(₫39,927.

10)
Lãi gốc
1 3194.1680297 6805.83197
2 2649.701472 7350.29853
3 2061.6775898 7938.32241
4 1426.611797 8573.3882
5 740.74074074 9259.25926

E3.4 dư nợ lãi
1 55361 4428.88
2 56789.88 4543.1904
3 58333.0704 4666.64563
59999.716032

KH đều sdgd
1 400 ₫800.00 ₫399.80
2 400 ₫480.00 ₫399.60
3 400 ₫288.00 ₫399.40
4 400 ₫172.80 ₫399.20
5 400 ₫103.68 ₫399.80
Dư nợ Tiền thuê
₫39,927.10 10000
33121.2684004433 10000
25770.9698724788 10000
17832.6474622771 10000
9259.25925925928 10000

amortizied cost Coupon

-1428.88 3000
-1543.1904 3000
-1666.645632 3000