XE TẢI CHENGLONG M3 THÙNG MUI BẠT 9.5 TẤN (MÁY 170HP)
Giá bán 860,000,000 VNĐ
Số tiền trả trước: 157,530,000 VNĐ. Xem dự toán trả góp
Giá khuyến mãi: Liên hệ 0919 59 00 92 (24/7)
- Khối lượng bản thân: 6.360 Kg
- Khối lượng cho phép: 9.500 Kg
- Khối lượng toàn bộ cho phép: 16.000 Kg
- Số người cho phép: 03
- Kích thước lòng thùng: 7.400 x 2.308 x 810/2.150
Chi phí lăn bánh
0
500,000
600,000
4,680,000
3,050,000
2,500,000
Dự toán vay vốn
731,000,000
8,702,381
2,132,083
10,834,464
Nếu vay 731,000,000 thì số tiền trả trước là 157,530,000
(đã bao gồm phí lăn bánh)
(đã bao gồm phí lăn bánh)
số tiền trả góp hàng tháng
Số Tháng | Dư Nợ Đầu Kỳ | Tiền Gốc | Tiền Lãi | Phải Trả | Dư Nợ Cuối Kỳ |
---|---|---|---|---|---|
1 | 731,000,000 | 8,702,381 | 4,264,167 | 12,966,548 | 722,297,619 |
2 | 722,297,619 | 8,702,381 | 4,213,403 | 12,915,784 | 713,595,238 |
3 | 713,595,238 | 8,702,381 | 4,162,639 | 12,865,020 | 704,892,857 |
4 | 704,892,857 | 8,702,381 | 4,111,875 | 12,814,256 | 696,190,476 |
5 | 696,190,476 | 8,702,381 | 4,061,111 | 12,763,492 | 687,488,095 |
6 | 687,488,095 | 8,702,381 | 4,010,347 | 12,712,728 | 678,785,714 |
7 | 678,785,714 | 8,702,381 | 3,959,583 | 12,661,964 | 670,083,333 |
8 | 670,083,333 | 8,702,381 | 3,908,819 | 12,611,200 | 661,380,952 |
9 | 661,380,952 | 8,702,381 | 3,858,056 | 12,560,437 | 652,678,571 |
10 | 652,678,571 | 8,702,381 | 3,807,292 | 12,509,673 | 643,976,190 |
11 | 643,976,190 | 8,702,381 | 3,756,528 | 12,458,909 | 635,273,810 |
12 | 635,273,810 | 8,702,381 | 3,705,764 | 12,408,145 | 626,571,429 |
13 | 626,571,429 | 8,702,381 | 3,655,000 | 12,357,381 | 617,869,048 |
14 | 617,869,048 | 8,702,381 | 3,604,236 | 12,306,617 | 609,166,667 |
15 | 609,166,667 | 8,702,381 | 3,553,472 | 12,255,853 | 600,464,286 |
16 | 600,464,286 | 8,702,381 | 3,502,708 | 12,205,089 | 591,761,905 |
17 | 591,761,905 | 8,702,381 | 3,451,944 | 12,154,325 | 583,059,524 |
18 | 583,059,524 | 8,702,381 | 3,401,181 | 12,103,562 | 574,357,143 |
19 | 574,357,143 | 8,702,381 | 3,350,417 | 12,052,798 | 565,654,762 |
20 | 565,654,762 | 8,702,381 | 3,299,653 | 12,002,034 | 556,952,381 |
21 | 556,952,381 | 8,702,381 | 3,248,889 | 11,951,270 | 548,250,000 |
22 | 548,250,000 | 8,702,381 | 3,198,125 | 11,900,506 | 539,547,619 |
23 | 539,547,619 | 8,702,381 | 3,147,361 | 11,849,742 | 530,845,238 |
24 | 530,845,238 | 8,702,381 | 3,096,597 | 11,798,978 | 522,142,857 |
25 | 522,142,857 | 8,702,381 | 3,045,833 | 11,748,214 | 513,440,476 |
26 | 513,440,476 | 8,702,381 | 2,995,069 | 11,697,450 | 504,738,095 |
27 | 504,738,095 | 8,702,381 | 2,944,306 | 11,646,687 | 496,035,714 |
28 | 496,035,714 | 8,702,381 | 2,893,542 | 11,595,923 | 487,333,333 |
29 | 487,333,333 | 8,702,381 | 2,842,778 | 11,545,159 | 478,630,952 |
30 | 478,630,952 | 8,702,381 | 2,792,014 | 11,494,395 | 469,928,571 |
31 | 469,928,571 | 8,702,381 | 2,741,250 | 11,443,631 | 461,226,190 |
32 | 461,226,190 | 8,702,381 | 2,690,486 | 11,392,867 | 452,523,810 |
33 | 452,523,810 | 8,702,381 | 2,639,722 | 11,342,103 | 443,821,429 |
34 | 443,821,429 | 8,702,381 | 2,588,958 | 11,291,339 | 435,119,048 |
35 | 435,119,048 | 8,702,381 | 2,538,194 | 11,240,575 | 426,416,667 |
36 | 426,416,667 | 8,702,381 | 2,487,431 | 11,189,812 | 417,714,286 |
37 | 417,714,286 | 8,702,381 | 2,436,667 | 11,139,048 | 409,011,905 |
38 | 409,011,905 | 8,702,381 | 2,385,903 | 11,088,284 | 400,309,524 |
39 | 400,309,524 | 8,702,381 | 2,335,139 | 11,037,520 | 391,607,143 |
40 | 391,607,143 | 8,702,381 | 2,284,375 | 10,986,756 | 382,904,762 |
41 | 382,904,762 | 8,702,381 | 2,233,611 | 10,935,992 | 374,202,381 |
42 | 374,202,381 | 8,702,381 | 2,182,847 | 10,885,228 | 365,500,000 |
43 | 365,500,000 | 8,702,381 | 2,132,083 | 10,834,464 | 356,797,619 |
44 | 356,797,619 | 8,702,381 | 2,081,319 | 10,783,700 | 348,095,238 |
45 | 348,095,238 | 8,702,381 | 2,030,556 | 10,732,937 | 339,392,857 |
46 | 339,392,857 | 8,702,381 | 1,979,792 | 10,682,173 | 330,690,476 |
47 | 330,690,476 | 8,702,381 | 1,929,028 | 10,631,409 | 321,988,095 |
48 | 321,988,095 | 8,702,381 | 1,878,264 | 10,580,645 | 313,285,714 |
49 | 313,285,714 | 8,702,381 | 1,827,500 | 10,529,881 | 304,583,333 |
50 | 304,583,333 | 8,702,381 | 1,776,736 | 10,479,117 | 295,880,952 |
51 | 295,880,952 | 8,702,381 | 1,725,972 | 10,428,353 | 287,178,571 |
52 | 287,178,571 | 8,702,381 | 1,675,208 | 10,377,589 | 278,476,190 |
53 | 278,476,190 | 8,702,381 | 1,624,444 | 10,326,825 | 269,773,810 |
54 | 269,773,810 | 8,702,381 | 1,573,681 | 10,276,062 | 261,071,429 |
55 | 261,071,429 | 8,702,381 | 1,522,917 | 10,225,298 | 252,369,048 |
56 | 252,369,048 | 8,702,381 | 1,472,153 | 10,174,534 | 243,666,667 |
57 | 243,666,667 | 8,702,381 | 1,421,389 | 10,123,770 | 234,964,286 |
58 | 234,964,286 | 8,702,381 | 1,370,625 | 10,073,006 | 226,261,905 |
59 | 226,261,905 | 8,702,381 | 1,319,861 | 10,022,242 | 217,559,524 |
60 | 217,559,524 | 8,702,381 | 1,269,097 | 9,971,478 | 208,857,143 |
61 | 208,857,143 | 8,702,381 | 1,218,333 | 9,920,714 | 200,154,762 |
62 | 200,154,762 | 8,702,381 | 1,167,569 | 9,869,950 | 191,452,381 |
63 | 191,452,381 | 8,702,381 | 1,116,806 | 9,819,187 | 182,750,000 |
64 | 182,750,000 | 8,702,381 | 1,066,042 | 9,768,423 | 174,047,619 |
65 | 174,047,619 | 8,702,381 | 1,015,278 | 9,717,659 | 165,345,238 |
66 | 165,345,238 | 8,702,381 | 964,514 | 9,666,895 | 156,642,857 |
67 | 156,642,857 | 8,702,381 | 913,750 | 9,616,131 | 147,940,476 |
68 | 147,940,476 | 8,702,381 | 862,986 | 9,565,367 | 139,238,095 |
69 | 139,238,095 | 8,702,381 | 812,222 | 9,514,603 | 130,535,714 |
70 | 130,535,714 | 8,702,381 | 761,458 | 9,463,839 | 121,833,333 |
71 | 121,833,333 | 8,702,381 | 710,694 | 9,413,075 | 113,130,952 |
72 | 113,130,952 | 8,702,381 | 659,931 | 9,362,312 | 104,428,571 |
73 | 104,428,571 | 8,702,381 | 609,167 | 9,311,548 | 95,726,190 |
74 | 95,726,190 | 8,702,381 | 558,403 | 9,260,784 | 87,023,810 |
75 | 87,023,810 | 8,702,381 | 507,639 | 9,210,020 | 78,321,429 |
76 | 78,321,429 | 8,702,381 | 456,875 | 9,159,256 | 69,619,048 |
77 | 69,619,048 | 8,702,381 | 406,111 | 9,108,492 | 60,916,667 |
78 | 60,916,667 | 8,702,381 | 355,347 | 9,057,728 | 52,214,286 |
79 | 52,214,286 | 8,702,381 | 304,583 | 9,006,964 | 43,511,905 |
80 | 43,511,905 | 8,702,381 | 253,819 | 8,956,200 | 34,809,524 |
81 | 34,809,524 | 8,702,381 | 203,056 | 8,905,437 | 26,107,143 |
82 | 26,107,143 | 8,702,381 | 152,292 | 8,854,673 | 17,404,762 |
83 | 17,404,762 | 8,702,381 | 101,528 | 8,803,909 | 8,702,381 |
84 | 8,702,381 | 8,702,381 | 50,764 | 8,753,145 | 0 |