Mức biểu phí dưới đây chỉ mang tính chất tham khảo và có thể thay đổi do các bên cung cấp dịch vụ.
Giá xe (bao gồm VAT)1,800,000,000 VNĐ
Phí trước bạ (2%)36,000,000 VNĐ
Phí kiểm định600,000 VNĐ
Phí sử dụng đường bộ8,640,000 VNĐ
Bảo hiểm TNDS3,050,000 VNĐ
Bộ định vị3,000,000 VNĐ
1,260,000,000
21,000,000
4,357,500
25,357,500
| Số Tháng | Dư Nợ Đầu Kỳ | Tiền Gốc | Tiền Lãi | Phải Trả | Dư Nợ Cuối Kỳ |
|---|---|---|---|---|---|
| 1 | 1,260,000,000 | 21,000,000 | 8,715,000 | 29,715,000 | 1,239,000,000 |
| 2 | 1,239,000,000 | 21,000,000 | 8,569,750 | 29,569,750 | 1,218,000,000 |
| 3 | 1,218,000,000 | 21,000,000 | 8,424,500 | 29,424,500 | 1,197,000,000 |
| 4 | 1,197,000,000 | 21,000,000 | 8,279,250 | 29,279,250 | 1,176,000,000 |
| 5 | 1,176,000,000 | 21,000,000 | 8,134,000 | 29,134,000 | 1,155,000,000 |
| 6 | 1,155,000,000 | 21,000,000 | 7,988,750 | 28,988,750 | 1,134,000,000 |
| 7 | 1,134,000,000 | 21,000,000 | 7,843,500 | 28,843,500 | 1,113,000,000 |
| 8 | 1,113,000,000 | 21,000,000 | 7,698,250 | 28,698,250 | 1,092,000,000 |
| 9 | 1,092,000,000 | 21,000,000 | 7,553,000 | 28,553,000 | 1,071,000,000 |
| 10 | 1,071,000,000 | 21,000,000 | 7,407,750 | 28,407,750 | 1,050,000,000 |
| 11 | 1,050,000,000 | 21,000,000 | 7,262,500 | 28,262,500 | 1,029,000,000 |
| 12 | 1,029,000,000 | 21,000,000 | 7,117,250 | 28,117,250 | 1,008,000,000 |
| 13 | 1,008,000,000 | 21,000,000 | 6,972,000 | 27,972,000 | 987,000,000 |
| 14 | 987,000,000 | 21,000,000 | 6,826,750 | 27,826,750 | 966,000,000 |
| 15 | 966,000,000 | 21,000,000 | 6,681,500 | 27,681,500 | 945,000,000 |
| 16 | 945,000,000 | 21,000,000 | 6,536,250 | 27,536,250 | 924,000,000 |
| 17 | 924,000,000 | 21,000,000 | 6,391,000 | 27,391,000 | 903,000,000 |
| 18 | 903,000,000 | 21,000,000 | 6,245,750 | 27,245,750 | 882,000,000 |
| 19 | 882,000,000 | 21,000,000 | 6,100,500 | 27,100,500 | 861,000,000 |
| 20 | 861,000,000 | 21,000,000 | 5,955,250 | 26,955,250 | 840,000,000 |
| 21 | 840,000,000 | 21,000,000 | 5,810,000 | 26,810,000 | 819,000,000 |
| 22 | 819,000,000 | 21,000,000 | 5,664,750 | 26,664,750 | 798,000,000 |
| 23 | 798,000,000 | 21,000,000 | 5,519,500 | 26,519,500 | 777,000,000 |
| 24 | 777,000,000 | 21,000,000 | 5,374,250 | 26,374,250 | 756,000,000 |
| 25 | 756,000,000 | 21,000,000 | 5,229,000 | 26,229,000 | 735,000,000 |
| 26 | 735,000,000 | 21,000,000 | 5,083,750 | 26,083,750 | 714,000,000 |
| 27 | 714,000,000 | 21,000,000 | 4,938,500 | 25,938,500 | 693,000,000 |
| 28 | 693,000,000 | 21,000,000 | 4,793,250 | 25,793,250 | 672,000,000 |
| 29 | 672,000,000 | 21,000,000 | 4,648,000 | 25,648,000 | 651,000,000 |
| 30 | 651,000,000 | 21,000,000 | 4,502,750 | 25,502,750 | 630,000,000 |
| 31 | 630,000,000 | 21,000,000 | 4,357,500 | 25,357,500 | 609,000,000 |
| 32 | 609,000,000 | 21,000,000 | 4,212,250 | 25,212,250 | 588,000,000 |
| 33 | 588,000,000 | 21,000,000 | 4,067,000 | 25,067,000 | 567,000,000 |
| 34 | 567,000,000 | 21,000,000 | 3,921,750 | 24,921,750 | 546,000,000 |
| 35 | 546,000,000 | 21,000,000 | 3,776,500 | 24,776,500 | 525,000,000 |
| 36 | 525,000,000 | 21,000,000 | 3,631,250 | 24,631,250 | 504,000,000 |
| 37 | 504,000,000 | 21,000,000 | 3,486,000 | 24,486,000 | 483,000,000 |
| 38 | 483,000,000 | 21,000,000 | 3,340,750 | 24,340,750 | 462,000,000 |
| 39 | 462,000,000 | 21,000,000 | 3,195,500 | 24,195,500 | 441,000,000 |
| 40 | 441,000,000 | 21,000,000 | 3,050,250 | 24,050,250 | 420,000,000 |
| 41 | 420,000,000 | 21,000,000 | 2,905,000 | 23,905,000 | 399,000,000 |
| 42 | 399,000,000 | 21,000,000 | 2,759,750 | 23,759,750 | 378,000,000 |
| 43 | 378,000,000 | 21,000,000 | 2,614,500 | 23,614,500 | 357,000,000 |
| 44 | 357,000,000 | 21,000,000 | 2,469,250 | 23,469,250 | 336,000,000 |
| 45 | 336,000,000 | 21,000,000 | 2,324,000 | 23,324,000 | 315,000,000 |
| 46 | 315,000,000 | 21,000,000 | 2,178,750 | 23,178,750 | 294,000,000 |
| 47 | 294,000,000 | 21,000,000 | 2,033,500 | 23,033,500 | 273,000,000 |
| 48 | 273,000,000 | 21,000,000 | 1,888,250 | 22,888,250 | 252,000,000 |
| 49 | 252,000,000 | 21,000,000 | 1,743,000 | 22,743,000 | 231,000,000 |
| 50 | 231,000,000 | 21,000,000 | 1,597,750 | 22,597,750 | 210,000,000 |
| 51 | 210,000,000 | 21,000,000 | 1,452,500 | 22,452,500 | 189,000,000 |
| 52 | 189,000,000 | 21,000,000 | 1,307,250 | 22,307,250 | 168,000,000 |
| 53 | 168,000,000 | 21,000,000 | 1,162,000 | 22,162,000 | 147,000,000 |
| 54 | 147,000,000 | 21,000,000 | 1,016,750 | 22,016,750 | 126,000,000 |
| 55 | 126,000,000 | 21,000,000 | 871,500 | 21,871,500 | 105,000,000 |
| 56 | 105,000,000 | 21,000,000 | 726,250 | 21,726,250 | 84,000,000 |
| 57 | 84,000,000 | 21,000,000 | 581,000 | 21,581,000 | 63,000,000 |
| 58 | 63,000,000 | 21,000,000 | 435,750 | 21,435,750 | 42,000,000 |
| 59 | 42,000,000 | 21,000,000 | 290,500 | 21,290,500 | 21,000,000 |
| 60 | 21,000,000 | 21,000,000 | 145,250 | 21,145,250 | 0 |
