Early repayment Y1 3%

Early repayment Y2 2%
Early repayment Y3 2%
Sum interest payment in 1Y 936,013,958 Rate Timeseries
Sum interest payment in 2Y 2,404,186,572 1 2 3
BẢNG SỐ LIỆU VAY Sum interest payment in 3Y 3,974,138,723 7.29% 9.29% 9.29%
SỐ TIỀN VAY BAN ĐẦU 10,000,000,000 Sum interest payment in 4Y 5,284,233,224 Deferring Months 6
THỜI GIAN VAY 300 Sum interest payment in 5Y 6,799,513,246
LÃI SUẤT CƠ BẢN 9.00%

Disbursement date 01-Aug-22

Total interest
24,699,193,838
EMI

Gốc thanh toán hàng Lãi thanh toán hàng Số tiền gốc lãi thanh toán hàng Lãi suất áp dụng Số tiền giải ngân tiến Số tiền gốc giải
Ngày thanh toán Tháng Dự nợ ban đầu Dự nợ còn lại Số tháng thả nổi
tháng (1) tháng (2) tháng (1) + (2) qua từng tháng độ ngân

01-Aug-22 2 Monday 10,000,000,000

01-Sep-22 5 Thursday 01-Sep-22 1 10,000,000,000 - 60,750,000 60,750,000 10,000,000,000 7.29% 0 10,000,000,000 0
01-Oct-22 7 Saturday 01-Oct-22 2 10,000,000,000 - 60,750,000 60,750,000 10,000,000,000 7.29% 0 10,000,000,000 0
01-Nov-22 3 Tuesday 01-Nov-22 3 10,000,000,000 - 60,750,000 60,750,000 10,000,000,000 7.29% 0 10,000,000,000 0
01-Dec-22 5 Thursday 01-Dec-22 4 10,000,000,000 - 60,750,000 60,750,000 10,000,000,000 7.29% 0 10,000,000,000 0
01-Jan-23 1 Sunday 01-Jan-23 5 10,000,000,000 - 60,750,000 60,750,000 10,000,000,000 7.29% 0 10,000,000,000 0
01-Feb-23 4 Wednesday 01-Feb-23 6 15,000,000,000 - 91,125,000 91,125,000 15,000,000,000 7.29% 5000000000 15,000,000,000 0
01-Mar-23 4 Wednesday 01-Mar-23 7 15,000,000,000 18,337,297 90,470,590 108,807,887 14,981,662,703 7.29% 0 15,000,000,000 0
01-Apr-23 7 Saturday 01-Apr-23 8 14,981,662,703 18,448,696 90,359,191 108,807,887 14,963,214,007 7.29% 0 15,000,000,000 0
01-May-23 2 Monday 01-May-23 9 14,963,214,007 18,560,772 90,247,115 108,807,887 14,944,653,235 7.29% 0 15,000,000,000 0
01-Jun-23 5 Thursday 01-Jun-23 10 14,944,653,235 18,673,529 90,134,359 108,807,887 14,925,979,706 7.29% 0 15,000,000,000 0
01-Jul-23 7 Saturday 01-Jul-23 11 14,925,979,706 18,786,970 90,020,917 108,807,887 14,907,192,736 7.29% 0 15,000,000,000 0
01-Aug-23 3 Tuesday 01-Aug-23 12 14,907,192,736 18,901,101 89,906,786 108,807,887 14,888,291,634 7.29% 0 15,000,000,000 0
01-Sep-23 6 Friday 01-Sep-23 13 15,888,291,634 14,969,793 123,001,858 137,971,651 15,873,321,841 9.29% 1000000000 15,888,291,634 12
01-Oct-23 1 Sunday 01-Oct-23 14 15,873,321,841 15,085,684 122,885,967 137,971,651 15,858,236,158 9.29% 0 15,888,291,634 12
01-Nov-23 4 Wednesday 01-Nov-23 15 15,858,236,158 15,202,472 122,769,178 137,971,651 15,843,033,685 9.29% 0 15,888,291,634 12
01-Dec-23 6 Friday 01-Dec-23 16 15,843,033,685 15,320,165 122,651,486 137,971,651 15,827,713,520 9.29% 0 15,888,291,634 12
01-Jan-24 2 Monday 01-Jan-24 17 15,827,713,520 15,438,768 122,532,882 137,971,651 15,812,274,752 9.29% 0 15,888,291,634 12
01-Feb-24 5 Thursday 01-Feb-24 18 15,812,274,752 15,558,290 122,413,360 137,971,651 15,796,716,462 9.29% 0 15,888,291,634 12
01-Mar-24 6 Friday 01-Mar-24 19 15,796,716,462 15,678,737 122,292,913 137,971,651 15,781,037,725 9.29% 0 15,888,291,634 12
01-Apr-24 2 Monday 01-Apr-24 20 15,781,037,725 15,800,117 122,171,534 137,971,651 15,765,237,608 9.29% 0 15,888,291,634 12
01-May-24 4 Wednesday 01-May-24 21 15,765,237,608 15,922,436 122,049,214 137,971,651 15,749,315,172 9.29% 0 15,888,291,634 12
01-Jun-24 7 Saturday 01-Jun-24 22 15,749,315,172 16,045,702 121,925,948 137,971,651 15,733,269,470 9.29% 0 15,888,291,634 12
01-Jul-24 2 Monday 01-Jul-24 23 15,733,269,470 16,169,923 121,801,728 137,971,651 15,717,099,547 9.29% 0 15,888,291,634 12
01-Aug-24 5 Thursday 01-Aug-24 24 15,717,099,547 16,295,105 121,676,546 137,971,651 15,700,804,442 9.29% 0 15,888,291,634 12
01-Sep-24 1 Sunday 01-Sep-24 25 15,700,804,442 16,421,256 121,550,394 137,971,651 15,684,383,186 9.29% 0 15,888,291,634 12
01-Oct-24 3 Tuesday 01-Oct-24 26 15,684,383,186 16,548,384 121,423,266 137,971,651 15,667,834,802 9.29% 0 15,888,291,634 12
01-Nov-24 6 Friday 01-Nov-24 27 15,667,834,802 16,676,496 121,295,154 137,971,651 15,651,158,306 9.29% 0 15,888,291,634 12
01-Dec-24 1 Sunday 01-Dec-24 28 15,651,158,306 16,805,600 121,166,051 137,971,651 15,634,352,706 9.29% 0 15,888,291,634 12
01-Jan-25 4 Wednesday 01-Jan-25 29 15,634,352,706 16,935,703 121,035,947 137,971,651 15,617,417,002 9.29% 0 15,888,291,634 12
01-Feb-25 7 Saturday 01-Feb-25 30 15,617,417,002 17,066,814 120,904,837 137,971,651 15,600,350,188 9.29% 0 15,888,291,634 12
01-Mar-25 7 Saturday 01-Mar-25 31 15,600,350,188 17,198,939 120,772,711 137,971,651 15,583,151,249 9.29% 0 15,888,291,634 12
01-Apr-25 3 Tuesday 01-Apr-25 32 15,583,151,249 17,332,088 120,639,563 137,971,651 15,565,819,161 9.29% 0 15,888,291,634 12
01-May-25 5 Thursday 01-May-25 33 15,565,819,161 17,466,267 120,505,383 137,971,651 15,548,352,894 9.29% 0 15,888,291,634 12
01-Jun-25 1 Sunday 01-Jun-25 34 15,548,352,894 17,601,485 120,370,165 137,971,651 15,530,751,408 9.29% 0 15,888,291,634 12
01-Jul-25 3 Tuesday 01-Jul-25 35 15,530,751,408 17,737,750 120,233,900 137,971,651 15,513,013,658 9.29% 0 15,888,291,634 12
01-Aug-25 6 Friday 01-Aug-25 36 15,513,013,658 17,875,070 120,096,581 137,971,651 15,495,138,589 9.29% 0 15,888,291,634 12
01-Sep-25 2 Monday 01-Sep-25 37 15,495,138,589 18,013,453 119,958,198 137,971,651 15,477,125,136 9.29% 0 15,888,291,634 12
01-Oct-25 4 Wednesday 01-Oct-25 38 15,477,125,136 18,152,907 119,818,744 137,971,651 15,458,972,229 9.29% 0 15,888,291,634 12
01-Nov-25 7 Saturday 01-Nov-25 39 15,458,972,229 18,293,441 119,678,210 137,971,651 15,440,678,789 9.29% 0 15,888,291,634 12
01-Dec-25 2 Monday 01-Dec-25 40 15,440,678,789 18,435,062 119,536,588 137,971,651 15,422,243,726 9.29% 0 15,888,291,634 12
01-Jan-26 5 Thursday 01-Jan-26 41 15,422,243,726 18,577,780 119,393,870 137,971,651 15,403,665,946 9.29% 0 15,888,291,634 12
01-Feb-26 1 Sunday 01-Feb-26 42 15,403,665,946 18,721,603 119,250,047 137,971,651 15,384,944,343 9.29% 0 15,888,291,634 12
01-Mar-26 1 Sunday 01-Mar-26 43 15,384,944,343 18,866,540 119,105,111 137,971,651 15,366,077,803 9.29% 0 15,888,291,634 12
01-Apr-26 4 Wednesday 01-Apr-26 44 15,366,077,803 19,012,598 118,959,052 137,971,651 15,347,065,205 9.29% 0 15,888,291,634 12
01-May-26 6 Friday 01-May-26 45 15,347,065,205 19,159,787 118,811,863 137,971,651 15,327,905,417 9.29% 0 15,888,291,634 12
01-Jun-26 2 Monday 01-Jun-26 46 15,327,905,417 19,308,116 118,663,534 137,971,651 15,308,597,301 9.29% 0 15,888,291,634 12
01-Jul-26 4 Wednesday 01-Jul-26 47 15,308,597,301 19,457,593 118,514,057 137,971,651 15,289,139,708 9.29% 0 15,888,291,634 12
01-Aug-26 7 Saturday 01-Aug-26 48 15,289,139,708 19,608,227 118,363,423 137,971,651 15,269,531,481 9.29% 0 15,888,291,634 12
01-Sep-26 3 Tuesday 01-Sep-26 49 15,269,531,481 17,958,251 127,118,850 145,077,101 15,251,573,230 9.99% 0 15,269,531,481 48
01-Oct-26 5 Thursday 01-Oct-26 50 15,251,573,230 18,107,753 126,969,347 145,077,101 15,233,465,476 9.99% 0 15,269,531,481 48
01-Nov-26 1 Sunday 01-Nov-26 51 15,233,465,476 18,258,500 126,818,600 145,077,101 15,215,206,976 9.99% 0 15,269,531,481 48
01-Dec-26 3 Tuesday 01-Dec-26 52 15,215,206,976 18,410,502 126,666,598 145,077,101 15,196,796,474 9.99% 0 15,269,531,481 48
01-Jan-27 6 Friday 01-Jan-27 53 15,196,796,474 18,563,770 126,513,331 145,077,101 15,178,232,704 9.99% 0 15,269,531,481 48
01-Feb-27 2 Monday 01-Feb-27 54 15,178,232,704 18,718,313 126,358,787 145,077,101 15,159,514,390 9.99% 0 15,269,531,481 48
01-Mar-27 2 Monday 01-Mar-27 55 15,159,514,390 18,874,143 126,202,957 145,077,101 15,140,640,247 9.99% 0 15,269,531,481 48
01-Apr-27 5 Thursday 01-Apr-27 56 15,140,640,247 19,031,270 126,045,830 145,077,101 15,121,608,977 9.99% 0 15,269,531,481 48
01-May-27 7 Saturday 01-May-27 57 15,121,608,977 19,189,706 125,887,395 145,077,101 15,102,419,271 9.99% 0 15,269,531,481 48
01-Jun-27 3 Tuesday 01-Jun-27 58 15,102,419,271 19,349,460 125,727,640 145,077,101 15,083,069,811 9.99% 0 15,269,531,481 48
01-Jul-27 5 Thursday 01-Jul-27 59 15,083,069,811 19,510,544 125,566,556 145,077,101 15,063,559,266 9.99% 0 15,269,531,481 48
01-Aug-27 1 Sunday 01-Aug-27 60 15,063,559,266 19,672,970 125,404,131 145,077,101 15,043,886,297 9.99% 0 15,269,531,481 48
01-Sep-27 4 Wednesday 01-Sep-27 61 15,043,886,297 19,836,747 125,240,353 145,077,101 15,024,049,550 9.99% 0 15,269,531,481 48
01-Oct-27 6 Friday 01-Oct-27 62 15,024,049,550 20,001,888 125,075,213 145,077,101 15,004,047,662 9.99% 0 15,269,531,481 48
01-Nov-27 2 Monday 01-Nov-27 63 15,004,047,662 20,168,404 124,908,697 145,077,101 14,983,879,258 9.99% 0 15,269,531,481 48
01-Dec-27 4 Wednesday 01-Dec-27 64 14,983,879,258 20,336,306 124,740,795 145,077,101 14,963,542,952 9.99% 0 15,269,531,481 48
01-Jan-28 7 Saturday 01-Jan-28 65 14,963,542,952 20,505,605 124,571,495 145,077,101 14,943,037,347 9.99% 0 15,269,531,481 48
01-Feb-28 3 Tuesday 01-Feb-28 66 14,943,037,347 20,676,315 124,400,786 145,077,101 14,922,361,032 9.99% 0 15,269,531,481 48
01-Mar-28 4 Wednesday 01-Mar-28 67 14,922,361,032 20,848,445 124,228,656 145,077,101 14,901,512,587 9.99% 0 15,269,531,481 48
01-Apr-28 7 Saturday 01-Apr-28 68 14,901,512,587 21,022,008 124,055,092 145,077,101 14,880,490,579 9.99% 0 15,269,531,481 48
01-May-28 2 Monday 01-May-28 69 14,880,490,579 21,197,016 123,880,084 145,077,101 14,859,293,562 9.99% 0 15,269,531,481 48
01-Jun-28 5 Thursday 01-Jun-28 70 14,859,293,562 21,373,482 123,703,619 145,077,101 14,837,920,081 9.99% 0 15,269,531,481 48
01-Jul-28 7 Saturday 01-Jul-28 71 14,837,920,081 21,551,416 123,525,685 145,077,101 14,816,368,665 9.99% 0 15,269,531,481 48
01-Aug-28 3 Tuesday 01-Aug-28 72 14,816,368,665 21,730,831 123,346,269 145,077,101 14,794,637,833 9.99% 0 15,269,531,481 48
01-Sep-28 6 Friday 01-Sep-28 73 14,794,637,833 21,911,741 123,165,360 145,077,101 14,772,726,093 9.99% 0 15,269,531,481 48
01-Oct-28 1 Sunday 01-Oct-28 74 14,772,726,093 22,094,156 122,982,945 145,077,101 14,750,631,937 9.99% 0 15,269,531,481 48
01-Nov-28 4 Wednesday 01-Nov-28 75 14,750,631,937 22,278,090 122,799,011 145,077,101 14,728,353,847 9.99% 0 15,269,531,481 48
01-Dec-28 6 Friday 01-Dec-28 76 14,728,353,847 22,463,555 122,613,546 145,077,101 14,705,890,293 9.99% 0 15,269,531,481 48
01-Jan-29 2 Monday 01-Jan-29 77 14,705,890,293 22,650,564 122,426,537 145,077,101 14,683,239,729 9.99% 0 15,269,531,481 48
01-Feb-29 5 Thursday 01-Feb-29 78 14,683,239,729 22,839,130 122,237,971 145,077,101 14,660,400,599 9.99% 0 15,269,531,481 48
01-Mar-29 5 Thursday 01-Mar-29 79 14,660,400,599 23,029,266 122,047,835 145,077,101 14,637,371,333 9.99% 0 15,269,531,481 48
01-Apr-29 1 Sunday 01-Apr-29 80 14,637,371,333 23,220,984 121,856,116 145,077,101 14,614,150,349 9.99% 0 15,269,531,481 48
01-May-29 3 Tuesday 01-May-29 81 14,614,150,349 23,414,299 121,662,802 145,077,101 14,590,736,050 9.99% 0 15,269,531,481 48
01-Jun-29 6 Friday 01-Jun-29 82 14,590,736,050 23,609,223 121,467,878 145,077,101 14,567,126,827 9.99% 0 15,269,531,481 48
01-Jul-29 1 Sunday 01-Jul-29 83 14,567,126,827 23,805,770 121,271,331 145,077,101 14,543,321,058 9.99% 0 15,269,531,481 48
01-Aug-29 4 Wednesday 01-Aug-29 84 14,543,321,058 24,003,953 121,073,148 145,077,101 14,519,317,105 9.99% 0 15,269,531,481 48
01-Sep-29 7 Saturday 01-Sep-29 85 14,519,317,105 24,203,786 120,873,315 145,077,101 14,495,113,319 9.99% 0 15,269,531,481 48
01-Oct-29 2 Monday 01-Oct-29 86 14,495,113,319 24,405,282 120,671,818 145,077,101 14,470,708,037 9.99% 0 15,269,531,481 48
01-Nov-29 5 Thursday 01-Nov-29 87 14,470,708,037 24,608,456 120,468,644 145,077,101 14,446,099,581 9.99% 0 15,269,531,481 48
01-Dec-29 7 Saturday 01-Dec-29 88 14,446,099,581 24,813,322 120,263,779 145,077,101 14,421,286,260 9.99% 0 15,269,531,481 48
01-Jan-30 3 Tuesday 01-Jan-30 89 14,421,286,260 25,019,892 120,057,208 145,077,101 14,396,266,367 9.99% 0 15,269,531,481 48
01-Feb-30 6 Friday 01-Feb-30 90 14,396,266,367 25,228,183 119,848,918 145,077,101 14,371,038,184 9.99% 0 15,269,531,481 48
01-Mar-30 6 Friday 01-Mar-30 91 14,371,038,184 25,438,208 119,638,893 145,077,101 14,345,599,976 9.99% 0 15,269,531,481 48
01-Apr-30 2 Monday 01-Apr-30 92 14,345,599,976 25,649,981 119,427,120 145,077,101 14,319,949,996 9.99% 0 15,269,531,481 48
01-May-30 4 Wednesday 01-May-30 93 14,319,949,996 25,863,517 119,213,584 145,077,101 14,294,086,479 9.99% 0 15,269,531,481 48
01-Jun-30 7 Saturday 01-Jun-30 94 14,294,086,479 26,078,831 118,998,270 145,077,101 14,268,007,648 9.99% 0 15,269,531,481 48
01-Jul-30 2 Monday 01-Jul-30 95 14,268,007,648 26,295,937 118,781,164 145,077,101 14,241,711,711 9.99% 0 15,269,531,481 48
01-Aug-30 5 Thursday 01-Aug-30 96 14,241,711,711 26,514,851 118,562,250 145,077,101 14,215,196,861 9.99% 0 15,269,531,481 48
01-Sep-30 1 Sunday 01-Sep-30 97 14,215,196,861 26,735,587 118,341,514 145,077,101 14,188,461,274 9.99% 0 15,269,531,481 48
01-Oct-30 3 Tuesday 01-Oct-30 98 14,188,461,274 26,958,160 118,118,940 145,077,101 14,161,503,114 9.99% 0 15,269,531,481 48
01-Nov-30 6 Friday 01-Nov-30 99 14,161,503,114 27,182,587 117,894,513 145,077,101 14,134,320,527 9.99% 0 15,269,531,481 48
01-Dec-30 1 Sunday 01-Dec-30 100 14,134,320,527 27,408,882 117,668,218 145,077,101 14,106,911,644 9.99% 0 15,269,531,481 48
01-Jan-31 4 Wednesday 01-Jan-31 101 14,106,911,644 27,637,061 117,440,039 145,077,101 14,079,274,583 9.99% 0 15,269,531,481 48
01-Feb-31 7 Saturday 01-Feb-31 102 14,079,274,583 27,867,140 117,209,961 145,077,101 14,051,407,444 9.99% 0 15,269,531,481 48
01-Mar-31 7 Saturday 01-Mar-31 103 14,051,407,444 28,099,134 116,977,967 145,077,101 14,023,308,310 9.99% 0 15,269,531,481 48
01-Apr-31 3 Tuesday 01-Apr-31 104 14,023,308,310 28,333,059 116,744,042 145,077,101 13,994,975,251 9.99% 0 15,269,531,481 48
01-May-31 5 Thursday 01-May-31 105 13,994,975,251 28,568,932 116,508,169 145,077,101 13,966,406,320 9.99% 0 15,269,531,481 48
01-Jun-31 1 Sunday 01-Jun-31 106 13,966,406,320 28,806,768 116,270,333 145,077,101 13,937,599,552 9.99% 0 15,269,531,481 48
01-Jul-31 3 Tuesday 01-Jul-31 107 13,937,599,552 29,046,584 116,030,516 145,077,101 13,908,552,968 9.99% 0 15,269,531,481 48
01-Aug-31 6 Friday 01-Aug-31 108 13,908,552,968 29,288,397 115,788,703 145,077,101 13,879,264,570 9.99% 0 15,269,531,481 48
01-Sep-31 2 Monday 01-Sep-31 109 13,879,264,570 29,532,223 115,544,878 145,077,101 13,849,732,347 9.99% 0 15,269,531,481 48
01-Oct-31 4 Wednesday 01-Oct-31 110 13,849,732,347 29,778,079 115,299,022 145,077,101 13,819,954,269 9.99% 0 15,269,531,481 48
01-Nov-31 7 Saturday 01-Nov-31 111 13,819,954,269 30,025,981 115,051,119 145,077,101 13,789,928,287 9.99% 0 15,269,531,481 48
01-Dec-31 2 Monday 01-Dec-31 112 13,789,928,287 30,275,948 114,801,153 145,077,101 13,759,652,340 9.99% 0 15,269,531,481 48
01-Jan-32 5 Thursday 01-Jan-32 113 13,759,652,340 30,527,995 114,549,106 145,077,101 13,729,124,345 9.99% 0 15,269,531,481 48
01-Feb-32 1 Sunday 01-Feb-32 114 13,729,124,345 30,782,140 114,294,960 145,077,101 13,698,342,205 9.99% 0 15,269,531,481 48
01-Mar-32 2 Monday 01-Mar-32 115 13,698,342,205 31,038,402 114,038,699 145,077,101 13,667,303,803 9.99% 0 15,269,531,481 48
01-Apr-32 5 Thursday 01-Apr-32 116 13,667,303,803 31,296,796 113,780,304 145,077,101 13,636,007,007 9.99% 0 15,269,531,481 48
01-May-32 7 Saturday 01-May-32 117 13,636,007,007 31,557,342 113,519,758 145,077,101 13,604,449,664 9.99% 0 15,269,531,481 48
01-Jun-32 3 Tuesday 01-Jun-32 118 13,604,449,664 31,820,057 113,257,043 145,077,101 13,572,629,607 9.99% 0 15,269,531,481 48
01-Jul-32 5 Thursday 01-Jul-32 119 13,572,629,607 32,084,959 112,992,141 145,077,101 13,540,544,648 9.99% 0 15,269,531,481 48
01-Aug-32 1 Sunday 01-Aug-32 120 13,540,544,648 32,352,066 112,725,034 145,077,101 13,508,192,582 9.99% 0 15,269,531,481 48
01-Sep-32 4 Wednesday 01-Sep-32 121 13,508,192,582 32,621,397 112,455,703 145,077,101 13,475,571,185 9.99% 0 15,269,531,481 48
01-Oct-32 6 Friday 01-Oct-32 122 13,475,571,185 32,892,970 112,184,130 145,077,101 13,442,678,214 9.99% 0 15,269,531,481 48
01-Nov-32 2 Monday 01-Nov-32 123 13,442,678,214 33,166,804 111,910,296 145,077,101 13,409,511,410 9.99% 0 15,269,531,481 48
01-Dec-32 4 Wednesday 01-Dec-32 124 13,409,511,410 33,442,918 111,634,182 145,077,101 13,376,068,492 9.99% 0 15,269,531,481 48
01-Jan-33 7 Saturday 01-Jan-33 125 13,376,068,492 33,721,330 111,355,770 145,077,101 13,342,347,161 9.99% 0 15,269,531,481 48
01-Feb-33 3 Tuesday 01-Feb-33 126 13,342,347,161 34,002,060 111,075,040 145,077,101 13,308,345,101 9.99% 0 15,269,531,481 48
01-Mar-33 3 Tuesday 01-Mar-33 127 13,308,345,101 34,285,128 110,791,973 145,077,101 13,274,059,973 9.99% 0 15,269,531,481 48
01-Apr-33 6 Friday 01-Apr-33 128 13,274,059,973 34,570,551 110,506,549 145,077,101 13,239,489,422 9.99% 0 15,269,531,481 48
01-May-33 1 Sunday 01-May-33 129 13,239,489,422 34,858,351 110,218,749 145,077,101 13,204,631,071 9.99% 0 15,269,531,481 48
01-Jun-33 4 Wednesday 01-Jun-33 130 13,204,631,071 35,148,547 109,928,554 145,077,101 13,169,482,524 9.99% 0 15,269,531,481 48
01-Jul-33 6 Friday 01-Jul-33 131 13,169,482,524 35,441,159 109,635,942 145,077,101 13,134,041,366 9.99% 0 15,269,531,481 48
01-Aug-33 2 Monday 01-Aug-33 132 13,134,041,366 35,736,206 109,340,894 145,077,101 13,098,305,160 9.99% 0 15,269,531,481 48
01-Sep-33 5 Thursday 01-Sep-33 133 13,098,305,160 36,033,710 109,043,390 145,077,101 13,062,271,449 9.99% 0 15,269,531,481 48
01-Oct-33 7 Saturday 01-Oct-33 134 13,062,271,449 36,333,691 108,743,410 145,077,101 13,025,937,759 9.99% 0 15,269,531,481 48
01-Nov-33 3 Tuesday 01-Nov-33 135 13,025,937,759 36,636,169 108,440,932 145,077,101 12,989,301,590 9.99% 0 15,269,531,481 48
01-Dec-33 5 Thursday 01-Dec-33 136 12,989,301,590 36,941,165 108,135,936 145,077,101 12,952,360,425 9.99% 0 15,269,531,481 48
01-Jan-34 1 Sunday 01-Jan-34 137 12,952,360,425 37,248,700 107,828,401 145,077,101 12,915,111,725 9.99% 0 15,269,531,481 48
01-Feb-34 4 Wednesday 01-Feb-34 138 12,915,111,725 37,558,795 107,518,305 145,077,101 12,877,552,930 9.99% 0 15,269,531,481 48
01-Mar-34 4 Wednesday 01-Mar-34 139 12,877,552,930 37,871,472 107,205,628 145,077,101 12,839,681,457 9.99% 0 15,269,531,481 48
01-Apr-34 7 Saturday 01-Apr-34 140 12,839,681,457 38,186,752 106,890,348 145,077,101 12,801,494,705 9.99% 0 15,269,531,481 48
01-May-34 2 Monday 01-May-34 141 12,801,494,705 38,504,657 106,572,443 145,077,101 12,762,990,048 9.99% 0 15,269,531,481 48
01-Jun-34 5 Thursday 01-Jun-34 142 12,762,990,048 38,825,208 106,251,892 145,077,101 12,724,164,840 9.99% 0 15,269,531,481 48
01-Jul-34 7 Saturday 01-Jul-34 143 12,724,164,840 39,148,428 105,928,672 145,077,101 12,685,016,411 9.99% 0 15,269,531,481 48
01-Aug-34 3 Tuesday 01-Aug-34 144 12,685,016,411 39,474,339 105,602,762 145,077,101 12,645,542,072 9.99% 0 15,269,531,481 48
01-Sep-34 6 Friday 01-Sep-34 145 12,645,542,072 39,802,963 105,274,138 145,077,101 12,605,739,110 9.99% 0 15,269,531,481 48
01-Oct-34 1 Sunday 01-Oct-34 146 12,605,739,110 40,134,322 104,942,778 145,077,101 12,565,604,787 9.99% 0 15,269,531,481 48
01-Nov-34 4 Wednesday 01-Nov-34 147 12,565,604,787 40,468,441 104,608,660 145,077,101 12,525,136,346 9.99% 0 15,269,531,481 48
01-Dec-34 6 Friday 01-Dec-34 148 12,525,136,346 40,805,340 104,271,760 145,077,101 12,484,331,006 9.99% 0 15,269,531,481 48
01-Jan-35 2 Monday 01-Jan-35 149 12,484,331,006 41,145,045 103,932,056 145,077,101 12,443,185,961 9.99% 0 15,269,531,481 48
01-Feb-35 5 Thursday 01-Feb-35 150 12,443,185,961 41,487,577 103,589,523 145,077,101 12,401,698,384 9.99% 0 15,269,531,481 48
01-Mar-35 5 Thursday 01-Mar-35 151 12,401,698,384 41,832,961 103,244,139 145,077,101 12,359,865,422 9.99% 0 15,269,531,481 48
01-Apr-35 1 Sunday 01-Apr-35 152 12,359,865,422 42,181,221 102,895,880 145,077,101 12,317,684,201 9.99% 0 15,269,531,481 48
01-May-35 3 Tuesday 01-May-35 153 12,317,684,201 42,532,380 102,544,721 145,077,101 12,275,151,822 9.99% 0 15,269,531,481 48
01-Jun-35 6 Friday 01-Jun-35 154 12,275,151,822 42,886,462 102,190,639 145,077,101 12,232,265,360 9.99% 0 15,269,531,481 48
01-Jul-35 1 Sunday 01-Jul-35 155 12,232,265,360 43,243,491 101,833,609 145,077,101 12,189,021,869 9.99% 0 15,269,531,481 48
01-Aug-35 4 Wednesday 01-Aug-35 156 12,189,021,869 43,603,493 101,473,607 145,077,101 12,145,418,375 9.99% 0 15,269,531,481 48
01-Sep-35 7 Saturday 01-Sep-35 157 12,145,418,375 43,966,493 101,110,608 145,077,101 12,101,451,883 9.99% 0 15,269,531,481 48
01-Oct-35 2 Monday 01-Oct-35 158 12,101,451,883 44,332,514 100,744,587 145,077,101 12,057,119,369 9.99% 0 15,269,531,481 48
01-Nov-35 5 Thursday 01-Nov-35 159 12,057,119,369 44,701,582 100,375,519 145,077,101 12,012,417,787 9.99% 0 15,269,531,481 48
01-Dec-35 7 Saturday 01-Dec-35 160 12,012,417,787 45,073,722 100,003,378 145,077,101 11,967,344,065 9.99% 0 15,269,531,481 48
01-Jan-36 3 Tuesday 01-Jan-36 161 11,967,344,065 45,448,961 99,628,139 145,077,101 11,921,895,104 9.99% 0 15,269,531,481 48
01-Feb-36 6 Friday 01-Feb-36 162 11,921,895,104 45,827,324 99,249,777 145,077,101 11,876,067,780 9.99% 0 15,269,531,481 48
01-Mar-36 7 Saturday 01-Mar-36 163 11,876,067,780 46,208,836 98,868,264 145,077,101 11,829,858,943 9.99% 0 15,269,531,481 48
01-Apr-36 3 Tuesday 01-Apr-36 164 11,829,858,943 46,593,525 98,483,576 145,077,101 11,783,265,419 9.99% 0 15,269,531,481 48
01-May-36 5 Thursday 01-May-36 165 11,783,265,419 46,981,416 98,095,685 145,077,101 11,736,284,003 9.99% 0 15,269,531,481 48
01-Jun-36 1 Sunday 01-Jun-36 166 11,736,284,003 47,372,536 97,704,564 145,077,101 11,688,911,466 9.99% 0 15,269,531,481 48
01-Jul-36 3 Tuesday 01-Jul-36 167 11,688,911,466 47,766,913 97,310,188 145,077,101 11,641,144,554 9.99% 0 15,269,531,481 48
01-Aug-36 6 Friday 01-Aug-36 168 11,641,144,554 48,164,572 96,912,528 145,077,101 11,592,979,982 9.99% 0 15,269,531,481 48
01-Sep-36 2 Monday 01-Sep-36 169 11,592,979,982 48,565,542 96,511,558 145,077,101 11,544,414,440 9.99% 0 15,269,531,481 48
01-Oct-36 4 Wednesday 01-Oct-36 170 11,544,414,440 48,969,850 96,107,250 145,077,101 11,495,444,589 9.99% 0 15,269,531,481 48
01-Nov-36 7 Saturday 01-Nov-36 171 11,495,444,589 49,377,524 95,699,576 145,077,101 11,446,067,065 9.99% 0 15,269,531,481 48
01-Dec-36 2 Monday 01-Dec-36 172 11,446,067,065 49,788,592 95,288,508 145,077,101 11,396,278,473 9.99% 0 15,269,531,481 48
01-Jan-37 5 Thursday 01-Jan-37 173 11,396,278,473 50,203,082 94,874,018 145,077,101 11,346,075,390 9.99% 0 15,269,531,481 48
01-Feb-37 1 Sunday 01-Feb-37 174 11,346,075,390 50,621,023 94,456,078 145,077,101 11,295,454,368 9.99% 0 15,269,531,481 48
01-Mar-37 1 Sunday 01-Mar-37 175 11,295,454,368 51,042,443 94,034,658 145,077,101 11,244,411,925 9.99% 0 15,269,531,481 48
01-Apr-37 4 Wednesday 01-Apr-37 176 11,244,411,925 51,467,371 93,609,729 145,077,101 11,192,944,553 9.99% 0 15,269,531,481 48
01-May-37 6 Friday 01-May-37 177 11,192,944,553 51,895,837 93,181,263 145,077,101 11,141,048,716 9.99% 0 15,269,531,481 48
01-Jun-37 2 Monday 01-Jun-37 178 11,141,048,716 52,327,870 92,749,231 145,077,101 11,088,720,846 9.99% 0 15,269,531,481 48
01-Jul-37 4 Wednesday 01-Jul-37 179 11,088,720,846 52,763,499 92,313,601 145,077,101 11,035,957,347 9.99% 0 15,269,531,481 48
01-Aug-37 7 Saturday 01-Aug-37 180 11,035,957,347 53,202,756 91,874,345 145,077,101 10,982,754,591 9.99% 0 15,269,531,481 48
01-Sep-37 3 Tuesday 01-Sep-37 181 10,982,754,591 53,645,669 91,431,432 145,077,101 10,929,108,923 9.99% 0 15,269,531,481 48
01-Oct-37 5 Thursday 01-Oct-37 182 10,929,108,923 54,092,269 90,984,832 145,077,101 10,875,016,654 9.99% 0 15,269,531,481 48
01-Nov-37 1 Sunday 01-Nov-37 183 10,875,016,654 54,542,587 90,534,514 145,077,101 10,820,474,067 9.99% 0 15,269,531,481 48
01-Dec-37 3 Tuesday 01-Dec-37 184 10,820,474,067 54,996,654 90,080,447 145,077,101 10,765,477,413 9.99% 0 15,269,531,481 48
01-Jan-38 6 Friday 01-Jan-38 185 10,765,477,413 55,454,501 89,622,599 145,077,101 10,710,022,912 9.99% 0 15,269,531,481 48
01-Feb-38 2 Monday 01-Feb-38 186 10,710,022,912 55,916,160 89,160,941 145,077,101 10,654,106,752 9.99% 0 15,269,531,481 48
01-Mar-38 2 Monday 01-Mar-38 187 10,654,106,752 56,381,662 88,695,439 145,077,101 10,597,725,090 9.99% 0 15,269,531,481 48
01-Apr-38 5 Thursday 01-Apr-38 188 10,597,725,090 56,851,039 88,226,061 145,077,101 10,540,874,051 9.99% 0 15,269,531,481 48
01-May-38 7 Saturday 01-May-38 189 10,540,874,051 57,324,324 87,752,776 145,077,101 10,483,549,727 9.99% 0 15,269,531,481 48
01-Jun-38 3 Tuesday 01-Jun-38 190 10,483,549,727 57,801,549 87,275,551 145,077,101 10,425,748,178 9.99% 0 15,269,531,481 48
01-Jul-38 5 Thursday 01-Jul-38 191 10,425,748,178 58,282,747 86,794,354 145,077,101 10,367,465,431 9.99% 0 15,269,531,481 48
01-Aug-38 1 Sunday 01-Aug-38 192 10,367,465,431 58,767,951 86,309,150 145,077,101 10,308,697,480 9.99% 0 15,269,531,481 48
01-Sep-38 4 Wednesday 01-Sep-38 193 10,308,697,480 59,257,194 85,819,907 145,077,101 10,249,440,286 9.99% 0 15,269,531,481 48
01-Oct-38 6 Friday 01-Oct-38 194 10,249,440,286 59,750,510 85,326,590 145,077,101 10,189,689,776 9.99% 0 15,269,531,481 48
01-Nov-38 2 Monday 01-Nov-38 195 10,189,689,776 60,247,933 84,829,167 145,077,101 10,129,441,843 9.99% 0 15,269,531,481 48
01-Dec-38 4 Wednesday 01-Dec-38 196 10,129,441,843 60,749,497 84,327,603 145,077,101 10,068,692,346 9.99% 0 15,269,531,481 48
01-Jan-39 7 Saturday 01-Jan-39 197 10,068,692,346 61,255,237 83,821,864 145,077,101 10,007,437,109 9.99% 0 15,269,531,481 48
01-Feb-39 3 Tuesday 01-Feb-39 198 10,007,437,109 61,765,187 83,311,914 145,077,101 9,945,671,922 9.99% 0 15,269,531,481 48
01-Mar-39 3 Tuesday 01-Mar-39 199 9,945,671,922 62,279,382 82,797,719 145,077,101 9,883,392,540 9.99% 0 15,269,531,481 48
01-Apr-39 6 Friday 01-Apr-39 200 9,883,392,540 62,797,858 82,279,243 145,077,101 9,820,594,683 9.99% 0 15,269,531,481 48
01-May-39 1 Sunday 01-May-39 201 9,820,594,683 63,320,650 81,756,451 145,077,101 9,757,274,033 9.99% 0 15,269,531,481 48
01-Jun-39 4 Wednesday 01-Jun-39 202 9,757,274,033 63,847,794 81,229,306 145,077,101 9,693,426,239 9.99% 0 15,269,531,481 48
01-Jul-39 6 Friday 01-Jul-39 203 9,693,426,239 64,379,327 80,697,773 145,077,101 9,629,046,912 9.99% 0 15,269,531,481 48
01-Aug-39 2 Monday 01-Aug-39 204 9,629,046,912 64,915,285 80,161,816 145,077,101 9,564,131,627 9.99% 0 15,269,531,481 48
01-Sep-39 5 Thursday 01-Sep-39 205 9,564,131,627 65,455,705 79,621,396 145,077,101 9,498,675,922 9.99% 0 15,269,531,481 48
01-Oct-39 7 Saturday 01-Oct-39 206 9,498,675,922 66,000,623 79,076,477 145,077,101 9,432,675,299 9.99% 0 15,269,531,481 48
01-Nov-39 3 Tuesday 01-Nov-39 207 9,432,675,299 66,550,079 78,527,022 145,077,101 9,366,125,220 9.99% 0 15,269,531,481 48
01-Dec-39 5 Thursday 01-Dec-39 208 9,366,125,220 67,104,108 77,972,992 145,077,101 9,299,021,112 9.99% 0 15,269,531,481 48
01-Jan-40 1 Sunday 01-Jan-40 209 9,299,021,112 67,662,750 77,414,351 145,077,101 9,231,358,362 9.99% 0 15,269,531,481 48
01-Feb-40 4 Wednesday 01-Feb-40 210 9,231,358,362 68,226,042 76,851,058 145,077,101 9,163,132,320 9.99% 0 15,269,531,481 48
01-Mar-40 5 Thursday 01-Mar-40 211 9,163,132,320 68,794,024 76,283,077 145,077,101 9,094,338,296 9.99% 0 15,269,531,481 48
01-Apr-40 1 Sunday 01-Apr-40 212 9,094,338,296 69,366,734 75,710,366 145,077,101 9,024,971,562 9.99% 0 15,269,531,481 48
01-May-40 3 Tuesday 01-May-40 213 9,024,971,562 69,944,212 75,132,888 145,077,101 8,955,027,349 9.99% 0 15,269,531,481 48
01-Jun-40 6 Friday 01-Jun-40 214 8,955,027,349 70,526,498 74,550,603 145,077,101 8,884,500,851 9.99% 0 15,269,531,481 48
01-Jul-40 1 Sunday 01-Jul-40 215 8,884,500,851 71,113,631 73,963,470 145,077,101 8,813,387,220 9.99% 0 15,269,531,481 48
01-Aug-40 4 Wednesday 01-Aug-40 216 8,813,387,220 71,705,652 73,371,449 145,077,101 8,741,681,569 9.99% 0 15,269,531,481 48
01-Sep-40 7 Saturday 01-Sep-40 217 8,741,681,569 72,302,601 72,774,499 145,077,101 8,669,378,967 9.99% 0 15,269,531,481 48
01-Oct-40 2 Monday 01-Oct-40 218 8,669,378,967 72,904,521 72,172,580 145,077,101 8,596,474,446 9.99% 0 15,269,531,481 48
01-Nov-40 5 Thursday 01-Nov-40 219 8,596,474,446 73,511,451 71,565,650 145,077,101 8,522,962,996 9.99% 0 15,269,531,481 48
01-Dec-40 7 Saturday 01-Dec-40 220 8,522,962,996 74,123,434 70,953,667 145,077,101 8,448,839,562 9.99% 0 15,269,531,481 48
01-Jan-41 3 Tuesday 01-Jan-41 221 8,448,839,562 74,740,511 70,336,589 145,077,101 8,374,099,051 9.99% 0 15,269,531,481 48
01-Feb-41 6 Friday 01-Feb-41 222 8,374,099,051 75,362,726 69,714,375 145,077,101 8,298,736,325 9.99% 0 15,269,531,481 48
01-Mar-41 6 Friday 01-Mar-41 223 8,298,736,325 75,990,121 69,086,980 145,077,101 8,222,746,204 9.99% 0 15,269,531,481 48
01-Apr-41 2 Monday 01-Apr-41 224 8,222,746,204 76,622,738 68,454,362 145,077,101 8,146,123,466 9.99% 0 15,269,531,481 48
01-May-41 4 Wednesday 01-May-41 225 8,146,123,466 77,260,623 67,816,478 145,077,101 8,068,862,843 9.99% 0 15,269,531,481 48
01-Jun-41 7 Saturday 01-Jun-41 226 8,068,862,843 77,903,817 67,173,283 145,077,101 7,990,959,026 9.99% 0 15,269,531,481 48
01-Jul-41 2 Monday 01-Jul-41 227 7,990,959,026 78,552,367 66,524,734 145,077,101 7,912,406,659 9.99% 0 15,269,531,481 48
01-Aug-41 5 Thursday 01-Aug-41 228 7,912,406,659 79,206,315 65,870,785 145,077,101 7,833,200,344 9.99% 0 15,269,531,481 48
01-Sep-41 1 Sunday 01-Sep-41 229 7,833,200,344 79,865,708 65,211,393 145,077,101 7,753,334,636 9.99% 0 15,269,531,481 48
01-Oct-41 3 Tuesday 01-Oct-41 230 7,753,334,636 80,530,590 64,546,511 145,077,101 7,672,804,047 9.99% 0 15,269,531,481 48
01-Nov-41 6 Friday 01-Nov-41 231 7,672,804,047 81,201,007 63,876,094 145,077,101 7,591,603,040 9.99% 0 15,269,531,481 48
01-Dec-41 1 Sunday 01-Dec-41 232 7,591,603,040 81,877,005 63,200,095 145,077,101 7,509,726,035 9.99% 0 15,269,531,481 48
01-Jan-42 4 Wednesday 01-Jan-42 233 7,509,726,035 82,558,631 62,518,469 145,077,101 7,427,167,403 9.99% 0 15,269,531,481 48
01-Feb-42 7 Saturday 01-Feb-42 234 7,427,167,403 83,245,932 61,831,169 145,077,101 7,343,921,471 9.99% 0 15,269,531,481 48
01-Mar-42 7 Saturday 01-Mar-42 235 7,343,921,471 83,938,954 61,138,146 145,077,101 7,259,982,517 9.99% 0 15,269,531,481 48
01-Apr-42 3 Tuesday 01-Apr-42 236 7,259,982,517 84,637,746 60,439,354 145,077,101 7,175,344,771 9.99% 0 15,269,531,481 48
01-May-42 5 Thursday 01-May-42 237 7,175,344,771 85,342,355 59,734,745 145,077,101 7,090,002,416 9.99% 0 15,269,531,481 48
01-Jun-42 1 Sunday 01-Jun-42 238 7,090,002,416 86,052,830 59,024,270 145,077,101 7,003,949,585 9.99% 0 15,269,531,481 48
01-Jul-42 3 Tuesday 01-Jul-42 239 7,003,949,585 86,769,220 58,307,880 145,077,101 6,917,180,365 9.99% 0 15,269,531,481 48
01-Aug-42 6 Friday 01-Aug-42 240 6,917,180,365 87,491,574 57,585,527 145,077,101 6,829,688,791 9.99% 0 15,269,531,481 48
01-Sep-42 01-Sep-42 241 6,829,688,791 88,219,941 56,857,159 145,077,101 6,741,468,850 9.99% 0 15,269,531,481 48
01-Oct-42 01-Oct-42 242 6,741,468,850 88,954,372 56,122,728 145,077,101 6,652,514,477 9.99% 0 15,269,531,481 48
01-Nov-42 01-Nov-42 243 6,652,514,477 89,694,918 55,382,183 145,077,101 6,562,819,560 9.99% 0 15,269,531,481 48
01-Dec-42 01-Dec-42 244 6,562,819,560 90,441,628 54,635,473 145,077,101 6,472,377,932 9.99% 0 15,269,531,481 48
01-Jan-43 01-Jan-43 245 6,472,377,932 91,194,554 53,882,546 145,077,101 6,381,183,378 9.99% 0 15,269,531,481 48
01-Feb-43 01-Feb-43 246 6,381,183,378 91,953,749 53,123,352 145,077,101 6,289,229,629 9.99% 0 15,269,531,481 48
01-Mar-43 01-Mar-43 247 6,289,229,629 92,719,264 52,357,837 145,077,101 6,196,510,365 9.99% 0 15,269,531,481 48
01-Apr-43 01-Apr-43 248 6,196,510,365 93,491,152 51,585,949 145,077,101 6,103,019,213 9.99% 0 15,269,531,481 48
01-May-43 01-May-43 249 6,103,019,213 94,269,466 50,807,635 145,077,101 6,008,749,748 9.99% 0 15,269,531,481 48
01-Jun-43 01-Jun-43 250 6,008,749,748 95,054,259 50,022,842 145,077,101 5,913,695,489 9.99% 0 15,269,531,481 48
01-Jul-43 01-Jul-43 251 5,913,695,489 95,845,586 49,231,515 145,077,101 5,817,849,903 9.99% 0 15,269,531,481 48
01-Aug-43 01-Aug-43 252 5,817,849,903 96,643,500 48,433,600 145,077,101 5,721,206,403 9.99% 0 15,269,531,481 48
01-Sep-43 01-Sep-43 253 5,721,206,403 97,448,057 47,629,043 145,077,101 5,623,758,346 9.99% 0 15,269,531,481 48
01-Oct-43 01-Oct-43 254 5,623,758,346 98,259,312 46,817,788 145,077,101 5,525,499,034 9.99% 0 15,269,531,481 48
01-Nov-43 01-Nov-43 255 5,525,499,034 99,077,321 45,999,779 145,077,101 5,426,421,713 9.99% 0 15,269,531,481 48
01-Dec-43 01-Dec-43 256 5,426,421,713 99,902,140 45,174,961 145,077,101 5,326,519,573 9.99% 0 15,269,531,481 48
01-Jan-44 01-Jan-44 257 5,326,519,573 100,733,825 44,343,275 145,077,101 5,225,785,748 9.99% 0 15,269,531,481 48
01-Feb-44 01-Feb-44 258 5,225,785,748 101,572,434 43,504,666 145,077,101 5,124,213,314 9.99% 0 15,269,531,481 48
01-Mar-44 01-Mar-44 259 5,124,213,314 102,418,025 42,659,076 145,077,101 5,021,795,289 9.99% 0 15,269,531,481 48
01-Apr-44 01-Apr-44 260 5,021,795,289 103,270,655 41,806,446 145,077,101 4,918,524,634 9.99% 0 15,269,531,481 48
01-May-44 01-May-44 261 4,918,524,634 104,130,383 40,946,718 145,077,101 4,814,394,251 9.99% 0 15,269,531,481 48
01-Jun-44 01-Jun-44 262 4,814,394,251 104,997,268 40,079,832 145,077,101 4,709,396,983 9.99% 0 15,269,531,481 48
01-Jul-44 01-Jul-44 263 4,709,396,983 105,871,371 39,205,730 145,077,101 4,603,525,612 9.99% 0 15,269,531,481 48
01-Aug-44 01-Aug-44 264 4,603,525,612 106,752,750 38,324,351 145,077,101 4,496,772,862 9.99% 0 15,269,531,481 48
01-Sep-44 01-Sep-44 265 4,496,772,862 107,641,466 37,435,634 145,077,101 4,389,131,396 9.99% 0 15,269,531,481 48
01-Oct-44 01-Oct-44 266 4,389,131,396 108,537,582 36,539,519 145,077,101 4,280,593,814 9.99% 0 15,269,531,481 48
01-Nov-44 01-Nov-44 267 4,280,593,814 109,441,157 35,635,944 145,077,101 4,171,152,657 9.99% 0 15,269,531,481 48
01-Dec-44 01-Dec-44 268 4,171,152,657 110,352,255 34,724,846 145,077,101 4,060,800,402 9.99% 0 15,269,531,481 48
01-Jan-45 01-Jan-45 269 4,060,800,402 111,270,937 33,806,163 145,077,101 3,949,529,465 9.99% 0 15,269,531,481 48
01-Feb-45 01-Feb-45 270 3,949,529,465 112,197,268 32,879,833 145,077,101 3,837,332,197 9.99% 0 15,269,531,481 48
01-Mar-45 01-Mar-45 271 3,837,332,197 113,131,310 31,945,791 145,077,101 3,724,200,887 9.99% 0 15,269,531,481 48
01-Apr-45 01-Apr-45 272 3,724,200,887 114,073,128 31,003,972 145,077,101 3,610,127,759 9.99% 0 15,269,531,481 48
01-May-45 01-May-45 273 3,610,127,759 115,022,787 30,054,314 145,077,101 3,495,104,972 9.99% 0 15,269,531,481 48
01-Jun-45 01-Jun-45 274 3,495,104,972 115,980,352 29,096,749 145,077,101 3,379,124,621 9.99% 0 15,269,531,481 48
01-Jul-45 01-Jul-45 275 3,379,124,621 116,945,888 28,131,212 145,077,101 3,262,178,733 9.99% 0 15,269,531,481 48
01-Aug-45 01-Aug-45 276 3,262,178,733 117,919,463 27,157,638 145,077,101 3,144,259,270 9.99% 0 15,269,531,481 48
01-Sep-45 01-Sep-45 277 3,144,259,270 118,901,142 26,175,958 145,077,101 3,025,358,128 9.99% 0 15,269,531,481 48
01-Oct-45 01-Oct-45 278 3,025,358,128 119,890,994 25,186,106 145,077,101 2,905,467,134 9.99% 0 15,269,531,481 48
01-Nov-45 01-Nov-45 279 2,905,467,134 120,889,087 24,188,014 145,077,101 2,784,578,047 9.99% 0 15,269,531,481 48
01-Dec-45 01-Dec-45 280 2,784,578,047 121,895,488 23,181,612 145,077,101 2,662,682,559 9.99% 0 15,269,531,481 48
01-Jan-46 01-Jan-46 281 2,662,682,559 122,910,268 22,166,832 145,077,101 2,539,772,291 9.99% 0 15,269,531,481 48
01-Feb-46 01-Feb-46 282 2,539,772,291 123,933,496 21,143,604 145,077,101 2,415,838,794 9.99% 0 15,269,531,481 48
01-Mar-46 01-Mar-46 283 2,415,838,794 124,965,243 20,111,858 145,077,101 2,290,873,552 9.99% 0 15,269,531,481 48
01-Apr-46 01-Apr-46 284 2,290,873,552 126,005,578 19,071,522 145,077,101 2,164,867,974 9.99% 0 15,269,531,481 48
01-May-46 01-May-46 285 2,164,867,974 127,054,575 18,022,526 145,077,101 2,037,813,399 9.99% 0 15,269,531,481 48
01-Jun-46 01-Jun-46 286 2,037,813,399 128,112,304 16,964,797 145,077,101 1,909,701,095 9.99% 0 15,269,531,481 48
01-Jul-46 01-Jul-46 287 1,909,701,095 129,178,839 15,898,262 145,077,101 1,780,522,256 9.99% 0 15,269,531,481 48
01-Aug-46 01-Aug-46 288 1,780,522,256 130,254,253 14,822,848 145,077,101 1,650,268,003 9.99% 0 15,269,531,481 48
01-Sep-46 01-Sep-46 289 1,650,268,003 131,338,619 13,738,481 145,077,101 1,518,929,384 9.99% 0 15,269,531,481 48
01-Oct-46 01-Oct-46 290 1,518,929,384 132,432,013 12,645,087 145,077,101 1,386,497,370 9.99% 0 15,269,531,481 48
01-Nov-46 01-Nov-46 291 1,386,497,370 133,534,510 11,542,591 145,077,101 1,252,962,861 9.99% 0 15,269,531,481 48
01-Dec-46 01-Dec-46 292 1,252,962,861 134,646,185 10,430,916 145,077,101 1,118,316,676 9.99% 0 15,269,531,481 48
01-Jan-47 01-Jan-47 293 1,118,316,676 135,767,114 9,309,986 145,077,101 982,549,562 9.99% 0 15,269,531,481 48
01-Feb-47 01-Feb-47 294 982,549,562 136,897,375 8,179,725 145,077,101 845,652,186 9.99% 0 15,269,531,481 48
01-Mar-47 01-Mar-47 295 845,652,186 138,037,046 7,040,054 145,077,101 707,615,140 9.99% 0 15,269,531,481 48
01-Apr-47 01-Apr-47 296 707,615,140 139,186,204 5,890,896 145,077,101 568,428,936 9.99% 0 15,269,531,481 48
01-May-47 01-May-47 297 568,428,936 140,344,930 4,732,171 145,077,101 428,084,006 9.99% 0 15,269,531,481 48
01-Jun-47 01-Jun-47 298 428,084,006 141,513,301 3,563,799 145,077,101 286,570,705 9.99% 0 15,269,531,481 48
01-Jul-47 01-Jul-47 299 286,570,705 142,691,399 2,385,701 145,077,101 143,879,305 9.99% 0 15,269,531,481 48
01-Aug-47 01-Aug-47 300 143,879,305 143,879,305 1,197,795 145,077,101 0 9.99% 0 15,269,531,481 48
 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
9.29% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99% 9.99%

Cố định 1 năm
Cố định 2 năm
Cố định 3 năm
BẢNG SỐ LIỆU (GIẢ ĐỊNH HĐMB 20 TỶ, KHÁCH VAY 80%) Năm

Hạn mức vay ban đầu 16,000,000,000 1

Thời gian vay 300 2
Ngày giải ngân 01-Aug-22 3
Thời gian ân hạn gốc 6 4
Lựa chọn gói ưu đãi Cố định 1 năm 5 năm trở đi

EMI

Kỳ thanh Số tiền giải ngân Gốc thanh toán

Ngày thanh toán Dự nợ đầu kỳ
toán theo tiến độ hàng tháng (1)

S 10,000,000,000
1 9/1/2022 10,000,000,000 -
2 10/1/2022 10,000,000,000 -
3 11/1/2022 10,000,000,000 -
4 12/1/2022 10,000,000,000 -
5 1/1/2023 10,000,000,000 -
6 2/1/2023 5,000,000,000 15,000,000,000 -
7 3/1/2023 15,000,000,000 18,337,297
8 4/1/2023 14,981,662,703 18,448,696
9 5/1/2023 14,963,214,007 18,560,772
10 6/1/2023 14,944,653,235 18,673,529
11 7/1/2023 14,925,979,706 18,786,970
12 8/1/2023 14,907,192,736 18,901,101
13 9/1/2023 1,000,000,000 15,888,291,634 14,969,793
14 10/1/2023 15,873,321,841 15,085,684
15 11/1/2023 15,858,236,158 15,202,472
16 12/1/2023 15,843,033,685 15,320,165
17 1/1/2024 15,827,713,520 15,438,768
18 2/1/2024 15,812,274,752 15,558,290
19 3/1/2024 15,796,716,462 15,678,737
20 4/1/2024 15,781,037,725 15,800,117
21 5/1/2024 15,765,237,608 15,922,436
22 6/1/2024 15,749,315,172 16,045,702
23 7/1/2024 15,733,269,470 16,169,923
24 8/1/2024 15,717,099,547 16,295,105
25 9/1/2024 15,700,804,442 16,421,256
26 10/1/2024 15,684,383,186 16,548,384
27 11/1/2024 15,667,834,802 16,676,496
28 12/1/2024 15,651,158,306 16,805,600
29 1/1/2025 15,634,352,706 16,935,703
30 2/1/2025 15,617,417,002 17,066,814
31 3/1/2025 15,600,350,188 17,198,939
32 4/1/2025 15,583,151,249 17,332,088
33 5/1/2025 15,565,819,161 17,466,267
34 6/1/2025 15,548,352,894 17,601,485
35 7/1/2025 15,530,751,408 17,737,750
36 8/1/2025 15,513,013,658 17,875,070
37 9/1/2025 15,495,138,589 18,013,453
38 10/1/2025 15,477,125,136 18,152,907
39 11/1/2025 15,458,972,229 18,293,441
40 12/1/2025 15,440,678,789 18,435,062
41 1/1/2026 15,422,243,726 18,577,780
42 2/1/2026 15,403,665,946 18,721,603
43 3/1/2026 15,384,944,343 18,866,540
44 4/1/2026 15,366,077,803 19,012,598
45 5/1/2026 15,347,065,205 19,159,787
46 6/1/2026 15,327,905,417 19,308,116
47 7/1/2026 15,308,597,301 19,457,593
48 8/1/2026 15,289,139,708 19,608,227
49 9/1/2026 15,269,531,481 17,958,251
50 10/1/2026 15,251,573,230 18,107,753
51 11/1/2026 15,233,465,476 18,258,500
52 12/1/2026 15,215,206,976 18,410,502
53 1/1/2027 15,196,796,474 18,563,770
54 2/1/2027 15,178,232,704 18,718,313
55 3/1/2027 15,159,514,390 18,874,143
56 4/1/2027 15,140,640,247 19,031,270
57 5/1/2027 15,121,608,977 19,189,706
58 6/1/2027 15,102,419,271 19,349,460
59 7/1/2027 15,083,069,811 19,510,544
60 8/1/2027 15,063,559,266 19,672,970
61 9/1/2027 15,043,886,297 19,836,747
62 10/1/2027 15,024,049,550 20,001,888
63 11/1/2027 15,004,047,662 20,168,404
64 12/1/2027 14,983,879,258 20,336,306
65 1/1/2028 14,963,542,952 20,505,605
66 2/1/2028 14,943,037,347 20,676,315
67 3/1/2028 14,922,361,032 20,848,445
68 4/1/2028 14,901,512,587 21,022,008
69 5/1/2028 14,880,490,579 21,197,016
70 6/1/2028 14,859,293,562 21,373,482
71 7/1/2028 14,837,920,081 21,551,416
72 8/1/2028 14,816,368,665 21,730,831
73 9/1/2028 14,794,637,833 21,911,741
74 10/1/2028 14,772,726,093 22,094,156
75 11/1/2028 14,750,631,937 22,278,090
76 12/1/2028 14,728,353,847 22,463,555
77 1/1/2029 14,705,890,293 22,650,564
78 2/1/2029 14,683,239,729 22,839,130
79 3/1/2029 14,660,400,599 23,029,266
80 4/1/2029 14,637,371,333 23,220,984
81 5/1/2029 14,614,150,349 23,414,299
 82 6/1/2029 14,590,736,050 23,609,223
83 7/1/2029 14,567,126,827 23,805,770
84 8/1/2029 14,543,321,058 24,003,953
85 9/1/2029 14,519,317,105 24,203,786
86 10/1/2029 14,495,113,319 24,405,282
87 11/1/2029 14,470,708,037 24,608,456
88 12/1/2029 14,446,099,581 24,813,322
89 1/1/2030 14,421,286,260 25,019,892
90 2/1/2030 14,396,266,367 25,228,183
91 3/1/2030 14,371,038,184 25,438,208
92 4/1/2030 14,345,599,976 25,649,981
93 5/1/2030 14,319,949,996 25,863,517
94 6/1/2030 14,294,086,479 26,078,831
95 7/1/2030 14,268,007,648 26,295,937
96 8/1/2030 14,241,711,711 26,514,851
97 9/1/2030 14,215,196,861 26,735,587
98 10/1/2030 14,188,461,274 26,958,160
99 11/1/2030 14,161,503,114 27,182,587
100 12/1/2030 14,134,320,527 27,408,882
101 1/1/2031 14,106,911,644 27,637,061
102 2/1/2031 14,079,274,583 27,867,140
103 3/1/2031 14,051,407,444 28,099,134
104 4/1/2031 14,023,308,310 28,333,059
105 5/1/2031 13,994,975,251 28,568,932
106 6/1/2031 13,966,406,320 28,806,768
107 7/1/2031 13,937,599,552 29,046,584
108 8/1/2031 13,908,552,968 29,288,397
109 9/1/2031 13,879,264,570 29,532,223
110 10/1/2031 13,849,732,347 29,778,079
111 11/1/2031 13,819,954,269 30,025,981
112 12/1/2031 13,789,928,287 30,275,948
113 1/1/2032 13,759,652,340 30,527,995
114 2/1/2032 13,729,124,345 30,782,140
115 3/1/2032 13,698,342,205 31,038,402
116 4/1/2032 13,667,303,803 31,296,796
117 5/1/2032 13,636,007,007 31,557,342
118 6/1/2032 13,604,449,664 31,820,057
119 7/1/2032 13,572,629,607 32,084,959
120 8/1/2032 13,540,544,648 32,352,066
121 9/1/2032 13,508,192,582 32,621,397
122 10/1/2032 13,475,571,185 32,892,970
123 11/1/2032 13,442,678,214 33,166,804
124 12/1/2032 13,409,511,410 33,442,918
125 1/1/2033 13,376,068,492 33,721,330
126 2/1/2033 13,342,347,161 34,002,060
127 3/1/2033 13,308,345,101 34,285,128
128 4/1/2033 13,274,059,973 34,570,551
129 5/1/2033 13,239,489,422 34,858,351
130 6/1/2033 13,204,631,071 35,148,547
131 7/1/2033 13,169,482,524 35,441,159
132 8/1/2033 13,134,041,366 35,736,206
133 9/1/2033 13,098,305,160 36,033,710
134 10/1/2033 13,062,271,449 36,333,691
135 11/1/2033 13,025,937,759 36,636,169
136 12/1/2033 12,989,301,590 36,941,165
137 1/1/2034 12,952,360,425 37,248,700
138 2/1/2034 12,915,111,725 37,558,795
139 3/1/2034 12,877,552,930 37,871,472
140 4/1/2034 12,839,681,457 38,186,752
141 5/1/2034 12,801,494,705 38,504,657
142 6/1/2034 12,762,990,048 38,825,208
143 7/1/2034 12,724,164,840 39,148,428
144 8/1/2034 12,685,016,411 39,474,339
145 9/1/2034 12,645,542,072 39,802,963
146 10/1/2034 12,605,739,110 40,134,322
147 11/1/2034 12,565,604,787 40,468,441
148 12/1/2034 12,525,136,346 40,805,340
149 1/1/2035 12,484,331,006 41,145,045
150 2/1/2035 12,443,185,961 41,487,577
151 3/1/2035 12,401,698,384 41,832,961
152 4/1/2035 12,359,865,422 42,181,221
153 5/1/2035 12,317,684,201 42,532,380
154 6/1/2035 12,275,151,822 42,886,462
155 7/1/2035 12,232,265,360 43,243,491
156 8/1/2035 12,189,021,869 43,603,493
157 9/1/2035 12,145,418,375 43,966,493
158 10/1/2035 12,101,451,883 44,332,514
159 11/1/2035 12,057,119,369 44,701,582
160 12/1/2035 12,012,417,787 45,073,722
161 1/1/2036 11,967,344,065 45,448,961
162 2/1/2036 11,921,895,104 45,827,324
163 3/1/2036 11,876,067,780 46,208,836
164 4/1/2036 11,829,858,943 46,593,525
165 5/1/2036 11,783,265,419 46,981,416
166 6/1/2036 11,736,284,003 47,372,536
167 7/1/2036 11,688,911,466 47,766,913
168 8/1/2036 11,641,144,554 48,164,572
169 9/1/2036 11,592,979,982 48,565,542
170 10/1/2036 11,544,414,440 48,969,850
171 11/1/2036 11,495,444,589 49,377,524
172 12/1/2036 11,446,067,065 49,788,592
173 1/1/2037 11,396,278,473 50,203,082
174 2/1/2037 11,346,075,390 50,621,023
175 3/1/2037 11,295,454,368 51,042,443
176 4/1/2037 11,244,411,925 51,467,371
177 5/1/2037 11,192,944,553 51,895,837
178 6/1/2037 11,141,048,716 52,327,870
179 7/1/2037 11,088,720,846 52,763,499
180 8/1/2037 11,035,957,347 53,202,756
181 9/1/2037 10,982,754,591 53,645,669
182 10/1/2037 10,929,108,923 54,092,269
183 11/1/2037 10,875,016,654 54,542,587
184 12/1/2037 10,820,474,067 54,996,654
185 1/1/2038 10,765,477,413 55,454,501
186 2/1/2038 10,710,022,912 55,916,160
187 3/1/2038 10,654,106,752 56,381,662
188 4/1/2038 10,597,725,090 56,851,039
189 5/1/2038 10,540,874,051 57,324,324
190 6/1/2038 10,483,549,727 57,801,549
191 7/1/2038 10,425,748,178 58,282,747
192 8/1/2038 10,367,465,431 58,767,951
193 9/1/2038 10,308,697,480 59,257,194
194 10/1/2038 10,249,440,286 59,750,510
195 11/1/2038 10,189,689,776 60,247,933
196 12/1/2038 10,129,441,843 60,749,497
197 1/1/2039 10,068,692,346 61,255,237
198 2/1/2039 10,007,437,109 61,765,187
199 3/1/2039 9,945,671,922 62,279,382
200 4/1/2039 9,883,392,540 62,797,858
201 5/1/2039 9,820,594,683 63,320,650
202 6/1/2039 9,757,274,033 63,847,794
203 7/1/2039 9,693,426,239 64,379,327
204 8/1/2039 9,629,046,912 64,915,285
205 9/1/2039 9,564,131,627 65,455,705
206 10/1/2039 9,498,675,922 66,000,623
207 11/1/2039 9,432,675,299 66,550,079
208 12/1/2039 9,366,125,220 67,104,108
209 1/1/2040 9,299,021,112 67,662,750
210 2/1/2040 9,231,358,362 68,226,042
211 3/1/2040 9,163,132,320 68,794,024
212 4/1/2040 9,094,338,296 69,366,734
213 5/1/2040 9,024,971,562 69,944,212
214 6/1/2040 8,955,027,349 70,526,498
215 7/1/2040 8,884,500,851 71,113,631
216 8/1/2040 8,813,387,220 71,705,652
217 9/1/2040 8,741,681,569 72,302,601
218 10/1/2040 8,669,378,967 72,904,521
219 11/1/2040 8,596,474,446 73,511,451
220 12/1/2040 8,522,962,996 74,123,434
221 1/1/2041 8,448,839,562 74,740,511
222 2/1/2041 8,374,099,051 75,362,726
223 3/1/2041 8,298,736,325 75,990,121
224 4/1/2041 8,222,746,204 76,622,738
225 5/1/2041 8,146,123,466 77,260,623
226 6/1/2041 8,068,862,843 77,903,817
227 7/1/2041 7,990,959,026 78,552,367
228 8/1/2041 7,912,406,659 79,206,315
229 9/1/2041 7,833,200,344 79,865,708
230 10/1/2041 7,753,334,636 80,530,590
231 11/1/2041 7,672,804,047 81,201,007
232 12/1/2041 7,591,603,040 81,877,005
233 1/1/2042 7,509,726,035 82,558,631
234 2/1/2042 7,427,167,403 83,245,932
235 3/1/2042 7,343,921,471 83,938,954
236 4/1/2042 7,259,982,517 84,637,746
237 5/1/2042 7,175,344,771 85,342,355
238 6/1/2042 7,090,002,416 86,052,830
239 7/1/2042 7,003,949,585 86,769,220
240 8/1/2042 6,917,180,365 87,491,574
241 9/1/2042 6,829,688,791 88,219,941
242 10/1/2042 6,741,468,850 88,954,372
243 11/1/2042 6,652,514,477 89,694,918
244 12/1/2042 6,562,819,560 90,441,628
245 1/1/2043 6,472,377,932 91,194,554
246 2/1/2043 6,381,183,378 91,953,749
247 3/1/2043 6,289,229,629 92,719,264
248 4/1/2043 6,196,510,365 93,491,152
249 5/1/2043 6,103,019,213 94,269,466
250 6/1/2043 6,008,749,748 95,054,259
251 7/1/2043 5,913,695,489 95,845,586
252 8/1/2043 5,817,849,903 96,643,500
253 9/1/2043 5,721,206,403 97,448,057
254 10/1/2043 5,623,758,346 98,259,312
255 11/1/2043 5,525,499,034 99,077,321
256 12/1/2043 5,426,421,713 99,902,140
257 1/1/2044 5,326,519,573 100,733,825
258 2/1/2044 5,225,785,748 101,572,434
259 3/1/2044 5,124,213,314 102,418,025
260 4/1/2044 5,021,795,289 103,270,655
261 5/1/2044 4,918,524,634 104,130,383
262 6/1/2044 4,814,394,251 104,997,268
263 7/1/2044 4,709,396,983 105,871,371
264 8/1/2044 4,603,525,612 106,752,750
265 9/1/2044 4,496,772,862 107,641,466
266 10/1/2044 4,389,131,396 108,537,582
267 11/1/2044 4,280,593,814 109,441,157
268 12/1/2044 4,171,152,657 110,352,255
269 1/1/2045 4,060,800,402 111,270,937
270 2/1/2045 3,949,529,465 112,197,268
271 3/1/2045 3,837,332,197 113,131,310
272 4/1/2045 3,724,200,887 114,073,128
273 5/1/2045 3,610,127,759 115,022,787
274 6/1/2045 3,495,104,972 115,980,352
275 7/1/2045 3,379,124,621 116,945,888
276 8/1/2045 3,262,178,733 117,919,463
277 9/1/2045 3,144,259,270 118,901,142
278 10/1/2045 3,025,358,128 119,890,994
279 11/1/2045 2,905,467,134 120,889,087
280 12/1/2045 2,784,578,047 121,895,488
281 1/1/2046 2,662,682,559 122,910,268
282 2/1/2046 2,539,772,291 123,933,496
283 3/1/2046 2,415,838,794 124,965,243
284 4/1/2046 2,290,873,552 126,005,578
285 5/1/2046 2,164,867,974 127,054,575
286 6/1/2046 2,037,813,399 128,112,304
287 7/1/2046 1,909,701,095 129,178,839
288 8/1/2046 1,780,522,256 130,254,253
289 9/1/2046 1,650,268,003 131,338,619
290 10/1/2046 1,518,929,384 132,432,013
291 11/1/2046 1,386,497,370 133,534,510
292 12/1/2046 1,252,962,861 134,646,185
293 1/1/2047 1,118,316,676 135,767,114
294 2/1/2047 982,549,562 136,897,375
295 3/1/2047 845,652,186 138,037,046
296 4/1/2047 707,615,140 139,186,204
297 5/1/2047 568,428,936 140,344,930
298 6/1/2047 428,084,006 141,513,301
299 7/1/2047 286,570,705 142,691,399
300 8/1/2047 143,879,305 143,879,305
 Lãi suất Phí trả nợ trước hạn Thời gian Tổng lãi

7.29% 3.00% Trong 18 tháng 1,672,268,689

9.29% 2.00% Trong 24 tháng 2,404,186,572
9.29% 2.00%
9.29% 0.00%
9.99% 0.00%

Nguyen Hong Phuc (HLBVN):

Số tiền gốc lãi thanh - Chọn gói ưu đãi tại đây
Lãi thanh toán
toán hàng tháng (1) +
hàng tháng (2)
(2)

60,750,000 60,750,000 Nguyen Hong Phuc (HLBVN):

60,750,000 60,750,000 - Điền số tiền giải ngân ban đầu
60,750,000 60,750,000
60,750,000 60,750,000
60,750,000 60,750,000
91,125,000 91,125,000
90,470,590 108,807,887
90,359,191 108,807,887
90,247,115 108,807,887
90,134,359 108,807,887
90,020,917 108,807,887
89,906,786 108,807,887
123,001,858 137,971,651
122,885,967 137,971,651
122,769,178 137,971,651
122,651,486 137,971,651
122,532,882 137,971,651
122,413,360 137,971,651
122,292,913 137,971,651
122,171,534 137,971,651
122,049,214 137,971,651
121,925,948 137,971,651
121,801,728 137,971,651
121,676,546 137,971,651
121,550,394 137,971,651
121,423,266 137,971,651
121,295,154 137,971,651
121,166,051 137,971,651
121,035,947 137,971,651
120,904,837 137,971,651
120,772,711 137,971,651
120,639,563 137,971,651
120,505,383 137,971,651
120,370,165 137,971,651
120,233,900 137,971,651
120,096,581 137,971,651
119,958,198 137,971,651
119,818,744 137,971,651
119,678,210 137,971,651
119,536,588 137,971,651
119,393,870 137,971,651
119,250,047 137,971,651
119,105,111 137,971,651
118,959,052 137,971,651
118,811,863 137,971,651
118,663,534 137,971,651
118,514,057 137,971,651
118,363,423 137,971,651
127,118,850 145,077,101
126,969,347 145,077,101
126,818,600 145,077,101
126,666,598 145,077,101
126,513,331 145,077,101
126,358,787 145,077,101
126,202,957 145,077,101
126,045,830 145,077,101
125,887,395 145,077,101
125,727,640 145,077,101
125,566,556 145,077,101
125,404,131 145,077,101
125,240,353 145,077,101
125,075,213 145,077,101
124,908,697 145,077,101
124,740,795 145,077,101
124,571,495 145,077,101
124,400,786 145,077,101
124,228,656 145,077,101
124,055,092 145,077,101
123,880,084 145,077,101
123,703,619 145,077,101
123,525,685 145,077,101
123,346,269 145,077,101
123,165,360 145,077,101
122,982,945 145,077,101
122,799,011 145,077,101
122,613,546 145,077,101
122,426,537 145,077,101
122,237,971 145,077,101
122,047,835 145,077,101
121,856,116 145,077,101
121,662,802 145,077,101
121,467,878 145,077,101
121,271,331 145,077,101
121,073,148 145,077,101
120,873,315 145,077,101
120,671,818 145,077,101
120,468,644 145,077,101
120,263,779 145,077,101
120,057,208 145,077,101
119,848,918 145,077,101
119,638,893 145,077,101
119,427,120 145,077,101
119,213,584 145,077,101
118,998,270 145,077,101
118,781,164 145,077,101
118,562,250 145,077,101
118,341,514 145,077,101
118,118,940 145,077,101
117,894,513 145,077,101
117,668,218 145,077,101
117,440,039 145,077,101
117,209,961 145,077,101
116,977,967 145,077,101
116,744,042 145,077,101
116,508,169 145,077,101
116,270,333 145,077,101
116,030,516 145,077,101
115,788,703 145,077,101
115,544,878 145,077,101
115,299,022 145,077,101
115,051,119 145,077,101
114,801,153 145,077,101
114,549,106 145,077,101
114,294,960 145,077,101
114,038,699 145,077,101
113,780,304 145,077,101
113,519,758 145,077,101
113,257,043 145,077,101
112,992,141 145,077,101
112,725,034 145,077,101
112,455,703 145,077,101
112,184,130 145,077,101
111,910,296 145,077,101
111,634,182 145,077,101
111,355,770 145,077,101
111,075,040 145,077,101
110,791,973 145,077,101
110,506,549 145,077,101
110,218,749 145,077,101
109,928,554 145,077,101
109,635,942 145,077,101
109,340,894 145,077,101
109,043,390 145,077,101
108,743,410 145,077,101
108,440,932 145,077,101
108,135,936 145,077,101
107,828,401 145,077,101
107,518,305 145,077,101
107,205,628 145,077,101
106,890,348 145,077,101
106,572,443 145,077,101
106,251,892 145,077,101
105,928,672 145,077,101
105,602,762 145,077,101
105,274,138 145,077,101
104,942,778 145,077,101
104,608,660 145,077,101
104,271,760 145,077,101
103,932,056 145,077,101
103,589,523 145,077,101
103,244,139 145,077,101
102,895,880 145,077,101
102,544,721 145,077,101
102,190,639 145,077,101
101,833,609 145,077,101
101,473,607 145,077,101
101,110,608 145,077,101
100,744,587 145,077,101
100,375,519 145,077,101
100,003,378 145,077,101
99,628,139 145,077,101
99,249,777 145,077,101
98,868,264 145,077,101
98,483,576 145,077,101
98,095,685 145,077,101
97,704,564 145,077,101
97,310,188 145,077,101
96,912,528 145,077,101
96,511,558 145,077,101
96,107,250 145,077,101
95,699,576 145,077,101
95,288,508 145,077,101
94,874,018 145,077,101
94,456,078 145,077,101
94,034,658 145,077,101
93,609,729 145,077,101
93,181,263 145,077,101
92,749,231 145,077,101
92,313,601 145,077,101
91,874,345 145,077,101
91,431,432 145,077,101
90,984,832 145,077,101
90,534,514 145,077,101
90,080,447 145,077,101
89,622,599 145,077,101
89,160,941 145,077,101
88,695,439 145,077,101
88,226,061 145,077,101
87,752,776 145,077,101
87,275,551 145,077,101
86,794,354 145,077,101
86,309,150 145,077,101
85,819,907 145,077,101
85,326,590 145,077,101
84,829,167 145,077,101
84,327,603 145,077,101
83,821,864 145,077,101
83,311,914 145,077,101
82,797,719 145,077,101
82,279,243 145,077,101
81,756,451 145,077,101
81,229,306 145,077,101
80,697,773 145,077,101
80,161,816 145,077,101
79,621,396 145,077,101
79,076,477 145,077,101
78,527,022 145,077,101
77,972,992 145,077,101
77,414,351 145,077,101
76,851,058 145,077,101
76,283,077 145,077,101
75,710,366 145,077,101
75,132,888 145,077,101
74,550,603 145,077,101
73,963,470 145,077,101
73,371,449 145,077,101
72,774,499 145,077,101
72,172,580 145,077,101
71,565,650 145,077,101
70,953,667 145,077,101
70,336,589 145,077,101
69,714,375 145,077,101
69,086,980 145,077,101
68,454,362 145,077,101
67,816,478 145,077,101
67,173,283 145,077,101
66,524,734 145,077,101
65,870,785 145,077,101
65,211,393 145,077,101
64,546,511 145,077,101
63,876,094 145,077,101
63,200,095 145,077,101
62,518,469 145,077,101
61,831,169 145,077,101
61,138,146 145,077,101
60,439,354 145,077,101
59,734,745 145,077,101
59,024,270 145,077,101
58,307,880 145,077,101
57,585,527 145,077,101
56,857,159 145,077,101
56,122,728 145,077,101
55,382,183 145,077,101
54,635,473 145,077,101
53,882,546 145,077,101
53,123,352 145,077,101
52,357,837 145,077,101
51,585,949 145,077,101
50,807,635 145,077,101
50,022,842 145,077,101
49,231,515 145,077,101
48,433,600 145,077,101
47,629,043 145,077,101
46,817,788 145,077,101
45,999,779 145,077,101
45,174,961 145,077,101
44,343,275 145,077,101
43,504,666 145,077,101
42,659,076 145,077,101
41,806,446 145,077,101
40,946,718 145,077,101
40,079,832 145,077,101
39,205,730 145,077,101
38,324,351 145,077,101
37,435,634 145,077,101
36,539,519 145,077,101
35,635,944 145,077,101
34,724,846 145,077,101
33,806,163 145,077,101
32,879,833 145,077,101
31,945,791 145,077,101
31,003,972 145,077,101
30,054,314 145,077,101
29,096,749 145,077,101
28,131,212 145,077,101
27,157,638 145,077,101
26,175,958 145,077,101
25,186,106 145,077,101
24,188,014 145,077,101
23,181,612 145,077,101
22,166,832 145,077,101
21,143,604 145,077,101
20,111,858 145,077,101
19,071,522 145,077,101
18,022,526 145,077,101
16,964,797 145,077,101
15,898,262 145,077,101
14,822,848 145,077,101
13,738,481 145,077,101
12,645,087 145,077,101
11,542,591 145,077,101
10,430,916 145,077,101
9,309,986 145,077,101
8,179,725 145,077,101
7,040,054 145,077,101
5,890,896 145,077,101
4,732,171 145,077,101
3,563,799 145,077,101
2,385,701 145,077,101
1,197,795 145,077,101