![NPV和IRR计算[共5页]](https://www.peiji.com/assets/images/load.png)
012345-15040603050500.11.00000.90910.82640.75130.68300.6209-15036.3636449.5867822.5394434.1506731.04607NPV23.686623.691234567-2000450450450450450550NPV0.080.92590.85730.79380.73500.68060.63020.5835-1851.85385.8025357.2245330.7634306.2624283.5763320.9197132.6970.08123456-1504060305050i10.15IRR15.92%8%i20.1630.62IRR123456-15040603050500.10.90910.82640.75130.68300.62090.5645-136.36433.0578545.0788...
租金计算方式10.90%部门存量占用部门存量收入部门总收益率10.90%项目总额10,000.00租期（年）3返点收入首付款0.00年利率7.0000%手续费收入360.00保证金800.00年还租次数12其他收入0.00资产余值0.00每期租金308.77残值收入0.01租前息项目租金收入利息收入回收成本未回收成本现金流量起租日10,000.00-8,840.001308.7758.33250.449,749.56308.772308.7756.87251.909,497.66308.773308.7755.40253.379,244.30308.774308.7753.93254....
项目金额（元）项目费率或比率说明：项目金额###首付款-首付款比率0.00%融资额###保证金3,200,000.00保证金比率5.00%手续费1,100,000.00手续费比率1.71%年利率6.100%担保费期数支付日租金其中本金利息剩余本金IRR-1增值税IRR-2假设抵扣资源充足，未考虑对所得8.00%7.92%起租日1/20/2017#########此数表示公司实际流入的现金12/20/20171,950,000.001,624,667.00325,333.00###1,950,000.0066,000.001,884,000.00以下表示公司各期...
