Loading…
Loading…
A month-by-month schedule for all three interest methods — and what a flat rate really costs.
The same loan at the same quoted rate costs wildly different amounts depending on how the interest is computed. This builds the full schedule for each method — equal instalments, equal principal with declining interest, and interest on the original balance — then compares them side by side. For the flat method it also back-solves the equivalent annuity rate, so you can see the real number behind the advertised one.
This tool is for reference, not tax or legal advice. A real payslip also depends on company-specific arrangements (who bears the insurance, caps on tax-exempt allowances, internal pay grades). Check with your C&B team or the tax authority before acting on it.
5 yrs
A fixed amount every month. Interest is charged on the remaining balance, so early payments are mostly interest.
First month's payment
10,258,266 ₫
Declining to 10,258,241 ₫ in the final month
| Method | First payment | Total interest | Difference |
|---|---|---|---|
| 12M | 108,020,838 ₫ | cheapest | |
| 10M | 115,495,935 ₫ | +7.5M | |
| 12M | 212,500,020 ₫ | +104M |
Your selected method costs 7,475,097 ₫ more interest than the cheapest one.
| Month | Principal | Interest | Payment |
|---|---|---|---|
| 1 | 6.7M | 3.5M | 10,258,266 ₫ |
| 2 | 6.8M | 3.5M | 10,258,266 ₫ |
| 3 | 6.8M | 3.4M | 10,258,266 ₫ |
| 4 | 6.9M | 3.4M | 10,258,266 ₫ |
| 5 | 6.9M | 3.3M | 10,258,266 ₫ |
| 6 | 7M | 3.3M | 10,258,266 ₫ |
| 7 | 7M | 3.3M | 10,258,266 ₫ |
| 8 | 7.1M | 3.2M | 10,258,266 ₫ |
| 9 | 7.1M | 3.2M | 10,258,266 ₫ |
| 10 | 7.2M | 3.1M | 10,258,266 ₫ |
| 11 | 7.2M | 3.1M | 10,258,266 ₫ |
| 12 | 7.3M | 3M | 10,258,266 ₫ |