Tiền vay ng 80000000000

7. Dư nợ gốc giảm dần

SST Thanh toán Dư nợ gốc NH' Trả lãi trong kỳ '
1 6,400,000,000 80,000,000,000 6,400,000,000
2 8,160,000,000 80,000,000,000 8,160,000,000
3 18,160,000,000 80,000,000,000 8,160,000,000
4 17,140,000,000 70,000,000,000 7,140,000,000
5 16,120,000,000 60,000,000,000 6,120,000,000
6 15,100,000,000 50,000,000,000 5,100,000,000
7 14,080,000,000 40,000,000,000 4,080,000,000
8 13,060,000,000 30,000,000,000 3,060,000,000
9 12,040,000,000 20,000,000,000 2,040,000,000
10 11,020,000,000 10,000,000,000 1,020,000,000

SST Thanh toán Dư nợ gốc NH' Trả lãi trong kỳ '

1 6,400,000,000.00 80,000,000,000.00 6,400,000,000.00
2 8,160,000,000.00 80,000,000,000.00 8,160,000,000.00
3 15,104,873,406.80 80,000,000,000.00 $8,160,000,000.00
4 15,104,873,406.80 73,055,126,593.20 7,451,622,912.51
5 15,104,873,406.80 65,401,876,098.92 6,670,991,362.09
6 15,104,873,406.80 56,967,994,054.21 5,810,735,393.53
7 15,104,873,406.80 47,673,856,040.95 4,862,733,316.18
8 15,104,873,406.80 37,431,715,950.33 3,818,035,026.93
9 15,104,873,406.80 26,144,877,570.47 2,666,777,512.19
10 15,104,873,406.80 13,706,781,675.86 1,398,091,730.94
Trả gốc trong kỳ Dư nợ Tổng thanh toán trong kỳ Trả sớm
80,000,000,000 11,922,359,096 11,922,359,096
80,000,000,000 13,131,701,706 93,131,701,706
10,000,000,000 70,000,000,000 13,131,701,706 83,131,701,706
10,000,000,000 60,000,000,000 13,131,701,706 73,131,701,706
10,000,000,000 50,000,000,000 13,131,701,706 64,631,701,706
10,000,000,000 40,000,000,000 13,131,701,706 53,131,701,706
10,000,000,000 30,000,000,000 13,131,701,706 43,131,701,706
10,000,000,000 20,000,000,000 13,131,701,706 33,531,701,706
10,000,000,000 10,000,000,000 13,131,701,706 23,131,701,706
10,000,000,000 - 13,131,701,706 13,131,701,706

Trả gốc trong kỳ Dư nợ Tổng thanh toán trong kỳ Trả sớm

- 80,000,000,000.00 6,400,000,000.00 86,400,000,000.00
- 80,000,000,000.00 8,160,000,000.00 88,160,000,000.00
6,944,873,406.80 73,055,126,593.20 15,104,873,406.80 88,160,000,000.00
7,653,250,494.29 65,401,876,098.92 15,104,873,406.80 80,506,749,505.71
8,433,882,044.71 56,967,994,054.21 15,104,873,406.80 73,781,907,282.63
9,294,138,013.27 47,673,856,040.95 15,104,873,406.80 62,778,729,447.74
10,242,140,090.62 37,431,715,950.33 15,104,873,406.80 52,536,589,357.12
11,286,838,379.86 26,144,877,570.47 15,104,873,406.80 41,772,648,528.67
12,438,095,894.61 13,706,781,675.86 15,104,873,406.80 28,811,655,082.65
13,706,781,675.86 - 15,104,873,406.80 15,104,873,406.80
Lãi suất năm Phí phạt trả sớm
8%
10.20% 0%
10.20%
10.20%
10.20% 3%
10.20%
10.20%
10.20% 2%
10.20% 0%
10.20%

Lãi suất năm Phí phạt trả sớm Lãi suất trung bình
8% 10%
10.20% 0%
10.20%
10.20%
10.20% 3%
10.20%
10.20%
10.20% 2%
10.20% 0%
10.20%