Từ : Vũ Quang Hưng Công ty TNHH Bất động sản Công nghệ Rever

Di độ ng: 0922 678 978 Lv1-15, Lake View Khu đô thị mới Thủ Thiêm
Đường Ven Hồ Trung Tâm, Phường An Khánh, Quận 2

BẢNG CHIẾT TÍNH NGÂN HÀNG 20 NĂM

Giá trị căn hộ (VAT) 6,004,103,819 Giá trị căn hộ sau ưu đãi (VAT) 5,704,103,819
Ưu đãi T11/2020 300,000,000 Số tiền vay (70%) 3,992,872,673

Số năm vay 20 Số tháng vay 240

Lãi suất giai goạn 1 (%/tháng) 0.70 Thời gian áp dụng (Tháng) 24
Lãi suất giai đoạn 2 (%/tháng) 0.88 Thời gian áp dụng (Tháng) 216

NĂM KỲ THỨ DƯ NỢ GỐC GỐC TRONG THÁNGLÃI TRONG THÁNG TỔNG TRẢ TRONG KỲ DƯ NỢ CUỐI KỲ
1 3,992,872,673 16,636,969 27,950,109 44,587,078 3,976,235,704
1 2 3,976,235,704 16,636,969 27,833,650 44,470,619 3,959,598,734
12 3,809,866,009 16,636,969 26,669,062 43,306,032 3,793,229,040
13 3,793,229,040 16,636,969 26,552,603 43,189,573 3,776,592,070
2 14 3,776,592,070 16,636,969 26,436,144 43,073,114 3,759,955,101
24 3,610,222,375 16,636,969 25,271,557 41,908,526 3,593,585,406
25 3,593,585,406 16,636,969 31,443,872 48,080,842 3,576,948,436
3 26 3,576,948,436 16,636,969 31,298,299 47,935,268 3,560,311,467
36 3,410,578,742 16,636,969 29,842,564 46,479,533 3,393,941,772
37 3,393,941,772 16,636,969 29,696,991 46,333,960 3,377,304,803
4 38 3,377,304,803 16,636,969 29,551,417 46,188,386 3,360,667,833
48 3,210,935,108 16,636,969 28,095,682 44,732,652 3,194,298,139
49 3,194,298,139 16,636,969 27,950,109 44,587,078 3,177,661,169
5 50 3,177,661,169 16,636,969 27,804,535 44,441,505 3,161,024,200
60 3,011,291,474 16,636,969 26,348,800 42,985,770 2,994,654,505
61 2,994,654,505 16,636,969 26,203,227 42,840,196 2,978,017,536
6 62 2,978,017,536 16,636,969 26,057,653 42,694,623 2,961,380,566
72 2,811,647,841 16,636,969 24,601,919 41,238,888 2,795,010,871
73 2,795,010,871 16,636,969 24,456,345 41,093,315 2,778,373,902
7 74 2,778,373,902 16,636,969 24,310,772 40,947,741 2,761,736,932
84 2,612,004,207 16,636,969 22,855,037 39,492,006 2,595,367,238
85 2,595,367,238 16,636,969 22,709,463 39,346,433 2,578,730,268
8 86 2,578,730,268 16,636,969 22,563,890 39,200,859 2,562,093,299
96 2,412,360,573 16,636,969 21,108,155 37,745,124 2,395,723,604
97 2,395,723,604 16,636,969 20,962,582 37,599,551 2,379,086,635
9 98 2,379,086,635 16,636,969 20,817,008 37,453,978 2,362,449,665
108 2,212,716,940 16,636,969 19,361,273 35,998,243 2,196,079,970
109 2,196,079,970 16,636,969 19,215,700 35,852,669 2,179,443,001
10 110 2,179,443,001 16,636,969 19,070,126 35,707,096 2,162,806,031
120 2,013,073,306 16,636,969 17,614,391 34,251,361 1,996,436,337
121 1,996,436,337 16,636,969 17,468,818 34,105,787 1,979,799,367
11 122 1,979,799,367 16,636,969 17,323,244 33,960,214 1,963,162,398
132 1,813,429,672 16,636,969 15,867,510 32,504,479 1,796,792,703
133 1,796,792,703 16,636,969 15,721,936 32,358,906 1,780,155,734
12 134 1,780,155,734 16,636,969 15,576,363 32,213,332 1,763,518,764
144 1,613,786,039 16,636,969 14,120,628 30,757,597 1,597,149,069
145 1,597,149,069 16,636,969 13,975,054 30,612,024 1,580,512,100
13 146 1,580,512,100 16,636,969 13,829,481 30,466,450 1,563,875,130
156 1,414,142,405 16,636,969 12,373,746 29,010,716 1,397,505,436
 157 1,397,505,436 16,636,969 12,228,173 28,865,142 1,380,868,466
14 158 1,380,868,466 16,636,969 12,082,599 28,719,569 1,364,231,497
168 1,214,498,771 16,636,969 10,626,864 27,263,834 1,197,861,802
169 1,197,861,802 16,636,969 10,481,291 27,118,260 1,181,224,833
15 170 1,181,224,833 16,636,969 10,335,717 26,972,687 1,164,587,863
180 1,014,855,138 16,636,969 8,879,982 25,516,952 998,218,168
181 998,218,168 16,636,969 8,734,409 25,371,378 981,581,199
16 182 981,581,199 16,636,969 8,588,835 25,225,805 964,944,229
192 815,211,504 16,636,969 7,133,101 23,770,070 798,574,535
193 798,574,535 16,636,969 6,987,527 23,624,497 781,937,565
17 194 781,937,565 16,636,969 6,841,954 23,478,923 765,300,596
204 615,567,870 16,636,969 5,386,219 22,023,188 598,930,901
205 598,930,901 16,636,969 5,240,645 21,877,615 582,293,932
18 206 582,293,932 16,636,969 5,095,072 21,732,041 565,656,962
216 415,924,237 16,636,969 3,639,337 20,276,307 399,287,267
217 399,287,267 16,636,969 3,493,764 20,130,733 382,650,298
19 218 382,650,298 16,636,969 3,348,190 19,985,160 366,013,328
228 216,280,603 16,636,969 1,892,455 18,529,425 199,643,634
229 199,643,634 16,636,969 1,746,882 18,383,851 183,006,664
230 183,006,664 16,636,969 1,601,308 18,238,278 166,369,695
20
239 33,273,939 16,636,969 291,147 16,928,116 16,636,969
240 16,636,969 16,636,969 145,573 16,782,543 0
TỔNG CỘNG 3,992,872,673 4,050,320,129
** Bảng tạm tính ngân hàng này chỉ mang tính chất tham khảo
Từ : Vũ Quang Hưng Công ty TNHH Bất động sản Công nghệ Rever
Di độ ng: 0922 678 978 Lv1-15, Lake View Khu đô thị mới Thủ Thiêm
Đường Ven Hồ Trung Tâm, Phường An Khánh, Quận 2

Bảng tạm tính ngân hàng hỗ trợ vay 35 năm

Giá trị căn hộ (VAT) 7,541,600,000 Giá trị căn hộ sau ưu đãi (VAT) 7,541,600,000

Ưu đãi 0 Số tiền vay (70%) 5,279,120,000

Số tháng vay 420 Số tháng ân hạn gốc lãi 24

Lãi suất sau ân hạn 0.88 Thời gian áp dụng (Tháng) 396

Năm Kỳ Dư nợ gốc Gốc hàng tháng Lãi trong tháng Tổng trả Dư nợ cuối kỳ

1 5,279,120,000 - - - -

1 2 5,279,120,000 - - - -

12 5,279,120,000 - - - -

13 5,279,120,000 - - - -

2 14 5,279,120,000 - - - -

24 5,279,120,000 - - - -

25 5,279,120,000 13,331,111 46,192,300 59,523,411 5,265,788,889

3 26 5,265,788,889 13,331,111 46,075,653 59,406,764 5,252,457,778

36 5,132,477,778 13,331,111 44,909,181 58,240,292 5,119,146,667

37 5,119,146,667 13,331,111 44,792,533 58,123,644 5,105,815,556

4 38 5,105,815,556 13,331,111 44,675,886 58,006,997 5,092,484,444

48 4,972,504,444 13,331,111 43,509,414 56,840,525 4,959,173,333

49 4,959,173,333 13,331,111 43,392,767 56,723,878 4,945,842,222

5 50 4,945,842,222 13,331,111 43,276,119 56,607,231 4,932,511,111

60 4,812,531,111 13,331,111 42,109,647 55,440,758 4,799,200,000

61 4,799,200,000 13,331,111 41,993,000 55,324,111 4,785,868,889

6 62 4,785,868,889 13,331,111 41,876,353 55,207,464 4,772,537,778

72 4,652,557,778 13,331,111 40,709,881 54,040,992 4,639,226,667

73 4,639,226,667 13,331,111 40,593,233 53,924,344 4,625,895,556

7 74 4,625,895,556 13,331,111 40,476,586 53,807,697 4,612,564,444

84 4,492,584,444 13,331,111 39,310,114 52,641,225 4,479,253,333

85 4,479,253,333 13,331,111 39,193,467 52,524,578 4,465,922,222

8 86 4,465,922,222 13,331,111 39,076,819 52,407,931 4,452,591,111

8

96 4,332,611,111 13,331,111 37,910,347 51,241,458 4,319,280,000

97 4,319,280,000 13,331,111 37,793,700 51,124,811 4,305,948,889

9 98 4,305,948,889 13,331,111 37,677,053 51,008,164 4,292,617,778

108 4,172,637,778 13,331,111 36,510,581 49,841,692 4,159,306,667

109 4,159,306,667 13,331,111 36,393,933 49,725,044 4,145,975,556

10 110 4,145,975,556 13,331,111 36,277,286 49,608,397 4,132,644,444

120 4,012,664,444 13,331,111 35,110,814 48,441,925 3,999,333,333

121 3,999,333,333 13,331,111 34,994,167 48,325,278 3,986,002,222

11 122 3,986,002,222 13,331,111 34,877,519 48,208,631 3,972,671,111

132 3,852,691,111 13,331,111 33,711,047 47,042,158 3,839,360,000

133 3,839,360,000 13,331,111 33,594,400 46,925,511 3,826,028,889

12 134 3,826,028,889 13,331,111 33,477,753 46,808,864 3,812,697,778

144 3,692,717,778 13,331,111 32,311,281 45,642,392 3,679,386,667

145 3,679,386,667 13,331,111 32,194,633 45,525,744 3,666,055,556

13 146 3,666,055,556 13,331,111 32,077,986 45,409,097 3,652,724,444

156 3,532,744,444 13,331,111 30,911,514 44,242,625 3,519,413,333

157 3,519,413,333 13,331,111 30,794,867 44,125,978 3,506,082,222

14 158 3,506,082,222 13,331,111 30,678,219 44,009,331 3,492,751,111

168 3,372,771,111 13,331,111 29,511,747 42,842,858 3,359,440,000

169 3,359,440,000 13,331,111 29,395,100 42,726,211 3,346,108,889

15 170 3,346,108,889 13,331,111 29,278,453 42,609,564 3,332,777,778

180 3,212,797,778 13,331,111 28,111,981 41,443,092 3,199,466,667

181 3,199,466,667 13,331,111 27,995,333 41,326,444 3,186,135,556

16 182 3,186,135,556 13,331,111 27,878,686 41,209,797 3,172,804,444

192 3,052,824,444 13,331,111 26,712,214 40,043,325 3,039,493,333

193 3,039,493,333 13,331,111 26,595,567 39,926,678 3,026,162,222

17 194 3,026,162,222 13,331,111 26,478,919 39,810,031 3,012,831,111

204 2,892,851,111 13,331,111 25,312,447 38,643,558 2,879,520,000

205 2,879,520,000 13,331,111 25,195,800 38,526,911 2,866,188,889

18 206 2,866,188,889 13,331,111 25,079,153 38,410,264 2,852,857,778

216 2,732,877,778 13,331,111 23,912,681 37,243,792 2,719,546,667

217 2,719,546,667 13,331,111 23,796,033 37,127,144 2,706,215,556

19 218 2,706,215,556 13,331,111 23,679,386 37,010,497 2,692,884,444

228 2,572,904,444 13,331,111 22,512,914 35,844,025 2,559,573,333

229 2,559,573,333 13,331,111 22,396,267 35,727,378 2,546,242,222

20 230 2,546,242,222 13,331,111 22,279,619 35,610,731 2,532,911,111

240 2,412,931,111 13,331,111 21,113,147 34,444,258 2,399,600,000

 241 2,399,600,000 13,331,111 20,996,500 34,327,611 2,386,268,889

21 242 2,386,268,889 13,331,111 20,879,853 34,210,964 2,372,937,778

252 2,252,957,778 13,331,111 19,713,381 33,044,492 2,239,626,667

253 2,239,626,667 13,331,111 19,596,733 32,927,844 2,226,295,556

22 254 2,226,295,556 13,331,111 19,480,086 32,811,197 2,212,964,444

264 2,092,984,444 13,331,111 18,313,614 31,644,725 2,079,653,333

265 2,079,653,333 13,331,111 18,196,967 31,528,078 2,066,322,222

23 266 2,066,322,222 13,331,111 18,080,319 31,411,431 2,052,991,111

276 1,933,011,111 13,331,111 16,913,847 30,244,958 1,919,680,000

277 1,919,680,000 13,331,111 16,797,200 30,128,311 1,906,348,889

24 278 1,906,348,889 13,331,111 16,680,553 30,011,664 1,893,017,778

288 1,773,037,778 13,331,111 15,514,081 28,845,192 1,759,706,667

289 1,759,706,667 13,331,111 15,397,433 28,728,544 1,746,375,556

25 290 1,746,375,556 13,331,111 15,280,786 28,611,897 1,733,044,444

300 1,613,064,444 13,331,111 14,114,314 27,445,425 1,599,733,333

301 1,599,733,333 13,331,111 13,997,667 27,328,778 1,586,402,222

26 302 1,586,402,222 13,331,111 13,881,019 27,212,131 1,573,071,111

312 1,453,091,111 13,331,111 12,714,547 26,045,658 1,439,760,000

313 1,439,760,000 13,331,111 12,597,900 25,929,011 1,426,428,889

27 314 1,426,428,889 13,331,111 12,481,253 25,812,364 1,413,097,778

324 1,293,117,778 13,331,111 11,314,781 24,645,892 1,279,786,667

325 1,279,786,667 13,331,111 11,198,133 24,529,244 1,266,455,556

28 326 1,266,455,556 13,331,111 11,081,486 24,412,597 1,253,124,444

336 1,133,144,444 13,331,111 9,915,014 23,246,125 1,119,813,333

337 1,119,813,333 13,331,111 9,798,367 23,129,478 1,106,482,222

29 338 1,106,482,222 13,331,111 9,681,719 23,012,831 1,093,151,111

348 973,171,111 13,331,111 8,515,247 21,846,358 959,840,000

349 959,840,000 13,331,111 8,398,600 21,729,711 946,508,889

30 350 946,508,889 13,331,111 8,281,953 21,613,064 933,177,778

360 813,197,778 13,331,111 7,115,481 20,446,592 799,866,667

361 799,866,667 13,331,111 6,998,833 20,329,944 786,535,556

31 362 786,535,556 13,331,111 6,882,186 20,213,297 773,204,444

372 653,224,444 13,331,111 5,715,714 19,046,825 639,893,333

373 639,893,333 13,331,111 5,599,067 18,930,178 626,562,222

32 374 626,562,222 13,331,111 5,482,419 18,813,531 613,231,111

384 493,251,111 13,331,111 4,315,947 17,647,058 479,920,000

385 479,920,000 13,331,111 4,199,300 17,530,411 466,588,889

33
33 386 466,588,889 13,331,111 4,082,653 17,413,764 453,257,778

396 333,277,778 13,331,111 2,916,181 16,247,292 319,946,667

397 319,946,667 13,331,111 2,799,533 16,130,644 306,615,556

34 398 306,615,556 13,331,111 2,682,886 16,013,997 293,284,444

408 173,304,444 13,331,111 1,516,414 14,847,525 159,973,333

409 159,973,333 13,331,111 1,399,767 14,730,878 146,642,222

410 146,642,222 13,331,111 1,283,119 14,614,231 133,311,111

35
419 26,662,222 13,331,111 233,294 13,564,406 13,331,111

420 13,331,111 13,331,111 116,647 13,447,758 0

Tổng cộng 5,279,120,000 9,169,171,550