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 2012/7/30￥97,409.07 3 5 85.00% ￥145,239.98 ￥91,407.01 ￥61,279.195.50% ￥146,456.66 ￥92,591.78 ￥62,477.686.00% ￥147,678.00 ￥93,784.41 ￥63,688.686.50% ￥148,903.98 ￥94,984.86 ￥64,912.117.00% ￥150,134.57 ￥96,193.09 ￥66,147.867.50% ￥151,369.76 ￥97,409.07 ￥67,395.868.00% ￥152,609.52 ￥98,632.76 ￥68,656.008.50% ￥153,853.85 ￥99,864.10 ￥69,928.189.00% ￥155,102.71 ￥101,103.06 ￥71,212.309.50% ￥156,356.09 ￥102,349.59 ￥72,508.2510.00% ￥157,613.97 ￥103,603.66 ￥73,815.93单位： 元10 15￥51,317.70 ￥38,222.11￥52,537.38 ￥39,507.54￥53,772.57 ￥40,815.41￥55,023.11 ￥42,145.37￥56,288.86 ￥43,497.07￥57,569.68 ￥44,870.10￥58,865.40 ￥46,264.08￥60,175.87 ￥47,678.60￥61,500.92 ￥49,113.23￥62,840.37 ￥50,567.56￥64,194.07 ￥52,041.15双变量模拟运算模型