Số tiền vay/

Amount (VND) 55,000,000,000

Kỳ hạn vay/
Tenor (tháng) 300
Lãi suất 6 tháng
đầu/ Intererst
rate first 6m 5.80%
Lãi suất 7 - 12
tháng/ Intererst
rate 7 - 12 5.80%

Lãi suất năm 2/

Intererst rate Y2 5.80%

Lãi suất năm 3/

Intererst rate Y3 5.80%

EMI table

Số tiền thanh Gốc/ Dư nợ/

Tháng/ Month toán/ EMI Lãi/ Interest Principal Balance 579,453,796
1 347,672,278 265,833,333 81,838,944 54,918,161,056
2 347,672,278 265,437,778 82,234,499 54,835,926,557
3 347,672,278 265,040,312 82,631,966 54,753,294,591
4 347,672,278 264,640,924 83,031,354 54,670,263,237
5 347,672,278 264,239,606 83,432,672 54,586,830,565
6 347,672,278 263,836,348 83,835,930 54,502,994,635
7 347,672,278 263,431,141 84,241,137 54,418,753,498
8 347,672,278 263,023,975 84,648,302 54,334,105,196
9 347,672,278 262,614,842 85,057,436 54,249,047,760
10 347,672,278 262,203,731 85,468,547 54,163,579,214
11 347,672,278 261,790,633 85,881,645 54,077,697,569
12 347,672,278 261,375,538 86,296,739 53,991,400,830
13 347,672,278 260,958,437 86,713,840 53,904,686,989
14 347,672,278 260,539,320 87,132,957 53,817,554,032
15 347,672,278 260,118,178 87,554,100 53,729,999,933
16 347,672,278 259,695,000 87,977,278 53,642,022,655
17 347,672,278 259,269,776 88,402,501 53,553,620,153
18 347,672,278 258,842,497 88,829,780 53,464,790,373
19 347,672,278 258,413,153 89,259,124 53,375,531,249
20 347,672,278 257,981,734 89,690,543 53,285,840,706
21 347,672,278 257,548,230 90,124,047 53,195,716,658
22 347,672,278 257,112,631 90,559,647 53,105,157,011
23 347,672,278 256,674,926 90,997,352 53,014,159,659
24 347,672,278 256,235,105 91,437,173 52,922,722,487
25 347,672,278 255,793,159 91,879,119 52,830,843,368
26 347,672,278 255,349,076 92,323,201 52,738,520,167
27 347,672,278 254,902,847 92,769,430 52,645,750,736
28 347,672,278 254,454,462 93,217,816 52,552,532,921
29 347,672,278 254,003,909 93,668,368 52,458,864,552
30 347,672,278 253,551,179 94,121,099 52,364,743,453
31 347,672,278 253,096,260 94,576,018 52,270,167,436
32 347,672,278 252,639,143 95,033,135 52,175,134,301
33 347,672,278 252,179,816 95,492,462 52,079,641,839
34 347,672,278 251,718,269 95,954,009 51,983,687,830
35 347,672,278 251,254,491 96,417,786 51,887,270,044
36 347,672,278 250,788,472 96,883,806 51,790,386,238
37 485,921,226 431,586,552 54,334,674 51,736,051,565
38 485,921,226 431,133,763 54,787,463 51,681,264,102
39 485,921,226 430,677,201 55,244,025 51,626,020,077
40 485,921,226 430,216,834 55,704,392 51,570,315,686
41 485,921,226 429,752,631 56,168,595 51,514,147,091
42 485,921,226 429,284,559 56,636,667 51,457,510,424
43 485,921,226 428,812,587 57,108,639 51,400,401,785
44 485,921,226 428,336,682 57,584,544 51,342,817,241
45 485,921,226 427,856,810 58,064,415 51,284,752,826
46 485,921,226 427,372,940 58,548,285 51,226,204,541
47 485,921,226 426,885,038 59,036,188 51,167,168,353
48 485,921,226 426,393,070 59,528,156 51,107,640,197
49 485,921,226 425,897,002 60,024,224 51,047,615,973
50 485,921,226 425,396,800 60,524,426 50,987,091,547
51 485,921,226 424,892,430 61,028,796 50,926,062,751
52 485,921,226 424,383,856 61,537,369 50,864,525,381
53 485,921,226 423,871,045 62,050,181 50,802,475,200
54 485,921,226 423,353,960 62,567,266 50,739,907,935
55 485,921,226 422,832,566 63,088,660 50,676,819,275
56 485,921,226 422,306,827 63,614,398 50,613,204,877
57 485,921,226 421,776,707 64,144,518 50,549,060,359
58 485,921,226 421,242,170 64,679,056 50,484,381,303
59 485,921,226 420,703,178 65,218,048 50,419,163,254
60 485,921,226 420,159,694 65,761,532 50,353,401,723
61 485,921,226 419,611,681 66,309,545 50,287,092,178
62 485,921,226 419,059,101 66,862,124 50,220,230,054
63 485,921,226 418,501,917 67,419,309 50,152,810,745
64 485,921,226 417,940,090 67,981,136 50,084,829,609
65 485,921,226 417,373,580 68,547,646 50,016,281,964
66 485,921,226 416,802,350 69,118,876 49,947,163,088
67 485,921,226 416,226,359 69,694,867 49,877,468,221
68 485,921,226 415,645,569 70,275,657 49,807,192,564
69 485,921,226 415,059,938 70,861,288 49,736,331,276
70 485,921,226 414,469,427 71,451,798 49,664,879,478
71 485,921,226 413,873,996 72,047,230 49,592,832,248
72 485,921,226 413,273,602 72,647,624 49,520,184,624
73 485,921,226 412,668,205 73,253,020 49,446,931,604
74 485,921,226 412,057,763 73,863,462 49,373,068,142
75 485,921,226 411,442,235 74,478,991 49,298,589,150
76 485,921,226 410,821,576 75,099,649 49,223,489,501
77 485,921,226 410,195,746 75,725,480 49,147,764,021
78 485,921,226 409,564,700 76,356,525 49,071,407,496
79 485,921,226 408,928,396 76,992,830 48,994,414,666
80 485,921,226 408,286,789 77,634,437 48,916,780,229
81 485,921,226 407,639,835 78,281,390 48,838,498,839
82 485,921,226 406,987,490 78,933,735 48,759,565,103
83 485,921,226 406,329,709 79,591,516 48,679,973,587
84 485,921,226 405,666,447 80,254,779 48,599,718,808
85 485,921,226 404,997,657 80,923,569 48,518,795,239
86 485,921,226 404,323,294 81,597,932 48,437,197,307
87 485,921,226 403,643,311 82,277,915 48,354,919,392
88 485,921,226 402,957,662 82,963,564 48,271,955,828
89 485,921,226 402,266,299 83,654,927 48,188,300,901
90 485,921,226 401,569,174 84,352,051 48,103,948,849
91 485,921,226 400,866,240 85,054,985 48,018,893,864
92 485,921,226 400,157,449 85,763,777 47,933,130,087
 93 485,921,226 399,442,751 86,478,475 47,846,651,613
94 485,921,226 398,722,097 87,199,129 47,759,452,484
95 485,921,226 397,995,437 87,925,788 47,671,526,695
96 485,921,226 397,262,722 88,658,503 47,582,868,192
97 485,921,226 396,523,902 89,397,324 47,493,470,868
98 485,921,226 395,778,924 90,142,302 47,403,328,566
99 485,921,226 395,027,738 90,893,488 47,312,435,079
100 485,921,226 394,270,292 91,650,933 47,220,784,145
101 485,921,226 393,506,535 92,414,691 47,128,369,454
102 485,921,226 392,736,412 93,184,814 47,035,184,641
103 485,921,226 391,959,872 93,961,354 46,941,223,287
104 485,921,226 391,176,861 94,744,365 46,846,478,922
105 485,921,226 390,387,324 95,533,901 46,750,945,021
106 485,921,226 389,591,209 96,330,017 46,654,615,004
107 485,921,226 388,788,458 97,132,767 46,557,482,236
108 485,921,226 387,979,019 97,942,207 46,459,540,029
109 485,921,226 387,162,834 98,758,392 46,360,781,637
110 485,921,226 386,339,847 99,581,379 46,261,200,259
111 485,921,226 385,510,002 100,411,223 46,160,789,035
112 485,921,226 384,673,242 101,247,984 46,059,541,051
113 485,921,226 383,829,509 102,091,717 45,957,449,335
114 485,921,226 382,978,744 102,942,481 45,854,506,853
115 485,921,226 382,120,890 103,800,335 45,750,706,518
116 485,921,226 381,255,888 104,665,338 45,646,041,180
117 485,921,226 380,383,677 105,537,549 45,540,503,631
118 485,921,226 379,504,197 106,417,029 45,434,086,602
119 485,921,226 378,617,388 107,303,837 45,326,782,765
120 485,921,226 377,723,190 108,198,036 45,218,584,729
121 485,921,226 376,821,539 109,099,686 45,109,485,043
122 485,921,226 375,912,375 110,008,850 44,999,476,193
123 485,921,226 374,995,635 110,925,591 44,888,550,602
124 485,921,226 374,071,255 111,849,971 44,776,700,631
125 485,921,226 373,139,172 112,782,054 44,663,918,577
126 485,921,226 372,199,321 113,721,904 44,550,196,673
127 485,921,226 371,251,639 114,669,587 44,435,527,087
128 485,921,226 370,296,059 115,625,167 44,319,901,920
129 485,921,226 369,332,516 116,588,710 44,203,313,210
130 485,921,226 368,360,943 117,560,282 44,085,752,928
131 485,921,226 367,381,274 118,539,951 43,967,212,977
132 485,921,226 366,393,441 119,527,784 43,847,685,193
133 485,921,226 365,397,377 120,523,849 43,727,161,344
134 485,921,226 364,393,011 121,528,214 43,605,633,129
135 485,921,226 363,380,276 122,540,950 43,483,092,180
136 485,921,226 362,359,101 123,562,124 43,359,530,055
137 485,921,226 361,329,417 124,591,809 43,234,938,247
138 485,921,226 360,291,152 125,630,074 43,109,308,173
139 485,921,226 359,244,235 126,676,991 42,982,631,182
140 485,921,226 358,188,593 127,732,632 42,854,898,550
141 485,921,226 357,124,155 128,797,071 42,726,101,479
142 485,921,226 356,050,846 129,870,380 42,596,231,099
143 485,921,226 354,968,592 130,952,633 42,465,278,466
144 485,921,226 353,877,321 132,043,905 42,333,234,561
145 485,921,226 352,776,955 133,144,271 42,200,090,290
146 485,921,226 351,667,419 134,253,807 42,065,836,483
147 485,921,226 350,548,637 135,372,588 41,930,463,895
148 485,921,226 349,420,532 136,500,693 41,793,963,202
149 485,921,226 348,283,027 137,638,199 41,656,325,003
150 485,921,226 347,136,042 138,785,184 41,517,539,819
151 485,921,226 345,979,498 139,941,727 41,377,598,091
152 485,921,226 344,813,317 141,107,908 41,236,490,183
153 485,921,226 343,637,418 142,283,807 41,094,206,376
154 485,921,226 342,451,720 143,469,506 40,950,736,870
155 485,921,226 341,256,141 144,665,085 40,806,071,785
156 485,921,226 340,050,598 145,870,627 40,660,201,157
157 485,921,226 338,835,010 147,086,216 40,513,114,941
158 485,921,226 337,609,291 148,311,934 40,364,803,007
159 485,921,226 336,373,358 149,547,867 40,215,255,140
160 485,921,226 335,127,126 150,794,099 40,064,461,040
161 485,921,226 333,870,509 152,050,717 39,912,410,323
162 485,921,226 332,603,419 153,317,806 39,759,092,517
163 485,921,226 331,325,771 154,595,455 39,604,497,062
164 485,921,226 330,037,476 155,883,750 39,448,613,312
165 485,921,226 328,738,444 157,182,781 39,291,430,531
166 485,921,226 327,428,588 158,492,638 39,132,937,893
167 485,921,226 326,107,816 159,813,410 38,973,124,483
168 485,921,226 324,776,037 161,145,188 38,811,979,295
169 485,921,226 323,433,161 162,488,065 38,649,491,230
170 485,921,226 322,079,094 163,842,132 38,485,649,098
171 485,921,226 320,713,742 165,207,483 38,320,441,614
172 485,921,226 319,337,013 166,584,212 38,153,857,402
173 485,921,226 317,948,812 167,972,414 37,985,884,988
174 485,921,226 316,549,042 169,372,184 37,816,512,804
175 485,921,226 315,137,607 170,783,619 37,645,729,185
176 485,921,226 313,714,410 172,206,816 37,473,522,369
177 485,921,226 312,279,353 173,641,873 37,299,880,497
178 485,921,226 310,832,337 175,088,888 37,124,791,609
179 485,921,226 309,373,263 176,547,962 36,948,243,646
180 485,921,226 307,902,030 178,019,195 36,770,224,451
181 485,921,226 306,418,537 179,502,689 36,590,721,763
182 485,921,226 304,922,681 180,998,544 36,409,723,218
183 485,921,226 303,414,360 182,506,866 36,227,216,353
184 485,921,226 301,893,470 184,027,756 36,043,188,597
185 485,921,226 300,359,905 185,561,321 35,857,627,276
186 485,921,226 298,813,561 187,107,665 35,670,519,611
187 485,921,226 297,254,330 188,666,896 35,481,852,716
188 485,921,226 295,682,106 190,239,120 35,291,613,596
189 485,921,226 294,096,780 191,824,446 35,099,789,150
190 485,921,226 292,498,243 193,422,983 34,906,366,167
191 485,921,226 290,886,385 195,034,841 34,711,331,327
192 485,921,226 289,261,094 196,660,131 34,514,671,195
193 485,921,226 287,622,260 198,298,966 34,316,372,230
194 485,921,226 285,969,769 199,951,457 34,116,420,772
195 485,921,226 284,303,506 201,617,719 33,914,803,053
196 485,921,226 282,623,359 203,297,867 33,711,505,186
197 485,921,226 280,929,210 204,992,016 33,506,513,171
198 485,921,226 279,220,943 206,700,283 33,299,812,888
199 485,921,226 277,498,441 208,422,785 33,091,390,103
200 485,921,226 275,761,584 210,159,641 32,881,230,462
201 485,921,226 274,010,254 211,910,972 32,669,319,490
202 485,921,226 272,244,329 213,676,897 32,455,642,593
203 485,921,226 270,463,688 215,457,537 32,240,185,056
204 485,921,226 268,668,209 217,253,017 32,022,932,039
205 485,921,226 266,857,767 219,063,459 31,803,868,580
206 485,921,226 265,032,238 220,888,987 31,582,979,593
207 485,921,226 263,191,497 222,729,729 31,360,249,864
208 485,921,226 261,335,416 224,585,810 31,135,664,054
209 485,921,226 259,463,867 226,457,359 30,909,206,695
210 485,921,226 257,576,722 228,344,503 30,680,862,192
211 485,921,226 255,673,852 230,247,374 30,450,614,818
212 485,921,226 253,755,123 232,166,102 30,218,448,716
213 485,921,226 251,820,406 234,100,820 29,984,347,896
214 485,921,226 249,869,566 236,051,660 29,748,296,236
215 485,921,226 247,902,469 238,018,757 29,510,277,479
216 485,921,226 245,918,979 240,002,247 29,270,275,233
217 485,921,226 243,918,960 242,002,265 29,028,272,967
218 485,921,226 241,902,275 244,018,951 28,784,254,016
219 485,921,226 239,868,783 246,052,442 28,538,201,574
220 485,921,226 237,818,346 248,102,879 28,290,098,695
221 485,921,226 235,750,822 250,170,403 28,039,928,292
222 485,921,226 233,666,069 252,255,157 27,787,673,135
223 485,921,226 231,563,943 254,357,283 27,533,315,852
224 485,921,226 229,444,299 256,476,927 27,276,838,925
225 485,921,226 227,306,991 258,614,235 27,018,224,691
226 485,921,226 225,151,872 260,769,353 26,757,455,338
227 485,921,226 222,978,794 262,942,431 26,494,512,906
228 485,921,226 220,787,608 265,133,618 26,229,379,288
229 485,921,226 218,578,161 267,343,065 25,962,036,223
230 485,921,226 216,350,302 269,570,924 25,692,465,300
231 485,921,226 214,103,877 271,817,348 25,420,647,951
232 485,921,226 211,838,733 274,082,493 25,146,565,459
233 485,921,226 209,554,712 276,366,513 24,870,198,945
234 485,921,226 207,251,658 278,669,568 24,591,529,377
235 485,921,226 204,929,411 280,991,814 24,310,537,563
236 485,921,226 202,587,813 283,333,413 24,027,204,151
237 485,921,226 200,226,701 285,694,524 23,741,509,626
238 485,921,226 197,845,914 288,075,312 23,453,434,314
239 485,921,226 195,445,286 290,475,940 23,162,958,374
240 485,921,226 193,024,653 292,896,573 22,870,061,802
241 485,921,226 190,583,848 295,337,377 22,574,724,425
242 485,921,226 188,122,704 297,798,522 22,276,925,902
243 485,921,226 185,641,049 300,280,176 21,976,645,726
244 485,921,226 183,138,714 302,782,511 21,673,863,215
245 485,921,226 180,615,527 305,305,699 21,368,557,516
246 485,921,226 178,071,313 307,849,913 21,060,707,603
247 485,921,226 175,505,897 310,415,329 20,750,292,274
248 485,921,226 172,919,102 313,002,123 20,437,290,150
249 485,921,226 170,310,751 315,610,474 20,121,679,676
250 485,921,226 167,680,664 318,240,562 19,803,439,114
251 485,921,226 165,028,659 320,892,566 19,482,546,548
252 485,921,226 162,354,555 323,566,671 19,158,979,877
253 485,921,226 159,658,166 326,263,060 18,832,716,817
254 485,921,226 156,939,307 328,981,919 18,503,734,898
255 485,921,226 154,197,791 331,723,435 18,172,011,463
256 485,921,226 151,433,429 334,487,797 17,837,523,666
257 485,921,226 148,646,031 337,275,195 17,500,248,471
258 485,921,226 145,835,404 340,085,822 17,160,162,650
259 485,921,226 143,001,355 342,919,870 16,817,242,779
260 485,921,226 140,143,690 345,777,536 16,471,465,244
261 485,921,226 137,262,210 348,659,015 16,122,806,228
262 485,921,226 134,356,719 351,564,507 15,771,241,721
263 485,921,226 131,427,014 354,494,211 15,416,747,510
264 485,921,226 128,472,896 357,448,330 15,059,299,180
265 485,921,226 125,494,160 360,427,066 14,698,872,114
266 485,921,226 122,490,601 363,430,625 14,335,441,490
267 485,921,226 119,462,012 366,459,213 13,968,982,276
268 485,921,226 116,408,186 369,513,040 13,599,469,236
269 485,921,226 113,328,910 372,592,315 13,226,876,921
270 485,921,226 110,223,974 375,697,251 12,851,179,670
271 485,921,226 107,093,164 378,828,062 12,472,351,608
272 485,921,226 103,936,263 381,984,962 12,090,366,646
273 485,921,226 100,753,055 385,168,170 11,705,198,475
274 485,921,226 97,543,321 388,377,905 11,316,820,570
275 485,921,226 94,306,838 391,614,388 10,925,206,183
276 485,921,226 91,043,385 394,877,841 10,530,328,342
277 485,921,226 87,752,736 398,168,489 10,132,159,853
278 485,921,226 84,434,665 401,486,560 9,730,673,292
279 485,921,226 81,088,944 404,832,282 9,325,841,011
280 485,921,226 77,715,342 408,205,884 8,917,635,127
281 485,921,226 74,313,626 411,607,600 8,506,027,527
282 485,921,226 70,883,563 415,037,663 8,090,989,864
283 485,921,226 67,424,916 418,496,310 7,672,493,554
284 485,921,226 63,937,446 421,983,779 7,250,509,775
285 485,921,226 60,420,915 425,500,311 6,825,009,464
286 485,921,226 56,875,079 429,046,147 6,395,963,317
287 485,921,226 53,299,694 432,621,531 5,963,341,786
288 485,921,226 49,694,515 436,226,711 5,527,115,075
289 485,921,226 46,059,292 439,861,933 5,087,253,142
290 485,921,226 42,393,776 443,527,449 4,643,725,692
291 485,921,226 38,697,714 447,223,512 4,196,502,181
292 485,921,226 34,970,852 450,950,374 3,745,551,807
293 485,921,226 31,212,932 454,708,294 3,290,843,513
294 485,921,226 27,423,696 458,497,530 2,832,345,983
295 485,921,226 23,602,883 462,318,342 2,370,027,641
296 485,921,226 19,750,230 466,170,995 1,903,856,645
297 485,921,226 15,865,472 470,055,754 1,433,800,892
298 485,921,226 11,948,341 473,972,885 959,828,007
299 485,921,226 7,998,567 477,922,659 481,905,348
300 485,921,226 4,015,878 481,905,348 -
Số tiền vay/ Amou 37,000,000,000
Kỳ hạn vay/ Tenor 300
Lãi suất 6 tháng đ 5.80%
Lãi suất 7 - 12 thá 5.80%
Lãi suất năm 2/ In 5.80%
Lãi suất năm 3/ In 5.80%
Lãi suất năm 4/ In 10.00%
Lãi suất từ năm 5 10.00%
Giá trị tài sản đảm bảo/ Collateral value (VND)
Loan To Value /

EMI table

Tháng/ Month ố tiền thanh toán/ E Lãi/ Interest Gốc/ Principal Dư nợ/ Balance
1 233,888,623 178,833,333 55,055,290 36,944,944,710
2 233,888,623 178,567,233 55,321,390 36,889,623,320
3 233,888,623 178,299,846 55,588,777 36,834,034,543
4 233,888,623 178,031,167 55,857,456 36,778,177,087
5 233,888,623 177,761,189 56,127,434 36,722,049,653
6 233,888,623 177,489,907 56,398,716 36,665,650,936
7 233,888,623 177,217,313 56,671,310 36,608,979,626
8 233,888,623 176,943,402 56,945,222 36,552,034,405
9 233,888,623 176,668,166 57,220,457 36,494,813,948
10 233,888,623 176,391,601 57,497,022 36,437,316,926
11 233,888,623 176,113,698 57,774,925 36,379,542,001
12 233,888,623 175,834,453 58,054,170 36,321,487,831
13 233,888,623 175,553,858 58,334,765 36,263,153,066
14 233,888,623 175,271,906 58,616,717 36,204,536,349
15 233,888,623 174,988,592 58,900,031 36,145,636,318
16 233,888,623 174,703,909 59,184,714 36,086,451,604
17 233,888,623 174,417,849 59,470,774 36,026,980,830
18 233,888,623 174,130,407 59,758,216 35,967,222,615
19 233,888,623 173,841,576 60,047,047 35,907,175,568
20 233,888,623 173,551,349 60,337,275 35,846,838,293
21 233,888,623 173,259,718 60,628,905 35,786,209,388
22 233,888,623 172,966,679 60,921,944 35,725,287,444
23 233,888,623 172,672,223 61,216,400 35,664,071,044
24 233,888,623 172,376,343 61,512,280 35,602,558,764
25 233,888,623 172,079,034 61,809,589 35,540,749,175
26 233,888,623 171,780,288 62,108,335 35,478,640,839
27 233,888,623 171,480,097 62,408,526 35,416,232,314
28 233,888,623 171,178,456 62,710,167 35,353,522,147
29 233,888,623 170,875,357 63,013,266 35,290,508,881
30 233,888,623 170,570,793 63,317,830 35,227,191,050
31 233,888,623 170,264,757 63,623,866 35,163,567,184
32 233,888,623 169,957,241 63,931,382 35,099,635,802
33 233,888,623 169,648,240 64,240,383 35,035,395,419
34 233,888,623 169,337,745 64,550,879 34,970,844,541
35 233,888,623 169,025,749 64,862,874 34,905,981,666
36 233,888,623 168,712,245 65,176,378 34,840,805,288
37 326,892,461 290,340,044 36,552,417 34,804,252,871
38 326,892,461 290,035,441 36,857,020 34,767,395,851
39 326,892,461 289,728,299 37,164,162 34,730,231,688
40 326,892,461 289,418,597 37,473,863 34,692,757,825
41 326,892,461 289,106,315 37,786,146 34,654,971,679
42 326,892,461 288,791,431 38,101,030 34,616,870,649
43 326,892,461 288,473,922 38,418,539 34,578,452,110
44 326,892,461 288,153,768 38,738,693 34,539,713,417
45 326,892,461 287,830,945 39,061,516 34,500,651,901
46 326,892,461 287,505,433 39,387,028 34,461,264,873
47 326,892,461 287,177,207 39,715,254 34,421,549,619
48 326,892,461 286,846,247 40,046,214 34,381,503,405
49 326,892,461 286,512,528 40,379,933 34,341,123,472
50 326,892,461 286,176,029 40,716,432 34,300,407,041
51 326,892,461 285,836,725 41,055,736 34,259,351,305
52 326,892,461 285,494,594 41,397,867 34,217,953,438
53 326,892,461 285,149,612 41,742,849 34,176,210,589
54 326,892,461 284,801,755 42,090,706 34,134,119,883
55 326,892,461 284,450,999 42,441,462 34,091,678,422
56 326,892,461 284,097,320 42,795,141 34,048,883,281
57 326,892,461 283,740,694 43,151,767 34,005,731,514
58 326,892,461 283,381,096 43,511,365 33,962,220,149
59 326,892,461 283,018,501 43,873,960 33,918,346,189
60 326,892,461 282,652,885 44,239,576 33,874,106,613
61 326,892,461 282,284,222 44,608,239 33,829,498,374
62 326,892,461 281,912,486 44,979,974 33,784,518,400
63 326,892,461 281,537,653 45,354,808 33,739,163,592
64 326,892,461 281,159,697 45,732,764 33,693,430,828
65 326,892,461 280,778,590 46,113,871 33,647,316,957
66 326,892,461 280,394,308 46,498,153 33,600,818,804
67 326,892,461 280,006,823 46,885,638 33,553,933,167
68 326,892,461 279,616,110 47,276,351 33,506,656,816
69 326,892,461 279,222,140 47,670,321 33,458,986,495
70 326,892,461 278,824,887 48,067,573 33,410,918,921
71 326,892,461 278,424,324 48,468,137 33,362,450,785
72 326,892,461 278,020,423 48,872,038 33,313,578,747
73 326,892,461 277,613,156 49,279,305 33,264,299,443
74 326,892,461 277,202,495 49,689,966 33,214,609,477
75 326,892,461 276,788,412 50,104,049 33,164,505,428
76 326,892,461 276,370,879 50,521,582 33,113,983,846
77 326,892,461 275,949,865 50,942,596 33,063,041,251
78 326,892,461 275,525,344 51,367,117 33,011,674,133
79 326,892,461 275,097,284 51,795,176 32,959,878,957
80 326,892,461 274,665,658 52,226,803 32,907,652,154
81 326,892,461 274,230,435 52,662,026 32,854,990,128
82 326,892,461 273,791,584 53,100,876 32,801,889,251
83 326,892,461 273,349,077 53,543,384 32,748,345,868
84 326,892,461 272,902,882 53,989,579 32,694,356,289
85 326,892,461 272,452,969 54,439,492 32,639,916,797
86 326,892,461 271,999,307 54,893,154 32,585,023,643
87 326,892,461 271,541,864 55,350,597 32,529,673,046
88 326,892,461 271,080,609 55,811,852 32,473,861,193
89 326,892,461 270,615,510 56,276,951 32,417,584,242
90 326,892,461 270,146,535 56,745,926 32,360,838,317
91 326,892,461 269,673,653 57,218,808 32,303,619,509
92 326,892,461 269,196,829 57,695,632 32,245,923,877
93 326,892,461 268,716,032 58,176,429 32,187,747,448
94 326,892,461 268,231,229 58,661,232 32,129,086,216
95 326,892,461 267,742,385 59,150,076 32,069,936,140
96 326,892,461 267,249,468 59,642,993 32,010,293,147
97 326,892,461 266,752,443 60,140,018 31,950,153,129
 98 326,892,461 266,251,276 60,641,185 31,889,511,945
99 326,892,461 265,745,933 61,146,528 31,828,365,417
100 326,892,461 265,236,378 61,656,082 31,766,709,334
101 326,892,461 264,722,578 62,169,883 31,704,539,451
102 326,892,461 264,204,495 62,687,965 31,641,851,486
103 326,892,461 263,682,096 63,210,365 31,578,641,120
104 326,892,461 263,155,343 63,737,118 31,514,904,002
105 326,892,461 262,624,200 64,268,261 31,450,635,741
106 326,892,461 262,088,631 64,803,830 31,385,831,912
107 326,892,461 261,548,599 65,343,862 31,320,488,050
108 326,892,461 261,004,067 65,888,394 31,254,599,656
109 326,892,461 260,454,997 66,437,464 31,188,162,192
110 326,892,461 259,901,352 66,991,109 31,121,171,083
111 326,892,461 259,343,092 67,549,369 31,053,621,715
112 326,892,461 258,780,181 68,112,280 30,985,509,435
113 326,892,461 258,212,579 68,679,882 30,916,829,552
114 326,892,461 257,640,246 69,252,215 30,847,577,338
115 326,892,461 257,063,144 69,829,316 30,777,748,021
116 326,892,461 256,481,234 70,411,227 30,707,336,794
117 326,892,461 255,894,473 70,997,988 30,636,338,806
118 326,892,461 255,302,823 71,589,638 30,564,749,169
119 326,892,461 254,706,243 72,186,218 30,492,562,951
120 326,892,461 254,104,691 72,787,770 30,419,775,181
121 326,892,461 253,498,127 73,394,334 30,346,380,847
122 326,892,461 252,886,507 74,005,954 30,272,374,893
123 326,892,461 252,269,791 74,622,670 30,197,752,223
124 326,892,461 251,647,935 75,244,526 30,122,507,697
125 326,892,461 251,020,897 75,871,563 30,046,636,134
126 326,892,461 250,388,634 76,503,826 29,970,132,307
127 326,892,461 249,751,103 77,141,358 29,892,990,949
128 326,892,461 249,108,258 77,784,203 29,815,206,746
129 326,892,461 248,460,056 78,432,405 29,736,774,341
130 326,892,461 247,806,453 79,086,008 29,657,688,333
131 326,892,461 247,147,403 79,745,058 29,577,943,275
132 326,892,461 246,482,861 80,409,600 29,497,533,675
133 326,892,461 245,812,781 81,079,680 29,416,453,995
134 326,892,461 245,137,117 81,755,344 29,334,698,651
135 326,892,461 244,455,822 82,436,639 29,252,262,012
136 326,892,461 243,768,850 83,123,611 29,169,138,401
137 326,892,461 243,076,153 83,816,308 29,085,322,093
138 326,892,461 242,377,684 84,514,777 29,000,807,317
139 326,892,461 241,673,394 85,219,067 28,915,588,250
140 326,892,461 240,963,235 85,929,225 28,829,659,024
141 326,892,461 240,247,159 86,645,302 28,743,013,722
142 326,892,461 239,525,114 87,367,347 28,655,646,376
143 326,892,461 238,797,053 88,095,408 28,567,550,968
144 326,892,461 238,062,925 88,829,536 28,478,721,432
145 326,892,461 237,322,679 89,569,782 28,389,151,649
146 326,892,461 236,576,264 90,316,197 28,298,835,452
147 326,892,461 235,823,629 91,068,832 28,207,766,620
148 326,892,461 235,064,722 91,827,739 28,115,938,881
149 326,892,461 234,299,491 92,592,970 28,023,345,911
150 326,892,461 233,527,883 93,364,578 27,929,981,333
151 326,892,461 232,749,844 94,142,616 27,835,838,716
152 326,892,461 231,965,323 94,927,138 27,740,911,578
153 326,892,461 231,174,263 95,718,198 27,645,193,380
154 326,892,461 230,376,612 96,515,849 27,548,677,531
155 326,892,461 229,572,313 97,320,148 27,451,357,383
156 326,892,461 228,761,312 98,131,149 27,353,226,233
157 326,892,461 227,943,552 98,948,909 27,254,277,324
158 326,892,461 227,118,978 99,773,483 27,154,503,841
159 326,892,461 226,287,532 100,604,929 27,053,898,912
160 326,892,461 225,449,158 101,443,303 26,952,455,609
161 326,892,461 224,603,797 102,288,664 26,850,166,945
162 326,892,461 223,751,391 103,141,070 26,747,025,875
163 326,892,461 222,891,882 104,000,579 26,643,025,296
164 326,892,461 222,025,211 104,867,250 26,538,158,046
165 326,892,461 221,151,317 105,741,144 26,432,416,902
166 326,892,461 220,270,141 106,622,320 26,325,794,582
167 326,892,461 219,381,622 107,510,839 26,218,283,743
168 326,892,461 218,485,698 108,406,763 26,109,876,980
169 326,892,461 217,582,308 109,310,153 26,000,566,827
170 326,892,461 216,671,390 110,221,071 25,890,345,757
171 326,892,461 215,752,881 111,139,580 25,779,206,177
172 326,892,461 214,826,718 112,065,743 25,667,140,434
173 326,892,461 213,892,837 112,999,624 25,554,140,810
174 326,892,461 212,951,173 113,941,287 25,440,199,523
175 326,892,461 212,001,663 114,890,798 25,325,308,725
176 326,892,461 211,044,239 115,848,222 25,209,460,503
177 326,892,461 210,078,838 116,813,623 25,092,646,880
178 326,892,461 209,105,391 117,787,070 24,974,859,810
179 326,892,461 208,123,832 118,768,629 24,856,091,180
180 326,892,461 207,134,093 119,758,368 24,736,332,813
181 326,892,461 206,136,107 120,756,354 24,615,576,459
182 326,892,461 205,129,804 121,762,657 24,493,813,801
183 326,892,461 204,115,115 122,777,346 24,371,036,456
184 326,892,461 203,091,970 123,800,490 24,247,235,965
185 326,892,461 202,060,300 124,832,161 24,122,403,804
186 326,892,461 201,020,032 125,872,429 23,996,531,375
187 326,892,461 199,971,095 126,921,366 23,869,610,009
188 326,892,461 198,913,417 127,979,044 23,741,630,964
189 326,892,461 197,846,925 129,045,536 23,612,585,428
190 326,892,461 196,771,545 130,120,916 23,482,464,513
191 326,892,461 195,687,204 131,205,257 23,351,259,256
192 326,892,461 194,593,827 132,298,634 23,218,960,622
193 326,892,461 193,491,339 133,401,122 23,085,559,500
194 326,892,461 192,379,662 134,512,798 22,951,046,701
195 326,892,461 191,258,723 135,633,738 22,815,412,963
196 326,892,461 190,128,441 136,764,020 22,678,648,944
197 326,892,461 188,988,741 137,903,720 22,540,745,224
198 326,892,461 187,839,544 139,052,917 22,401,692,307
199 326,892,461 186,680,769 140,211,692 22,261,480,615
200 326,892,461 185,512,338 141,380,122 22,120,100,492
201 326,892,461 184,334,171 142,558,290 21,977,542,202
202 326,892,461 183,146,185 143,746,276 21,833,795,926
203 326,892,461 181,948,299 144,944,162 21,688,851,765
204 326,892,461 180,740,431 146,152,030 21,542,699,735
205 326,892,461 179,522,498 147,369,963 21,395,329,772
206 326,892,461 178,294,415 148,598,046 21,246,731,726
207 326,892,461 177,056,098 149,836,363 21,096,895,363
208 326,892,461 175,807,461 151,085,000 20,945,810,363
209 326,892,461 174,548,420 152,344,041 20,793,466,322
210 326,892,461 173,278,886 153,613,575 20,639,852,747
211 326,892,461 171,998,773 154,893,688 20,484,959,059
212 326,892,461 170,707,992 156,184,469 20,328,774,591
213 326,892,461 169,406,455 157,486,006 20,171,288,585
214 326,892,461 168,094,072 158,798,389 20,012,490,195
215 326,892,461 166,770,752 160,121,709 19,852,368,486
216 326,892,461 165,436,404 161,456,057 19,690,912,429
217 326,892,461 164,090,937 162,801,524 19,528,110,905
218 326,892,461 162,734,258 164,158,203 19,363,952,702
219 326,892,461 161,366,273 165,526,188 19,198,426,513
220 326,892,461 159,986,888 166,905,573 19,031,520,940
221 326,892,461 158,596,008 168,296,453 18,863,224,487
222 326,892,461 157,193,537 169,698,924 18,693,525,564
223 326,892,461 155,779,380 171,113,081 18,522,412,482
224 326,892,461 154,353,437 172,539,024 18,349,873,459
225 326,892,461 152,915,612 173,976,849 18,175,896,610
226 326,892,461 151,465,805 175,426,656 18,000,469,954
227 326,892,461 150,003,916 176,888,545 17,823,581,410
228 326,892,461 148,529,845 178,362,616 17,645,218,794
229 326,892,461 147,043,490 179,848,971 17,465,369,823
230 326,892,461 145,544,749 181,347,712 17,284,022,111
231 326,892,461 144,033,518 182,858,943 17,101,163,167
232 326,892,461 142,509,693 184,382,768 16,916,780,399
233 326,892,461 140,973,170 185,919,291 16,730,861,109
234 326,892,461 139,423,843 187,468,618 16,543,392,490
235 326,892,461 137,861,604 189,030,857 16,354,361,633
236 326,892,461 136,286,347 190,606,114 16,163,755,519
237 326,892,461 134,697,963 192,194,498 15,971,561,021
238 326,892,461 133,096,342 193,796,119 15,777,764,902
239 326,892,461 131,481,374 195,411,087 15,582,353,816
240 326,892,461 129,852,948 197,039,512 15,385,314,303
241 326,892,461 128,210,953 198,681,508 15,186,632,795
242 326,892,461 126,555,273 200,337,188 14,986,295,607
243 326,892,461 124,885,797 202,006,664 14,784,288,943
244 326,892,461 123,202,408 203,690,053 14,580,598,890
245 326,892,461 121,504,991 205,387,470 14,375,211,420
246 326,892,461 119,793,428 207,099,032 14,168,112,387
247 326,892,461 118,067,603 208,824,858 13,959,287,530
248 326,892,461 116,327,396 210,565,065 13,748,722,465
249 326,892,461 114,572,687 212,319,774 13,536,402,691
250 326,892,461 112,803,356 214,089,105 13,322,313,586
251 326,892,461 111,019,280 215,873,181 13,106,440,405
252 326,892,461 109,220,337 217,672,124 12,888,768,281
253 326,892,461 107,406,402 219,486,059 12,669,282,222
254 326,892,461 105,577,352 221,315,109 12,447,967,113
255 326,892,461 103,733,059 223,159,402 12,224,807,712
256 326,892,461 101,873,398 225,019,063 11,999,788,648
257 326,892,461 99,998,239 226,894,222 11,772,894,426
258 326,892,461 98,107,454 228,785,007 11,544,109,419
259 326,892,461 96,200,912 230,691,549 11,313,417,870
260 326,892,461 94,278,482 232,613,979 11,080,803,891
261 326,892,461 92,340,032 234,552,428 10,846,251,463
262 326,892,461 90,385,429 236,507,032 10,609,744,431
263 326,892,461 88,414,537 238,477,924 10,371,266,507
264 326,892,461 86,427,221 240,465,240 10,130,801,267
265 326,892,461 84,423,344 242,469,117 9,888,332,150
266 326,892,461 82,402,768 244,489,693 9,643,842,457
267 326,892,461 80,365,354 246,527,107 9,397,315,350
268 326,892,461 78,310,961 248,581,500 9,148,733,850
269 326,892,461 76,239,449 250,653,012 8,898,080,838
270 326,892,461 74,150,674 252,741,787 8,645,339,051
271 326,892,461 72,044,492 254,847,969 8,390,491,082
272 326,892,461 69,920,759 256,971,702 8,133,519,380
273 326,892,461 67,779,328 259,113,133 7,874,406,247
274 326,892,461 65,620,052 261,272,409 7,613,133,838
275 326,892,461 63,442,782 263,449,679 7,349,684,159
276 326,892,461 61,247,368 265,645,093 7,084,039,066
277 326,892,461 59,033,659 267,858,802 6,816,180,264
278 326,892,461 56,801,502 270,090,959 6,546,089,306
279 326,892,461 54,550,744 272,341,717 6,273,747,589
280 326,892,461 52,281,230 274,611,231 5,999,136,358
281 326,892,461 49,992,803 276,899,658 5,722,236,700
282 326,892,461 47,685,306 279,207,155 5,443,029,545
283 326,892,461 45,358,580 281,533,881 5,161,495,664
284 326,892,461 43,012,464 283,879,997 4,877,615,667
285 326,892,461 40,646,797 286,245,664 4,591,370,003
286 326,892,461 38,261,417 288,631,044 4,302,738,959
287 326,892,461 35,856,158 291,036,303 4,011,702,656
288 326,892,461 33,430,855 293,461,605 3,718,241,051
289 326,892,461 30,985,342 295,907,119 3,422,333,932
290 326,892,461 28,519,449 298,373,011 3,123,960,920
291 326,892,461 26,033,008 300,859,453 2,823,101,467
292 326,892,461 23,525,846 303,366,615 2,519,734,852
293 326,892,461 20,997,790 305,894,670 2,213,840,181
294 326,892,461 18,448,668 308,443,793 1,905,396,389
295 326,892,461 15,878,303 311,014,158 1,594,382,231
296 326,892,461 13,286,519 313,605,942 1,280,776,289
297 326,892,461 10,673,136 316,219,325 964,556,963
298 326,892,461 8,037,975 318,854,486 645,702,477
299 326,892,461 5,380,854 321,511,607 324,190,870
300 326,892,461 2,701,591 324,190,870 -
Thang 11 25,500,000 5,700,000 949,647
Thang 12 14,500,000 5,700,000
Thang 1 14,500,000 5,700,000

27,270 52,842,633
4403552.75

11000
35