租赁筹资决策模型

租赁筹资分析模型 租赁设备名称 A设备 租金 ￥ 800.000.00 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 ￥97,409.07 实际总付租金 ￥974,090.74 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 ￥97,409.07 5 5.00% ¥145.239.98 ¥91.407.01 5.50% ¥146,456.66 ¥92,591.78 6.00% ￥147.678.00 ￥93.784.41 6.50% ¥148.903.98 ¥94.984.86 7.00% ¥150.134.57 ¥96.193.09 7.50% ¥151.369.76 ￥97.409.07 8.00% ¥152.609.52 ¥98,632.76 8.50% ¥153.853.85 ¥99,864.10 9.00% ¥155.102.71 ￥101.103.06 9.50% ¥156.356.09 ￥102.349.59 10.00% ¥157.613.97 ¥103,603.66 2033-7-30 单位： 元 8 10 15 ¥61.279.19 ¥51.317.70 ¥38.222.11 ¥ 62.477.68 ¥52.537.38 ¥39.507.54 ¥ 63.688.68 ¥53.772.57 ¥40.815.41 ¥64.912.11 ¥55.023.11 ￥42.145.37 ¥66.147.86 ¥56.288.86 ¥43.497.07 ¥67.395.86 ¥57.569.68 ¥44.870.10 ¥68.656.00 ¥58.865.40 ￥46.264.08 ¥69,928.18 ¥60.175.87 ￥47.678.60 ¥71.,212.30 ¥61.500.92 ¥49.113.23 ¥72,508.25 ¥62.840.37 50,567.56 ¥73.815.93 ¥64.194.07 ¥52.041.15