BẢNG CHIẾT TÍNH LÃI SUẤT DỰ ÁN CHARM HỒ TRÀM

Ân hạn gốc: 24 tháng

Thời hạn vay: 15 năm (180 tháng)
Giá trị căn hộ: 3,000,000,000 VND (Đã bao gồm VAT)
Điều kiện chung: Thanh toán trước bằng vốn tự có 20% 600,000,000 VND
Số tiền vay: 2,400,000,000 VND (tương ứng 80% giá trị SP)
Thời điểm giải ngâ Tính từ thời điểm ký Hợp đồng mua bán
Ưu đãi:
_ Chủ đầu tư hỗ trợ trả lãi vay ngân hàng đến khi Chủ đầu tư thông báo bàn giao sản phẩm
_ Lãi suất sau ưu đãi sẽ dựa vào lãi suất cơ sở của ngân hàng tại thời điểm hiện tại (trừ) - 1.0%/năm

Tháng Số gốc còn lại Gốc Lãi Tổng gốc + Lãi

1 2,400,000,000 - -
2 2,400,000,000 - -
3 2,400,000,000 - -
4 2,400,000,000 - -
5 2,400,000,000 - -
6 2,400,000,000 - -
7 2,400,000,000 - -
8 2,400,000,000 - -
9 2,400,000,000 - -
10 2,400,000,000 - -
_ Ân hạn gốc 24 tháng;
11 2,400,000,000 - - _Chủ đầu tư hỗ trợ trả lãi thay
12 2,400,000,000 - - cho đến khi có thông báo bàn
13 2,400,000,000 - - giao SP
- (Ngày có Thông báo bàn giao
14 2,400,000,000 - dự kiến tối đa sau 24 tháng)
15 2,400,000,000 - -
16 2,400,000,000 - -
17 2,400,000,000 - -
18 2,400,000,000 - -
19 2,400,000,000 - -
20 2,400,000,000 - -
21 2,400,000,000 - -
22 2,400,000,000 - -
23 2,400,000,000 - -
24 2,400,000,000 - -
1 2,386,666,667 13,333,333 20,000,000 33,333,333
2 2,373,333,333 13,333,333 19,888,889 33,222,222
3 2,360,000,000 13,333,333 19,777,778 33,111,111
4 2,346,666,667 13,333,333 19,666,667 33,000,000
5 2,333,333,333 13,333,333 19,555,556 32,888,889
6 2,320,000,000 13,333,333 19,444,444 32,777,778
7 2,306,666,667 13,333,333 19,333,333 32,666,667
8 2,293,333,333 13,333,333 19,222,222 32,555,556
9 2,280,000,000 13,333,333 19,111,111 32,444,444
10 2,266,666,667 13,333,333 19,000,000 32,333,333
11 2,253,333,333 13,333,333 18,888,889 32,222,222
12 2,240,000,000 13,333,333 18,777,778 32,111,111
13 2,226,666,667 13,333,333 18,666,667 32,000,000
14 2,213,333,333 13,333,333 18,555,556 31,888,889
15 2,200,000,000 13,333,333 18,444,444 31,777,778
16 2,186,666,667 13,333,333 18,333,333 31,666,667
17 2,173,333,333 13,333,333 18,222,222 31,555,556
18 2,160,000,000 13,333,333 18,111,111 31,444,444
19 2,146,666,667 13,333,333 18,000,000 31,333,333
20 2,133,333,333 13,333,333 17,888,889 31,222,222
21 2,120,000,000 13,333,333 17,777,778 31,111,111
22 2,106,666,667 13,333,333 17,666,667 31,000,000
23 2,093,333,333 13,333,333 17,555,556 30,888,889
24 2,080,000,000 13,333,333 17,444,444 30,777,778
25 2,066,666,667 13,333,333 17,333,333 30,666,667
26 2,053,333,333 13,333,333 17,222,222 30,555,556
27 2,040,000,000 13,333,333 17,111,111 30,444,444
28 2,026,666,667 13,333,333 17,000,000 30,333,333
29 2,013,333,333 13,333,333 16,888,889 30,222,222
30 2,000,000,000 13,333,333 16,777,778 30,111,111
31 1,986,666,667 13,333,333 16,666,667 30,000,000
32 1,973,333,333 13,333,333 16,555,556 29,888,889
33 1,960,000,000 13,333,333 16,444,444 29,777,778
34 1,946,666,667 13,333,333 16,333,333 29,666,667
35 1,933,333,333 13,333,333 16,222,222 29,555,556
36 1,920,000,000 13,333,333 16,111,111 29,444,444
37 1,906,666,667 13,333,333 16,000,000 29,333,333
38 1,893,333,333 13,333,333 15,888,889 29,222,222
39 1,880,000,000 13,333,333 15,777,778 29,111,111
40 1,866,666,667 13,333,333 15,666,667 29,000,000
41 1,853,333,333 13,333,333 15,555,556 28,888,889
42 1,840,000,000 13,333,333 15,444,444 28,777,778
43 1,826,666,667 13,333,333 15,333,333 28,666,667
44 1,813,333,333 13,333,333 15,222,222 28,555,556
45 1,800,000,000 13,333,333 15,111,111 28,444,444
46 1,786,666,667 13,333,333 15,000,000 28,333,333
47 1,773,333,333 13,333,333 14,888,889 28,222,222
48 1,760,000,000 13,333,333 14,777,778 28,111,111
49 1,746,666,667 13,333,333 14,666,667 28,000,000
50 1,733,333,333 13,333,333 14,555,556 27,888,889
51 1,720,000,000 13,333,333 14,444,444 27,777,778
52 1,706,666,667 13,333,333 14,333,333 27,666,667
53 1,693,333,333 13,333,333 14,222,222 27,555,556
54 1,680,000,000 13,333,333 14,111,111 27,444,444
55 1,666,666,667 13,333,333 14,000,000 27,333,333
56 1,653,333,333 13,333,333 13,888,889 27,222,222
57 1,640,000,000 13,333,333 13,777,778 27,111,111
58 1,626,666,667 13,333,333 13,666,667 27,000,000
59 1,613,333,333 13,333,333 13,555,556 26,888,889
60 1,600,000,000 13,333,333 13,444,444 26,777,778
61 1,586,666,667 13,333,333 13,333,333 26,666,667
62 1,573,333,333 13,333,333 13,222,222 26,555,556
63 1,560,000,000 13,333,333 13,111,111 26,444,444
64 1,546,666,667 13,333,333 13,000,000 26,333,333
65 1,533,333,333 13,333,333 12,888,889 26,222,222
66 1,520,000,000 13,333,333 12,777,778 26,111,111
67 1,506,666,667 13,333,333 12,666,667 26,000,000
68 1,493,333,333 13,333,333 12,555,556 25,888,889
69 1,480,000,000 13,333,333 12,444,444 25,777,778
70 1,466,666,667 13,333,333 12,333,333 25,666,667
71 1,453,333,333 13,333,333 12,222,222 25,555,556
72 1,440,000,000 13,333,333 12,111,111 25,444,444
73 1,426,666,667 13,333,333 12,000,000 25,333,333
74 1,413,333,333 13,333,333 11,888,889 25,222,222
75 1,400,000,000 13,333,333 11,777,778 25,111,111
76 1,386,666,667 13,333,333 11,666,667 25,000,000
77 1,373,333,333 13,333,333 11,555,556 24,888,889
78 1,360,000,000 13,333,333 11,444,444 24,777,778
79 1,346,666,667 13,333,333 11,333,333 24,666,667
80 1,333,333,333 13,333,333 11,222,222 24,555,556
81 1,320,000,000 13,333,333 11,111,111 24,444,444
82 1,306,666,667 13,333,333 11,000,000 24,333,333
83 1,293,333,333 13,333,333 10,888,889 24,222,222
84 1,280,000,000 13,333,333 10,777,778 24,111,111
85 1,266,666,667 13,333,333 10,666,667 24,000,000
86 1,253,333,333 13,333,333 10,555,556 23,888,889
87 1,240,000,000 13,333,333 10,444,444 23,777,778
88 1,226,666,667 13,333,333 10,333,333 23,666,667
89 1,213,333,333 13,333,333 10,222,222 23,555,556
90 1,200,000,000 13,333,333 10,111,111 23,444,444
91 1,186,666,667 13,333,333 10,000,000 23,333,333
92 1,173,333,333 13,333,333 9,888,889 23,222,222
93 1,160,000,000 13,333,333 9,777,778 23,111,111
94 1,146,666,667 13,333,333 9,666,667 23,000,000
 95 1,133,333,333 13,333,333 9,555,556 22,888,889
96 1,120,000,000 13,333,333 9,444,444 22,777,778
97 1,106,666,667 13,333,333 9,333,333 22,666,667
98 1,093,333,333 13,333,333 9,222,222 22,555,556
99 1,080,000,000 13,333,333 9,111,111 22,444,444
100 1,066,666,667 13,333,333 9,000,000 22,333,333
101 1,053,333,333 13,333,333 8,888,889 22,222,222
102 1,040,000,000 13,333,333 8,777,778 22,111,111
103 1,026,666,667 13,333,333 8,666,667 22,000,000
104 1,013,333,333 13,333,333 8,555,556 21,888,889
105 1,000,000,000 13,333,333 8,444,444 21,777,778
106 986,666,667 13,333,333 8,333,333 21,666,667
107 973,333,333 13,333,333 8,222,222 21,555,556
108 960,000,000 13,333,333 8,111,111 21,444,444
109 946,666,667 13,333,333 8,000,000 21,333,333
110 933,333,333 13,333,333 7,888,889 21,222,222
111 920,000,000 13,333,333 7,777,778 21,111,111
112 906,666,667 13,333,333 7,666,667 21,000,000
113 893,333,333 13,333,333 7,555,556 20,888,889
114 880,000,000 13,333,333 7,444,444 20,777,778
115 866,666,667 13,333,333 7,333,333 20,666,667
116 853,333,333 13,333,333 7,222,222 20,555,556
117 840,000,000 13,333,333 7,111,111 20,444,444
118 826,666,667 13,333,333 7,000,000 20,333,333
119 813,333,333 13,333,333 6,888,889 20,222,222
120 800,000,000 13,333,333 6,777,778 20,111,111
121 786,666,667 13,333,333 6,666,667 20,000,000
122 773,333,333 13,333,333 6,555,556 19,888,889
123 760,000,000 13,333,333 6,444,444 19,777,778
124 746,666,667 13,333,333 6,333,333 19,666,667
125 733,333,333 13,333,333 6,222,222 19,555,556
126 720,000,000 13,333,333 6,111,111 19,444,444
127 706,666,667 13,333,333 6,000,000 19,333,333
128 693,333,333 13,333,333 5,888,889 19,222,222
129 680,000,000 13,333,333 5,777,778 19,111,111
130 666,666,667 13,333,333 5,666,667 19,000,000
131 653,333,333 13,333,333 5,555,556 18,888,889
132 640,000,000 13,333,333 5,444,444 18,777,778
133 626,666,667 13,333,333 5,333,333 18,666,667
134 613,333,333 13,333,333 5,222,222 18,555,556
135 600,000,000 13,333,333 5,111,111 18,444,444
136 586,666,667 13,333,333 5,000,000 18,333,333
137 573,333,333 13,333,333 4,888,889 18,222,222
138 560,000,000 13,333,333 4,777,778 18,111,111
139 546,666,667 13,333,333 4,666,667 18,000,000
140 533,333,333 13,333,333 4,555,556 17,888,889
141 520,000,000 13,333,333 4,444,444 17,777,778
142 506,666,667 13,333,333 4,333,333 17,666,667
143 493,333,333 13,333,333 4,222,222 17,555,556
144 480,000,000 13,333,333 4,111,111 17,444,444
145 466,666,667 13,333,333 4,000,000 17,333,333
146 453,333,333 13,333,333 3,888,889 17,222,222
147 440,000,000 13,333,333 3,777,778 17,111,111
148 426,666,667 13,333,333 3,666,667 17,000,000
149 413,333,333 13,333,333 3,555,556 16,888,889
150 400,000,000 13,333,333 3,444,444 16,777,778
151 386,666,667 13,333,333 3,333,333 16,666,667
152 373,333,333 13,333,333 3,222,222 16,555,556
153 360,000,000 13,333,333 3,111,111 16,444,444
154 346,666,667 13,333,333 3,000,000 16,333,333
155 333,333,333 13,333,333 2,888,889 16,222,222
156 320,000,000 13,333,333 2,777,778 16,111,111
157 306,666,667 13,333,333 2,666,667 16,000,000
158 293,333,333 13,333,333 2,555,556 15,888,889
159 280,000,000 13,333,333 2,444,444 15,777,778
160 266,666,667 13,333,333 2,333,333 15,666,667
161 253,333,333 13,333,333 2,222,222 15,555,556
162 240,000,000 13,333,333 2,111,111 15,444,444
163 226,666,667 13,333,333 2,000,000 15,333,333
164 213,333,333 13,333,333 1,888,889 15,222,222
165 200,000,000 13,333,333 1,777,778 15,111,111
166 186,666,667 13,333,333 1,666,667 15,000,000
167 173,333,333 13,333,333 1,555,556 14,888,889
168 160,000,000 13,333,333 1,444,444 14,777,778
169 146,666,667 13,333,333 1,333,333 14,666,667
170 133,333,333 13,333,333 1,222,222 14,555,556
171 120,000,000 13,333,333 1,111,111 14,444,444
172 106,666,667 13,333,333 1,000,000 14,333,333
173 93,333,333 13,333,333 888,889 14,222,222
174 80,000,000 13,333,333 777,778 14,111,111
175 66,666,667 13,333,333 666,667 14,000,000
176 53,333,333 13,333,333 555,556 13,888,889
177 40,000,000 13,333,333 444,444 13,777,778
178 26,666,667 13,333,333 333,333 13,666,667
179 13,333,333 13,333,333 222,222 13,555,556
180 0 13,333,333 111,111 13,444,444
2,400,000,000 1,810,000,000 4,210,000,000