You are on page 1of 22

BNG C TNH THU NHP, CHI PH KHON VAY

STT
Gia tri cn h
Gia tri vay
Thi gian tr
S tin tr/thang
K cui

900,000,000
630,000,000
180
3,500,000
3,500,000

1
2
3
4
5

LS 6 thang u: 8%/nm

0.67%

Ls thang tip theo: LSTK 12 thang + 4.5%


(hi n nay 12%/nm)
S tin lai phi tr thang cao nht
S tin gc va lai phi tr thang cao nht

1.000%
5,390,000
8,890,000

K
Tng
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

D n
90,000,000
86,500,000
83,000,000
169,500,000
166,000,000
162,500,000
249,000,000
245,500,000
242,000,000
328,500,000
325,000,000
321,500,000
318,000,000
314,500,000
536,000,000
532,500,000
529,000,000
525,500,000
522,000,000
518,500,000
515,000,000
511,500,000
508,000,000
504,500,000
501,000,000
497,500,000
539,000,000
535,500,000
532,000,000
528,500,000
525,000,000
521,500,000
518,000,000

Tr gc
630,000,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000

Lai vay
444,175,000
600,000
576,667
553,333
1,130,000
1,106,667
1,083,333
2,490,000
2,455,000
2,420,000
3,285,000
3,250,000
3,215,000
3,180,000
3,145,000
5,360,000
5,325,000
5,290,000
5,255,000
5,220,000
5,185,000
5,150,000
5,115,000
5,080,000
5,045,000
5,010,000
4,975,000
5,390,000
5,355,000
5,320,000
5,285,000
5,250,000
5,215,000
5,180,000

7
8
TNG CNG

Tng
864,175,000
4,100,000
4,076,667
4,053,333
4,630,000
4,606,667
4,583,333
5,990,000
5,955,000
5,920,000
6,785,000
6,750,000
6,715,000
6,680,000
6,645,000
8,860,000
8,825,000
8,790,000
8,755,000
8,720,000
8,685,000
8,650,000
8,615,000
8,580,000
8,545,000
8,510,000
8,475,000
8,890,000
8,855,000
8,820,000
8,785,000
8,750,000
8,715,000
8,680,000

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84

514,500,000
511,000,000
507,500,000
504,000,000
500,500,000
497,000,000
493,500,000
490,000,000
486,500,000
483,000,000
479,500,000
476,000,000
472,500,000
469,000,000
465,500,000
462,000,000
458,500,000
455,000,000
451,500,000
448,000,000
444,500,000
441,000,000
437,500,000
434,000,000
430,500,000
427,000,000
423,500,000
420,000,000
416,500,000
413,000,000
409,500,000
406,000,000
402,500,000
399,000,000
395,500,000
392,000,000
388,500,000
385,000,000
381,500,000
378,000,000
374,500,000
371,000,000
367,500,000
364,000,000
360,500,000
357,000,000
353,500,000
350,000,000
346,500,000
343,000,000
339,500,000

3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000

5,145,000
5,110,000
5,075,000
5,040,000
5,005,000
4,970,000
4,935,000
4,900,000
4,865,000
4,830,000
4,795,000
4,760,000
4,725,000
4,690,000
4,655,000
4,620,000
4,585,000
4,550,000
4,515,000
4,480,000
4,445,000
4,410,000
4,375,000
4,340,000
4,305,000
4,270,000
4,235,000
4,200,000
4,165,000
4,130,000
4,095,000
4,060,000
4,025,000
3,990,000
3,955,000
3,920,000
3,885,000
3,850,000
3,815,000
3,780,000
3,745,000
3,710,000
3,675,000
3,640,000
3,605,000
3,570,000
3,535,000
3,500,000
3,465,000
3,430,000
3,395,000

8,645,000
8,610,000
8,575,000
8,540,000
8,505,000
8,470,000
8,435,000
8,400,000
8,365,000
8,330,000
8,295,000
8,260,000
8,225,000
8,190,000
8,155,000
8,120,000
8,085,000
8,050,000
8,015,000
7,980,000
7,945,000
7,910,000
7,875,000
7,840,000
7,805,000
7,770,000
7,735,000
7,700,000
7,665,000
7,630,000
7,595,000
7,560,000
7,525,000
7,490,000
7,455,000
7,420,000
7,385,000
7,350,000
7,315,000
7,280,000
7,245,000
7,210,000
7,175,000
7,140,000
7,105,000
7,070,000
7,035,000
7,000,000
6,965,000
6,930,000
6,895,000

85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

336,000,000
332,500,000
329,000,000
325,500,000
322,000,000
318,500,000
315,000,000
311,500,000
308,000,000
304,500,000
301,000,000
297,500,000
294,000,000
290,500,000
287,000,000
283,500,000
280,000,000
276,500,000
273,000,000
269,500,000
266,000,000
262,500,000
259,000,000
255,500,000
252,000,000
248,500,000
245,000,000
241,500,000
238,000,000
234,500,000
231,000,000
227,500,000
224,000,000
220,500,000
217,000,000
213,500,000

3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000

3,360,000
3,325,000
3,290,000
3,255,000
3,220,000
3,185,000
3,150,000
3,115,000
3,080,000
3,045,000
3,010,000
2,975,000
2,940,000
2,905,000
2,870,000
2,835,000
2,800,000
2,765,000
2,730,000
2,695,000
2,660,000
2,625,000
2,590,000
2,555,000
2,520,000
2,485,000
2,450,000
2,415,000
2,380,000
2,345,000
2,310,000
2,275,000
2,240,000
2,205,000
2,170,000
2,135,000

6,860,000
6,825,000
6,790,000
6,755,000
6,720,000
6,685,000
6,650,000
6,615,000
6,580,000
6,545,000
6,510,000
6,475,000
6,440,000
6,405,000
6,370,000
6,335,000
6,300,000
6,265,000
6,230,000
6,195,000
6,160,000
6,125,000
6,090,000
6,055,000
6,020,000
5,985,000
5,950,000
5,915,000
5,880,000
5,845,000
5,810,000
5,775,000
5,740,000
5,705,000
5,670,000
5,635,000

TI L
20%
10%
10%
10%
10%
10%
25%
5%
100%

LICH THANH TOAN D KIN


KHACH HANG BIDV
TNG CNG
180,000,000
0
180,000,000
90,000,000
0
90,000,000
0 90,000,000
90,000,000
0 90,000,000
90,000,000
0 90,000,000
90,000,000
0

90,000,000

90,000,000

0 225,000,000
0 45,000,000
270,000,000 630,000,000

225,000,000
45,000,000
900,000,000

BNG C TNH THU NHP, CHI PH KHON VAY


STT
Gia tri cn h
Gia tri vay
Thi gian tr
S tin tr/thang
K cui

1,333,000,000
933,000,000
180
5,183,333
5,183,333

LS 6 thang u: 8%/nm

0.67%

Ls thang tip theo: LSTK 12 thang + 4.5%


(hi n nay 12%/nm)
S tin lai phi tr thang cao nht
S tin gc va lai phi tr thang cao nht

1.000%
7,567,667
12,751,000

K
Tng
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

D n
266,500,000
261,316,667
256,133,333
384,250,000
379,066,667
373,883,333
502,000,000
496,816,667
491,633,333
486,450,000
481,266,667
476,083,333
470,900,000
465,716,667
460,533,333
455,350,000
450,166,667
444,983,333
439,800,000
434,616,667
429,433,333
424,250,000
752,316,667

Tr gc
933,000,000
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

Lai vay
635,133,167
1,776,667
1,742,111
1,707,556
2,561,667
2,527,111
2,492,556
5,020,000
4,968,167
4,916,333
4,864,500
4,812,667
4,760,833
4,709,000
4,657,167
4,605,333
4,553,500
4,501,667
4,449,833
4,398,000
4,346,167
4,294,333
4,242,500
7,523,167

1
2
3
4
5
TNG CNG

Tng
1,257,133,167
6,960,000
6,925,444
6,890,889
7,745,000
7,710,444
7,675,889
10,203,333
10,151,500
10,099,667
10,047,833
9,996,000
9,944,167
9,892,333
9,840,500
9,788,667
9,736,833
9,685,000
9,633,167
9,581,333
9,529,500
9,477,667
9,425,833
12,706,500

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64

747,133,333
741,950,000
736,766,667
731,583,333
726,400,000
721,216,667
716,033,333
710,850,000
705,666,667
700,483,333
695,300,000
756,766,667
751,583,333
746,400,000
741,216,667
736,033,333
730,850,000
725,666,667
720,483,333
715,300,000
710,116,667
704,933,333
699,750,000
694,566,667
689,383,333
684,200,000
679,016,667
673,833,333
668,650,000
663,466,667
658,283,333
653,100,000
647,916,667
642,733,333
637,550,000
632,366,667
627,183,333
622,000,000
616,816,667
611,633,333
606,450,000

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

7,471,333
7,419,500
7,367,667
7,315,833
7,264,000
7,212,167
7,160,333
7,108,500
7,056,667
7,004,833
6,953,000
7,567,667
7,515,833
7,464,000
7,412,167
7,360,333
7,308,500
7,256,667
7,204,833
7,153,000
7,101,167
7,049,333
6,997,500
6,945,667
6,893,833
6,842,000
6,790,167
6,738,333
6,686,500
6,634,667
6,582,833
6,531,000
6,479,167
6,427,333
6,375,500
6,323,667
6,271,833
6,220,000
6,168,167
6,116,333
6,064,500

12,654,667
12,602,833
12,551,000
12,499,167
12,447,333
12,395,500
12,343,667
12,291,833
12,240,000
12,188,167
12,136,333
12,751,000
12,699,167
12,647,333
12,595,500
12,543,667
12,491,833
12,440,000
12,388,167
12,336,333
12,284,500
12,232,667
12,180,833
12,129,000
12,077,167
12,025,333
11,973,500
11,921,667
11,869,833
11,818,000
11,766,167
11,714,333
11,662,500
11,610,667
11,558,833
11,507,000
11,455,167
11,403,333
11,351,500
11,299,667
11,247,833

65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105

601,266,667
596,083,333
590,900,000
585,716,667
580,533,333
575,350,000
570,166,667
564,983,333
559,800,000
554,616,667
549,433,333
544,250,000
539,066,667
533,883,333
528,700,000
523,516,667
518,333,333
513,150,000
507,966,667
502,783,333
497,600,000
492,416,667
487,233,333
482,050,000
476,866,667
471,683,333
466,500,000
461,316,667
456,133,333
450,950,000
445,766,667
440,583,333
435,400,000
430,216,667
425,033,333
419,850,000
414,666,667
409,483,333
404,300,000
399,116,667
393,933,333

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

6,012,667
5,960,833
5,909,000
5,857,167
5,805,333
5,753,500
5,701,667
5,649,833
5,598,000
5,546,167
5,494,333
5,442,500
5,390,667
5,338,833
5,287,000
5,235,167
5,183,333
5,131,500
5,079,667
5,027,833
4,976,000
4,924,167
4,872,333
4,820,500
4,768,667
4,716,833
4,665,000
4,613,167
4,561,333
4,509,500
4,457,667
4,405,833
4,354,000
4,302,167
4,250,333
4,198,500
4,146,667
4,094,833
4,043,000
3,991,167
3,939,333

11,196,000
11,144,167
11,092,333
11,040,500
10,988,667
10,936,833
10,885,000
10,833,167
10,781,333
10,729,500
10,677,667
10,625,833
10,574,000
10,522,167
10,470,333
10,418,500
10,366,667
10,314,833
10,263,000
10,211,167
10,159,333
10,107,500
10,055,667
10,003,833
9,952,000
9,900,167
9,848,333
9,796,500
9,744,667
9,692,833
9,641,000
9,589,167
9,537,333
9,485,500
9,433,667
9,381,833
9,330,000
9,278,167
9,226,333
9,174,500
9,122,667

106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

388,750,000
383,566,667
378,383,333
373,200,000
368,016,667
362,833,333
357,650,000
352,466,667
347,283,333
342,100,000
336,916,667
331,733,333
326,550,000
321,366,667
316,183,333

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

3,887,500
3,835,667
3,783,833
3,732,000
3,680,167
3,628,333
3,576,500
3,524,667
3,472,833
3,421,000
3,369,167
3,317,333
3,265,500
3,213,667
3,161,833

9,070,833
9,019,000
8,967,167
8,915,333
8,863,500
8,811,667
8,759,833
8,708,000
8,656,167
8,604,333
8,552,500
8,500,667
8,448,833
8,397,000
8,345,167

TI L
50%
10%
10%
25%
5%
100%

LICH THANH TOAN D KIN


KHACH HANG BIDV
TNG CNG
400,000,000 266,500,000
666,500,000
0 133,300,000
133,300,000
0 133,300,000
133,300,000
0 333,250,000
333,250,000
0 66,650,000
66,650,000
400,000,000 933,000,000

1,333,000,000

BNG C TNH THU NHP, CHI PH KHON VAY


STT
Gia tri cn h
Gia tri vay
Thi gian tr
S tin tr/thang
K cui

1,333,000,000
933,000,000
180
5,183,333
5,183,333

LS 6 thang u: 8%/nm

0.67%

Ls thang tip theo: LSTK 12 thang + 4.5%


(hi n nay 12%/nm)
S tin lai phi tr thang cao nht
S tin gc va lai phi tr thang cao nht

1.000%
7,523,167
12,706,500

K
Tng
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

D n
533,100,000
527,916,667
522,733,333
517,550,000
512,366,667
507,183,333
502,000,000
496,816,667
491,633,333
486,450,000
481,266,667
476,083,333
470,900,000
465,716,667
460,533,333
455,350,000
450,166,667
444,983,333
439,800,000
434,616,667
429,433,333
424,250,000
752,316,667
747,133,333
741,950,000

Tr gc
933,000,000
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

Lai vay
641,798,167
3,554,000
3,519,444
3,484,889
3,450,333
3,415,778
3,381,222
5,020,000
4,968,167
4,916,333
4,864,500
4,812,667
4,760,833
4,709,000
4,657,167
4,605,333
4,553,500
4,501,667
4,449,833
4,398,000
4,346,167
4,294,333
4,242,500
7,523,167
7,471,333
7,419,500

1
4
5
TNG CNG

Tng
1,263,798,167
8,737,333
8,702,778
8,668,222
8,633,667
8,599,111
8,564,556
10,203,333
10,151,500
10,099,667
10,047,833
9,996,000
9,944,167
9,892,333
9,840,500
9,788,667
9,736,833
9,685,000
9,633,167
9,581,333
9,529,500
9,477,667
9,425,833
12,706,500
12,654,667
12,602,833

26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68

736,766,667
731,583,333
726,400,000
721,216,667
716,033,333
710,850,000
705,666,667
700,483,333
695,300,000
690,116,667
684,933,333
746,400,000
741,216,667
736,033,333
730,850,000
725,666,667
720,483,333
715,300,000
710,116,667
704,933,333
699,750,000
694,566,667
689,383,333
684,200,000
679,016,667
673,833,333
668,650,000
663,466,667
658,283,333
653,100,000
647,916,667
642,733,333
637,550,000
632,366,667
627,183,333
622,000,000
616,816,667
611,633,333
606,450,000
601,266,667
596,083,333
590,900,000
585,716,667

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

7,367,667
7,315,833
7,264,000
7,212,167
7,160,333
7,108,500
7,056,667
7,004,833
6,953,000
6,901,167
6,849,333
7,464,000
7,412,167
7,360,333
7,308,500
7,256,667
7,204,833
7,153,000
7,101,167
7,049,333
6,997,500
6,945,667
6,893,833
6,842,000
6,790,167
6,738,333
6,686,500
6,634,667
6,582,833
6,531,000
6,479,167
6,427,333
6,375,500
6,323,667
6,271,833
6,220,000
6,168,167
6,116,333
6,064,500
6,012,667
5,960,833
5,909,000
5,857,167

12,551,000
12,499,167
12,447,333
12,395,500
12,343,667
12,291,833
12,240,000
12,188,167
12,136,333
12,084,500
12,032,667
12,647,333
12,595,500
12,543,667
12,491,833
12,440,000
12,388,167
12,336,333
12,284,500
12,232,667
12,180,833
12,129,000
12,077,167
12,025,333
11,973,500
11,921,667
11,869,833
11,818,000
11,766,167
11,714,333
11,662,500
11,610,667
11,558,833
11,507,000
11,455,167
11,403,333
11,351,500
11,299,667
11,247,833
11,196,000
11,144,167
11,092,333
11,040,500

69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111

580,533,333
575,350,000
570,166,667
564,983,333
559,800,000
554,616,667
549,433,333
544,250,000
539,066,667
533,883,333
528,700,000
523,516,667
518,333,333
513,150,000
507,966,667
502,783,333
497,600,000
492,416,667
487,233,333
482,050,000
476,866,667
471,683,333
466,500,000
461,316,667
456,133,333
450,950,000
445,766,667
440,583,333
435,400,000
430,216,667
425,033,333
419,850,000
414,666,667
409,483,333
404,300,000
399,116,667
393,933,333
388,750,000
383,566,667
378,383,333
373,200,000
368,016,667
362,833,333

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

5,805,333
5,753,500
5,701,667
5,649,833
5,598,000
5,546,167
5,494,333
5,442,500
5,390,667
5,338,833
5,287,000
5,235,167
5,183,333
5,131,500
5,079,667
5,027,833
4,976,000
4,924,167
4,872,333
4,820,500
4,768,667
4,716,833
4,665,000
4,613,167
4,561,333
4,509,500
4,457,667
4,405,833
4,354,000
4,302,167
4,250,333
4,198,500
4,146,667
4,094,833
4,043,000
3,991,167
3,939,333
3,887,500
3,835,667
3,783,833
3,732,000
3,680,167
3,628,333

10,988,667
10,936,833
10,885,000
10,833,167
10,781,333
10,729,500
10,677,667
10,625,833
10,574,000
10,522,167
10,470,333
10,418,500
10,366,667
10,314,833
10,263,000
10,211,167
10,159,333
10,107,500
10,055,667
10,003,833
9,952,000
9,900,167
9,848,333
9,796,500
9,744,667
9,692,833
9,641,000
9,589,167
9,537,333
9,485,500
9,433,667
9,381,833
9,330,000
9,278,167
9,226,333
9,174,500
9,122,667
9,070,833
9,019,000
8,967,167
8,915,333
8,863,500
8,811,667

112
113
114
115
116
117
118
119
120

357,650,000
352,466,667
347,283,333
342,100,000
336,916,667
331,733,333
326,550,000
321,366,667
316,183,333

5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333
5,183,333

3,576,500
3,524,667
3,472,833
3,421,000
3,369,167
3,317,333
3,265,500
3,213,667
3,161,833

8,759,833
8,708,000
8,656,167
8,604,333
8,552,500
8,500,667
8,448,833
8,397,000
8,345,167

TI L
70%
25%
5%
100%

LICH THANH TOAN D KIN


KHACH HANG BIDV
TNG CNG
400,000,000 533,100,000
933,100,000
0 333,250,000
333,250,000
0 66,650,000
66,650,000
400,000,000 933,000,000 1,333,000,000

You might also like