BẢN VAY BCONS POLYGON

Số tiền vay ( Đồng ) 1,130,400,000 GIÁ CĂN HỘ : 2,300,000,000

Kỳ hạn trả ( Tháng ) 120 VỐN TỰ CÓ 40% 920,000,000
Mục đích vay Mua nhà dự án VAY 60% 1,380,000,000
Lãi suất Cố định lãi suất 1 năm Giải ngân 60% nhận nhà 1,380,000,000
Lãi suất ban đầu 8.5% Giữ lại 5% làm sổ hồng 0
LS những năm sau 11.0%
LS Tháng 0.71%

Số người vay Đã Kết Hôn

Month Opening Outstanding Principal Installment Interest Installment Monthly Instalment

( Số Kỳ trả nợ ) (Dư đầu kỳ) (Gốc) (Lãi) (Trả hàng tháng)

0 1,130,400,000
1 1,130,400,000 4,710,000 8,007,000 12,717,000
2 1,125,690,000 4,710,000 7,973,638 12,683,638
3 1,120,980,000 4,710,000 7,940,275 12,650,275
4 1,116,270,000 4,710,000 7,906,913 12,616,913
5 1,111,560,000 4,710,000 7,873,550 12,583,550
6 1,106,850,000 4,710,000 7,840,188 12,550,188
7 1,102,140,000 4,710,000 7,806,825 12,516,825
8 1,097,430,000 4,710,000 7,773,463 12,483,463
9 1,092,720,000 4,710,000 7,740,100 12,450,100
10 1,088,010,000 4,710,000 7,706,738 12,416,738
11 1,083,300,000 4,710,000 7,673,375 12,383,375
11 1,078,590,000 4,710,000 7,640,013 12,350,013
13 1,073,880,000 4,710,000 9,843,900 14,553,900
14 1,069,170,000 4,710,000 9,800,725 14,510,725
15 1,064,460,000 4,710,000 9,757,550 14,467,550
16 1,059,750,000 4,710,000 9,714,375 14,424,375
17 1,055,040,000 4,710,000 9,671,200 14,381,200
18 1,050,330,000 4,710,000 9,628,025 14,338,025
19 1,045,620,000 4,710,000 9,584,850 14,294,850
20 1,040,910,000 4,710,000 9,541,675 14,251,675
21 1,036,200,000 4,710,000 9,498,500 14,208,500
22 1,031,490,000 4,710,000 9,455,325 14,165,325
23 1,026,780,000 4,710,000 9,412,150 14,122,150
24 1,022,070,000 4,710,000 9,368,975 14,078,975
25 1,017,360,000 4,710,000 9,325,800 14,035,800
26 1,012,650,000 4,710,000 9,282,625 13,992,625
27 1,007,940,000 4,710,000 9,239,450 13,949,450
28 1,003,230,000 4,710,000 9,196,275 13,906,275
29 998,520,000 4,710,000 9,153,100 13,863,100
30 993,810,000 4,710,000 9,109,925 13,819,925
31 989,100,000 4,710,000 9,066,750 13,776,750
32 984,390,000 4,710,000 9,023,575 13,733,575
33 979,680,000 4,710,000 8,980,400 13,690,400
34 974,970,000 4,710,000 8,937,225 13,647,225
35 970,260,000 4,710,000 8,894,050 13,604,050
36 965,550,000 4,710,000 8,850,875 13,560,875
37 960,840,000 4,710,000 8,807,700 13,517,700
38 956,130,000 4,710,000 8,764,525 13,474,525
39 951,420,000 4,710,000 8,721,350 13,431,350
40 946,710,000 4,710,000 8,678,175 13,388,175
41 942,000,000 4,710,000 8,635,000 13,345,000
42 937,290,000 4,710,000 8,591,825 13,301,825
43 932,580,000 4,710,000 8,548,650 13,258,650
44 927,870,000 4,710,000 8,505,475 13,215,475
45 923,160,000 4,710,000 8,462,300 13,172,300
46 918,450,000 4,710,000 8,419,125 13,129,125
47 913,740,000 4,710,000 8,375,950 13,085,950
48 909,030,000 4,710,000 8,332,775 13,042,775
49 904,320,000 4,710,000 8,289,600 12,999,600
50 899,610,000 4,710,000 8,246,425 12,956,425
51 894,900,000 4,710,000 8,203,250 12,913,250
52 890,190,000 4,710,000 8,160,075 12,870,075
53 885,480,000 4,710,000 8,116,900 12,826,900
54 880,770,000 4,710,000 8,073,725 12,783,725
55 876,060,000 4,710,000 8,030,550 12,740,550
56 871,350,000 4,710,000 7,987,375 12,697,375
57 866,640,000 4,710,000 7,944,200 12,654,200
58 861,930,000 4,710,000 7,901,025 12,611,025
59 857,220,000 4,710,000 7,857,850 12,567,850
60 852,510,000 4,710,000 7,814,675 12,524,675
61 847,800,000 4,710,000 7,771,500 12,481,500
62 843,090,000 4,710,000 7,728,325 12,438,325
63 838,380,000 4,710,000 7,685,150 12,395,150
64 833,670,000 4,710,000 7,641,975 12,351,975
65 828,960,000 4,710,000 7,598,800 12,308,800
66 824,250,000 4,710,000 7,555,625 12,265,625
67 819,540,000 4,710,000 7,512,450 12,222,450
68 814,830,000 4,710,000 7,469,275 12,179,275
69 810,120,000 4,710,000 7,426,100 12,136,100
70 805,410,000 4,710,000 7,382,925 12,092,925
71 800,700,000 4,710,000 7,339,750 12,049,750
72 795,990,000 4,710,000 7,296,575 12,006,575
73 791,280,000 4,710,000 7,253,400 11,963,400
74 786,570,000 4,710,000 7,210,225 11,920,225
75 781,860,000 4,710,000 7,167,050 11,877,050
76 777,150,000 4,710,000 7,123,875 11,833,875
77 772,440,000 4,710,000 7,080,700 11,790,700
78 767,730,000 4,710,000 7,037,525 11,747,525
79 763,020,000 4,710,000 6,994,350 11,704,350
80 758,310,000 4,710,000 6,951,175 11,661,175
81 753,600,000 4,710,000 6,908,000 11,618,000
82 748,890,000 4,710,000 6,864,825 11,574,825
83 744,180,000 4,710,000 6,821,650 11,531,650
84 739,470,000 4,710,000 6,778,475 11,488,475
85 734,760,000 4,710,000 6,735,300 11,445,300
86 730,050,000 4,710,000 6,692,125 11,402,125
87 725,340,000 4,710,000 6,648,950 11,358,950
88 720,630,000 4,710,000 6,605,775 11,315,775
89 715,920,000 4,710,000 6,562,600 11,272,600
90 711,210,000 4,710,000 6,519,425 11,229,425
91 706,500,000 4,710,000 6,476,250 11,186,250
92 701,790,000 4,710,000 6,433,075 11,143,075
93 697,080,000 4,710,000 6,389,900 11,099,900
94 692,370,000 4,710,000 6,346,725 11,056,725
95 687,660,000 4,710,000 6,303,550 11,013,550
96 682,950,000 4,710,000 6,260,375 10,970,375
97 678,240,000 4,710,000 6,217,200 10,927,200
98 673,530,000 4,710,000 6,174,025 10,884,025
99 668,820,000 4,710,000 6,130,850 10,840,850
100 664,110,000 4,710,000 6,087,675 10,797,675
101 659,400,000 4,710,000 6,044,500 10,754,500
102 654,690,000 4,710,000 6,001,325 10,711,325
103 649,980,000 4,710,000 5,958,150 10,668,150
104 645,270,000 4,710,000 5,914,975 10,624,975
105 640,560,000 4,710,000 5,871,800 10,581,800
106 635,850,000 4,710,000 5,828,625 10,538,625
107 631,140,000 4,710,000 5,785,450 10,495,450
108 626,430,000 4,710,000 5,742,275 10,452,275
109 621,720,000 4,710,000 5,699,100 10,409,100
110 617,010,000 4,710,000 5,655,925 10,365,925
111 612,300,000 4,710,000 5,612,750 10,322,750
112 607,590,000 4,710,000 5,569,575 10,279,575
113 602,880,000 4,710,000 5,526,400 10,236,400
114 598,170,000 4,710,000 5,483,225 10,193,225
115 593,460,000 4,710,000 5,440,050 10,150,050
116 588,750,000 4,710,000 5,396,875 10,106,875
117 584,040,000 4,710,000 5,353,700 10,063,700
118 579,330,000 4,710,000 5,310,525 10,020,525
119 574,620,000 4,710,000 5,267,350 9,977,350
120 569,910,000 4,710,000 5,224,175 9,934,175
121 - 4,710,000 - 4,710,000
122 - 4,710,000 - 4,710,000
123 - 4,710,000 - 4,710,000
124 - 4,710,000 - 4,710,000
125 - 4,710,000 - 4,710,000
126 - 4,710,000 - 4,710,000
127 - 4,710,000 - 4,710,000
128 - 4,710,000 - 4,710,000
129 - 4,710,000 - 4,710,000
130 - 4,710,000 - 4,710,000
131 - 4,710,000 - 4,710,000
132 - 4,710,000 - 4,710,000
133 - 4,710,000 - 4,710,000
134 - 4,710,000 - 4,710,000
135 - 4,710,000 - 4,710,000
136 - 4,710,000 - 4,710,000
137 - 4,710,000 - 4,710,000
138 - 4,710,000 - 4,710,000
139 - 4,710,000 - 4,710,000
140 - 4,710,000 - 4,710,000
141 - 4,710,000 - 4,710,000
142 - 4,710,000 - 4,710,000
143 - 4,710,000 - 4,710,000
144 - 4,710,000 - 4,710,000
145 - 4,710,000 - 4,710,000
146 - 4,710,000 - 4,710,000
147 - 4,710,000 - 4,710,000
148 - 4,710,000 - 4,710,000
149 - 4,710,000 - 4,710,000
150 - 4,710,000 - 4,710,000
151 - 4,710,000 - 4,710,000
152 - 4,710,000 - 4,710,000
153 - 4,710,000 - 4,710,000
154 - 4,710,000 - 4,710,000
155 - 4,710,000 - 4,710,000
156 - 4,710,000 - 4,710,000
157 - 4,710,000 - 4,710,000
158 - 4,710,000 - 4,710,000
159 - 4,710,000 - 4,710,000
160 - 4,710,000 - 4,710,000
161 - 4,710,000 - 4,710,000
162 - 4,710,000 - 4,710,000
163 - 4,710,000 - 4,710,000
164 - 4,710,000 - 4,710,000
165 - 4,710,000 - 4,710,000
166 - 4,710,000 - 4,710,000
167 - 4,710,000 - 4,710,000
168 - 4,710,000 - 4,710,000
169 - 4,710,000 - 4,710,000
170 - 4,710,000 - 4,710,000
171 - 4,710,000 - 4,710,000
172 - 4,710,000 - 4,710,000
173 - 4,710,000 - 4,710,000
174 - 4,710,000 - 4,710,000
175 - 4,710,000 - 4,710,000
176 - 4,710,000 - 4,710,000
177 - 4,710,000 - 4,710,000
178 - 4,710,000 - 4,710,000
179 - 4,710,000 - 4,710,000
180 - 4,710,000 - 4,710,000
181 - 4,710,000 - 4,710,000
182 - 4,710,000 - 4,710,000
183 - 4,710,000 - 4,710,000
184 - 4,710,000 - 4,710,000
185 - 4,710,000 - 4,710,000
186 - 4,710,000 - 4,710,000
187 - 4,710,000 - 4,710,000
188 - 4,710,000 - 4,710,000
189 - 4,710,000 - 4,710,000
190 - 4,710,000 - 4,710,000
191 - 4,710,000 - 4,710,000
192 - 4,710,000 - 4,710,000
193 - 4,710,000 - 4,710,000
194 - 4,710,000 - 4,710,000
195 - 4,710,000 - 4,710,000
196 - 4,710,000 - 4,710,000
197 - 4,710,000 - 4,710,000
198 - 4,710,000 - 4,710,000
199 - 4,710,000 - 4,710,000
200 - 4,710,000 - 4,710,000
201 - 4,710,000 - 4,710,000
202 - 4,710,000 - 4,710,000
203 - 4,710,000 - 4,710,000
204 - 4,710,000 - 4,710,000
205 - 4,710,000 - 4,710,000
206 - 4,710,000 - 4,710,000
207 - 4,710,000 - 4,710,000
208 - 4,710,000 - 4,710,000
209 - 4,710,000 - 4,710,000
210 - 4,710,000 - 4,710,000
211 - 4,710,000 - 4,710,000
212 - 4,710,000 - 4,710,000
213 - 4,710,000 - 4,710,000
214 - 4,710,000 - 4,710,000
215 - 4,710,000 - 4,710,000
216 - 4,710,000 - 4,710,000
217 - 4,710,000 - 4,710,000
218 - 4,710,000 - 4,710,000
219 - 4,710,000 - 4,710,000
220 - 4,710,000 - 4,710,000
221 - 4,710,000 - 4,710,000
222 - 4,710,000 - 4,710,000
223 - 4,710,000 - 4,710,000
224 - 4,710,000 - 4,710,000
225 - 4,710,000 - 4,710,000
226 - 4,710,000 - 4,710,000
227 - 4,710,000 - 4,710,000
228 - 4,710,000 - 4,710,000
229 - 4,710,000 - 4,710,000
230 - 4,710,000 - 4,710,000
231 - 4,710,000 - 4,710,000
232 - 4,710,000 - 4,710,000
233 - 4,710,000 - 4,710,000
234 - 4,710,000 - 4,710,000
235 - 4,710,000 - 4,710,000
236 - 4,710,000 - 4,710,000
237 - 4,710,000 - 4,710,000
238 - 4,710,000 - 4,710,000
239 - 4,710,000 - 4,710,000
240 - 4,710,000 - 4,710,000
Closing Outstanding Vốn vay ngân hàng Đợt thanh toán

1,130,400,000
1,125,690,000
1,120,980,000
1,116,270,000
1,111,560,000
1,106,850,000
1,102,140,000
1,097,430,000
1,092,720,000
1,088,010,000
1,083,300,000
1,078,590,000
1,073,880,000
1,069,170,000
1,064,460,000
1,059,750,000
1,055,040,000
1,050,330,000
1,045,620,000
1,040,910,000
1,036,200,000
1,031,490,000
1,026,780,000
1,022,070,000 0
1,017,360,000
1,012,650,000
1,007,940,000
1,003,230,000
998,520,000
993,810,000
989,100,000
984,390,000
979,680,000
974,970,000
970,260,000
965,550,000
960,840,000
956,130,000
951,420,000
946,710,000
942,000,000
937,290,000
932,580,000
927,870,000
923,160,000
918,450,000
913,740,000
909,030,000
904,320,000
899,610,000
894,900,000
890,190,000
885,480,000
880,770,000
876,060,000
871,350,000
866,640,000
861,930,000
857,220,000
852,510,000
847,800,000
843,090,000
838,380,000
833,670,000
828,960,000
824,250,000
819,540,000
814,830,000
810,120,000
805,410,000
800,700,000
795,990,000
791,280,000
786,570,000
781,860,000
777,150,000
772,440,000
767,730,000
763,020,000
758,310,000
753,600,000
748,890,000
744,180,000
739,470,000
734,760,000
730,050,000
725,340,000
720,630,000
715,920,000
711,210,000
706,500,000
701,790,000
697,080,000
692,370,000
687,660,000
682,950,000
678,240,000
673,530,000
668,820,000
664,110,000
659,400,000
654,690,000
649,980,000
645,270,000
640,560,000
635,850,000
631,140,000
626,430,000
621,720,000
617,010,000
612,300,000
607,590,000
602,880,000
598,170,000
593,460,000
588,750,000
584,040,000
579,330,000
574,620,000
569,910,000
565,200,000
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
(4,710,000)
 Độc Thân
Tỷ lệ vay 70% Đã Kết Hôn
Tỷ lệ vay 80% Kết Hôn 1 Con
Kết Hôn 2 CMua Ô tô CN
Vay thường Mua Ô tô DN
Căn nhà đầu tiên Mua nhà dự án
Mua nhà Phố Cố định lãi
Mục đích khác >1.5 tỷ 5.99%
Cố định lãi suất 1 năm Mua nhà dự án <1.5 tỷ 6.45%

Cố định lãi suất 3 năm

>1.5 tỷ 6.49%
Mua nhà Phố <1.5 tỷ 6.99%

>1.5 tỷ 6.95%
Mục đích khác <1.5 tỷ 7.49%

Mua Ô tô CN >1 tỷ 7.05%

<1 tỷ 7.25%

Mua Ô tô DN >1 tỷ 7.05%

<1 tỷ 7.25%
Cố định lãi Biên độ
7.49% 1.25%
6.50% 3.50%

7.85% 1.25%
Không Có C 1.75%

8.35% 1.55%
Không Có C 2.05%

Không Có C 2.60%
Không Có C 2.60%

Không Có C 3.10%
Không Có C 3.10%