租赁筹资分析模型租赁设备名称租金租金支付方式后付租赁年利率7.50%租赁年限5年付款期数2总付款期数10每期应付租金实际总付租金双变量模拟运算模型公司名称华云信息有限公司制表时间7/30/2012单位：358105.00%5.50%6.00%6.50%7.00%7.50%8.00%8.50%9.00%9.50%10.00%A设备￥800,000.00￥97,409.07￥974,090.74￥97,409.07￥145,239.98￥91,407.01￥61,279.19￥51,317.70￥146,456.66￥92,591.78￥62,477.68￥52,537.38￥147,678.00￥93,784.41￥63,688.68￥53,772.57￥148,903.98￥94,984.86￥64,912.11￥55,023.11￥150,134.57￥96,193.09￥66,147.86￥56,288.86￥151,369.76￥97,409.07￥67,395.86￥57,569.68￥152,609.52￥98,632.76￥68,656.00￥58,865.40￥153,853.85￥99,864.10￥69,928.18￥60,175.87￥155,102.71￥101,103.06￥71,212.30￥61,500.92￥156,356.09￥102,349.59￥72,508.25￥62,840.37￥157,613.97￥103,603.66￥73,815.93￥64,194.07元15￥38,222.11￥39,507.54￥40,815.41￥42,145.37￥43,497.07￥44,870.10￥46,264.08￥47,678.60￥49,113.23￥50,567.56￥52,041.15
