vay tm -a-t gia

7/26/2019 Vay TM -a-t Gia

http://slidepdf.com/reader/full/vay-tm-a-t-gia 1/20

BẢNG TẠM TÍNH LÃI TRONG THỜI GIAN V

1. Giá trị căn hộ 930,481,151

2. Số tiền vay 70% #$1%&&#%'0#3. Lãi su t '($)4. h!i "ian vay 1$#. Số tiền $ãi h&i tr& h'n" thán" t(nh tr)n *+ n, "ốc th-c t c/a hách h'n"

BẢNG TÍNH GỐC LÃI B*NH +U,N HÀNG TH

N-. K/ N2 34564 3786

N-. 1

1 121201#2 1120153 2120154 312015# 4120155 #120157 5120156 712015 612015

10 1201511 101201512 1112015

N-. 9

13 121201514 1120171# 21201715 31201717 41201716 #120171 51201720 71201721 61201722 1201723 101201724 1112017

2# 121201725 112016

27 21201626 312016



N-. &

2 41201630 #1201631 51201632 712016

33 61201634 120163# 101201635 1112016

N-. :

37 121201636 112013 2120140 3120141 4120142 #120143 5120144 712014# 6120145 120147 10120146 111201

N-. $

4 121201

#0 112020#1 212020#2 312020#3 412020#4 #12020## 512020#5 712020#7 612020#6 12020# 101202050 1112020

N-. #

51 121202052 11202153 21202154 3120215# 41202155 #12021

57 51202156 712021



5 61202170 1202171 101202172 1112021

N-. ;

73 121202174 1120227# 21202275 31202277 41202276 #120227 51202260 71202261 61202262 1202263 101202264 1112022

N-. '

6# 121202265 11202367 21202366 3120236 412023

0 #120231 5120232 7120233 6120234 12023# 10120235 1112023

N-. <

7 12120236 112024 212024

100 312024101 412024102 #12024103 512024104 71202410# 612024105 12024

107 1012024106 1112024



N-. 10

10 1212024110 11202#111 21202#112 31202#

113 41202#114 #1202#11# 51202#115 71202#117 61202#116 1202#11 101202#120 111202#

Năm 12

121 121202#122 112025123 212025124 31202512# 412025125 #12025127 512025126 71202512 612025

130 12025131 1012025132 1112025

Năm 12

133 1212025134 11202713# 212027135 312027137 412027136 #1202713 512027140 712027141 612027142 12027143 1012027144 1112027

14# 1212027145 112026

147 212026146 312026



Năm 13

14 4120261#0 #120261#1 5120261#2 712026

1#3 6120261#4 120261## 10120261#5 1112026

Năm 14

1#7 12120261#6 112021# 21202150 31202151 41202152 #1202153 51202154 7120215# 61202155 1202157 101202156 111202

Năm 15

15 121202

170 112030171 212030172 312030173 412030174 #1203017# 512030175 712030177 612030176 1203017 1012030160 1112030



Y 10 NĂM ĐỐI VỚI KHÁCH HÀNG VAY MUA CHUNG CƯ ĐẠT GI

Gôc 3,618,538

ay $ãi suất tối a hn" uá 11%89:; chi tit tr<n"

ÁNG

TRẢ VÀO GỐCGỐC GIẢM "=N

93,048,115 93,048,115

3,618,538 89,429,5773,618,538 85,811,039

3,618,538 82,192,502 93,048,115

3,618,538 171,622,079

3,618,538 168,003,541

3,618,538 164,385,003 46,524,058

3,618,538 207,290,523

3,618,538 203,671,985

3,618,538 200,053,447 46,524,058

3,618,538 242,958,9673,618,538 239,340,429

3,618,538 235,721,892 46,524,058

3,618,538 278,627,411

3,618,538 275,008,874

3,618,538 271,390,336 46,524,058

3,618,538 314,295,855

3,618,538 310,677,318

3,618,538 307,058,780

3,618,538 303,440,242

3,618,538 299,821,704 232,620,288

3,618,538 528,823,454

3,618,538 525,204,916

3,618,538 521,586,379

3,618,538 517,967,841

3,618,538 514,349,303

3,618,538 510,730,765

3,618,538 507,112,2273,618,538 503,493,689

VAY THO TI>NĐ? @"



3,618,538 499,875,152

3,618,538 496,256,614

3,618,538 492,638,076

3,618,538 489,019,538 46,524,058

3,618,538 531,925,0583,618,538 528,306,520

3,618,538 524,687,982

3,618,538 521,069,445

3,618,538 517,450,907

3,618,538 513,832,369

3,618,538 510,213,831

3,618,538 506,595,293

3,618,538 502,976,756

3,618,538 499,358,218

3,618,538 495,739,680

3,618,538 492,121,142

3,618,538 488,502,604

3,618,538 484,884,066

3,618,538 481,265,529

3,618,538 477,646,991

3,618,538 474,028,453

3,618,538 470,409,9153,618,538 466,791,377

3,618,538 463,172,840

3,618,538 459,554,302

3,618,538 455,935,764

3,618,538 452,317,226

3,618,538 448,698,688

3,618,538 445,080,151

3,618,538 441,461,613

3,618,538 437,843,075

3,618,538 434,224,537

3,618,538 430,605,999

3,618,538 426,987,462

3,618,538 423,368,924

3,618,538 419,750,386

3,618,538 416,131,848

3,618,538 412,513,310

3,618,538 408,894,7723,618,538 405,276,235



3,618,538 401,657,697

3,618,538 398,039,159

3,618,538 394,420,621

3,618,538 390,802,083

3,618,538 387,183,5463,618,538 383,565,008

3,618,538 379,946,470

3,618,538 376,327,932

3,618,538 372,709,394

3,618,538 369,090,857

3,618,538 365,472,319

3,618,538 361,853,781

3,618,538 358,235,243

3,618,538 354,616,705

3,618,538 350,998,168

3,618,538 347,379,630

3,618,538 343,761,092

3,618,538 340,142,554

3,618,538 336,524,016

3,618,538 332,905,478

3,618,538 329,286,941

3,618,538 325,668,4033,618,538 322,049,865

3,618,538 318,431,327

3,618,538 314,812,789

3,618,538 311,194,252

3,618,538 307,575,714

3,618,538 303,957,176

3,618,538 300,338,638

3,618,538 296,720,100

3,618,538 293,101,563

3,618,538 289,483,025

3,618,538 285,864,487

3,618,538 282,245,949

3,618,538 278,627,411

3,618,538 275,008,874

3,618,538 271,390,336

3,618,538 267,771,798

3,618,538 264,153,2603,618,538 260,534,722



3,618,538 256,916,184

3,618,538 253,297,647

3,618,538 249,679,109

3,618,538 246,060,571

3,618,538 242,442,0333,618,538 238,823,495

3,618,538 235,204,958

3,618,538 231,586,420

3,618,538 227,967,882

3,618,538 224,349,344

3,618,538 220,730,806

3,618,538 217,112,269

3,618,538 213,493,731

3,618,538 209,875,193

3,618,538 206,256,655

3,618,538 202,638,117

3,618,538 199,019,580

3,618,538 195,401,042

3,618,538 191,782,504

3,618,538 188,163,966

3,618,538 184,545,428

3,618,538 180,926,8903,618,538 177,308,353

3,618,538 173,689,815

3,618,538 170,071,277

3,618,538 166,452,739

3,618,538 162,834,201

3,618,538 159,215,664

3,618,538 155,597,126

3,618,538 151,978,588

3,618,538 148,360,050

3,618,538 144,741,512

3,618,538 141,122,975

3,618,538 137,504,437

3,618,538 133,885,899

3,618,538 130,267,361

3,618,538 126,648,823

3,618,538 123,030,286

3,618,538 119,411,7483,618,538 115,793,210



3,618,538 112,174,672

3,618,538 108,556,134

3,618,538 104,937,596

3,618,538 101,319,059

3,618,538 97,700,5213,618,538 94,081,983

3,618,538 90,463,445

3,618,538 86,844,907

3,618,538 83,226,370

3,618,538 79,607,832

3,618,538 75,989,294

3,618,538 72,370,756

3,618,538 68,752,218

3,618,538 65,133,681

3,618,538 61,515,143

3,618,538 57,896,605

3,618,538 54,278,067

3,618,538 50,659,529

3,618,538 47,040,992

3,618,538 43,422,454

3,618,538 39,803,916

3,618,538 36,185,3783,618,538 32,566,840

3,618,538 28,948,302

3,618,538 25,329,765

3,618,538 21,711,227

3,618,538 18,092,689

3,618,538 14,474,151

3,618,538 10,855,613

3,618,538 7,237,076

3,618,538 3,618,538

3,618,538 0

651,336,806 49,920,313,751 651,336,806



R!I"NC

-

&n" >n" v?i ;@i cách trã $ãi hác nhauA

LÃI !UT

8.5% 659,091 4,277,6298.5% 633,460 4,251,997

8.5% 607,828 4,226,366

8.5% 582,197 4,200,735

8.5% 1,215,656 4,834,194

8.5% 1,190,025 4,808,563

8.5% 1,164,394 4,782,932

8.5% 1,468,308 5,086,846

8.5% 1,442,677 5,061,214

8.5% 1,417,045 5,035,5838.5% 1,720,959 5,339,497

8.5% 1,695,328 5,313,866

8.5% 1,669,697 5,288,235

8.5% 1,973,611 5,592,149

8.5% 1,947,980 5,566,517

8.5% 1,922,348 5,540,886

8.5% 2,226,262 5,844,800

8.5% 2,200,631 5,819,169

8.5% 2,175,000 5,793,537

8.5% 2,149,368 5,767,906

8.5% 2,123,737 5,742,275

8.5% 3,745,833 7,364,371

8.5% 3,720,201 7,338,739

8.5% 3,694,570 7,313,108

8.5% 3,668,939 7,287,477

8.5% 3,643,308 7,261,845

8.5% 3,617,676 7,236,2148.5% 3,592,045 7,210,583

LÃI HẢI TRẢHÀNG THÁNG

TIN HẢI TRẢ HÀNG THÁNG



8.5% 3,566,414 7,184,951

8.5% 3,540,782 7,159,320

8.5% 3,515,151 7,133,689

8.5% 3,489,520 7,108,058

8.5% 3,463,888 7,082,4268.5% 3,767,802 7,386,340

8.5% 3,742,171 7,360,709

8.5% 3,716,540 7,335,078

11.0% 3,690,909 7,309,446

11.0% 3,665,277 7,283,815

11.0% 3,639,646 7,258,184

11.0% 3,614,015 7,232,552

11.0% 3,588,383 7,206,921

11.0% 3,562,752 7,181,290

11.0% 3,537,121 7,155,659

11.0% 3,511,489 7,130,027

11.0% 3,485,858 7,104,396

11.0% 3,460,227 7,078,765

11.0% 3,434,595 7,053,133

11.0% 3,408,964 7,027,502

11.0% 3,383,333 7,001,871

11.0% 3,357,702 6,976,23911.0% 3,332,070 6,950,608

11.0% 3,306,439 6,924,977

11.0% 3,280,808 6,899,345

11.0% 3,255,176 6,873,714

11.0% 3,229,545 6,848,083

11.0% 3,203,914 6,822,451

11.0% 3,178,282 6,796,820

11.0% 3,152,651 6,771,189

11.0% 3,127,020 6,745,558

11.0% 3,101,388 6,719,926

11.0% 3,075,757 6,694,295

11.0% 3,050,126 6,668,664

11.0% 3,024,495 6,643,032

11.0% 2,998,863 6,617,401

11.0% 2,973,232 6,591,770

11.0% 2,947,601 6,566,138

11.0% 2,921,969 6,540,50711.0% 2,896,338 6,514,876



11.0% 2,870,707 6,489,244

11.0% 2,845,075 6,463,613

11.0% 2,819,444 6,437,982

11.0% 2,793,813 6,412,351

11.0% 2,768,181 6,386,71911.0% 2,742,550 6,361,088

11.0% 2,716,919 6,335,457

11.0% 2,691,287 6,309,825

11.0% 2,665,656 6,284,194

11.0% 2,640,025 6,258,563

11.0% 2,614,394 6,232,931

11.0% 2,588,762 6,207,300

11.0% 2,563,131 6,181,669

11.0% 2,537,500 6,156,037

11.0% 2,511,868 6,130,406

11.0% 2,486,237 6,104,775

11.0% 2,460,606 6,079,144

11.0% 2,434,974 6,053,512

11.0% 2,409,343 6,027,881

11.0% 2,383,712 6,002,250

11.0% 2,358,080 5,976,618

11.0% 2,332,449 5,950,98711.0% 2,306,818 5,925,356

11.0% 2,281,187 5,899,724

11.0% 2,255,555 5,874,093

11.0% 2,229,924 5,848,462

11.0% 2,204,293 5,822,830

11.0% 2,178,661 5,797,199

11.0% 2,153,030 5,771,568

11.0% 2,127,399 5,745,936

11.0% 2,101,767 5,720,305

11.0% 2,076,136 5,694,674

11.0% 2,050,505 5,669,043

11.0% 2,024,873 5,643,411

11.0% 1,999,242 5,617,780

11.0% 1,973,611 5,592,149

11.0% 1,947,980 5,566,517

11.0% 1,922,348 5,540,886

11.0% 1,896,717 5,515,25511.0% 1,871,086 5,489,623



11.0% 1,845,454 5,463,992

11.0% 1,819,823 5,438,361

11.0% 1,794,192 5,412,729

11.0% 1,768,560 5,387,098

11.0% 1,742,929 5,361,46711.0% 1,717,298 5,335,836

11.0% 1,691,666 5,310,204

11.0% 1,666,035 5,284,573

11.0% 1,640,404 5,258,942

11.0% 1,614,772 5,233,310

11.0% 1,589,141 5,207,679

11.0% 1,563,510 5,182,048

11.0% 1,537,879 5,156,416

11.0% 1,512,247 5,130,785

11.0% 1,486,616 5,105,154

11.0% 1,460,985 5,079,522

11.0% 1,435,353 5,053,891

11.0% 1,409,722 5,028,260

11.0% 1,384,091 5,002,629

11.0% 1,358,459 4,976,997

11.0% 1,332,828 4,951,366

11.0% 1,307,197 4,925,73511.0% 1,281,565 4,900,103

11.0% 1,255,934 4,874,472

11.0% 1,230,303 4,848,841

11.0% 1,204,672 4,823,209

11.0% 1,179,040 4,797,578

11.0% 1,153,409 4,771,947

11.0% 1,127,778 4,746,315

11.0% 1,102,146 4,720,684

11.0% 1,076,515 4,695,053

11.0% 1,050,884 4,669,421

11.0% 1,025,252 4,643,790

11.0% 999,621 4,618,159

11.0% 973,990 4,592,528

11.0% 948,358 4,566,896

11.0% 922,727 4,541,265

11.0% 897,096 4,515,634

11.0% 871,465 4,490,00211.0% 845,833 4,464,371



11.0% 820,202 4,438,740

11.0% 794,571 4,413,108

11.0% 768,939 4,387,477

11.0% 743,308 4,361,846

11.0% 717,677 4,336,21411.0% 692,045 4,310,583

11.0% 666,414 4,284,952

11.0% 640,783 4,259,321

11.0% 615,151 4,233,689

11.0% 589,520 4,208,058

11.0% 563,889 4,182,427

11.0% 538,257 4,156,795

11.0% 512,626 4,131,164

11.0% 486,995 4,105,533

11.0% 461,364 4,079,901

11.0% 435,732 4,054,270

11.0% 410,101 4,028,639

11.0% 384,470 4,003,007

11.0% 358,838 3,977,376

11.0% 333,207 3,951,745

11.0% 307,576 3,926,114

11.0% 281,944 3,900,48211.0% 256,313 3,874,851

11.0% 230,682 3,849,220

11.0% 205,050 3,823,588

11.0% 179,419 3,797,957

11.0% 153,788 3,772,326

11.0% 128,157 3,746,694

11.0% 102,525 3,721,063

11.0% 76,894 3,695,432

11.0% 51,263 3,669,800

11.0% 25,631 3,644,169

19 354,261,313 1,005,598,119

vay tm -a-t gia

Documents