BẢNG TÍNH LẠI KÉP TỪ TIẾT KIỆM DÀI HẠN

Năm /ngày /tháng Số tiền đầu tư/năm Lãi suất

dự kiến
1 VND 500,000 VND 15,000,000 VND 180,000,000 14.0%
2 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
3 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
4 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
5 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
6 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
7 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
8 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
9 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
10 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
11 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
12 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
13 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
14 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
15 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
16 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
17 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
18 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
19 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
20 VND 493,151 VND 15,000,000 VND 180,000,000 14.0%
Tổng cộng VND 3,600,000,000 14.0%
21 14.0%
22 14.0%
23 14.0%
24 14.0%
25 14.0%
26 14.0%
27 14.0%
28 14.0%
29 14.0%
30 14.0%

1 tỷ ADD
500tr BLY
1tr Y tế
TIẾT KIỆM DÀI HẠN VÀ KỈ LUẬT
Chi phí Số tiền Tài khoản tích Rút tiền đóng
ban đầu phân bổ đầu tư lũy thông minh SPBT
VND 3,600,000 VND 176,400,000 VND 201,096,000
VND 3,600,000 VND 176,400,000 VND 430,345,440
VND 3,600,000 VND 176,400,000 VND 691,689,802
VND 3,600,000 VND 176,400,000 VND 989,622,374
VND 3,600,000 VND 176,400,000 VND 1,329,265,506
VND 3,600,000 VND 176,400,000 VND 1,716,458,677
VND 3,600,000 VND 176,400,000 VND 2,157,858,892
VND 3,600,000 VND 176,400,000 VND 2,661,055,137
VND 3,600,000 VND 176,400,000 VND 3,234,698,856
VND 3,600,000 VND 176,400,000 VND 3,888,652,696
VND 3,600,000 VND 176,400,000 VND 4,634,160,073
VND 3,600,000 VND 176,400,000 VND 5,484,038,483
VND 3,600,000 VND 176,400,000 VND 6,452,899,871
VND 3,600,000 VND 176,400,000 VND 7,557,401,853
VND 3,600,000 VND 176,400,000 VND 8,816,534,112
VND 3,600,000 VND 176,400,000 VND 10,251,944,888
VND 3,600,000 VND 176,400,000 VND 11,888,313,172
VND 3,600,000 VND 176,400,000 VND 13,753,773,016
VND 3,600,000 VND 176,400,000 VND 15,880,397,239
VND 3,600,000 VND 176,400,000 VND 18,304,748,852
VND 72,000,000 VND 3,528,000,000 508% 0
VND 20,867,413,691 $ -
VND 23,788,851,608
VND 27,119,290,833
VND 30,915,991,550
VND 35,244,230,367
VND 40,178,422,618
VND 45,803,401,785
VND 52,215,878,034
VND 59,526,100,959
VND 67,859,755,093
1885%
 o
a

h
ồ
n
g
đ
ó
###n
###g
###t
###h
ê
###
m
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
 BẢNG TÍNH LẠI KÉP TỪ TIẾT KIỆM DÀI HẠN VÀ
Năm /ngày /tháng Số tiền đầu tư/năm Lãi suất Chi phí
dự kiến ban đầu
1 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
2 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
3 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
4 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
5 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
6 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
7 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
8 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
9 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
10 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
11 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
12 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
13 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
14 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
15 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
16 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
17 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
18 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
19 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
20 VND 164,384 VND 5,000,000 VND 60,000,000 15.0% VND -
Tổng cộng VND 1,200,000,000 15.0% VND -
21 15.0%
22 15.0%
23 15.0%
24 15.0%
25 15.0%
26 15.0%
27 15.0%
28 15.0%
29 15.0%
30 15.0%
DÀI HẠN VÀ KỈ LUẬT
Tiền được Tài khoản Rút tiền Hoa hồng đóng
phân bổ tiết kiệm thêm
VND 60,000,000 VND 69,000,000 172,500
VND 60,000,000 VND 148,350,000 370,875
VND 60,000,000 VND 239,602,500 599,006
VND 60,000,000 VND 344,542,875 861,357
VND 60,000,000 VND 465,224,306 1,163,061
VND 60,000,000 VND 604,007,952 1,510,020
VND 60,000,000 VND 763,609,145 1,909,023
VND 60,000,000 VND 947,150,517 2,367,876
VND 60,000,000 VND 1,158,223,094 2,895,558
VND 60,000,000 VND 1,400,956,558 3,502,391
VND 60,000,000 VND 1,680,100,042 4,200,250
VND 60,000,000 VND 2,001,115,049 5,002,788
VND 60,000,000 VND 2,370,282,306 5,925,706
VND 60,000,000 VND 2,794,824,652 6,987,062
VND 60,000,000 VND 3,283,048,349 8,207,621
VND 60,000,000 VND 3,844,505,602 9,611,264
VND 60,000,000 VND 4,490,181,442 11,225,454
VND 60,000,000 VND 5,232,708,658 13,081,772
VND 60,000,000 VND 6,086,614,957 15,216,537
VND 60,000,000 VND 7,068,607,201 17,671,518
VND 1,200,000,000 589% 112,481,638
VND 8,128,898,281 20,322,246
VND 9,348,233,023 23,370,583
VND 10,750,467,976 26,876,170
VND 12,363,038,173 30,907,595
VND 14,217,493,899 35,543,735
VND 16,350,117,984 40,875,295
VND 18,802,635,681 47,006,589
VND 21,623,031,033 54,057,578
VND 24,866,485,688 62,166,214
VND 28,596,458,542 71,491,146
2383% 0
44 827,000,000 8% 893,160,000
45 893,160,000 8% 964,612,800
46 964,612,800 8% 1,041,781,824
47 1,041,781,824 8% 1,125,124,370
48 1,125,124,370 8% 1,215,134,320
49 1,215,134,320 8% 1,312,345,065
50 1,312,345,065 8% 1,417,332,670
51 1,417,332,670 8% 1,530,719,284
52 1,530,719,284 8% 1,653,176,827
53 1,653,176,827 8% 1,785,430,973
54 1,785,430,973 8% 1,928,265,451
55 1,928,265,451 8% 2,082,526,687
56 2,082,526,687 8% 2,249,128,822
57 2,249,128,822 8% 2,429,059,127
58 2,429,059,127 8% 2,623,383,857
59 2,623,383,857 8% 2,833,254,566
60 2,833,254,566 8% 3,059,914,931
 244,793,194.48

20399432.8333333