 10,018,675 4,751,140
185 560,118,129 10,018,675 4,667,651
186 550,099,454 10,018,675 4,584,162
187 540,080,779 10,018,675 4,500,673
188 530,062,104 10,018,675 4,417,184
189 520,043,429 10,018,675 4,333,695
190 510,024,754 10,018,675 4,250,206
191 500,006,079 10,018,675 4,166,717
192 489,987,404 10,018,675 4,083,228
193 479,968,729 10,018,675 3,999,739
194 469,950,053 10,018,675 3,916,250
195 459,931,378 10,018,675 3,832,761
196 449,912,703 10,018,675 3,749,273
197 439,894,028 10,018,675 3,665,784
198 429,875,353 10,018,675 3,582,295
199 419,856,678 10,018,675 3,498,806
200 409,838,003 10,018,675 3,415,317
201 399,819,328 10,018,675 3,331,828
202 389,800,653 10,018,675 3,248,339
203 379,781,978 10,018,675 3,164,850
204 369,763,303 10,018,675 3,081,361
205 359,744,628 10,018,675 2,997,872
206 349,725,953 10,018,675 2,914,383
207 339,707,278 10,018,675 2,830,894
208 329,688,603 10,018,675 2,747,405
209 319,669,928 10,018,675 2,663,916
210 309,651,253 10,018,675 2,580,427
211 299,632,578 10,018,675 2,496,938
212 289,613,903 10,018,675 2,413,449
213 279,595,228 10,018,675 2,329,960
214 269,576,553 10,018,675 2,246,471
215 259,557,878 10,018,675 2,162,982
216 249,539,203 10,018,675 2,079,493
217 239,520,528 10,018,675 1,996,004
218 229,501,853 10,018,675 1,912,515
219 219,483,178 10,018,675 1,829,026
220 209,464,503 10,018,675 1,745,538
221 199,445,828 10,018,675 1,662,049
222 189,427,153 10,018,675 1,578,560
223 179,408,477 10,018,675 1,495,071
224 169,389,802 10,018,675 1,411,582
225 159,371,127 10,018,675 1,328,093
226 149,352,452 10,018,675 1,244,604
227 139,333,777 10,018,675 1,161,115
228 129,315,102 10,018,675 1,077,626
229 119,296,427 10,018,675 994,137
230 109,277,752 10,018,675 910,648
231 99,259,077 10,018,675 827,159
232 89,240,402 10,018,675 743,670
233 79,221,727 10,018,675 660,181
234 69,203,052 10,018,675 576,692
235 59,184,377 10,018,675 493,203
236 49,165,702 10,018,675 409,714
237 39,147,027 10,018,675 326,225
238 29,128,352 10,018,675 242,736
239 19,109,677 10,018,675 159,247
240 9,091,002 9,091,002 75,758
2,371,132,549
 Giá căn hộ: 3,951,887,581
Tổng tiền CK -
Giá trên HĐMB 3,951,887,581

Phí trả nợ trước hạn

(Tính trên số tiền trả trước)
Năm 1-3 1.0%
Năm 4-5 0.005
Từ năm thứ 6 trở đi Miễn phí
Tổng cộng

Thanh toán 40% cho bên bán

(Ko tính phần chênh lệch)

12,142,175
12,112,165

22,235,227

22,179,999
22,124,771
22,069,543
Ưu đãi lãi suất 12 tháng:
22,014,316
7,29%/năm
21,959,088
21,903,860
21,848,632
21,793,404
21,738,176
26,363,905
26,288,147
26,212,389
26,136,630
26,060,872
25,985,114
25,909,355
25,833,597
25,757,839
25,682,080
25,606,322
25,530,564
25,454,805
25,379,047

27,877,582

27,794,093
27,710,604
27,627,115
27,543,626
27,460,137
27,376,648
27,293,159
27,209,670
27,126,181
27,042,692
26,959,203
26,875,714
26,792,225
26,708,736
26,625,247
26,541,758
26,458,269
26,374,780
26,291,291
26,207,802
26,124,313
26,040,824
25,957,336
25,873,847
25,790,358
25,706,869
25,623,380
25,539,891
25,456,402
25,372,913
25,289,424
25,205,935
25,122,446
25,038,957
24,955,468
24,871,979
24,788,490
24,705,001
24,621,512
24,538,023
24,454,534
24,371,045
24,287,556
24,204,067
24,120,578
24,037,089
23,953,601
23,870,112
23,786,623
23,703,134
23,619,645
23,536,156
23,452,667
23,369,178
23,285,689
23,202,200
23,118,711
23,035,222
22,951,733
22,868,244
22,784,755
22,701,266
22,617,777
22,534,288
22,450,799
22,367,310
22,283,821
22,200,332
22,116,843
22,033,354
21,949,866
21,866,377
21,782,888
21,699,399
21,615,910
21,532,421
21,448,932
21,365,443
21,281,954
21,198,465
21,114,976
21,031,487
20,947,998
20,864,509
20,781,020
20,697,531
20,614,042
20,530,553
20,447,064
20,363,575
20,280,086
20,196,597
20,113,108
20,029,619
19,946,131
19,862,642
19,779,153
19,695,664
19,612,175
19,528,686
19,445,197
19,361,708
19,278,219
19,194,730
19,111,241
19,027,752
18,944,263
18,860,774
18,777,285
18,693,796
18,610,307
18,526,818
18,443,329
18,359,840
18,276,351
18,192,862
18,109,373
18,025,884
17,942,395
17,858,907
17,775,418
17,691,929
17,608,440
17,524,951
17,441,462
17,357,973
17,274,484
17,190,995
17,107,506
17,024,017
16,940,528
16,857,039
16,773,550
16,690,061
16,606,572
16,523,083
16,439,594
16,356,105
16,272,616
16,189,127
16,105,638
16,022,149
15,938,660
15,855,172
15,771,683
15,688,194
15,604,705
15,521,216
15,437,727
15,354,238
15,270,749
15,187,260
15,103,771
15,020,282
14,936,793
14,853,304
14,769,815
14,686,326
14,602,837
14,519,348
14,435,859
14,352,370
14,268,881
14,185,392
14,101,903
14,018,414
13,934,925
13,851,437
13,767,948
13,684,459
13,600,970
13,517,481
13,433,992
13,350,503
13,267,014
13,183,525
13,100,036
13,016,547
12,933,058
12,849,569
12,766,080
12,682,591
12,599,102
12,515,613
12,432,124
12,348,635
12,265,146
12,181,657
12,098,168
12,014,679
11,931,190
11,847,702
11,764,213
11,680,724
11,597,235
11,513,746
11,430,257
11,346,768
11,263,279
11,179,790
11,096,301
11,012,812
10,929,323
10,845,834
10,762,345
10,678,856
10,595,367
10,511,878
10,428,389
10,344,900
10,261,411
10,177,922
9,166,760