Scribd Logo
Upload

Welcome to Scribd!

  • Vaymuanha 3.3ty Vay70% 7.2% 5nam

    Uploaded by

    Tào Thanh Tình
    13 views2 pages
    The document shows tabular data with 30 rows containing information about loan repayment over time including opening balance, interest paid, principal paid, closing balance, and total payment for each time period. The loan balance decreases over time as installments are paid, with interest and principal amounts staying constant per period, until the loan is fully repaid after 60 periods.

    Original Description:

    Original Title

    vaymuanha_3.3ty_vay70%_7.2%_5nam

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows tabular data with 30 rows containing information about loan repayment over time including opening balance, interest paid, principal paid, closing balance, and total payment for each time period. The loan balance decreases over time as installments are paid, with interest and principal amounts staying constant per period, until the loan is fully repaid after 60 periods.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    13 views2 pages

    Vaymuanha 3.3ty Vay70% 7.2% 5nam

    Uploaded by

    Tào Thanh Tình
    The document shows tabular data with 30 rows containing information about loan repayment over time including opening balance, interest paid, principal paid, closing balance, and total payment for each time period. The loan balance decreases over time as installments are paid, with interest and principal amounts staying constant per period, until the loan is fully repaid after 60 periods.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Kỳ thanh t Dư nợ đầu Lãi thanh tGốc thanh Dư nợ cuốiTổng thanh toán

    1 2.31E+09 13860000 38500000 2.27E+09 52360000


    2 2.27E+09 13629000 38500000 2.23E+09 52129000
    3 2.23E+09 13398000 38500000 2.19E+09 51898000
    4 2.19E+09 13167000 38500000 2.16E+09 51667000
    5 2.16E+09 12936000 38500000 2.12E+09 51436000
    6 2.12E+09 12705000 38500000 2.08E+09 51205000
    7 2.08E+09 12474000 38500000 2.04E+09 50974000
    8 2.04E+09 12243000 38500000 2E+09 50743000
    9 2E+09 12012000 38500000 1.96E+09 50512000
    10 1.96E+09 11781000 38500000 1.93E+09 50281000
    11 1.93E+09 11550000 38500000 1.89E+09 50050000
    12 1.89E+09 11319000 38500000 1.85E+09 49819000
    13 1.85E+09 11088000 38500000 1.81E+09 49588000
    14 1.81E+09 10857000 38500000 1.77E+09 49357000
    15 1.77E+09 10626000 38500000 1.73E+09 49126000
    16 1.73E+09 10395000 38500000 1.69E+09 48895000
    17 1.69E+09 10164000 38500000 1.66E+09 48664000
    18 1.66E+09 9933000 38500000 1.62E+09 48433000
    19 1.62E+09 9702000 38500000 1.58E+09 48202000
    20 1.58E+09 9471000 38500000 1.54E+09 47971000
    21 1.54E+09 9240000 38500000 1.5E+09 47740000
    22 1.5E+09 9009000 38500000 1.46E+09 47509000
    23 1.46E+09 8778000 38500000 1.42E+09 47278000
    24 1.42E+09 8547000 38500000 1.39E+09 47047000
    25 1.39E+09 8316000 38500000 1.35E+09 46816000
    26 1.35E+09 8085000 38500000 1.31E+09 46585000
    27 1.31E+09 7854000 38500000 1.27E+09 46354000
    28 1.27E+09 7623000 38500000 1.23E+09 46123000
    29 1.23E+09 7392000 38500000 1.19E+09 45892000
    30 1.19E+09 7161000 38500000 1.16E+09 45661000
    31 1.16E+09 6930000 38500000 1.12E+09 45430000
    32 1.12E+09 6699000 38500000 1.08E+09 45199000
    33 1.08E+09 6468000 38500000 1.04E+09 44968000
    34 1.04E+09 6237000 38500000 1E+09 44737000
    35 1E+09 6006000 38500000 9.63E+08 44506000
    36 9.63E+08 5775000 38500000 9.24E+08 44275000
    37 9.24E+08 5544000 38500000 8.86E+08 44044000
    38 8.86E+08 5313000 38500000 8.47E+08 43813000
    39 8.47E+08 5082000 38500000 8.09E+08 43582000
    40 8.09E+08 4851000 38500000 7.7E+08 43351000
    41 7.7E+08 4620000 38500000 7.32E+08 43120000
    42 7.32E+08 4389000 38500000 6.93E+08 42889000
    43 6.93E+08 4158000 38500000 6.55E+08 42658000
    44 6.55E+08 3927000 38500000 6.16E+08 42427000
    45 6.16E+08 3696000 38500000 5.78E+08 42196000
    46 5.78E+08 3465000 38500000 5.39E+08 41965000
    47 5.39E+08 3234000 38500000 5.01E+08 41734000
    48 5.01E+08 3003000 38500000 4.62E+08 41503000
    49 4.62E+08 2772000 38500000 4.24E+08 41272000
    50 4.24E+08 2541000 38500000 3.85E+08 41041000
    51 3.85E+08 2310000 38500000 3.47E+08 40810000
    52 3.47E+08 2079000 38500000 3.08E+08 40579000
    53 3.08E+08 1848000 38500000 2.7E+08 40348000
    54 2.7E+08 1617000 38500000 2.31E+08 40117000
    55 2.31E+08 1386000 38500000 1.93E+08 39886000
    56 1.93E+08 1155000 38500000 1.54E+08 39655000
    57 1.54E+08 924000 38500000 1.16E+08 39424000
    58 1.16E+08 693000 38500000 77000000 39193000
    59 77000000 462000 38500000 38500000 38962000
    60 38500000 231000 38500000 38731000

    You might also like