租赁筹资分析1
租赁筹资分析租赁项目名称 永兴大厦B座F11楼租金 ¥1,200,000.00租金支付方式 后付租赁年利率 7.65%租赁年限 12年付款期数 2总付款期数 24每期应付租金 ¥77,300.40实际总付租金 ¥1,855,209.62双变量模拟运算¥77,300.40 10 15 20 25 305.00% ¥76,976.55 ¥57,333.17 ¥47,803.48 ¥42,309.67 ¥38,824.085.50% ¥78,806.08 ¥59,261.30 ¥49,837.82 ¥44,449.10 ¥41,064.026.00% ¥80,658.85 ¥61,223.11 ¥51,914.85 ¥46,638.59 ¥43,359.556.50% ¥82,534.66 ¥63,218.06 ¥54,033.53 ¥48,876.33 ¥45,707.927.00% ¥84,433.29 ¥65,245.60 ¥56,192.74 ¥51,160.45 ¥48,106.357.50% ¥86,354.52 ¥67,305.15 ¥58,391.35 ¥53,489.06 ¥50,552.048.00% ¥88,298.10 ¥69,396.12 ¥60,628.19 ¥55,860.24 ¥53,042.218.50% ¥90,263.80 ¥71,517.90 ¥62,902.07 ¥58,272.05 ¥55,574.139.00% ¥92,251.37 ¥73,669.85 ¥65,211.78 ¥60,722.58 ¥58,145.119.50% ¥94,260.56 ¥75,851.34 ¥67,556.09 ¥63,209.88 ¥60,752.5110.00% ¥96,291.10 ¥78,061.72 ¥69,933.79 ¥65,732.08 ¥63,393.82