PHƯƠNG ÁN

Giá căn hộ 1,400,000,000 Nhập giá trị căn hộ

Tỷ lệ tài trợ 100%
Số tiền vay 1,400,000,000
Ân hạn gốc 0
Thời gian vay 15 năm 30 kỳ
Số kỳ trả gốc 180
Lãi suất cố định 11.00%
Chứng minh thu nhập
Time Kỳ Lãi suất Lãi Gốc góp Gốc + Lãi Dư nợ cuối kỳ
11/2023 1,400,000,000
Chủ Đầu tư
HTLS đến
12/2023 1 0.00% 0 7,777,778 7,777,778 1,392,222,222 T8/2022
Chủ Đầu tư
HTLS đến
01/2024 2 0.00% 0 7,777,778 7,777,778 1,384,444,444 T8/2023
02/2024 3 0.00% 0 7,777,778 7,777,778 1,376,666,667
03/2024 4 0.00% 0 7,777,778 7,777,778 1,368,888,889
04/2024 5 0.00% 0 7,777,778 7,777,778 1,361,111,111
05/2024 6 0.00% 0 7,777,778 7,777,778 1,353,333,333
06/2024 7 0.00% 0 7,777,778 7,777,778 1,345,555,556
07/2024 8 0.00% 0 7,777,778 7,777,778 1,337,777,778
08/2024 9 0.00% 0 7,777,778 7,777,778 1,330,000,000
09/2024 10 0.00% 0 7,777,778 7,777,778 1,322,222,222
10/2024 11 0.00% 0 7,777,778 7,777,778 1,314,444,444
11/2024 12 0.00% 0 7,777,778 7,777,778 1,306,666,667
12/2024 13 0.00% 0 7,777,778 7,777,778 1,298,888,889
01/2025 14 0.00% 0 7,777,778 7,777,778 1,291,111,111
02/2025 15 0.00% 0 7,777,778 7,777,778 1,283,333,333
03/2025 16 0.00% 0 7,777,778 7,777,778 1,275,555,556
04/2025 17 0.00% 0 7,777,778 7,777,778 1,267,777,778
05/2025 18 0.00% 0 7,777,778 7,777,778 1,260,000,000
06/2025 19 0.00% 0 7,777,778 7,777,778 1,252,222,222
07/2025 20 0.00% 0 7,777,778 7,777,778 1,244,444,444
08/2025 21 0.00% 0 7,777,778 7,777,778 1,236,666,667
09/2025 22 0.00% 0 7,777,778 7,777,778 1,228,888,889
10/2025 23 0.00% 0 7,777,778 7,777,778 1,221,111,111
11/2025 24 0.00% 0 7,777,778 7,777,778 1,213,333,333
12/2025 25 11.00% 11,122,222 7,777,778 18,900,000 1,205,555,556
01/2026 26 11.00% 11,050,926 7,777,778 18,828,704 1,197,777,778
02/2026 27 11.00% 10,979,630 7,777,778 18,757,407 1,190,000,000
03/2026 28 11.00% 10,908,333 7,777,778 18,686,111 1,182,222,222
04/2026 29 11.00% 10,837,037 7,777,778 18,614,815 1,174,444,444
05/2026 30 11.00% 10,765,741 7,777,778 18,543,519 1,166,666,667
06/2026 31 11.00% 10,694,444 7,777,778 18,472,222 1,158,888,889
07/2026 32 11.00% 10,623,148 7,777,778 18,400,926 1,151,111,111
08/2026 33 11.00% 10,551,852 7,777,778 18,329,630 1,143,333,333
09/2026 34 11.00% 10,480,556 7,777,778 18,258,333 1,135,555,556
10/2026 35 11.00% 10,409,259 7,777,778 18,187,037 1,127,777,778
11/2026 36 11.00% 10,337,963 7,777,778 18,115,741 1,120,000,000
12/2026 37 11.00% 10,266,667 7,777,778 18,044,444 1,112,222,222
01/2027 38 11.00% 10,195,370 7,777,778 17,973,148 1,104,444,444
02/2027 39 11.00% 10,124,074 7,777,778 17,901,852 1,096,666,667
03/2027 40 11.00% 10,052,778 7,777,778 17,830,556 1,088,888,889
04/2027 41 11.00% 9,981,481 7,777,778 17,759,259 1,081,111,111
05/2027 42 11.00% 9,910,185 7,777,778 17,687,963 1,073,333,333
06/2027 43 11.00% 9,838,889 7,777,778 17,616,667 1,065,555,556
07/2027 44 11.00% 9,767,593 7,777,778 17,545,370 1,057,777,778
08/2027 45 11.00% 9,696,296 7,777,778 17,474,074 1,050,000,000
09/2027 46 11.00% 9,625,000 7,777,778 17,402,778 1,042,222,222
10/2027 47 11.00% 9,553,704 7,777,778 17,331,481 1,034,444,444
11/2027 48 11.00% 9,482,407 7,777,778 17,260,185 1,026,666,667
12/2027 49 11.00% 9,411,111 7,777,778 17,188,889 1,018,888,889
01/2028 50 11.00% 9,339,815 7,777,778 17,117,593 1,011,111,111
02/2028 51 11.00% 9,268,519 7,777,778 17,046,296 1,003,333,333
03/2028 52 11.00% 9,197,222 7,777,778 16,975,000 995,555,556
04/2028 53 11.00% 9,125,926 7,777,778 16,903,704 987,777,778
05/2028 54 11.00% 9,054,630 7,777,778 16,832,407 980,000,000
06/2028 55 11.00% 8,983,333 7,777,778 16,761,111 972,222,222
07/2028 56 11.00% 8,912,037 7,777,778 16,689,815 964,444,444
08/2028 57 11.00% 8,840,741 7,777,778 16,618,519 956,666,667
09/2028 58 11.00% 8,769,444 7,777,778 16,547,222 948,888,889
10/2028 59 11.00% 8,698,148 7,777,778 16,475,926 941,111,111
11/2028 60 11.00% 8,626,852 7,777,778 16,404,630 933,333,333
12/2028 61 11.00% 8,555,556 7,777,778 16,333,333 925,555,556
01/2029 62 11.00% 8,484,259 7,777,778 16,262,037 917,777,778
02/2029 63 11.00% 8,412,963 7,777,778 16,190,741 910,000,000
03/2029 64 11.00% 8,341,667 7,777,778 16,119,444 902,222,222
04/2029 65 11.00% 8,270,370 7,777,778 16,048,148 894,444,444
05/2029 66 11.00% 8,199,074 7,777,778 15,976,852 886,666,667
06/2029 67 11.00% 8,127,778 7,777,778 15,905,556 878,888,889
07/2029 68 11.00% 8,056,481 7,777,778 15,834,259 871,111,111
08/2029 69 11.00% 7,985,185 7,777,778 15,762,963 863,333,333
09/2029 70 11.00% 7,913,889 7,777,778 15,691,667 855,555,556
10/2029 71 11.00% 7,842,593 7,777,778 15,620,370 847,777,778
11/2029 72 11.00% 7,771,296 7,777,778 15,549,074 840,000,000
12/2029 73 11.00% 7,700,000 7,777,778 15,477,778 832,222,222
01/2030 74 11.00% 7,628,704 7,777,778 15,406,481 824,444,444
02/2030 75 11.00% 7,557,407 7,777,778 15,335,185 816,666,667
03/2030 76 11.00% 7,486,111 7,777,778 15,263,889 808,888,889
04/2030 77 11.00% 7,414,815 7,777,778 15,192,593 801,111,111
05/2030 78 11.00% 7,343,519 7,777,778 15,121,296 793,333,333
06/2030 79 11.00% 7,272,222 7,777,778 15,050,000 785,555,556
07/2030 80 11.00% 7,200,926 7,777,778 14,978,704 777,777,778
08/2030 81 11.00% 7,129,630 7,777,778 14,907,407 770,000,000
09/2030 82 11.00% 7,058,333 7,777,778 14,836,111 762,222,222
10/2030 83 11.00% 6,987,037 7,777,778 14,764,815 754,444,444
11/2030 84 11.00% 6,915,741 7,777,778 14,693,519 746,666,667
12/2030 85 11.00% 6,844,444 7,777,778 14,622,222 738,888,889
01/2031 86 11.00% 6,773,148 7,777,778 14,550,926 731,111,111
02/2031 87 11.00% 6,701,852 7,777,778 14,479,630 723,333,333
03/2031 88 11.00% 6,630,556 7,777,778 14,408,333 715,555,556
04/2031 89 11.00% 6,559,259 7,777,778 14,337,037 707,777,778
05/2031 90 11.00% 6,487,963 7,777,778 14,265,741 700,000,000
06/2031 91 11.00% 6,416,667 7,777,778 14,194,444 692,222,222
07/2031 92 11.00% 6,345,370 7,777,778 14,123,148 684,444,444
08/2031 93 11.00% 6,274,074 7,777,778 14,051,852 676,666,667
09/2031 94 11.00% 6,202,778 7,777,778 13,980,556 668,888,889
10/2031 95 11.00% 6,131,481 7,777,778 13,909,259 661,111,111
11/2031 96 11.00% 6,060,185 7,777,778 13,837,963 653,333,333
12/2031 97 11.00% 5,988,889 7,777,778 13,766,667 645,555,556
01/2032 98 11.00% 5,917,593 7,777,778 13,695,370 637,777,778
02/2032 99 11.00% 5,846,296 7,777,778 13,624,074 630,000,000
03/2032 100 11.00% 5,775,000 7,777,778 13,552,778 622,222,222
04/2032 101 11.00% 5,703,704 7,777,778 13,481,481 614,444,444
05/2032 102 11.00% 5,632,407 7,777,778 13,410,185 606,666,667
06/2032 103 11.00% 5,561,111 7,777,778 13,338,889 598,888,889
07/2032 104 11.00% 5,489,815 7,777,778 13,267,593 591,111,111
08/2032 105 11.00% 5,418,519 7,777,778 13,196,296 583,333,333
09/2032 106 11.00% 5,347,222 7,777,778 13,125,000 575,555,556
10/2032 107 11.00% 5,275,926 7,777,778 13,053,704 567,777,778
11/2032 108 11.00% 5,204,630 7,777,778 12,982,407 560,000,000
12/2032 109 11.00% 5,133,333 7,777,778 12,911,111 552,222,222
01/2033 110 11.00% 5,062,037 7,777,778 12,839,815 544,444,444
02/2033 111 11.00% 4,990,741 7,777,778 12,768,519 536,666,667
03/2033 112 11.00% 4,919,444 7,777,778 12,697,222 528,888,889
04/2033 113 11.00% 4,848,148 7,777,778 12,625,926 521,111,111
05/2033 114 11.00% 4,776,852 7,777,778 12,554,630 513,333,333
06/2033 115 11.00% 4,705,556 7,777,778 12,483,333 505,555,556
07/2033 116 11.00% 4,634,259 7,777,778 12,412,037 497,777,778
08/2033 117 11.00% 4,562,963 7,777,778 12,340,741 490,000,000
09/2033 118 11.00% 4,491,667 7,777,778 12,269,444 482,222,222
10/2033 119 11.00% 4,420,370 7,777,778 12,198,148 474,444,444
11/2033 120 11.00% 4,349,074 7,777,778 12,126,852 466,666,667
12/2033 121 11.00% 4,277,778 7,777,778 12,055,556 458,888,889
01/2034 122 11.00% 4,206,481 7,777,778 11,984,259 451,111,111
02/2034 123 11.00% 4,135,185 7,777,778 11,912,963 443,333,333
03/2034 124 11.00% 4,063,889 7,777,778 11,841,667 435,555,556
04/2034 125 11.00% 3,992,593 7,777,778 11,770,370 427,777,778
05/2034 126 11.00% 3,921,296 7,777,778 11,699,074 420,000,000
06/2034 127 11.00% 3,850,000 7,777,778 11,627,778 412,222,222
07/2034 128 11.00% 3,778,704 7,777,778 11,556,481 404,444,444
08/2034 129 11.00% 3,707,407 7,777,778 11,485,185 396,666,667
09/2034 130 11.00% 3,636,111 7,777,778 11,413,889 388,888,889
10/2034 131 11.00% 3,564,815 7,777,778 11,342,593 381,111,111
11/2034 132 11.00% 3,493,519 7,777,778 11,271,296 373,333,333
12/2034 133 11.00% 3,422,222 7,777,778 11,200,000 365,555,556
01/2035 134 11.00% 3,350,926 7,777,778 11,128,704 357,777,778
02/2035 135 11.00% 3,279,630 7,777,778 11,057,407 350,000,000
03/2035 136 11.00% 3,208,333 7,777,778 10,986,111 342,222,222
04/2035 137 11.00% 3,137,037 7,777,778 10,914,815 334,444,444
05/2035 138 11.00% 3,065,741 7,777,778 10,843,519 326,666,667
06/2035 139 11.00% 2,994,444 7,777,778 10,772,222 318,888,889
07/2035 140 11.00% 2,923,148 7,777,778 10,700,926 311,111,111
08/2035 141 11.00% 2,851,852 7,777,778 10,629,630 303,333,333
09/2035 142 11.00% 2,780,556 7,777,778 10,558,333 295,555,556
10/2035 143 11.00% 2,709,259 7,777,778 10,487,037 287,777,778
11/2035 144 11.00% 2,637,963 7,777,778 10,415,741 280,000,000
12/2035 145 11.00% 2,566,667 7,777,778 10,344,444 272,222,222
01/2036 146 11.00% 2,495,370 7,777,778 10,273,148 264,444,444
02/2036 147 11.00% 2,424,074 7,777,778 10,201,852 256,666,667
03/2036 148 11.00% 2,352,778 7,777,778 10,130,556 248,888,889
04/2036 149 11.00% 2,281,481 7,777,778 10,059,259 241,111,111
05/2036 150 11.00% 2,210,185 7,777,778 9,987,963 233,333,333
06/2036 151 11.00% 2,138,889 7,777,778 9,916,667 225,555,556
07/2036 152 11.00% 2,067,593 7,777,778 9,845,370 217,777,778
08/2036 153 11.00% 1,996,296 7,777,778 9,774,074 210,000,000
09/2036 154 11.00% 1,925,000 7,777,778 9,702,778 202,222,222
10/2036 155 11.00% 1,853,704 7,777,778 9,631,481 194,444,444
11/2036 156 11.00% 1,782,407 7,777,778 9,560,185 186,666,667
12/2036 157 11.00% 1,711,111 7,777,778 9,488,889 178,888,889
01/2037 158 11.00% 1,639,815 7,777,778 9,417,593 171,111,111
02/2037 159 11.00% 1,568,519 7,777,778 9,346,296 163,333,333
03/2037 160 11.00% 1,497,222 7,777,778 9,275,000 155,555,556
04/2037 161 11.00% 1,425,926 7,777,778 9,203,704 147,777,778
05/2037 162 11.00% 1,354,630 7,777,778 9,132,407 140,000,000
06/2037 163 11.00% 1,283,333 7,777,778 9,061,111 132,222,222
07/2037 164 11.00% 1,212,037 7,777,778 8,989,815 124,444,444
08/2037 165 11.00% 1,140,741 7,777,778 8,918,519 116,666,667
09/2037 166 11.00% 1,069,444 7,777,778 8,847,222 108,888,889
10/2037 167 11.00% 998,148 7,777,778 8,775,926 101,111,111
11/2037 168 11.00% 926,852 7,777,778 8,704,630 93,333,333
12/2037 169 11.00% 855,556 7,777,778 8,633,333 85,555,556
01/2038 170 11.00% 784,259 7,777,778 8,562,037 77,777,778
02/2038 171 11.00% 712,963 7,777,778 8,490,741 70,000,000
03/2038 172 11.00% 641,667 7,777,778 8,419,444 62,222,222
04/2038 173 11.00% 570,370 7,777,778 8,348,148 54,444,444
05/2038 174 11.00% 499,074 7,777,778 8,276,852 46,666,667
06/2038 175 11.00% 427,778 7,777,778 8,205,556 38,888,889
07/2038 176 11.00% 356,481 7,777,778 8,134,259 31,111,111
08/2038 177 11.00% 285,185 7,777,778 8,062,963 23,333,333
09/2038 178 11.00% 213,889 7,777,778 7,991,667 15,555,556
10/2038 179 11.00% 142,593 7,777,778 7,920,370 7,777,778
11/2038 180 11.00% 71,296 7,777,778 7,849,074 0
 PHƯƠNG ÁN

Giá căn hộ 40,000,000,000 Nhập giá trị căn hộ

Tỷ lệ tài trợ 70%
Số tiền vay 28,000,000,000
Ân hạn gốc 0
Thời gian vay 15 năm 30 kỳ
Số kỳ trả gốc 23
Lãi suất cố định 7.50%
Chứng minh thu nhập
Time Kỳ Lãi suất Lãi Gốc góp Gốc + Lãi Dư nợ cuối kỳ
11/2021 28,000,000,000
Chủ Đầu tư
HTLS đến
05/2022 1 7.50% 175,000,000 0 175,000,000 28,000,000,000 T3/2023
Chủ Đầu tư
HTLS đến
11/2022 2 7.50% 175,000,000 0 175,000,000 28,000,000,000 T3/2023
Chủ Đầu tư
HTLS đến
05/2023 3 7.50% 1,050,000,000 0 1,050,000,000 28,000,000,000 T3/2023
11/2023 4 10.50% 1,470,000,000 0 1,470,000,000 28,000,000,000
05/2024 5 10.50% 1,470,000,000 0 1,470,000,000 28,000,000,000
11/2024 6 10.50% 1,470,000,000 0 1,470,000,000 28,000,000,000
05/2025 7 10.50% 1,470,000,000 0 1,470,000,000 28,000,000,000
11/2025 8 10.50% 1,470,000,000 1,217,391,304 2,687,391,304 26,782,608,696
05/2026 9 10.50% 1,406,086,957 1,217,391,304 2,623,478,261 25,565,217,391
11/2026 10 10.50% 1,342,173,913 1,217,391,304 2,559,565,217 24,347,826,087
05/2027 11 10.50% 1,278,260,870 1,217,391,304 2,495,652,174 23,130,434,783
11/2027 12 10.50% 1,214,347,826 1,217,391,304 2,431,739,130 21,913,043,478
05/2028 13 10.50% 1,150,434,783 1,217,391,304 2,367,826,087 20,695,652,174
11/2028 14 10.50% 1,086,521,739 1,217,391,304 2,303,913,043 19,478,260,870
05/2029 15 10.50% 1,022,608,696 1,217,391,304 2,240,000,000 18,260,869,565
11/2029 16 10.50% 958,695,652 1,217,391,304 2,176,086,957 17,043,478,261
05/2030 17 10.50% 894,782,609 1,217,391,304 2,112,173,913 15,826,086,957
11/2030 18 10.50% 830,869,565 1,217,391,304 2,048,260,870 14,608,695,652
05/2031 19 10.50% 766,956,522 1,217,391,304 1,984,347,826 13,391,304,348
11/2031 20 10.50% 703,043,478 1,217,391,304 1,920,434,783 12,173,913,043
05/2032 21 10.50% 639,130,435 1,217,391,304 1,856,521,739 10,956,521,739
11/2032 22 10.50% 575,217,391 1,217,391,304 1,792,608,696 9,739,130,435
05/2033 23 10.50% 511,304,348 1,217,391,304 1,728,695,652 8,521,739,130
11/2033 24 10.50% 447,391,304 1,217,391,304 1,664,782,609 7,304,347,826
05/2034 25 10.50% 383,478,261 1,217,391,304 1,600,869,565 6,086,956,522
11/2034 26 10.50% 319,565,217 1,217,391,304 1,536,956,522 4,869,565,217
05/2035 27 10.50% 255,652,174 1,217,391,304 1,473,043,478 3,652,173,913
11/2035 28 10.50% 191,739,130 1,217,391,304 1,409,130,435 2,434,782,609
05/2036 29 10.50% 127,826,087 1,217,391,304 1,345,217,391 1,217,391,304
11/2036 30 10.50% 63,913,043 1,217,391,304 1,281,304,348 0