Tng Gi Tr cn h 900,000,000 Vay 70% 40% hng li sut u i 30% li sut th

D n D n Tra gc Tra gc Tra li Tra li Tng tra Tng tra Tng c n g

Thng
u i thng u i thng u i thng u i thng 1 thng tr

1 360,000,000 2,000,000 2,250,000 4,250,000 4,250,000

2 358,000,000 2,000,000 2,237,500 4,237,500 4,237,500
3 356,000,000 2,000,000 2,225,000 4,225,000 4,225,000
4 354,000,000 2,000,000 2,212,500 4,212,500 4,212,500
5 352,000,000 2,000,000 2,200,000 4,200,000 4,200,000
6 350,000,000 2,000,000 2,187,500 4,187,500 4,187,500
7 348,000,000 2,000,000 2,175,000 4,175,000 4,175,000
8 346,000,000 2,000,000 2,162,500 4,162,500 4,162,500
9 344,000,000 2,000,000 2,150,000 4,150,000 4,150,000
10 342,000,000 2,000,000 2,137,500 4,137,500 4,137,500
11 340,000,000 2,000,000 2,125,000 4,125,000 4,125,000
12 338,000,000 270,000,000 2,000,000 2,112,500 4,112,500 4,112,500
13 336,000,000 270,000,000 2,000,000 1,607,143 2,100,000 2,452,500 4,100,000 4,059,643 8,159,643
14 334,000,000 268,392,857 2,000,000 1,607,143 2,087,500 2,437,902 4,087,500 4,045,045 8,132,545
15 332,000,000 266,785,714 2,000,000 1,607,143 2,075,000 2,423,304 4,075,000 4,030,446 8,105,446
16 330,000,000 265,178,571 2,000,000 1,607,143 2,062,500 2,408,705 4,062,500 4,015,848 8,078,348
17 328,000,000 263,571,429 2,000,000 1,607,143 2,050,000 2,394,107 4,050,000 4,001,250 8,051,250
18 326,000,000 261,964,286 2,000,000 1,607,143 2,037,500 2,379,509 4,037,500 3,986,652 8,024,152
19 324,000,000 260,357,143 2,000,000 1,607,143 2,025,000 2,364,911 4,025,000 3,972,054 7,997,054
20 322,000,000 258,750,000 2,000,000 1,607,143 2,012,500 2,350,313 4,012,500 3,957,455 7,969,955
21 320,000,000 257,142,857 2,000,000 1,607,143 2,000,000 2,335,714 4,000,000 3,942,857 7,942,857
22 318,000,000 255,535,714 2,000,000 1,607,143 1,987,500 2,321,116 3,987,500 3,928,259 7,915,759
23 316,000,000 253,928,571 2,000,000 1,607,143 1,975,000 2,306,518 3,975,000 3,913,661 7,888,661
24 314,000,000 252,321,429 2,000,000 1,607,143 1,962,500 2,291,920 3,962,500 3,899,063 7,861,563
25 312,000,000 250,714,286 2,000,000 1,607,143 1,950,000 2,277,321 3,950,000 3,884,464 7,834,464
26 310,000,000 249,107,143 2,000,000 1,607,143 1,937,500 2,262,723 3,937,500 3,869,866 7,807,366
27 308,000,000 247,500,000 2,000,000 1,607,143 1,925,000 2,248,125 3,925,000 3,855,268 7,780,268
28 306,000,000 245,892,857 2,000,000 1,607,143 1,912,500 2,233,527 3,912,500 3,840,670 7,753,170
29 304,000,000 244,285,714 2,000,000 1,607,143 1,900,000 2,218,929 3,900,000 3,826,071 7,726,071
30 302,000,000 242,678,571 2,000,000 1,607,143 1,887,500 2,204,330 3,887,500 3,811,473 7,698,973
31 300,000,000 241,071,429 2,000,000 1,607,143 1,875,000 2,189,732 3,875,000 3,796,875 7,671,875
32 298,000,000 239,464,286 2,000,000 1,607,143 1,862,500 2,175,134 3,862,500 3,782,277 7,644,777
33 296,000,000 237,857,143 2,000,000 1,607,143 1,850,000 2,160,536 3,850,000 3,767,679 7,617,679
34 294,000,000 236,250,000 2,000,000 1,607,143 1,837,500 2,145,938 3,837,500 3,753,080 7,590,580
35 292,000,000 234,642,857 2,000,000 1,607,143 1,825,000 2,131,339 3,825,000 3,738,482 7,563,482
36 290,000,000 233,035,714 2,000,000 1,607,143 1,812,500 2,116,741 3,812,500 3,723,884 7,536,384
37 288,000,000 231,428,571 2,000,000 1,607,143 2,616,000 2,102,143 4,616,000 3,709,286 8,325,286
38 286,000,000 229,821,429 2,000,000 1,607,143 2,597,833 2,087,545 4,597,833 3,694,688 8,292,521
39 284,000,000 228,214,286 2,000,000 1,607,143 2,579,667 2,072,946 4,579,667 3,680,089 8,259,756
40 282,000,000 226,607,143 2,000,000 1,607,143 2,561,500 2,058,348 4,561,500 3,665,491 8,226,991
41 280,000,000 225,000,000 2,000,000 1,607,143 2,543,333 2,043,750 4,543,333 3,650,893 8,194,226
42 278,000,000 223,392,857 2,000,000 1,607,143 2,525,167 2,029,152 4,525,167 3,636,295 8,161,461
43 276,000,000 221,785,714 2,000,000 1,607,143 2,507,000 2,014,554 4,507,000 3,621,696 8,128,696
44 274,000,000 220,178,571 2,000,000 1,607,143 2,488,833 1,999,955 4,488,833 3,607,098 8,095,932
45 272,000,000 218,571,429 2,000,000 1,607,143 2,470,667 1,985,357 4,470,667 3,592,500 8,063,167
46 270,000,000 216,964,286 2,000,000 1,607,143 2,452,500 1,970,759 4,452,500 3,577,902 8,030,402
47 268,000,000 215,357,143 2,000,000 1,607,143 2,434,333 1,956,161 4,434,333 3,563,304 7,997,637
48 266,000,000 213,750,000 2,000,000 1,607,143 2,416,167 1,941,563 4,416,167 3,548,705 7,964,872
49 264,000,000 212,142,857 2,000,000 1,607,143 2,398,000 1,926,964 4,398,000 3,534,107 7,932,107
50 262,000,000 210,535,714 2,000,000 1,607,143 2,379,833 1,912,366 4,379,833 3,519,509 7,899,342
51 260,000,000 208,928,571 2,000,000 1,607,143 2,361,667 1,897,768 4,361,667 3,504,911 7,866,577
52 258,000,000 207,321,429 2,000,000 1,607,143 2,343,500 1,883,170 4,343,500 3,490,313 7,833,813
53 256,000,000 205,714,286 2,000,000 1,607,143 2,325,333 1,868,571 4,325,333 3,475,714 7,801,048
54 254,000,000 204,107,143 2,000,000 1,607,143 2,307,167 1,853,973 4,307,167 3,461,116 7,768,283
55 252,000,000 202,500,000 2,000,000 1,607,143 2,289,000 1,839,375 4,289,000 3,446,518 7,735,518
56 250,000,000 200,892,857 2,000,000 1,607,143 2,270,833 1,824,777 4,270,833 3,431,920 7,702,753
57 248,000,000 199,285,714 2,000,000 1,607,143 2,252,667 1,810,179 4,252,667 3,417,321 7,669,988
58 246,000,000 197,678,571 2,000,000 1,607,143 2,234,500 1,795,580 4,234,500 3,402,723 7,637,223
59 244,000,000 196,071,429 2,000,000 1,607,143 2,216,333 1,780,982 4,216,333 3,388,125 7,604,458
60 242,000,000 194,464,286 2,000,000 1,607,143 2,198,167 1,766,384 4,198,167 3,373,527 7,571,693
61 240,000,000 192,857,143 2,000,000 1,607,143 2,180,000 1,751,786 4,180,000 3,358,929 7,538,929
62 238,000,000 191,250,000 2,000,000 1,607,143 2,161,833 1,737,188 4,161,833 3,344,330 7,506,164
63 236,000,000 189,642,857 2,000,000 1,607,143 2,143,667 1,722,589 4,143,667 3,329,732 7,473,399
64 234,000,000 188,035,714 2,000,000 1,607,143 2,125,500 1,707,991 4,125,500 3,315,134 7,440,634
65 232,000,000 186,428,571 2,000,000 1,607,143 2,107,333 1,693,393 4,107,333 3,300,536 7,407,869
 66 230,000,000 184,821,429 2,000,000 1,607,143 2,089,167 1,678,795 4,089,167 3,285,938 7,375,104
67 228,000,000 183,214,286 2,000,000 1,607,143 2,071,000 1,664,196 4,071,000 3,271,339 7,342,339
68 226,000,000 181,607,143 2,000,000 1,607,143 2,052,833 1,649,598 4,052,833 3,256,741 7,309,574
69 224,000,000 180,000,000 2,000,000 1,607,143 2,034,667 1,635,000 4,034,667 3,242,143 7,276,810
70 222,000,000 178,392,857 2,000,000 1,607,143 2,016,500 1,620,402 4,016,500 3,227,545 7,244,045
71 220,000,000 176,785,714 2,000,000 1,607,143 1,998,333 1,605,804 3,998,333 3,212,946 7,211,280
72 218,000,000 175,178,571 2,000,000 1,607,143 1,980,167 1,591,205 3,980,167 3,198,348 7,178,515
73 216,000,000 173,571,429 2,000,000 1,607,143 1,962,000 1,576,607 3,962,000 3,183,750 7,145,750
74 214,000,000 171,964,286 2,000,000 1,607,143 1,943,833 1,562,009 3,943,833 3,169,152 7,112,985
75 212,000,000 170,357,143 2,000,000 1,607,143 1,925,667 1,547,411 3,925,667 3,154,554 7,080,220
76 210,000,000 168,750,000 2,000,000 1,607,143 1,907,500 1,532,813 3,907,500 3,139,955 7,047,455
77 208,000,000 167,142,857 2,000,000 1,607,143 1,889,333 1,518,214 3,889,333 3,125,357 7,014,690
78 206,000,000 165,535,714 2,000,000 1,607,143 1,871,167 1,503,616 3,871,167 3,110,759 6,981,926
79 204,000,000 163,928,571 2,000,000 1,607,143 1,853,000 1,489,018 3,853,000 3,096,161 6,949,161
80 202,000,000 162,321,429 2,000,000 1,607,143 1,834,833 1,474,420 3,834,833 3,081,563 6,916,396
81 200,000,000 160,714,286 2,000,000 1,607,143 1,816,667 1,459,821 3,816,667 3,066,964 6,883,631
82 198,000,000 159,107,143 2,000,000 1,607,143 1,798,500 1,445,223 3,798,500 3,052,366 6,850,866
83 196,000,000 157,500,000 2,000,000 1,607,143 1,780,333 1,430,625 3,780,333 3,037,768 6,818,101
84 194,000,000 155,892,857 2,000,000 1,607,143 1,762,167 1,416,027 3,762,167 3,023,170 6,785,336
85 192,000,000 154,285,714 2,000,000 1,607,143 1,744,000 1,401,429 3,744,000 3,008,571 6,752,571
86 190,000,000 152,678,571 2,000,000 1,607,143 1,725,833 1,386,830 3,725,833 2,993,973 6,719,807
87 188,000,000 151,071,429 2,000,000 1,607,143 1,707,667 1,372,232 3,707,667 2,979,375 6,687,042
88 186,000,000 149,464,286 2,000,000 1,607,143 1,689,500 1,357,634 3,689,500 2,964,777 6,654,277
89 184,000,000 147,857,143 2,000,000 1,607,143 1,671,333 1,343,036 3,671,333 2,950,179 6,621,512
90 182,000,000 146,250,000 2,000,000 1,607,143 1,653,167 1,328,438 3,653,167 2,935,580 6,588,747
91 180,000,000 144,642,857 2,000,000 1,607,143 1,635,000 1,313,839 3,635,000 2,920,982 6,555,982
92 178,000,000 143,035,714 2,000,000 1,607,143 1,616,833 1,299,241 3,616,833 2,906,384 6,523,217
93 176,000,000 141,428,571 2,000,000 1,607,143 1,598,667 1,284,643 3,598,667 2,891,786 6,490,452
94 174,000,000 139,821,429 2,000,000 1,607,143 1,580,500 1,270,045 3,580,500 2,877,188 6,457,688
95 172,000,000 138,214,286 2,000,000 1,607,143 1,562,333 1,255,446 3,562,333 2,862,589 6,424,923
96 170,000,000 136,607,143 2,000,000 1,607,143 1,544,167 1,240,848 3,544,167 2,847,991 6,392,158
97 168,000,000 135,000,000 2,000,000 1,607,143 1,526,000 1,226,250 3,526,000 2,833,393 6,359,393
98 166,000,000 133,392,857 2,000,000 1,607,143 1,507,833 1,211,652 3,507,833 2,818,795 6,326,628
99 164,000,000 131,785,714 2,000,000 1,607,143 1,489,667 1,197,054 3,489,667 2,804,196 6,293,863
100 162,000,000 130,178,571 2,000,000 1,607,143 1,471,500 1,182,455 3,471,500 2,789,598 6,261,098
101 160,000,000 128,571,429 2,000,000 1,607,143 1,453,333 1,167,857 3,453,333 2,775,000 6,228,333
102 158,000,000 126,964,286 2,000,000 1,607,143 1,435,167 1,153,259 3,435,167 2,760,402 6,195,568
103 156,000,000 125,357,143 2,000,000 1,607,143 1,417,000 1,138,661 3,417,000 2,745,804 6,162,804
104 154,000,000 123,750,000 2,000,000 1,607,143 1,398,833 1,124,063 3,398,833 2,731,205 6,130,039
105 152,000,000 122,142,857 2,000,000 1,607,143 1,380,667 1,109,464 3,380,667 2,716,607 6,097,274
106 150,000,000 120,535,714 2,000,000 1,607,143 1,362,500 1,094,866 3,362,500 2,702,009 6,064,509
107 148,000,000 118,928,571 2,000,000 1,607,143 1,344,333 1,080,268 3,344,333 2,687,411 6,031,744
108 146,000,000 117,321,429 2,000,000 1,607,143 1,326,167 1,065,670 3,326,167 2,672,813 5,998,979
109 144,000,000 115,714,286 2,000,000 1,607,143 1,308,000 1,051,071 3,308,000 2,658,214 5,966,214
110 142,000,000 114,107,143 2,000,000 1,607,143 1,289,833 1,036,473 3,289,833 2,643,616 5,933,449
111 140,000,000 112,500,000 2,000,000 1,607,143 1,271,667 1,021,875 3,271,667 2,629,018 5,900,685
112 138,000,000 110,892,857 2,000,000 1,607,143 1,253,500 1,007,277 3,253,500 2,614,420 5,867,920
113 136,000,000 109,285,714 2,000,000 1,607,143 1,235,333 992,679 3,235,333 2,599,821 5,835,155
114 134,000,000 107,678,571 2,000,000 1,607,143 1,217,167 978,080 3,217,167 2,585,223 5,802,390
115 132,000,000 106,071,429 2,000,000 1,607,143 1,199,000 963,482 3,199,000 2,570,625 5,769,625
116 130,000,000 104,464,286 2,000,000 1,607,143 1,180,833 948,884 3,180,833 2,556,027 5,736,860
117 128,000,000 102,857,143 2,000,000 1,607,143 1,162,667 934,286 3,162,667 2,541,429 5,704,095
118 126,000,000 101,250,000 2,000,000 1,607,143 1,144,500 919,687 3,144,500 2,526,830 5,671,330
119 124,000,000 99,642,857 2,000,000 1,607,143 1,126,333 905,089 3,126,333 2,512,232 5,638,565
120 122,000,000 98,035,714 2,000,000 1,607,143 1,108,167 890,491 3,108,167 2,497,634 5,605,801
121 120,000,000 96,428,571 2,000,000 1,607,143 1,090,000 875,893 3,090,000 2,483,036 5,573,036
122 118,000,000 94,821,429 2,000,000 1,607,143 1,071,833 861,295 3,071,833 2,468,438 5,540,271
123 116,000,000 93,214,286 2,000,000 1,607,143 1,053,667 846,696 3,053,667 2,453,839 5,507,506
124 114,000,000 91,607,143 2,000,000 1,607,143 1,035,500 832,098 3,035,500 2,439,241 5,474,741
125 112,000,000 90,000,000 2,000,000 1,607,143 1,017,333 817,500 3,017,333 2,424,643 5,441,976
126 110,000,000 88,392,857 2,000,000 1,607,143 999,167 802,902 2,999,167 2,410,045 5,409,211
127 108,000,000 86,785,714 2,000,000 1,607,143 981,000 788,304 2,981,000 2,395,446 5,376,446
128 106,000,000 85,178,571 2,000,000 1,607,143 962,833 773,705 2,962,833 2,380,848 5,343,682
129 104,000,000 83,571,429 2,000,000 1,607,143 944,667 759,107 2,944,667 2,366,250 5,310,917
130 102,000,000 81,964,286 2,000,000 1,607,143 926,500 744,509 2,926,500 2,351,652 5,278,152
131 100,000,000 80,357,143 2,000,000 1,607,143 908,333 729,911 2,908,333 2,337,054 5,245,387
132 98,000,000 78,750,000 2,000,000 1,607,143 890,167 715,312 2,890,167 2,322,455 5,212,622
133 96,000,000 77,142,857 2,000,000 1,607,143 872,000 700,714 2,872,000 2,307,857 5,179,857
134 94,000,000 75,535,714 2,000,000 1,607,143 853,833 686,116 2,853,833 2,293,259 5,147,092
135 92,000,000 73,928,571 2,000,000 1,607,143 835,667 671,518 2,835,667 2,278,661 5,114,327
136 90,000,000 72,321,429 2,000,000 1,607,143 817,500 656,920 2,817,500 2,264,063 5,081,563
137 88,000,000 70,714,286 2,000,000 1,607,143 799,333 642,321 2,799,333 2,249,464 5,048,798
138 86,000,000 69,107,143 2,000,000 1,607,143 781,167 627,723 2,781,167 2,234,866 5,016,033
139 84,000,000 67,500,000 2,000,000 1,607,143 763,000 613,125 2,763,000 2,220,268 4,983,268
140 82,000,000 65,892,857 2,000,000 1,607,143 744,833 598,527 2,744,833 2,205,670 4,950,503
141 80,000,000 64,285,714 2,000,000 1,607,143 726,667 583,929 2,726,667 2,191,071 4,917,738
142 78,000,000 62,678,571 2,000,000 1,607,143 708,500 569,330 2,708,500 2,176,473 4,884,973
143 76,000,000 61,071,429 2,000,000 1,607,143 690,333 554,732 2,690,333 2,161,875 4,852,208
144 74,000,000 59,464,286 2,000,000 1,607,143 672,167 540,134 2,672,167 2,147,277 4,819,443
145 72,000,000 57,857,143 2,000,000 1,607,143 654,000 525,536 2,654,000 2,132,679 4,786,679
146 70,000,000 56,250,000 2,000,000 1,607,143 635,833 510,937 2,635,833 2,118,080 4,753,914
147 68,000,000 54,642,857 2,000,000 1,607,143 617,667 496,339 2,617,667 2,103,482 4,721,149
148 66,000,000 53,035,714 2,000,000 1,607,143 599,500 481,741 2,599,500 2,088,884 4,688,384
149 64,000,000 51,428,571 2,000,000 1,607,143 581,333 467,143 2,581,333 2,074,286 4,655,619
150 62,000,000 49,821,429 2,000,000 1,607,143 563,167 452,545 2,563,167 2,059,688 4,622,854
151 60,000,000 48,214,286 2,000,000 1,607,143 545,000 437,946 2,545,000 2,045,089 4,590,089
152 58,000,000 46,607,143 2,000,000 1,607,143 526,833 423,348 2,526,833 2,030,491 4,557,324
153 56,000,000 45,000,000 2,000,000 1,607,143 508,667 408,750 2,508,667 2,015,893 4,524,560
154 54,000,000 43,392,857 2,000,000 1,607,143 490,500 394,152 2,490,500 2,001,295 4,491,795
155 52,000,000 41,785,714 2,000,000 1,607,143 472,333 379,554 2,472,333 1,986,696 4,459,030
156 50,000,000 40,178,571 2,000,000 1,607,143 454,167 364,955 2,454,167 1,972,098 4,426,265
157 48,000,000 38,571,429 2,000,000 1,607,143 436,000 350,357 2,436,000 1,957,500 4,393,500
158 46,000,000 36,964,286 2,000,000 1,607,143 417,833 335,759 2,417,833 1,942,902 4,360,735
159 44,000,000 35,357,143 2,000,000 1,607,143 399,667 321,161 2,399,667 1,928,304 4,327,970
160 42,000,000 33,750,000 2,000,000 1,607,143 381,500 306,562 2,381,500 1,913,705 4,295,205
161 40,000,000 32,142,857 2,000,000 1,607,143 363,333 291,964 2,363,333 1,899,107 4,262,440
162 38,000,000 30,535,714 2,000,000 1,607,143 345,167 277,366 2,345,167 1,884,509 4,229,676
163 36,000,000 28,928,571 2,000,000 1,607,143 327,000 262,768 2,327,000 1,869,911 4,196,911
164 34,000,000 27,321,429 2,000,000 1,607,143 308,833 248,170 2,308,833 1,855,313 4,164,146
165 32,000,000 25,714,286 2,000,000 1,607,143 290,667 233,571 2,290,667 1,840,714 4,131,381
166 30,000,000 24,107,143 2,000,000 1,607,143 272,500 218,973 2,272,500 1,826,116 4,098,616
167 28,000,000 22,500,000 2,000,000 1,607,143 254,333 204,375 2,254,333 1,811,518 4,065,851
168 26,000,000 20,892,857 2,000,000 1,607,143 236,167 189,777 2,236,167 1,796,920 4,033,086
169 24,000,000 19,285,714 2,000,000 1,607,143 218,000 175,179 2,218,000 1,782,321 4,000,321
170 22,000,000 17,678,571 2,000,000 1,607,143 199,833 160,580 2,199,833 1,767,723 3,967,557
171 20,000,000 16,071,429 2,000,000 1,607,143 181,667 145,982 2,181,667 1,753,125 3,934,792
172 18,000,000 14,464,286 2,000,000 1,607,143 163,500 131,384 2,163,500 1,738,527 3,902,027
173 16,000,000 12,857,143 2,000,000 1,607,143 145,333 116,786 2,145,333 1,723,929 3,869,262
174 14,000,000 11,250,000 2,000,000 1,607,143 127,167 102,187 2,127,167 1,709,330 3,836,497
175 12,000,000 9,642,857 2,000,000 1,607,143 109,000 87,589 2,109,000 1,694,732 3,803,732
176 10,000,000 8,035,714 2,000,000 1,607,143 90,833 72,991 2,090,833 1,680,134 3,770,967
177 8,000,000 6,428,571 2,000,000 1,607,143 72,667 58,393 2,072,667 1,665,536 3,738,202
178 6,000,000 4,821,429 2,000,000 1,607,143 54,500 43,795 2,054,500 1,650,938 3,705,438
179 4,000,000 3,214,286 2,000,000 1,607,143 36,333 29,196 2,036,333 1,636,339 3,672,673
180 2,000,000 1,607,143 2,000,000 1,607,143 18,167 14,598 2,018,167 1,621,741 3,639,908
li sut thng Ls: 7.50% 10.9%

D n
cn li

358,000,000
356,000,000
354,000,000
352,000,000
350,000,000
348,000,000
346,000,000
344,000,000
342,000,000
340,000,000
338,000,000
606,000,000
602,392,857
598,785,714
595,178,571
591,571,429
587,964,286
584,357,143
580,750,000
577,142,857
573,535,714
569,928,571
566,321,429
562,714,286
559,107,143
555,500,000
551,892,857
548,285,714
544,678,571
541,071,429
537,464,286
533,857,143
530,250,000
526,642,857
523,035,714
519,428,571
515,821,429
512,214,286
508,607,143
505,000,000
501,392,857
497,785,714
494,178,571
490,571,429
486,964,286
483,357,143
479,750,000
476,142,857
472,535,714
468,928,571
465,321,429
461,714,286
458,107,143
454,500,000
450,892,857
447,285,714
443,678,571
440,071,429
436,464,286
432,857,143
429,250,000
425,642,857
422,035,714
418,428,571
414,821,429
411,214,286
407,607,143
404,000,000
400,392,857
396,785,714
393,178,571
389,571,429
385,964,286
382,357,143
378,750,000
375,142,857
371,535,714
367,928,571
364,321,429
360,714,286
357,107,143
353,500,000
349,892,857
346,285,714
342,678,571
339,071,429
335,464,286
331,857,143
328,250,000
324,642,857
321,035,714
317,428,571
313,821,429
310,214,286
306,607,143
303,000,000
299,392,857
295,785,714
292,178,571
288,571,429
284,964,286
281,357,143
277,750,000
274,142,857
270,535,714
266,928,571
263,321,429
259,714,286
256,107,143
252,500,000
248,892,857
245,285,714
241,678,571
238,071,429
234,464,286
230,857,143
227,250,000
223,642,857
220,035,714
216,428,571
212,821,429
209,214,286
205,607,143
202,000,000
198,392,857
194,785,714
191,178,571
187,571,429
183,964,286
180,357,143
176,750,000
173,142,857
169,535,714
165,928,571
162,321,429
158,714,286
155,107,143
151,500,000
147,892,857
144,285,714
140,678,571
137,071,429
133,464,286
129,857,143
126,250,000
122,642,857
119,035,714
115,428,571
111,821,429
108,214,286
104,607,143
101,000,000
97,392,857
93,785,714
90,178,571
86,571,429
82,964,286
79,357,143
75,750,000
72,142,857
68,535,714
64,928,571
61,321,429
57,714,286
54,107,143
50,500,000
46,892,857
43,285,714
39,678,571
36,071,429
32,464,286
28,857,143
25,250,000
21,642,857
18,035,714
14,428,571
10,821,429
7,214,286
3,607,143
0
Thng D n u ai Tra gc u ai Lai vay Tra lai u ai
1 285,000,000 4,750,000 1,781,250 6,531,250
2 280,250,000 4,750,000 1,751,563 6,501,563
3 275,500,000 4,750,000 1,721,875 6,471,875
4 270,750,000 4,750,000 1,692,188 6,442,188
5 266,000,000 4,750,000 1,662,500 6,412,500
6 261,250,000 4,750,000 1,632,813 6,382,813
7 256,500,000 4,750,000 1,603,125 6,353,125
8 251,750,000 4,750,000 1,573,438 6,323,438
9 247,000,000 4,750,000 1,543,750 6,293,750
10 242,250,000 4,750,000 1,514,063 6,264,063
11 237,500,000 4,750,000 1,484,375 6,234,375
12 232,750,000 4,750,000 1,454,688 6,204,688
13 228,000,000 4,750,000 1,425,000 6,175,000
14 223,250,000 4,750,000 1,395,313 6,145,313
15 218,500,000 4,750,000 1,365,625 6,115,625
16 213,750,000 4,750,000 1,335,938 6,085,938
17 209,000,000 4,750,000 1,306,250 6,056,250
18 204,250,000 4,750,000 1,276,563 6,026,563
19 199,500,000 4,750,000 1,246,875 5,996,875
20 194,750,000 4,750,000 1,217,188 5,967,188
21 190,000,000 4,750,000 1,187,500 5,937,500
22 185,250,000 4,750,000 1,157,813 5,907,813
23 180,500,000 4,750,000 1,128,125 5,878,125
24 175,750,000 4,750,000 1,098,438 5,848,438
25 171,000,000 4,750,000 1,068,750 5,818,750
26 166,250,000 4,750,000 1,039,063 5,789,063
27 161,500,000 4,750,000 1,009,375 5,759,375
28 156,750,000 4,750,000 979,688 5,729,688
29 152,000,000 4,750,000 950,000 5,700,000
30 147,250,000 4,750,000 920,313 5,670,313
31 142,500,000 4,750,000 890,625 5,640,625
32 137,750,000 4,750,000 860,938 5,610,938
33 133,000,000 4,750,000 831,250 5,581,250
34 128,250,000 4,750,000 801,563 5,551,563
35 123,500,000 4,750,000 771,875 5,521,875
36 118,750,000 4,750,000 742,188 5,492,188
37 114,000,000 4,750,000 1,007,000 5,757,000
38 109,250,000 4,750,000 965,042 5,715,042
39 104,500,000 4,750,000 923,083 5,673,083
40 99,750,000 4,750,000 881,125 5,631,125
41 95,000,000 4,750,000 839,167 5,589,167
42 90,250,000 4,750,000 797,208 5,547,208
43 85,500,000 4,750,000 755,250 5,505,250
44 80,750,000 4,750,000 713,292 5,463,292
45 76,000,000 4,750,000 671,333 5,421,333
46 71,250,000 4,750,000 629,375 5,379,375
47 66,500,000 4,750,000 587,417 5,337,417
48 61,750,000 4,750,000 545,458 5,295,458
49 57,000,000 4,750,000 503,500 5,253,500
50 52,250,000 4,750,000 461,542 5,211,542
51 47,500,000 4,750,000 419,583 5,169,583
52 42,750,000 4,750,000 377,625 5,127,625
53 38,000,000 4,750,000 335,667 5,085,667
54 33,250,000 4,750,000 293,708 5,043,708
55 28,500,000 4,750,000 251,750 5,001,750
56 23,750,000 4,750,000 209,792 4,959,792
57 19,000,000 4,750,000 167,833 4,917,833
58 14,250,000 4,750,000 125,875 4,875,875
59 9,500,000 4,750,000 83,917 4,833,917
60 4,750,000 4,750,000 41,958 4,791,958
61 0 0 0 0
 D n Lai sut: 7.50% 10.60%
280,250,000
275,500,000
270,750,000
266,000,000
261,250,000
256,500,000
251,750,000
247,000,000
242,250,000
237,500,000
232,750,000
228,000,000
223,250,000
218,500,000
213,750,000
209,000,000
204,250,000
199,500,000
194,750,000
190,000,000
185,250,000
180,500,000
175,750,000
171,000,000
166,250,000
161,500,000
156,750,000
152,000,000
147,250,000
142,500,000
137,750,000
133,000,000
128,250,000
123,500,000
118,750,000
114,000,000
109,250,000
104,500,000
99,750,000
95,000,000
90,250,000
85,500,000
80,750,000
76,000,000
71,250,000
66,500,000
61,750,000
57,000,000
52,250,000
47,500,000
42,750,000
38,000,000
33,250,000
28,500,000
23,750,000
19,000,000
14,250,000
9,500,000
4,750,000
0
0