融资租赁租金及收益测算表
租金计算方式PM存量占用部门存量占用项目总额首付款保证金资产余值项目起租日123456789101112131415161718192021222324252627282930313233343536PM存量收入部门存量收入租期（年）年利率年还租次数每期租金利息收入5833568755405393524450944944479346404487433341794023386637093550339132303069290727442580241522492082191417451575140412321059885710534357179111575PM总收益率部门总收益率返点收入手续费收入其他收入残值收入租前息未回收成本1000000974956949766924430898945873312847529821596795511769275742885716341689643662789635778608610581283553796526150498342470372442239413941385479356850328055299091269959240657211183181538151720121728915616121830698000191272261090109036000000001现金流量884000308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087749122147576
100000000080000000租金收入3087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308773087730877308771111575
3700001230877回收成本2504425190253372548525633257832593326084262372639026544266982685427011271682732727486276472780827970281332829728462286282879528963291322930229473296452981829992301673034330520306981000000
fff总收益147576总资金占用1353936收益率1090IRR
0931113
fffr