融资租赁租金及IRR收益测算表

.50 308.77 Р 19 308.77 30.69 278.08 4,983.42 308.77 Р 20 308.77 29.07 279.70 4,703.72 308.77 Р 21 308.77 27.44 281.33 4,422.39 308.77 Р 22 308.77 25.80 282.97 4,139.41 308.77 Р 23 308.77 24.15 284.62 3,854.79 308.77 Р 24 308.77 22.49 286.28 3,568.50 308.77 Р 25 308.77 20.82 287.95 3,280.55 308.77 Р 26 308.77 19.14 289.63 2,990.91 308.77 Р 27 308.77 17.45 291.32 2,699.59 308.77 Р 28 308.77 15.75 293.02 2,406.57 308.77 Р 29 308.77 14.04 294.73 2,111.83 308.77 Р 30 308.77 12.32 296.45 1,815.38 308.77 Р 31 308.77 10.59 298.18 1,517.20 308.77 Р 32 308.77 8.85 299.92 1,217.28 308.77 Р 33 308.77 7.10 301.67 915.61 308.77 Р 34 308.77 5.34 303.43 612.18 308.77 Р 35 308.77 3.57 305.20 306.98 308.77 Р 36 308.77 1.79 306.98 0.00 -491.22 0.93% Р Р 11,115.75 1,115.75 10,000.00 191,272.26 1,475.76 11.13%