Tính Chi Phí Vay Vốn
Kỳ nhận | Nợ đầu kỳ | Vốn góc phải trả | Lãi phải trả | Tổng số phải trả |
1 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
2 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
3 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
4 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
5 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
6 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
7 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
8 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
9 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
10 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
11 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
12 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
13 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
14 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
15 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
16 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
17 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
18 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
19 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
20 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
21 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
22 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
23 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
24 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
25 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
26 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
27 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
28 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
29 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
30 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
31 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
32 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
33 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
34 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
35 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
36 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
37 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
38 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
39 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
40 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
41 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
42 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
43 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
44 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
45 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
46 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
47 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
48 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
49 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
50 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
51 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
52 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
53 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
54 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
55 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
56 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
57 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
58 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
59 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
60 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
61 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
62 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
63 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
64 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
65 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
66 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
67 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
68 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
69 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
70 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
71 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
72 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
73 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
74 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
75 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
76 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
77 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
78 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
79 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
80 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
81 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
82 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
83 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
84 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
85 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
86 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
87 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
88 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
89 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
90 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
91 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
92 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
93 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
94 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
95 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
96 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
97 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
98 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
99 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
100 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
101 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
102 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
103 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
104 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
105 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
106 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
107 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
108 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
109 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
110 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
111 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
112 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
113 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
114 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
115 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
116 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
117 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
118 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
119 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
120 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
121 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
122 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
123 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
124 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
125 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
126 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
127 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
128 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
129 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
130 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
131 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
132 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
133 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
134 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
135 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
136 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
137 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
138 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
139 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
140 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
141 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
142 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
143 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
144 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
145 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
146 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
147 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
148 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
149 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
150 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
151 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
152 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
153 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
154 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
155 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
156 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
157 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
158 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
159 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
160 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
161 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
162 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
163 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
164 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
165 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
166 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
167 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
168 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
169 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
170 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
171 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
172 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
173 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
174 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
175 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
176 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
177 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
178 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
179 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
180 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
181 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
182 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
183 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
184 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
185 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
186 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
187 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
188 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
189 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
190 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
191 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
192 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
193 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
194 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
195 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
196 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
197 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
198 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
199 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
200 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
201 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
202 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
203 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
204 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
205 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
206 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
207 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
208 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
209 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
210 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
211 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
212 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
213 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
214 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
215 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
216 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
217 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
218 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
219 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
220 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
221 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
222 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
223 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
224 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
225 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
226 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
227 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
228 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
229 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
230 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
231 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
232 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
233 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
234 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
235 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
236 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
237 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
238 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
239 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
240 | 4.805.927.000 | 20.024.696 | 30.037.044 | 50.061.739,58 |
Tổng | 7.208.890.500,00 | 12.014.817.500,00 |