Vay 300,000,000 Lãi suất 10%Năm 10 120

Kỳ hạn Tháng Dư nợ đầu kỳ Tiền gốc Dư nợ cuối kỳKỳ hạn 01 9/1/2014 300,000,000 2,500,000 297,500,000 Kỳ hạn 02 10/1/2014 297,500,000 2,500,000 295,000,000 Kỳ hạn 03 11/1/2014 295,000,000 2,500,000 292,500,000 Kỳ hạn 04 12/1/2014 292,500,000 2,500,000 290,000,000 Kỳ hạn 05 1/1/2015 290,000,000 2,500,000 287,500,000 Kỳ hạn 06 2/1/2015 287,500,000 2,500,000 285,000,000 Kỳ hạn 07 3/1/2015 285,000,000 2,500,000 282,500,000 Kỳ hạn 08 4/1/2015 282,500,000 2,500,000 280,000,000 Kỳ hạn 09 5/1/2015 280,000,000 2,500,000 277,500,000 Kỳ hạn 10 6/1/2015 277,500,000 2,500,000 275,000,000 Kỳ hạn 11 7/1/2015 275,000,000 2,500,000 272,500,000 Kỳ hạn 12 8/1/2015 272,500,000 2,500,000 270,000,000 Kỳ hạn 13 9/1/2015 270,000,000 2,500,000 267,500,000 Kỳ hạn 14 10/1/2015 267,500,000 2,500,000 265,000,000 Kỳ hạn 15 11/1/2015 265,000,000 2,500,000 262,500,000 Kỳ hạn 16 12/1/2015 262,500,000 2,500,000 260,000,000 Kỳ hạn 17 1/1/2016 260,000,000 2,500,000 257,500,000 Kỳ hạn 18 2/1/2016 257,500,000 2,500,000 255,000,000 Kỳ hạn 19 3/1/2016 255,000,000 2,500,000 252,500,000 Kỳ hạn 20 4/1/2016 252,500,000 2,500,000 250,000,000 Kỳ hạn 21 5/1/2016 250,000,000 2,500,000 247,500,000 Kỳ hạn 22 6/1/2016 247,500,000 2,500,000 245,000,000 Kỳ hạn 23 7/1/2016 245,000,000 2,500,000 242,500,000 Kỳ hạn 24 8/1/2016 242,500,000 2,500,000 240,000,000 Kỳ hạn 25 9/1/2016 240,000,000 2,500,000 237,500,000 Kỳ hạn 26 10/1/2016 237,500,000 2,500,000 235,000,000 Kỳ hạn 27 11/1/2016 235,000,000 2,500,000 232,500,000 Kỳ hạn 28 12/1/2016 232,500,000 2,500,000 230,000,000 Kỳ hạn 29 1/1/2017 230,000,000 2,500,000 227,500,000 Kỳ hạn 30 2/1/2017 227,500,000 2,500,000 225,000,000 Kỳ hạn 31 3/1/2017 225,000,000 2,500,000 222,500,000

Kỳ hạn 32 4/1/2017 222,500,000 2,500,000 220,000,000 Kỳ hạn 33 5/1/2017 220,000,000 2,500,000 217,500,000 Kỳ hạn 34 6/1/2017 217,500,000 2,500,000 215,000,000 Kỳ hạn 35 7/1/2017 215,000,000 2,500,000 212,500,000 Kỳ hạn 36 8/1/2017 212,500,000 2,500,000 210,000,000 Kỳ hạn 37 9/1/2017 210,000,000 2,500,000 207,500,000 Kỳ hạn 38 10/1/2017 207,500,000 2,500,000 205,000,000 Kỳ hạn 39 11/1/2017 205,000,000 2,500,000 202,500,000 Kỳ hạn 40 12/1/2017 202,500,000 2,500,000 200,000,000 Kỳ hạn 41 1/1/2018 200,000,000 2,500,000 197,500,000 Kỳ hạn 42 2/1/2018 197,500,000 2,500,000 195,000,000 Kỳ hạn 43 3/1/2018 195,000,000 2,500,000 192,500,000 Kỳ hạn 44 4/1/2018 192,500,000 2,500,000 190,000,000 Kỳ hạn 45 5/1/2018 190,000,000 2,500,000 187,500,000 Kỳ hạn 46 6/1/2018 187,500,000 2,500,000 185,000,000 Kỳ hạn 47 7/1/2018 185,000,000 2,500,000 182,500,000 Kỳ hạn 48 8/1/2018 182,500,000 2,500,000 180,000,000 Kỳ hạn 49 180,000,000 2,500,000 177,500,000 Kỳ hạn 50 177,500,000 2,500,000 175,000,000 Kỳ hạn 51 175,000,000 2,500,000 172,500,000 Kỳ hạn 52 172,500,000 2,500,000 170,000,000 Kỳ hạn 53 170,000,000 2,500,000 167,500,000 Kỳ hạn 54 167,500,000 2,500,000 165,000,000 Kỳ hạn 55 165,000,000 2,500,000 162,500,000 Kỳ hạn 56 162,500,000 2,500,000 160,000,000 Kỳ hạn 57 160,000,000 2,500,000 157,500,000 Kỳ hạn 58 157,500,000 2,500,000 155,000,000 Kỳ hạn 59 155,000,000 2,500,000 152,500,000 Kỳ hạn 60 152,500,000 2,500,000 150,000,000 Kỳ hạn 61 150,000,000 2,500,000 147,500,000 Kỳ hạn 62 147,500,000 2,500,000 145,000,000 Kỳ hạn 63 145,000,000 2,500,000 142,500,000 Kỳ hạn 64 142,500,000 2,500,000 140,000,000 Kỳ hạn 65 140,000,000 2,500,000 137,500,000 Kỳ hạn 66 137,500,000 2,500,000 135,000,000 Kỳ hạn 67 135,000,000 2,500,000 132,500,000

Kỳ hạn 68 132,500,000 2,500,000 130,000,000 Kỳ hạn 69 130,000,000 2,500,000 127,500,000 Kỳ hạn 70 127,500,000 2,500,000 125,000,000 Kỳ hạn 71 125,000,000 2,500,000 122,500,000 Kỳ hạn 72 122,500,000 2,500,000 120,000,000 Kỳ hạn 73 120,000,000 2,500,000 117,500,000 Kỳ hạn 74 117,500,000 2,500,000 115,000,000 Kỳ hạn 75 115,000,000 2,500,000 112,500,000 Kỳ hạn 76 112,500,000 2,500,000 110,000,000 Kỳ hạn 77 110,000,000 2,500,000 107,500,000 Kỳ hạn 78 107,500,000 2,500,000 105,000,000 Kỳ hạn 79 105,000,000 2,500,000 102,500,000 Kỳ hạn 80 102,500,000 2,500,000 100,000,000 Kỳ hạn 81 100,000,000 2,500,000 97,500,000 Kỳ hạn 82 97,500,000 2,500,000 95,000,000 Kỳ hạn 83 95,000,000 2,500,000 92,500,000 Kỳ hạn 84 92,500,000 2,500,000 90,000,000 Kỳ hạn 85 90,000,000 2,500,000 87,500,000 Kỳ hạn 86 87,500,000 2,500,000 85,000,000 Kỳ hạn 87 85,000,000 2,500,000 82,500,000 Kỳ hạn 88 82,500,000 2,500,000 80,000,000 Kỳ hạn 89 80,000,000 2,500,000 77,500,000 Kỳ hạn 90 77,500,000 2,500,000 75,000,000 Kỳ hạn 91 75,000,000 2,500,000 72,500,000 Kỳ hạn 92 72,500,000 2,500,000 70,000,000 Kỳ hạn 93 70,000,000 2,500,000 67,500,000 Kỳ hạn 94 67,500,000 2,500,000 65,000,000 Kỳ hạn 95 65,000,000 2,500,000 62,500,000 Kỳ hạn 96 62,500,000 2,500,000 60,000,000 Kỳ hạn 97 60,000,000 2,500,000 57,500,000 Kỳ hạn 98 57,500,000 2,500,000 55,000,000 Kỳ hạn 99 55,000,000 2,500,000 52,500,000 Kỳ hạn 100 52,500,000 2,500,000 50,000,000 Kỳ hạn 101 50,000,000 2,500,000 47,500,000 Kỳ hạn 102 47,500,000 2,500,000 45,000,000 Kỳ hạn 103 45,000,000 2,500,000 42,500,000

Kỳ hạn 104 42,500,000 2,500,000 40,000,000 Kỳ hạn 105 40,000,000 2,500,000 37,500,000 Kỳ hạn 106 37,500,000 2,500,000 35,000,000 Kỳ hạn 107 35,000,000 2,500,000 32,500,000 Kỳ hạn 108 32,500,000 2,500,000 30,000,000 Kỳ hạn 109 30,000,000 2,500,000 27,500,000 Kỳ hạn 110 27,500,000 2,500,000 25,000,000 Kỳ hạn 111 25,000,000 2,500,000 22,500,000 Kỳ hạn 112 22,500,000 2,500,000 20,000,000 Kỳ hạn 113 20,000,000 2,500,000 17,500,000 Kỳ hạn 114 17,500,000 2,500,000 15,000,000 Kỳ hạn 115 15,000,000 2,500,000 12,500,000 Kỳ hạn 116 12,500,000 2,500,000 10,000,000 Kỳ hạn 117 10,000,000 2,500,000 7,500,000 Kỳ hạn 118 7,500,000 2,500,000 5,000,000 Kỳ hạn 119 5,000,000 2,500,000 2,500,000 Kỳ hạn 120 2,500,000 2,500,000 -

Kỳ hạn 121 - 2,500,000 (2,500,000)Kỳ hạn 122 (2,500,000) 2,500,000 (5,000,000)Kỳ hạn 123 (5,000,000) 2,500,000 (7,500,000)Kỳ hạn 124 (7,500,000) 2,500,000 (10,000,000)Kỳ hạn 125 (10,000,000) 2,500,000 (12,500,000)Kỳ hạn 126 (12,500,000) 2,500,000 (15,000,000)Kỳ hạn 127 (15,000,000) 2,500,000 (17,500,000)Kỳ hạn 128 (17,500,000) 2,500,000 (20,000,000)Kỳ hạn 129 (20,000,000) 2,500,000 (22,500,000)Kỳ hạn 130 (22,500,000) 2,500,000 (25,000,000)Kỳ hạn 131 (25,000,000) 2,500,000 (27,500,000)Kỳ hạn 132 (27,500,000) 2,500,000 (30,000,000)Kỳ hạn 133 (30,000,000) 2,500,000 (32,500,000)Kỳ hạn 134 (32,500,000) 2,500,000 (35,000,000)Kỳ hạn 135 (35,000,000) 2,500,000 (37,500,000)Kỳ hạn 136 (37,500,000) 2,500,000 (40,000,000)Kỳ hạn 137 (40,000,000) 2,500,000 (42,500,000)Kỳ hạn 138 (42,500,000) 2,500,000 (45,000,000)

Kỳ hạn 139 (45,000,000) 2,500,000 (47,500,000)Kỳ hạn 140 (47,500,000) 2,500,000 (50,000,000)Kỳ hạn 141 (50,000,000) 2,500,000 (52,500,000)Kỳ hạn 142 (52,500,000) 2,500,000 (55,000,000)Kỳ hạn 143 (55,000,000) 2,500,000 (57,500,000)Kỳ hạn 144 (57,500,000) 2,500,000 (60,000,000)Kỳ hạn 145 (60,000,000) 2,500,000 (62,500,000)Kỳ hạn 146 (62,500,000) 2,500,000 (65,000,000)Kỳ hạn 147 (65,000,000) 2,500,000 (67,500,000)Kỳ hạn 148 (67,500,000) 2,500,000 (70,000,000)Kỳ hạn 149 (70,000,000) 2,500,000 (72,500,000)Kỳ hạn 150 (72,500,000) 2,500,000 (75,000,000)Kỳ hạn 151 (75,000,000) 2,500,000 (77,500,000)Kỳ hạn 152 (77,500,000) 2,500,000 (80,000,000)Kỳ hạn 153 (80,000,000) 2,500,000 (82,500,000)Kỳ hạn 154 (82,500,000) 2,500,000 (85,000,000)Kỳ hạn 155 (85,000,000) 2,500,000 (87,500,000)Kỳ hạn 156 (87,500,000) 2,500,000 (90,000,000)Kỳ hạn 157 (90,000,000) 2,500,000 (92,500,000)Kỳ hạn 158 (92,500,000) 2,500,000 (95,000,000)Kỳ hạn 159 (95,000,000) 2,500,000 (97,500,000)Kỳ hạn 160 (97,500,000) 2,500,000 (100,000,000)Kỳ hạn 161 (100,000,000) 2,500,000 (102,500,000)Kỳ hạn 162 (102,500,000) 2,500,000 (105,000,000)Kỳ hạn 163 (105,000,000) 2,500,000 (107,500,000)Kỳ hạn 164 (107,500,000) 2,500,000 (110,000,000)Kỳ hạn 165 (110,000,000) 2,500,000 (112,500,000)Kỳ hạn 166 (112,500,000) 2,500,000 (115,000,000)Kỳ hạn 167 (115,000,000) 2,500,000 (117,500,000)Kỳ hạn 168 (117,500,000) 2,500,000 (120,000,000)Kỳ hạn 169 (120,000,000) 2,500,000 (122,500,000)Kỳ hạn 170 (122,500,000) 2,500,000 (125,000,000)Kỳ hạn 171 (125,000,000) 2,500,000 (127,500,000)Kỳ hạn 172 (127,500,000) 2,500,000 (130,000,000)Kỳ hạn 173 (130,000,000) 2,500,000 (132,500,000)Kỳ hạn 174 (132,500,000) 2,500,000 (135,000,000)

Kỳ hạn 175 (135,000,000) 2,500,000 (137,500,000)Kỳ hạn 176 (137,500,000) 2,500,000 (140,000,000)Kỳ hạn 177 (140,000,000) 2,500,000 (142,500,000)Kỳ hạn 178 (142,500,000) 2,500,000 (145,000,000)Kỳ hạn 179 (145,000,000) 2,500,000 (147,500,000)Kỳ hạn 180 (147,500,000) 2,500,000 (150,000,000)Kỳ hạn 181 (150,000,000) 2,500,000 (152,500,000)Kỳ hạn 182 (152,500,000) 2,500,000 (155,000,000)Kỳ hạn 183 (155,000,000) 2,500,000 (157,500,000)Kỳ hạn 184 (157,500,000) 2,500,000 (160,000,000)Kỳ hạn 185 (160,000,000) 2,500,000 (162,500,000)Kỳ hạn 186 (162,500,000) 2,500,000 (165,000,000)Kỳ hạn 187 (165,000,000) 2,500,000 (167,500,000)Kỳ hạn 188 (167,500,000) 2,500,000 (170,000,000)Kỳ hạn 189 (170,000,000) 2,500,000 (172,500,000)Kỳ hạn 190 (172,500,000) 2,500,000 (175,000,000)

Tông tiền laiTông tiền cho thuê 40 tháng 40 22,000,000

Tiền lai Tông phải trả Lai suất 2,500,000 5,000,000 10% 2,479,167 4,979,167 2,458,333 4,958,333 2,437,500 4,937,500 2,416,667 4,916,667 2,395,833 4,895,833 2,375,000 4,875,000 2,354,167 4,854,167 2,333,333 4,833,333 2,312,500 4,812,500 2,291,667 4,791,667 2,270,833 4,770,833 2,925,000 5,425,000 13.0% 2,897,917 5,397,917 2,870,833 5,370,833 2,843,750 5,343,750 2,816,667 5,316,667 2,789,583 5,289,583 2,762,500 5,262,500 2,735,417 5,235,417 2,708,333 5,208,333 2,681,250 5,181,250 2,654,167 5,154,167 2,627,083 5,127,083 2,600,000 5,100,000 2,572,917 5,072,917 2,545,833 5,045,833 2,518,750 5,018,750 2,491,667 4,991,667 2,464,583 4,964,583 2,437,500 4,937,500

2,410,417 4,910,417 2,383,333 4,883,333 2,356,250 4,856,250 2,329,167 4,829,167 2,302,083 4,802,083 2,275,000 4,775,000 2,247,917 4,747,917 2,220,833 4,720,833 2,193,750 4,693,750 2,166,667 4,666,667 2,139,583 4,639,583 2,112,500 4,612,500 2,085,417 4,585,417 2,058,333 4,558,333 2,031,250 4,531,250 2,004,167 4,504,167 1,977,083 4,477,083 1,950,000 4,450,000 1,922,917 4,422,917 1,895,833 4,395,833 1,868,750 4,368,750 1,841,667 4,341,667 1,814,583 4,314,583 1,787,500 4,287,500 1,760,417 4,260,417 1,733,333 4,233,333 1,706,250 4,206,250 1,679,167 4,179,167 1,652,083 4,152,083 1,625,000 4,125,000 1,597,917 4,097,917 1,570,833 4,070,833 1,543,750 4,043,750 1,516,667 4,016,667 1,489,583 3,989,583 1,462,500 3,962,500

1,435,417 3,935,417 1,408,333 3,908,333 1,381,250 3,881,250 1,354,167 3,854,167 1,327,083 3,827,083 1,300,000 3,800,000 1,272,917 3,772,917 1,245,833 3,745,833 1,218,750 3,718,750 1,191,667 3,691,667 1,164,583 3,664,583 1,137,500 3,637,500 1,110,417 3,610,417 1,083,333 3,583,333 1,056,250 3,556,250 1,029,167 3,529,167 1,002,083 3,502,083 975,000 3,475,000 947,917 3,447,917 920,833 3,420,833 893,750 3,393,750 866,667 3,366,667 839,583 3,339,583 812,500 3,312,500 785,417 3,285,417 758,333 3,258,333 731,250 3,231,250 704,167 3,204,167 677,083 3,177,083 650,000 3,150,000 622,917 3,122,917 595,833 3,095,833 568,750 3,068,750 541,667 3,041,667 514,583 3,014,583 487,500 2,987,500

460,417 2,960,417 433,333 2,933,333 406,250 2,906,250 379,167 2,879,167 352,083 2,852,083 325,000 2,825,000 297,917 2,797,917 270,833 2,770,833 243,750 2,743,750 216,667 2,716,667 189,583 2,689,583 162,500 2,662,500 135,417 2,635,417 108,333 2,608,333 81,250 2,581,250 54,167 2,554,167 27,083 2,527,083

488,037,500 - 2,500,000 (20,833) 2,479,167 (41,667) 2,458,333 (62,500) 2,437,500 (83,333) 2,416,667 (104,167) 2,395,833 (125,000) 2,375,000 (145,833) 2,354,167 (166,667) 2,333,333 (187,500) 2,312,500 (208,333) 2,291,667 (229,167) 2,270,833 (250,000) 2,250,000 (270,833) 2,229,167 (291,667) 2,208,333 (312,500) 2,187,500 (333,333) 2,166,667 (354,167) 2,145,833

(375,000) 2,125,000 (395,833) 2,104,167 (416,667) 2,083,333 (437,500) 2,062,500 (458,333) 2,041,667 (479,167) 2,020,833 (500,000) 2,000,000 (520,833) 1,979,167 (541,667) 1,958,333 (562,500) 1,937,500 (583,333) 1,916,667 (604,167) 1,895,833 (625,000) 1,875,000 (645,833) 1,854,167 (666,667) 1,833,333 (687,500) 1,812,500 (708,333) 1,791,667 (729,167) 1,770,833 (750,000) 1,750,000 (770,833) 1,729,167 (791,667) 1,708,333 (812,500) 1,687,500 (833,333) 1,666,667 (854,167) 1,645,833 (875,000) 1,625,000 (895,833) 1,604,167 (916,667) 1,583,333 (937,500) 1,562,500 (958,333) 1,541,667 (979,167) 1,520,833 (1,000,000) 1,500,000 (1,020,833) 1,479,167 (1,041,667) 1,458,333 (1,062,500) 1,437,500 (1,083,333) 1,416,667 (1,104,167) 1,395,833

(1,125,000) 1,375,000 (1,145,833) 1,354,167 (1,166,667) 1,333,333 (1,187,500) 1,312,500 (1,208,333) 1,291,667 (1,229,167) 1,270,833 (1,250,000) 1,089,200,000 5000000 (1,270,833) 1,229,167 (1,291,667) 1,208,333 (1,312,500) 1,187,500 (1,333,333) 1,166,667 (1,354,167) 1,145,833 (1,375,000) 1,125,000 (1,395,833) 1,104,167 (1,416,667) 1,083,333 (1,437,500) 1,062,500

116,862,500 880,000,000 Em tinh tối thiêu số tháng cho thuê

va số tiền cho thuê thấp nhất

Ti gia Gia Di n tichê Tông USD

138m2 , 2PN , Sông . 21,100 1,850 138 255,300 Căn 2 :

21,100 1,500 137 205,500

21,100 1,950 156 304,200

21,100 1,500 156 234,000

 Lầu cao , giá 1850m2

 lầu cao ,  giá ,1500m2

137m2 , 3PN , Sân Tenis

Căn 3 : 

Lầu cao , giá  1950$

156m2 , 4PN , sông , ( ĐCT 1800$ NT , BP ) 12/2014

Căn 4 : 

Lầu thấp , giá 1500m2

156m2 , 4PN , sông , ( ĐCT 1700$ NT , BP ) 

Tông tiên Vi t ê

5,386,830,000

4,336,050,000 View đông nam

6,418,620,000 Đang cho thuê 1800$/thang

4,937,400,000 Đang cho thuê 1.700$/thang cao trên lâu 7 nha anh

Thi n nhin ra sông ro đep (hi n đang co ng hoi)ê ê