BẢNG BÁO GIÁ VÀ TIẾN ĐỘ THANH TOÁN DỰ K

Căn hộ Beverly Solari

Mã căn hộ BS8-36.26 Giá bán (

Tầng 36 Chiế
Hướng ban công Bắc Giá sau chiết khấu
Loại căn hộ 2pn+ Giá sau chiết khấ
Diện tích tim tường (m2) 70.10
Tổng giá (bao gồm Ph
Diện tích sử dụng (m2) 63.10
N DỰ KIẾN

Đơn vị tính: VNĐ

á bán (chưa VAT) VND 3,547,870,672

Chiết khấu (%)
t khấu chưa VAT) 3,547,870,672
hiết khấu (có VAT) 3,902,657,739
Phí bảo trì 70,957,413
gồm Phí bảo trì &
3,973,615,153
VAT )
 BẢNG BÁO GIÁ VÀ PHƯƠNG ÁN ĐẦU TƯ
Căn hộ Beverly Solari
Đơn vị tính: VNĐ
Mã căn hộ BS8-36.26 Giá bán (chưa VAT) VND 3,547,870,672
Tầng 36 Chiết khấu (%) -
Giá sau chiết khấu
Hướng ban công Bắc 3,547,870,672
chưa
Giá sau chiết VAT)
khấu (có
Loại căn hộ 2pn+ 3,902,657,739
VAT)
Diện tích tim tường (m2) 70.10 Phí bảo trì 70,957,413
Tổng giá (bao gồm Phí
Diện tích sử dụng (m2) 63.10 3,973,615,153
bảo trì & VAT )

Phương án Vay ngân hàng 80%

VỐN TỰ CÓ NGÂN HÀNG
ĐỢT THANH TOÁN DIỄN GIẢI
Tỷ lệ Số tiền Tỷ lệ Số tiền
Đặt Cọc 50,000,000

Đợt 1 Thỏa thuận ký quỹ 5% 145,132,887

Đợt 2 Hợp đồng mua bán (tháng 12/2022) 10% 390,265,774 35% 1,365,930,209

Theo thông báo nhận bàn giao của

bên bán (2% KPBT + VAT của 5%)
Đợt 3 (tháng 6/2024) 45% 1,756,195,983
100% Kinh phí bảo trì 70,957,413
VAT của 5% giá bán 17,739,353

Thông báo cấp sổ (5% giá bán

Đợt 4 không VAT) 5% 177,393,534 -

Thông báo cấp sổ (5% giá bán

Đợt 5 không VAT) - -
20% 851,488,961 80% 3,122,126,191

Hiệu quả đầu tư phương án vay NH (2 năm)

Vốn tự có (Đợt 1, 2, 3) 674,095,428
Trả gốc 2 năm đầu tiên -
Trả lãi 2 năm đầu tiên 261,694,883
Chủ đầu tư hỗ trợ lãi suất - 261,694,883
Tổng mức đầu tư 674,095,428
Mức tăng giá căn hộ 2 năm (5% mỗi năm) 10%
Giá trị căn hộ 2 năm sau 4,370,976,668
Lợi nhuận kỳ vọng 397,361,515
Voucher Vinfast 150 60,000,000
Tổng lợi nhuận 457,361,515
Tỷ suất lợi nhuận 67.85%

*Bảng báo giá và tiến độ thanh toán trên chỉ mang tính tham khảo
Tổng lợi nhuận chưa bao gồm thuế, phí
 PHỤ LỤC I.2: PHƯƠNG PHÁP TÍNH LÃI THEO DƯ NỢ GIẢM DẦN

TÊN KHÁCH HÀNG

SỐ TIỀN VAY 3,122,126,191 VND PHƯƠNG THỨC TRẢ NỢ
THỜI HẠN VAY 420 Tháng TIỀN GỐC Hàng tháng
LÃI SUẤT 0.71% /Tháng TIỀN LÃI Hàng tháng
NGÀY GIẢI NGÂN 4/30/2022 GỐC TRẢ HÀNG THÁNG 7,884,157 VND
NGÀY ĐÁO HẠN 4/30/2057 LÃI SUẤT Biên độ 3.5%

Ngày trả Lãi phải trả Tổng tiền

TT Dư nợ Gốc
nợ Từ ngày Đến ngày Số ngày Lãi suất Tiền lãi phải trả
1 31-05-2022 3,122,126,191 0 30-04-2022 31-05-2022 31 0.71% 22,852,229 22,852,229
2 01-07-2022 3,122,126,191 0 01-06-2022 01-07-2022 31 0.71% 22,115,061 22,115,061
3 01-08-2022 3,122,126,191 0 02-07-2022 01-08-2022 31 0.71% 22,115,061 22,115,061
4 01-09-2022 3,122,126,191 0 02-08-2022 01-09-2022 31 0.71% 22,115,061 22,115,061
5 01-10-2022 3,122,126,191 0 02-09-2022 01-10-2022 30 0.71% 21,377,892 21,377,892
6 01-11-2022 3,122,126,191 0 02-10-2022 01-11-2022 31 0.71% 22,115,061 22,115,061
7 01-12-2022 3,122,126,191 0 02-11-2022 01-12-2022 30 0.71% 21,377,892 21,377,892
8 01-01-2023 3,122,126,191 0 02-12-2022 01-01-2023 31 0.71% 22,115,061 22,115,061
9 01-02-2023 3,122,126,191 0 02-01-2023 01-02-2023 31 0.71% 22,115,061 22,115,061
10 01-03-2023 3,122,126,191 0 02-02-2023 01-03-2023 28 0.71% 19,903,554 19,903,554
11 01-04-2023 3,122,126,191 0 02-03-2023 01-04-2023 31 0.71% 22,115,061 22,115,061
12 01-05-2023 3,122,126,191 0 02-04-2023 01-05-2023 30 0.71% 21,377,892 21,377,892
13 01-06-2023 3,122,126,191 0 02-05-2023 01-06-2023 31 0.71% 22,115,061 22,115,061
14 01-07-2023 3,122,126,191 0 02-06-2023 01-07-2023 30 0.71% 21,377,892 21,377,892
15 01-08-2023 3,122,126,191 0 02-07-2023 01-08-2023 31 0.71% 22,115,061 22,115,061
16 01-09-2023 3,122,126,191 0 02-08-2023 01-09-2023 31 0.71% 22,115,061 22,115,061
17 01-10-2023 3,122,126,191 0 02-09-2023 01-10-2023 30 0.71% 21,377,892 21,377,892
18 01-11-2023 3,122,126,191 0 02-10-2023 01-11-2023 31 0.71% 22,115,061 22,115,061
19 01-12-2023 3,122,126,191 0 02-11-2023 01-12-2023 30 0.71% 21,377,892 21,377,892
20 01-01-2024 3,122,126,191 0 02-12-2023 01-01-2024 31 0.92% 28,723,561 28,723,561
21 01-02-2024 3,122,126,191 0 02-01-2024 01-02-2024 31 0.92% 28,723,561 28,723,561
22 01-03-2024 3,122,126,191 0 02-02-2024 01-03-2024 29 0.92% 26,808,657 26,808,657
23 01-04-2024 3,122,126,191 0 02-03-2024 01-04-2024 31 0.92% 28,723,561 28,723,561
24 01-05-2024 3,122,126,191 0 02-04-2024 01-05-2024 30 0.92% 27,766,109 27,766,109
25 01-06-2024 3,122,126,191 0 02-05-2024 01-06-2024 31 0.92% 28,723,561 28,723,561
26 01-07-2024 3,122,126,191 0 02-06-2024 01-07-2024 30 0.92% 27,766,109 27,766,109
27 01-08-2024 3,122,126,191 0 02-07-2024 01-08-2024 31 0.92% 28,723,561 28,723,561
28 01-09-2024 3,122,126,191 0 02-08-2024 01-09-2024 31 0.92% 28,723,561 28,723,561
29 01-10-2024 3,122,126,191 0 02-09-2024 01-10-2024 30 0.92% 27,766,109 27,766,109
30 01-11-2024 3,122,126,191 0 02-10-2024 01-11-2024 31 0.92% 28,723,561 28,723,561
31 01-12-2024 3,122,126,191 0 02-11-2024 01-12-2024 30 0.92% 27,766,109 27,766,109
32 01-01-2025 3,122,126,191 0 02-12-2024 01-01-2025 31 0.92% 28,723,561 28,723,561
33 01-02-2025 3,122,126,191 0 02-01-2025 01-02-2025 31 0.92% 28,723,561 28,723,561
34 01-03-2025 3,122,126,191 0 02-02-2025 01-03-2025 28 0.92% 25,851,205 25,851,205
35 01-04-2025 3,122,126,191 0 02-03-2025 01-04-2025 31 0.92% 28,723,561 28,723,561
36 01-05-2025 3,122,126,191 0 02-04-2025 01-05-2025 30 0.92% 27,766,109 27,766,109
37 01-06-2025 3,122,126,191 0 02-05-2025 01-06-2025 31 0.92% 28,723,561 28,723,561
38 01-07-2025 3,122,126,191 0 02-06-2025 01-07-2025 30 0.92% 27,766,109 27,766,109
39 01-08-2025 3,122,126,191 0 02-07-2025 01-08-2025 31 0.92% 28,723,561 28,723,561
40 01-09-2025 3,122,126,191 7,884,157 02-08-2025 01-09-2025 31 0.92% 28,723,561 36,607,718
41 01-10-2025 3,114,242,034 7,884,157 02-09-2025 01-10-2025 30 0.92% 27,695,992 35,580,149
42 01-11-2025 3,106,357,877 7,884,157 02-10-2025 01-11-2025 31 0.92% 28,578,492 36,462,649
43 01-12-2025 3,098,473,720 7,884,157 02-11-2025 01-12-2025 30 0.92% 27,555,760 35,439,917
44 01-01-2026 3,090,589,563 7,884,157 02-12-2025 01-01-2026 31 0.92% 28,433,424 36,317,581
45 01-02-2026 3,082,705,406 7,884,157 02-01-2026 01-02-2026 31 0.92% 28,360,890 36,245,047
46 01-03-2026 3,074,821,249 7,884,157 02-02-2026 01-03-2026 28 0.92% 25,459,520 33,343,677
47 01-04-2026 3,066,937,092 7,884,157 02-03-2026 01-04-2026 31 0.92% 28,215,821 36,099,978
48 01-05-2026 3,059,052,935 7,884,157 02-04-2026 01-05-2026 30 0.92% 27,205,177 35,089,334
49 01-06-2026 3,051,168,778 7,884,157 02-05-2026 01-06-2026 31 0.92% 28,070,753 35,954,910
50 01-07-2026 3,043,284,621 7,884,157 02-06-2026 01-07-2026 30 0.92% 27,064,945 34,949,102
51 01-08-2026 3,035,400,464 7,884,157 02-07-2026 01-08-2026 31 0.92% 27,925,684 35,809,841
52 01-09-2026 3,027,516,307 7,884,157 02-08-2026 01-09-2026 31 0.92% 27,853,150 35,737,307
53 01-10-2026 3,019,632,150 7,884,157 02-09-2026 01-10-2026 30 0.92% 26,854,595 34,738,752
54 01-11-2026 3,011,747,993 7,884,157 02-10-2026 01-11-2026 31 0.92% 27,708,082 35,592,239
55 01-12-2026 3,003,863,836 7,884,157 02-11-2026 01-12-2026 30 0.92% 26,714,362 34,598,519
56 01-01-2027 2,995,979,679 7,884,157 02-12-2026 01-01-2027 31 0.92% 27,563,013 35,447,170
57 01-02-2027 2,988,095,522 7,884,157 02-01-2027 01-02-2027 31 0.92% 27,490,479 35,374,636
58 01-03-2027 2,980,211,365 7,884,157 02-02-2027 01-03-2027 28 0.92% 24,676,150 32,560,307
59 01-04-2027 2,972,327,208 7,884,157 02-03-2027 01-04-2027 31 0.92% 27,345,410 35,229,567
60 01-05-2027 2,964,443,051 7,884,157 02-04-2027 01-05-2027 30 0.92% 26,363,780 34,247,937
61 01-06-2027 2,956,558,894 7,884,157 02-05-2027 01-06-2027 31 0.92% 27,200,342 35,084,499
62 01-07-2027 2,948,674,737 7,884,157 02-06-2027 01-07-2027 30 0.92% 26,223,547 34,107,704
63 01-08-2027 2,940,790,580 7,884,157 02-07-2027 01-08-2027 31 0.92% 27,055,273 34,939,430
64 01-09-2027 2,932,906,423 7,884,157 02-08-2027 01-09-2027 31 0.92% 26,982,739 34,866,896
65 01-10-2027 2,925,022,266 7,884,157 02-09-2027 01-10-2027 30 0.92% 26,013,198 33,897,355
66 01-11-2027 2,917,138,109 7,884,157 02-10-2027 01-11-2027 31 0.92% 26,837,671 34,721,828
67 01-12-2027 2,909,253,952 7,884,157 02-11-2027 01-12-2027 30 0.92% 25,872,965 33,757,122
68 01-01-2028 2,901,369,795 7,884,157 02-12-2027 01-01-2028 31 0.92% 26,692,602 34,576,759
69 01-02-2028 2,893,485,638 7,884,157 02-01-2028 01-02-2028 31 0.92% 26,620,068 34,504,225
70 01-03-2028 2,885,601,481 7,884,157 02-02-2028 01-03-2028 29 0.92% 24,777,698 32,661,855
71 01-04-2028 2,877,717,324 7,884,157 02-03-2028 01-04-2028 31 0.92% 26,474,999 34,359,156
72 01-05-2028 2,869,833,167 7,884,157 02-04-2028 01-05-2028 30 0.92% 25,522,383 33,406,540
73 01-06-2028 2,861,949,010 7,884,157 02-05-2028 01-06-2028 31 0.92% 26,329,931 34,214,088
74 01-07-2028 2,854,064,853 7,884,157 02-06-2028 01-07-2028 30 0.92% 25,382,150 33,266,307
75 01-08-2028 2,846,180,696 7,884,157 02-07-2028 01-08-2028 31 0.92% 26,184,862 34,069,019
76 01-09-2028 2,838,296,539 7,884,157 02-08-2028 01-09-2028 31 0.92% 26,112,328 33,996,485
77 01-10-2028 2,830,412,382 7,884,157 02-09-2028 01-10-2028 30 0.92% 25,171,801 33,055,958
78 01-11-2028 2,822,528,225 7,884,157 02-10-2028 01-11-2028 31 0.92% 25,967,260 33,851,417
79 01-12-2028 2,814,644,068 7,884,157 02-11-2028 01-12-2028 30 0.92% 25,031,568 32,915,725
 80 01-01-2029 2,806,759,911 7,884,157 02-12-2028 01-01-2029 31 0.92% 25,822,191 33,706,348
81 01-02-2029 2,798,875,754 7,884,157 02-01-2029 01-02-2029 31 0.92% 25,749,657 33,633,814
82 01-03-2029 2,790,991,597 7,884,157 02-02-2029 01-03-2029 28 0.92% 23,109,410 30,993,567
83 01-04-2029 2,783,107,440 7,884,157 02-03-2029 01-04-2029 31 0.92% 25,604,588 33,488,745
84 01-05-2029 2,775,223,283 7,884,157 02-04-2029 01-05-2029 30 0.92% 24,680,986 32,565,143
85 01-06-2029 2,767,339,126 7,884,157 02-05-2029 01-06-2029 31 0.92% 25,459,520 33,343,677
86 01-07-2029 2,759,454,969 7,884,157 02-06-2029 01-07-2029 30 0.92% 24,540,753 32,424,910
87 01-08-2029 2,751,570,812 7,884,157 02-07-2029 01-08-2029 31 0.92% 25,314,451 33,198,608
88 01-09-2029 2,743,686,655 7,884,157 02-08-2029 01-09-2029 31 0.92% 25,241,917 33,126,074
89 01-10-2029 2,735,802,498 7,884,157 02-09-2029 01-10-2029 30 0.92% 24,330,404 32,214,561
90 01-11-2029 2,727,918,341 7,884,157 02-10-2029 01-11-2029 31 0.92% 25,096,849 32,981,006
91 01-12-2029 2,720,034,184 7,884,157 02-11-2029 01-12-2029 30 0.92% 24,190,171 32,074,328
92 01-01-2030 2,712,150,027 7,884,157 02-12-2029 01-01-2030 31 0.92% 24,951,780 32,835,937
93 01-02-2030 2,704,265,870 7,884,157 02-01-2030 01-02-2030 31 0.92% 24,879,246 32,763,403
94 01-03-2030 2,696,381,713 7,884,157 02-02-2030 01-03-2030 28 0.92% 22,326,041 30,210,198
95 01-04-2030 2,688,497,556 7,884,157 02-03-2030 01-04-2030 31 0.92% 24,734,178 32,618,335
96 01-05-2030 2,680,613,399 7,884,157 02-04-2030 01-05-2030 30 0.92% 23,839,588 31,723,745
97 01-06-2030 2,672,729,242 7,884,157 02-05-2030 01-06-2030 31 0.92% 24,589,109 32,473,266
98 01-07-2030 2,664,845,085 7,884,157 02-06-2030 01-07-2030 30 0.92% 23,699,356 31,583,513
99 01-08-2030 2,656,960,928 7,884,157 02-07-2030 01-08-2030 31 0.92% 24,444,041 32,328,198
100 01-09-2030 2,649,076,771 7,884,157 02-08-2030 01-09-2030 31 0.92% 24,371,506 32,255,663
101 01-10-2030 2,641,192,614 7,884,157 02-09-2030 01-10-2030 30 0.92% 23,489,006 31,373,163
102 01-11-2030 2,633,308,457 7,884,157 02-10-2030 01-11-2030 31 0.92% 24,226,438 32,110,595
103 01-12-2030 2,625,424,300 7,884,157 02-11-2030 01-12-2030 30 0.92% 23,348,773 31,232,930
104 01-01-2031 2,617,540,143 7,884,157 02-12-2030 01-01-2031 31 0.92% 24,081,369 31,965,526
105 01-02-2031 2,609,655,986 7,884,157 02-01-2031 01-02-2031 31 0.92% 24,008,835 31,892,992
106 01-03-2031 2,601,771,829 7,884,157 02-02-2031 01-03-2031 28 0.92% 21,542,671 29,426,828
107 01-04-2031 2,593,887,672 7,884,157 02-03-2031 01-04-2031 31 0.92% 23,863,767 31,747,924
108 01-05-2031 2,586,003,515 7,884,157 02-04-2031 01-05-2031 30 0.92% 22,998,191 30,882,348
109 01-06-2031 2,578,119,358 7,884,157 02-05-2031 01-06-2031 31 0.92% 23,718,698 31,602,855
110 01-07-2031 2,570,235,201 7,884,157 02-06-2031 01-07-2031 30 0.92% 22,857,958 30,742,115
111 01-08-2031 2,562,351,044 7,884,157 02-07-2031 01-08-2031 31 0.92% 23,573,630 31,457,787
112 01-09-2031 2,554,466,887 7,884,157 02-08-2031 01-09-2031 31 0.92% 23,501,095 31,385,252
113 01-10-2031 2,546,582,730 7,884,157 02-09-2031 01-10-2031 30 0.92% 22,647,609 30,531,766
114 01-11-2031 2,538,698,573 7,884,157 02-10-2031 01-11-2031 31 0.92% 23,356,027 31,240,184
115 01-12-2031 2,530,814,416 7,884,157 02-11-2031 01-12-2031 30 0.92% 22,507,376 30,391,533
116 01-01-2032 2,522,930,259 7,884,157 02-12-2031 01-01-2032 31 0.92% 23,210,958 31,095,115
117 01-02-2032 2,515,046,102 7,884,157 02-01-2032 01-02-2032 31 0.92% 23,138,424 31,022,581
118 01-03-2032 2,507,161,945 7,884,157 02-02-2032 01-03-2032 29 0.92% 21,528,164 29,412,321
119 01-04-2032 2,499,277,788 7,884,157 02-03-2032 01-04-2032 31 0.92% 22,993,356 30,877,513
120 01-05-2032 2,491,393,631 7,884,157 02-04-2032 01-05-2032 30 0.92% 22,156,794 30,040,951
121 01-06-2032 2,483,509,474 7,884,157 02-05-2032 01-06-2032 31 0.92% 22,848,287 30,732,444
122 01-07-2032 2,475,625,317 7,884,157 02-06-2032 01-07-2032 30 0.92% 22,016,561 29,900,718
123 01-08-2032 2,467,741,160 7,884,157 02-07-2032 01-08-2032 31 0.92% 22,703,219 30,587,376
124 01-09-2032 2,459,857,003 7,884,157 02-08-2032 01-09-2032 31 0.92% 22,630,684 30,514,841
125 01-10-2032 2,451,972,846 7,884,157 02-09-2032 01-10-2032 30 0.92% 21,806,212 29,690,369
126 01-11-2032 2,444,088,689 7,884,157 02-10-2032 01-11-2032 31 0.92% 22,485,616 30,369,773
127 01-12-2032 2,436,204,532 7,884,157 02-11-2032 01-12-2032 30 0.92% 21,665,979 29,550,136
128 01-01-2033 2,428,320,375 7,884,157 02-12-2032 01-01-2033 31 0.92% 22,340,547 30,224,704
129 01-02-2033 2,420,436,218 7,884,157 02-01-2033 01-02-2033 31 0.92% 22,268,013 30,152,170
130 01-03-2033 2,412,552,061 7,884,157 02-02-2033 01-03-2033 28 0.92% 19,975,931 27,860,088
131 01-04-2033 2,404,667,904 7,884,157 02-03-2033 01-04-2033 31 0.92% 22,122,945 30,007,102
132 01-05-2033 2,396,783,747 7,884,157 02-04-2033 01-05-2033 30 0.92% 21,315,397 29,199,554
133 01-06-2033 2,388,899,590 7,884,157 02-05-2033 01-06-2033 31 0.92% 21,977,876 29,862,033
134 01-07-2033 2,381,015,433 7,884,157 02-06-2033 01-07-2033 30 0.92% 21,175,164 29,059,321
135 01-08-2033 2,373,131,276 7,884,157 02-07-2033 01-08-2033 31 0.92% 21,832,808 29,716,965
136 01-09-2033 2,365,247,119 7,884,157 02-08-2033 01-09-2033 31 0.92% 21,760,273 29,644,430
137 01-10-2033 2,357,362,962 7,884,157 02-09-2033 01-10-2033 30 0.92% 20,964,815 28,848,972
138 01-11-2033 2,349,478,805 7,884,157 02-10-2033 01-11-2033 31 0.92% 21,615,205 29,499,362
139 01-12-2033 2,341,594,648 7,884,157 02-11-2033 01-12-2033 30 0.92% 20,824,582 28,708,739
140 01-01-2034 2,333,710,491 7,884,157 02-12-2033 01-01-2034 31 0.92% 21,470,137 29,354,294
141 01-02-2034 2,325,826,334 7,884,157 02-01-2034 01-02-2034 31 0.92% 21,397,602 29,281,759
142 01-03-2034 2,317,942,177 7,884,157 02-02-2034 01-03-2034 28 0.92% 19,192,561 27,076,718
143 01-04-2034 2,310,058,020 7,884,157 02-03-2034 01-04-2034 31 0.92% 21,252,534 29,136,691
144 01-05-2034 2,302,173,863 7,884,157 02-04-2034 01-05-2034 30 0.92% 20,474,000 28,358,157
145 01-06-2034 2,294,289,706 7,884,157 02-05-2034 01-06-2034 31 0.92% 21,107,465 28,991,622
146 01-07-2034 2,286,405,549 7,884,157 02-06-2034 01-07-2034 30 0.92% 20,333,767 28,217,924
147 01-08-2034 2,278,521,392 7,884,157 02-07-2034 01-08-2034 31 0.92% 20,962,397 28,846,554
148 01-09-2034 2,270,637,235 7,884,157 02-08-2034 01-09-2034 31 0.92% 20,889,863 28,774,020
149 01-10-2034 2,262,753,078 7,884,157 02-09-2034 01-10-2034 30 0.92% 20,123,417 28,007,574
150 01-11-2034 2,254,868,921 7,884,157 02-10-2034 01-11-2034 31 0.92% 20,744,794 28,628,951
151 01-12-2034 2,246,984,764 7,884,157 02-11-2034 01-12-2034 30 0.92% 19,983,185 27,867,342
152 01-01-2035 2,239,100,607 7,884,157 02-12-2034 01-01-2035 31 0.92% 20,599,726 28,483,883
153 01-02-2035 2,231,216,450 7,884,157 02-01-2035 01-02-2035 31 0.92% 20,527,191 28,411,348
154 01-03-2035 2,223,332,293 7,884,157 02-02-2035 01-03-2035 28 0.92% 18,409,191 26,293,348
155 01-04-2035 2,215,448,136 7,884,157 02-03-2035 01-04-2035 31 0.92% 20,382,123 28,266,280
156 01-05-2035 2,207,563,979 7,884,157 02-04-2035 01-05-2035 30 0.92% 19,632,602 27,516,759
157 01-06-2035 2,199,679,822 7,884,157 02-05-2035 01-06-2035 31 0.92% 20,237,054 28,121,211
158 01-07-2035 2,191,795,665 7,884,157 02-06-2035 01-07-2035 30 0.92% 19,492,369 27,376,526
159 01-08-2035 2,183,911,508 7,884,157 02-07-2035 01-08-2035 31 0.92% 20,091,986 27,976,143
160 01-09-2035 2,176,027,351 7,884,157 02-08-2035 01-09-2035 31 0.92% 20,019,452 27,903,609
161 01-10-2035 2,168,143,194 7,884,157 02-09-2035 01-10-2035 30 0.92% 19,282,020 27,166,177
162 01-11-2035 2,160,259,037 7,884,157 02-10-2035 01-11-2035 31 0.92% 19,874,383 27,758,540
163 01-12-2035 2,152,374,880 7,884,157 02-11-2035 01-12-2035 30 0.92% 19,141,787 27,025,944
164 01-01-2036 2,144,490,723 7,884,157 02-12-2035 01-01-2036 31 0.92% 19,729,315 27,613,472
165 01-02-2036 2,136,606,566 7,884,157 02-01-2036 01-02-2036 31 0.92% 19,656,780 27,540,937
166 01-03-2036 2,128,722,409 7,884,157 02-02-2036 01-03-2036 29 0.92% 18,278,630 26,162,787
167 01-04-2036 2,120,838,252 7,884,157 02-03-2036 01-04-2036 31 0.92% 19,511,712 27,395,869
168 01-05-2036 2,112,954,095 7,884,157 02-04-2036 01-05-2036 30 0.92% 18,791,205 26,675,362
169 01-06-2036 2,105,069,938 7,884,157 02-05-2036 01-06-2036 31 0.92% 19,366,643 27,250,800
170 01-07-2036 2,097,185,781 7,884,157 02-06-2036 01-07-2036 30 0.92% 18,650,972 26,535,129
171 01-08-2036 2,089,301,624 7,884,157 02-07-2036 01-08-2036 31 0.92% 19,221,575 27,105,732
172 01-09-2036 2,081,417,467 7,884,157 02-08-2036 01-09-2036 31 0.92% 19,149,041 27,033,198
173 01-10-2036 2,073,533,310 7,884,157 02-09-2036 01-10-2036 30 0.92% 18,440,623 26,324,780
174 01-11-2036 2,065,649,153 7,884,157 02-10-2036 01-11-2036 31 0.92% 19,003,972 26,888,129
175 01-12-2036 2,057,764,996 7,884,157 02-11-2036 01-12-2036 30 0.92% 18,300,390 26,184,547
176 01-01-2037 2,049,880,839 7,884,157 02-12-2036 01-01-2037 31 0.92% 18,858,904 26,743,061
177 01-02-2037 2,041,996,682 7,884,157 02-01-2037 01-02-2037 31 0.92% 18,786,369 26,670,526
178 01-03-2037 2,034,112,525 7,884,157 02-02-2037 01-03-2037 28 0.92% 16,842,452 24,726,609
179 01-04-2037 2,026,228,368 7,884,157 02-03-2037 01-04-2037 31 0.92% 18,641,301 26,525,458
180 01-05-2037 2,018,344,211 7,884,157 02-04-2037 01-05-2037 30 0.92% 17,949,808 25,833,965
181 01-06-2037 2,010,460,054 7,884,157 02-05-2037 01-06-2037 31 0.92% 18,496,233 26,380,390
182 01-07-2037 2,002,575,897 7,884,157 02-06-2037 01-07-2037 30 0.92% 17,809,575 25,693,732
183 01-08-2037 1,994,691,740 7,884,157 02-07-2037 01-08-2037 31 0.92% 18,351,164 26,235,321
184 01-09-2037 1,986,807,583 7,884,157 02-08-2037 01-09-2037 31 0.92% 18,278,630 26,162,787
185 01-10-2037 1,978,923,426 7,884,157 02-09-2037 01-10-2037 30 0.92% 17,599,226 25,483,383
186 01-11-2037 1,971,039,269 7,884,157 02-10-2037 01-11-2037 31 0.92% 18,133,561 26,017,718
187 01-12-2037 1,963,155,112 7,884,157 02-11-2037 01-12-2037 30 0.92% 17,458,993 25,343,150
188 01-01-2038 1,955,270,955 7,884,157 02-12-2037 01-01-2038 31 0.92% 17,988,493 25,872,650
189 01-02-2038 1,947,386,798 7,884,157 02-01-2038 01-02-2038 31 0.92% 17,915,959 25,800,116
190 01-03-2038 1,939,502,641 7,884,157 02-02-2038 01-03-2038 28 0.92% 16,059,082 23,943,239
191 01-04-2038 1,931,618,484 7,884,157 02-03-2038 01-04-2038 31 0.92% 17,770,890 25,655,047
192 01-05-2038 1,923,734,327 7,884,157 02-04-2038 01-05-2038 30 0.92% 17,108,411 24,992,568
193 01-06-2038 1,915,850,170 7,884,157 02-05-2038 01-06-2038 31 0.92% 17,625,822 25,509,979
194 01-07-2038 1,907,966,013 7,884,157 02-06-2038 01-07-2038 30 0.92% 16,968,178 24,852,335
195 01-08-2038 1,900,081,856 7,884,157 02-07-2038 01-08-2038 31 0.92% 17,480,753 25,364,910
196 01-09-2038 1,892,197,699 7,884,157 02-08-2038 01-09-2038 31 0.92% 17,408,219 25,292,376
197 01-10-2038 1,884,313,542 7,884,157 02-09-2038 01-10-2038 30 0.92% 16,757,828 24,641,985
198 01-11-2038 1,876,429,385 7,884,157 02-10-2038 01-11-2038 31 0.92% 17,263,150 25,147,307
199 01-12-2038 1,868,545,228 7,884,157 02-11-2038 01-12-2038 30 0.92% 16,617,596 24,501,753
200 01-01-2039 1,860,661,071 7,884,157 02-12-2038 01-01-2039 31 0.92% 17,118,082 25,002,239
201 01-02-2039 1,852,776,914 7,884,157 02-01-2039 01-02-2039 31 0.92% 17,045,548 24,929,705
202 01-03-2039 1,844,892,757 7,884,157 02-02-2039 01-03-2039 28 0.92% 15,275,712 23,159,869
203 01-04-2039 1,837,008,600 7,884,157 02-03-2039 01-04-2039 31 0.92% 16,900,479 24,784,636
204 01-05-2039 1,829,124,443 7,884,157 02-04-2039 01-05-2039 30 0.92% 16,267,013 24,151,170
205 01-06-2039 1,821,240,286 7,884,157 02-05-2039 01-06-2039 31 0.92% 16,755,411 24,639,568
206 01-07-2039 1,813,356,129 7,884,157 02-06-2039 01-07-2039 30 0.92% 16,126,781 24,010,938
207 01-08-2039 1,805,471,972 7,884,157 02-07-2039 01-08-2039 31 0.92% 16,610,342 24,494,499
208 01-09-2039 1,797,587,815 7,884,157 02-08-2039 01-09-2039 31 0.92% 16,537,808 24,421,965
209 01-10-2039 1,789,703,658 7,884,157 02-09-2039 01-10-2039 30 0.92% 15,916,431 23,800,588
210 01-11-2039 1,781,819,501 7,884,157 02-10-2039 01-11-2039 31 0.92% 16,392,739 24,276,896
211 01-12-2039 1,773,935,344 7,884,157 02-11-2039 01-12-2039 30 0.92% 15,776,198 23,660,355
212 01-01-2040 1,766,051,187 7,884,157 02-12-2039 01-01-2040 31 0.92% 16,247,671 24,131,828
213 01-02-2040 1,758,167,030 7,884,157 02-01-2040 01-02-2040 31 0.92% 16,175,137 24,059,294
214 01-03-2040 1,750,282,873 7,884,157 02-02-2040 01-03-2040 29 0.92% 15,029,096 22,913,253
215 01-04-2040 1,742,398,716 7,884,157 02-03-2040 01-04-2040 31 0.92% 16,030,068 23,914,225
216 01-05-2040 1,734,514,559 7,884,157 02-04-2040 01-05-2040 30 0.92% 15,425,616 23,309,773
217 01-06-2040 1,726,630,402 7,884,157 02-05-2040 01-06-2040 31 0.92% 15,885,000 23,769,157
218 01-07-2040 1,718,746,245 7,884,157 02-06-2040 01-07-2040 30 0.92% 15,285,383 23,169,540
219 01-08-2040 1,710,862,088 7,884,157 02-07-2040 01-08-2040 31 0.92% 15,739,931 23,624,088
220 01-09-2040 1,702,977,931 7,884,157 02-08-2040 01-09-2040 31 0.92% 15,667,397 23,551,554
221 01-10-2040 1,695,093,774 7,884,157 02-09-2040 01-10-2040 30 0.92% 15,075,034 22,959,191
222 01-11-2040 1,687,209,617 7,884,157 02-10-2040 01-11-2040 31 0.92% 15,522,328 23,406,485
223 01-12-2040 1,679,325,460 7,884,157 02-11-2040 01-12-2040 30 0.92% 14,934,801 22,818,958
224 01-01-2041 1,671,441,303 7,884,157 02-12-2040 01-01-2041 31 0.92% 15,377,260 23,261,417
225 01-02-2041 1,663,557,146 7,884,157 02-01-2041 01-02-2041 31 0.92% 15,304,726 23,188,883
226 01-03-2041 1,655,672,989 7,884,157 02-02-2041 01-03-2041 28 0.92% 13,708,972 21,593,129
227 01-04-2041 1,647,788,832 7,884,157 02-03-2041 01-04-2041 31 0.92% 15,159,657 23,043,814
228 01-05-2041 1,639,904,675 7,884,157 02-04-2041 01-05-2041 30 0.92% 14,584,219 22,468,376
229 01-06-2041 1,632,020,518 7,884,157 02-05-2041 01-06-2041 31 0.92% 15,014,589 22,898,746
230 01-07-2041 1,624,136,361 7,884,157 02-06-2041 01-07-2041 30 0.92% 14,443,986 22,328,143
231 01-08-2041 1,616,252,204 7,884,157 02-07-2041 01-08-2041 31 0.92% 14,869,520 22,753,677
232 01-09-2041 1,608,368,047 7,884,157 02-08-2041 01-09-2041 31 0.92% 14,796,986 22,681,143
233 01-10-2041 1,600,483,890 7,884,157 02-09-2041 01-10-2041 30 0.92% 14,233,637 22,117,794
234 01-11-2041 1,592,599,733 7,884,157 02-10-2041 01-11-2041 31 0.92% 14,651,918 22,536,075
235 01-12-2041 1,584,715,576 7,884,157 02-11-2041 01-12-2041 30 0.92% 14,093,404 21,977,561
236 01-01-2042 1,576,831,419 7,884,157 02-12-2041 01-01-2042 31 0.92% 14,506,849 22,391,006
237 01-02-2042 1,568,947,262 7,884,157 02-01-2042 01-02-2042 31 0.92% 14,434,315 22,318,472
238 01-03-2042 1,561,063,105 7,884,157 02-02-2042 01-03-2042 28 0.92% 12,925,603 20,809,760
239 01-04-2042 1,553,178,948 7,884,157 02-03-2042 01-04-2042 31 0.92% 14,289,246 22,173,403
240 01-05-2042 1,545,294,791 7,884,157 02-04-2042 01-05-2042 30 0.92% 13,742,822 21,626,979
241 01-06-2042 1,537,410,634 7,884,157 02-05-2042 01-06-2042 31 0.92% 14,144,178 22,028,335
242 01-07-2042 1,529,526,477 7,884,157 02-06-2042 01-07-2042 30 0.92% 13,602,589 21,486,746
243 01-08-2042 1,521,642,320 7,884,157 02-07-2042 01-08-2042 31 0.92% 13,999,109 21,883,266
244 01-09-2042 1,513,758,163 7,884,157 02-08-2042 01-09-2042 31 0.92% 13,926,575 21,810,732
245 01-10-2042 1,505,874,006 7,884,157 02-09-2042 01-10-2042 30 0.92% 13,392,239 21,276,396
246 01-11-2042 1,497,989,849 7,884,157 02-10-2042 01-11-2042 31 0.92% 13,781,507 21,665,664
247 01-12-2042 1,490,105,692 7,884,157 02-11-2042 01-12-2042 30 0.92% 13,252,007 21,136,164
248 01-01-2043 1,482,221,535 7,884,157 02-12-2042 01-01-2043 31 0.92% 13,636,438 21,520,595
249 01-02-2043 1,474,337,378 7,884,157 02-01-2043 01-02-2043 31 0.92% 13,563,904 21,448,061
250 01-03-2043 1,466,453,221 7,884,157 02-02-2043 01-03-2043 28 0.92% 12,142,233 20,026,390
251 01-04-2043 1,458,569,064 7,884,157 02-03-2043 01-04-2043 31 0.92% 13,418,835 21,302,992
252 01-05-2043 1,450,684,907 7,884,157 02-04-2043 01-05-2043 30 0.92% 12,901,424 20,785,581
253 01-06-2043 1,442,800,750 7,884,157 02-05-2043 01-06-2043 31 0.92% 13,273,767 21,157,924
254 01-07-2043 1,434,916,593 7,884,157 02-06-2043 01-07-2043 30 0.92% 12,761,192 20,645,349
255 01-08-2043 1,427,032,436 7,884,157 02-07-2043 01-08-2043 31 0.92% 13,128,698 21,012,855
256 01-09-2043 1,419,148,279 7,884,157 02-08-2043 01-09-2043 31 0.92% 13,056,164 20,940,321
257 01-10-2043 1,411,264,122 7,884,157 02-09-2043 01-10-2043 30 0.92% 12,550,842 20,434,999
258 01-11-2043 1,403,379,965 7,884,157 02-10-2043 01-11-2043 31 0.92% 12,911,096 20,795,253
259 01-12-2043 1,395,495,808 7,884,157 02-11-2043 01-12-2043 30 0.92% 12,410,609 20,294,766
260 01-01-2044 1,387,611,651 7,884,157 02-12-2043 01-01-2044 31 0.92% 12,766,027 20,650,184
261 01-02-2044 1,379,727,494 7,884,157 02-01-2044 01-02-2044 31 0.92% 12,693,493 20,577,650
262 01-03-2044 1,371,843,337 7,884,157 02-02-2044 01-03-2044 29 0.92% 11,779,561 19,663,718
263 01-04-2044 1,363,959,180 7,884,157 02-03-2044 01-04-2044 31 0.92% 12,548,424 20,432,581
264 01-05-2044 1,356,075,023 7,884,157 02-04-2044 01-05-2044 30 0.92% 12,060,027 19,944,184
265 01-06-2044 1,348,190,866 7,884,157 02-05-2044 01-06-2044 31 0.92% 12,403,356 20,287,513
266 01-07-2044 1,340,306,709 7,884,157 02-06-2044 01-07-2044 30 0.92% 11,919,794 19,803,951
267 01-08-2044 1,332,422,552 7,884,157 02-07-2044 01-08-2044 31 0.92% 12,258,287 20,142,444
268 01-09-2044 1,324,538,395 7,884,157 02-08-2044 01-09-2044 31 0.92% 12,185,753 20,069,910
269 01-10-2044 1,316,654,238 7,884,157 02-09-2044 01-10-2044 30 0.92% 11,709,445 19,593,602
270 01-11-2044 1,308,770,081 7,884,157 02-10-2044 01-11-2044 31 0.92% 12,040,685 19,924,842
271 01-12-2044 1,300,885,924 7,884,157 02-11-2044 01-12-2044 30 0.92% 11,569,212 19,453,369
272 01-01-2045 1,293,001,767 7,884,157 02-12-2044 01-01-2045 31 0.92% 11,895,616 19,779,773
273 01-02-2045 1,285,117,610 7,884,157 02-01-2045 01-02-2045 31 0.92% 11,823,082 19,707,239
274 01-03-2045 1,277,233,453 7,884,157 02-02-2045 01-03-2045 28 0.92% 10,575,493 18,459,650
275 01-04-2045 1,269,349,296 7,884,157 02-03-2045 01-04-2045 31 0.92% 11,678,014 19,562,171
276 01-05-2045 1,261,465,139 7,884,157 02-04-2045 01-05-2045 30 0.92% 11,218,630 19,102,787
277 01-06-2045 1,253,580,982 7,884,157 02-05-2045 01-06-2045 31 0.92% 11,532,945 19,417,102
278 01-07-2045 1,245,696,825 7,884,157 02-06-2045 01-07-2045 30 0.92% 11,078,397 18,962,554
279 01-08-2045 1,237,812,668 7,884,157 02-07-2045 01-08-2045 31 0.92% 11,387,877 19,272,034
280 01-09-2045 1,229,928,511 7,884,157 02-08-2045 01-09-2045 31 0.92% 11,315,342 19,199,499
281 01-10-2045 1,222,044,354 7,884,157 02-09-2045 01-10-2045 30 0.92% 10,868,048 18,752,205
282 01-11-2045 1,214,160,197 7,884,157 02-10-2045 01-11-2045 31 0.92% 11,170,274 19,054,431
283 01-12-2045 1,206,276,040 7,884,157 02-11-2045 01-12-2045 30 0.92% 10,727,815 18,611,972
284 01-01-2046 1,198,391,883 7,884,157 02-12-2045 01-01-2046 31 0.92% 11,025,205 18,909,362
285 01-02-2046 1,190,507,726 7,884,157 02-01-2046 01-02-2046 31 0.92% 10,952,671 18,836,828
286 01-03-2046 1,182,623,569 7,884,157 02-02-2046 01-03-2046 28 0.92% 9,792,123 17,676,280
287 01-04-2046 1,174,739,412 7,884,157 02-03-2046 01-04-2046 31 0.92% 10,807,603 18,691,760
288 01-05-2046 1,166,855,255 7,884,157 02-04-2046 01-05-2046 30 0.92% 10,377,233 18,261,390
289 01-06-2046 1,158,971,098 7,884,157 02-05-2046 01-06-2046 31 0.92% 10,662,534 18,546,691
290 01-07-2046 1,151,086,941 7,884,157 02-06-2046 01-07-2046 30 0.92% 10,237,000 18,121,157
291 01-08-2046 1,143,202,784 7,884,157 02-07-2046 01-08-2046 31 0.92% 10,517,466 18,401,623
292 01-09-2046 1,135,318,627 7,884,157 02-08-2046 01-09-2046 31 0.92% 10,444,931 18,329,088
293 01-10-2046 1,127,434,470 7,884,157 02-09-2046 01-10-2046 30 0.92% 10,026,651 17,910,808
294 01-11-2046 1,119,550,313 7,884,157 02-10-2046 01-11-2046 31 0.92% 10,299,863 18,184,020
295 01-12-2046 1,111,666,156 7,884,157 02-11-2046 01-12-2046 30 0.92% 9,886,418 17,770,575
296 01-01-2047 1,103,781,999 7,884,157 02-12-2046 01-01-2047 31 0.92% 10,154,794 18,038,951
297 01-02-2047 1,095,897,842 7,884,157 02-01-2047 01-02-2047 31 0.92% 10,082,260 17,966,417
298 01-03-2047 1,088,013,685 7,884,157 02-02-2047 01-03-2047 28 0.92% 9,008,753 16,892,910
299 01-04-2047 1,080,129,528 7,884,157 02-03-2047 01-04-2047 31 0.92% 9,937,192 17,821,349
300 01-05-2047 1,072,245,371 7,884,157 02-04-2047 01-05-2047 30 0.92% 9,535,836 17,419,993
301 01-06-2047 1,064,361,214 7,884,157 02-05-2047 01-06-2047 31 0.92% 9,792,123 17,676,280
302 01-07-2047 1,056,477,057 7,884,157 02-06-2047 01-07-2047 30 0.92% 9,395,603 17,279,760
303 01-08-2047 1,048,592,900 7,884,157 02-07-2047 01-08-2047 31 0.92% 9,647,055 17,531,212
304 01-09-2047 1,040,708,743 7,884,157 02-08-2047 01-09-2047 31 0.92% 9,574,520 17,458,677
305 01-10-2047 1,032,824,586 7,884,157 02-09-2047 01-10-2047 30 0.92% 9,185,253 17,069,410
306 01-11-2047 1,024,940,429 7,884,157 02-10-2047 01-11-2047 31 0.92% 9,429,452 17,313,609
307 01-12-2047 1,017,056,272 7,884,157 02-11-2047 01-12-2047 30 0.92% 9,045,020 16,929,177
308 01-01-2048 1,009,172,115 7,884,157 02-12-2047 01-01-2048 31 0.92% 9,284,383 17,168,540
309 01-02-2048 1,001,287,958 7,884,157 02-01-2048 01-02-2048 31 0.92% 9,211,849 17,096,006
310 01-03-2048 993,403,801 7,884,157 02-02-2048 01-03-2048 29 0.92% 8,530,027 16,414,184
311 01-04-2048 985,519,644 7,884,157 02-03-2048 01-04-2048 31 0.92% 9,066,781 16,950,938
312 01-05-2048 977,635,487 7,884,157 02-04-2048 01-05-2048 30 0.92% 8,694,438 16,578,595
313 01-06-2048 969,751,330 7,884,157 02-05-2048 01-06-2048 31 0.92% 8,921,712 16,805,869
314 01-07-2048 961,867,173 7,884,157 02-06-2048 01-07-2048 30 0.92% 8,554,205 16,438,362
315 01-08-2048 953,983,016 7,884,157 02-07-2048 01-08-2048 31 0.92% 8,776,644 16,660,801
316 01-09-2048 946,098,859 7,884,157 02-08-2048 01-09-2048 31 0.92% 8,704,110 16,588,267
317 01-10-2048 938,214,702 7,884,157 02-09-2048 01-10-2048 30 0.92% 8,343,856 16,228,013
318 01-11-2048 930,330,545 7,884,157 02-10-2048 01-11-2048 31 0.92% 8,559,041 16,443,198
319 01-12-2048 922,446,388 7,884,157 02-11-2048 01-12-2048 30 0.92% 8,203,623 16,087,780
320 01-01-2049 914,562,231 7,884,157 02-12-2048 01-01-2049 31 0.92% 8,413,973 16,298,130
321 01-02-2049 906,678,074 7,884,157 02-01-2049 01-02-2049 31 0.92% 8,341,438 16,225,595
322 01-03-2049 898,793,917 7,884,157 02-02-2049 01-03-2049 28 0.92% 7,442,014 15,326,171
323 01-04-2049 890,909,760 7,884,157 02-03-2049 01-04-2049 31 0.92% 8,196,370 16,080,527
324 01-05-2049 883,025,603 7,884,157 02-04-2049 01-05-2049 30 0.92% 7,853,041 15,737,198
325 01-06-2049 875,141,446 7,884,157 02-05-2049 01-06-2049 31 0.92% 8,051,301 15,935,458
326 01-07-2049 867,257,289 7,884,157 02-06-2049 01-07-2049 30 0.92% 7,712,808 15,596,965
327 01-08-2049 859,373,132 7,884,157 02-07-2049 01-08-2049 31 0.92% 7,906,233 15,790,390
328 01-09-2049 851,488,975 7,884,157 02-08-2049 01-09-2049 31 0.92% 7,833,699 15,717,856
329 01-10-2049 843,604,818 7,884,157 02-09-2049 01-10-2049 30 0.92% 7,502,459 15,386,616
330 01-11-2049 835,720,661 7,884,157 02-10-2049 01-11-2049 31 0.92% 7,688,630 15,572,787
331 01-12-2049 827,836,504 7,884,157 02-11-2049 01-12-2049 30 0.92% 7,362,226 15,246,383
332 01-01-2050 819,952,347 7,884,157 02-12-2049 01-01-2050 31 0.92% 7,543,562 15,427,719
333 01-02-2050 812,068,190 7,884,157 02-01-2050 01-02-2050 31 0.92% 7,471,027 15,355,184
334 01-03-2050 804,184,033 7,884,157 02-02-2050 01-03-2050 28 0.92% 6,658,644 14,542,801
335 01-04-2050 796,299,876 7,884,157 02-03-2050 01-04-2050 31 0.92% 7,325,959 15,210,116
336 01-05-2050 788,415,719 7,884,157 02-04-2050 01-05-2050 30 0.92% 7,011,644 14,895,801
337 01-06-2050 780,531,562 7,884,157 02-05-2050 01-06-2050 31 0.92% 7,180,890 15,065,047
338 01-07-2050 772,647,405 7,884,157 02-06-2050 01-07-2050 30 0.92% 6,871,411 14,755,568
339 01-08-2050 764,763,248 7,884,157 02-07-2050 01-08-2050 31 0.92% 7,035,822 14,919,979
340 01-09-2050 756,879,091 7,884,157 02-08-2050 01-09-2050 31 0.92% 6,963,288 14,847,445
341 01-10-2050 748,994,934 7,884,157 02-09-2050 01-10-2050 30 0.92% 6,661,062 14,545,219
342 01-11-2050 741,110,777 7,884,157 02-10-2050 01-11-2050 31 0.92% 6,818,219 14,702,376
343 01-12-2050 733,226,620 7,884,157 02-11-2050 01-12-2050 30 0.92% 6,520,829 14,404,986
344 01-01-2051 725,342,463 7,884,157 02-12-2050 01-01-2051 31 0.92% 6,673,151 14,557,308
345 01-02-2051 717,458,306 7,884,157 02-01-2051 01-02-2051 31 0.92% 6,600,616 14,484,773
346 01-03-2051 709,574,149 7,884,157 02-02-2051 01-03-2051 28 0.92% 5,875,274 13,759,431
347 01-04-2051 701,689,992 7,884,157 02-03-2051 01-04-2051 31 0.92% 6,455,548 14,339,705
348 01-05-2051 693,805,835 7,884,157 02-04-2051 01-05-2051 30 0.92% 6,170,247 14,054,404
349 01-06-2051 685,921,678 7,884,157 02-05-2051 01-06-2051 31 0.92% 6,310,479 14,194,636
350 01-07-2051 678,037,521 7,884,157 02-06-2051 01-07-2051 30 0.92% 6,030,014 13,914,171
351 01-08-2051 670,153,364 7,884,157 02-07-2051 01-08-2051 31 0.92% 6,165,411 14,049,568
352 01-09-2051 662,269,207 7,884,157 02-08-2051 01-09-2051 31 0.92% 6,092,877 13,977,034
353 01-10-2051 654,385,050 7,884,157 02-09-2051 01-10-2051 30 0.92% 5,819,664 13,703,821
354 01-11-2051 646,500,893 7,884,157 02-10-2051 01-11-2051 31 0.92% 5,947,808 13,831,965
355 01-12-2051 638,616,736 7,884,157 02-11-2051 01-12-2051 30 0.92% 5,679,432 13,563,589
356 01-01-2052 630,732,579 7,884,157 02-12-2051 01-01-2052 31 0.92% 5,802,740 13,686,897
357 01-02-2052 622,848,422 7,884,157 02-01-2052 01-02-2052 31 0.92% 5,730,205 13,614,362
358 01-03-2052 614,964,265 7,884,157 02-02-2052 01-03-2052 29 0.92% 5,280,493 13,164,650
359 01-04-2052 607,080,108 7,884,157 02-03-2052 01-04-2052 31 0.92% 5,585,137 13,469,294
360 01-05-2052 599,195,951 7,884,157 02-04-2052 01-05-2052 30 0.92% 5,328,849 13,213,006
361 01-06-2052 591,311,794 7,884,157 02-05-2052 01-06-2052 31 0.92% 5,440,069 13,324,226
362 01-07-2052 583,427,637 7,884,157 02-06-2052 01-07-2052 30 0.92% 5,188,616 13,072,773
363 01-08-2052 575,543,480 7,884,157 02-07-2052 01-08-2052 31 0.92% 5,295,000 13,179,157
364 01-09-2052 567,659,323 7,884,157 02-08-2052 01-09-2052 31 0.92% 5,222,466 13,106,623
365 01-10-2052 559,775,166 7,884,157 02-09-2052 01-10-2052 30 0.92% 4,978,267 12,862,424
366 01-11-2052 551,891,009 7,884,157 02-10-2052 01-11-2052 31 0.92% 5,077,397 12,961,554
367 01-12-2052 544,006,852 7,884,157 02-11-2052 01-12-2052 30 0.92% 4,838,034 12,722,191
368 01-01-2053 536,122,695 7,884,157 02-12-2052 01-01-2053 31 0.92% 4,932,329 12,816,486
369 01-02-2053 528,238,538 7,884,157 02-01-2053 01-02-2053 31 0.92% 4,859,795 12,743,952
370 01-03-2053 520,354,381 7,884,157 02-02-2053 01-03-2053 28 0.92% 4,308,534 12,192,691
371 01-04-2053 512,470,224 7,884,157 02-03-2053 01-04-2053 31 0.92% 4,714,726 12,598,883
372 01-05-2053 504,586,067 7,884,157 02-04-2053 01-05-2053 30 0.92% 4,487,452 12,371,609
373 01-06-2053 496,701,910 7,884,157 02-05-2053 01-06-2053 31 0.92% 4,569,658 12,453,815
374 01-07-2053 488,817,753 7,884,157 02-06-2053 01-07-2053 30 0.92% 4,347,219 12,231,376
375 01-08-2053 480,933,596 7,884,157 02-07-2053 01-08-2053 31 0.92% 4,424,589 12,308,746
376 01-09-2053 473,049,439 7,884,157 02-08-2053 01-09-2053 31 0.92% 4,352,055 12,236,212
377 01-10-2053 465,165,282 7,884,157 02-09-2053 01-10-2053 30 0.92% 4,136,870 12,021,027
378 01-11-2053 457,281,125 7,884,157 02-10-2053 01-11-2053 31 0.92% 4,206,986 12,091,143
379 01-12-2053 449,396,968 7,884,157 02-11-2053 01-12-2053 30 0.92% 3,996,637 11,880,794
380 01-01-2054 441,512,811 7,884,157 02-12-2053 01-01-2054 31 0.92% 4,061,918 11,946,075
381 01-02-2054 433,628,654 7,884,157 02-01-2054 01-02-2054 31 0.92% 3,989,384 11,873,541
382 01-03-2054 425,744,497 7,884,157 02-02-2054 01-03-2054 28 0.92% 3,525,164 11,409,321
383 01-04-2054 417,860,340 7,884,157 02-03-2054 01-04-2054 31 0.92% 3,844,315 11,728,472
384 01-05-2054 409,976,183 7,884,157 02-04-2054 01-05-2054 30 0.92% 3,646,055 11,530,212
385 01-06-2054 402,092,026 7,884,157 02-05-2054 01-06-2054 31 0.92% 3,699,247 11,583,404
386 01-07-2054 394,207,869 7,884,157 02-06-2054 01-07-2054 30 0.92% 3,505,822 11,389,979
387 01-08-2054 386,323,712 7,884,157 02-07-2054 01-08-2054 31 0.92% 3,554,178 11,438,335
388 01-09-2054 378,439,555 7,884,157 02-08-2054 01-09-2054 31 0.92% 3,481,644 11,365,801
389 01-10-2054 370,555,398 7,884,157 02-09-2054 01-10-2054 30 0.92% 3,295,473 11,179,630
390 01-11-2054 362,671,241 7,884,157 02-10-2054 01-11-2054 31 0.92% 3,336,575 11,220,732
391 01-12-2054 354,787,084 7,884,157 02-11-2054 01-12-2054 30 0.92% 3,155,240 11,039,397
392 01-01-2055 346,902,927 7,884,157 02-12-2054 01-01-2055 31 0.92% 3,191,507 11,075,664
393 01-02-2055 339,018,770 7,884,157 02-01-2055 01-02-2055 31 0.92% 3,118,973 11,003,130
394 01-03-2055 331,134,613 7,884,157 02-02-2055 01-03-2055 28 0.92% 2,741,795 10,625,952
395 01-04-2055 323,250,456 7,884,157 02-03-2055 01-04-2055 31 0.92% 2,973,904 10,858,061
396 01-05-2055 315,366,299 7,884,157 02-04-2055 01-05-2055 30 0.92% 2,804,658 10,688,815
397 01-06-2055 307,482,142 7,884,157 02-05-2055 01-06-2055 31 0.92% 2,828,836 10,712,993
398 01-07-2055 299,597,985 7,884,157 02-06-2055 01-07-2055 30 0.92% 2,664,425 10,548,582
399 01-08-2055 291,713,828 7,884,157 02-07-2055 01-08-2055 31 0.92% 2,683,767 10,567,924
400 01-09-2055 283,829,671 7,884,157 02-08-2055 01-09-2055 31 0.92% 2,611,233 10,495,390
401 01-10-2055 275,945,514 7,884,157 02-09-2055 01-10-2055 30 0.92% 2,454,075 10,338,232
402 01-11-2055 268,061,357 7,884,157 02-10-2055 01-11-2055 31 0.92% 2,466,164 10,350,321
403 01-12-2055 260,177,200 7,884,157 02-11-2055 01-12-2055 30 0.92% 2,313,843 10,198,000
404 01-01-2056 252,293,043 7,884,157 02-12-2055 01-01-2056 31 0.92% 2,321,096 10,205,253
405 01-02-2056 244,408,886 7,884,157 02-01-2056 01-02-2056 31 0.92% 2,248,562 10,132,719
406 01-03-2056 236,524,729 7,884,157 02-02-2056 01-03-2056 29 0.92% 2,030,959 9,915,116
407 01-04-2056 228,640,572 7,884,157 02-03-2056 01-04-2056 31 0.92% 2,103,493 9,987,650
408 01-05-2056 220,756,415 7,884,157 02-04-2056 01-05-2056 30 0.92% 1,963,260 9,847,417
409 01-06-2056 212,872,258 7,884,157 02-05-2056 01-06-2056 31 0.92% 1,958,425 9,842,582
410 01-07-2056 204,988,101 7,884,157 02-06-2056 01-07-2056 30 0.92% 1,823,028 9,707,185
411 01-08-2056 197,103,944 7,884,157 02-07-2056 01-08-2056 31 0.92% 1,813,356 9,697,513
412 01-09-2056 189,219,787 7,884,157 02-08-2056 01-09-2056 31 0.92% 1,740,822 9,624,979
413 01-10-2056 181,335,630 7,884,157 02-09-2056 01-10-2056 30 0.92% 1,612,678 9,496,835
414 01-11-2056 173,451,473 7,884,157 02-10-2056 01-11-2056 31 0.92% 1,595,754 9,479,911
415 01-12-2056 165,567,316 7,884,157 02-11-2056 01-12-2056 30 0.92% 1,472,445 9,356,602
416 01-01-2057 157,683,159 7,884,157 02-12-2056 01-01-2057 31 0.92% 1,450,685 9,334,842
417 01-02-2057 149,799,002 7,884,157 02-01-2057 01-02-2057 31 0.92% 1,378,151 9,262,308
418 01-03-2057 141,914,845 7,884,157 02-02-2057 01-03-2057 28 0.92% 1,175,055 9,059,212
419 01-04-2057 134,030,688 7,884,157 02-03-2057 01-04-2057 31 0.92% 1,233,082 9,117,239
420 30-04-2057 126,146,531 126,146,531 02-04-2057 30-04-2057 29 0.92% 1,083,178 127,229,710
Thời gian CĐT hỗ trợ
lãi suất