下載本文檔
版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進行舉報或認領(lǐng)
文檔簡介
融資租賃實際利率計算表,,,利用這張表,可以準確的測算融資租賃的實際利率,便于各借款人在各金融機構(gòu)間選擇成本較低者融資。表中數(shù)據(jù)均為舉例數(shù)據(jù)。如果考慮獲得利息的增值稅,可參考平安租賃數(shù)據(jù)。,,,,,,,,,,,
,項目,交行,,,招行,,平安租賃,,,,測算,,,
,,一期,二期,三期,一期,二期,,利息,利息對應(yīng)的增值稅,合計,,利息,利息對應(yīng)的增值稅,合計
一,本金,"100,000,000.00","100,000,000.00","100,000,000.00","100,000,000.00","100,000,000.00",50000000,,,50000000,100000000,,,100000000
,銀行名義利率,6.900%,6.080%,6.080%,6.650%,5.843%,6.976,,,,,,,
,期限,每3個月付本息*5年,每3個月付本息*5年,每3個月付本息*5年,6個月付息一次*3年,6個月付息一次*3年,每6個月付息一次,,,,3個月付息一次,,,3個月付息一次
二,期數(shù),20,20,20,6,6,7,,,,12,,,12
,先付手續(xù)費,"5,000,000.00","4,000,000.00","4,000,000.00","3,000,000.00","3,000,000.00",2200000,,只有160萬元有VAT,2200000,3000000,,,"3,000,000.00"
,先付保證金,"2,000,000.00","3,000,000.00","3,000,000.00","5,000,000.00","3,000,000.00",3000000,,,3000000,14000000,,,"3,000,000.00"
,剔除可取得手續(xù)費增值稅發(fā)票額,"-726,495.73","-581,196.58","-581,196.58",,"-435,897.44",,,-232478.6325,-232478.6325,-435897.44,,,-435897.44
,合計,"6,273,504.27","6,418,803.42","6,418,803.42","8,000,000.00","5,564,102.56","5,200,000.00",-,"-232,478.63","4,967,521.37","16,564,102.56",,,"5,564,102.56"
三,基期獲得本金,"93,726,495.73","93,581,196.58","93,581,196.58","92,000,000.00","94,435,897.44","44,800,000.00",-,"232,478.63","45,032,478.63","83,435,897.44",,,"94,435,897.44"
1,本息合計當期還款額,"-5,839,577.31","-5,802,285.77","-5,936,396.88","-18,659,083.63","-18,411,597.18","-8,974,083.33","1,300,248.47","188,924.99","-8,785,158.34","-9,128,333.33","1,430,462.17","207,844.93","-8,920,488.40"
2,本息合計當期還款額,"-5,954,577.31","-5,836,063.55","-5,836,063.55","-18,659,083.63","-18,411,597.18","-8,710,316.89","1,642,013.89","238,583.21","-8,471,733.68","-9,128,333.33","1,320,347.03","191,845.30","-8,936,488.04"
3,本息合計當期還款額,"-5,954,577.31","-5,836,063.55","-5,836,063.55","-18,548,190.42","-18,411,597.18","-8,463,147.33","1,375,319.44","199,832.74","-8,263,314.59","-9,128,333.33","1,208,656.74","175,616.79","-8,952,716.54"
4,本息合計當期還款額,"-5,954,577.31","-5,836,063.55","-5,836,063.55","-18,548,190.42","-18,411,597.18","-8,207,679.33","1,098,841.32","159,660.70","-8,048,018.63","-9,128,333.33","1,095,368.76","159,156.15","-8,969,177.19"
5,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55","-18,548,190.42","-18,411,597.18","-7,952,211.33","821,543.64","119,369.59","-7,832,841.74","-9,128,333.33","980,460.24","142,460.04","-8,985,873.30"
6,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55","-13,548,190.42","-15,411,597.18","-7,694,028.89","540,425.08","78,523.30","-7,615,505.59","-9,128,333.33","863,908.00","125,525.09","-9,002,808.24"
7,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,"-4,041,275.33","264,350.59","38,409.91","-4,002,865.42","-9,128,333.33","745,688.53","108,347.91","-9,019,985.43"
8,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,"-9,128,333.33","625,777.96","90,925.00","-9,037,408.33"
9,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,"-9,128,333.33","504,152.13","73,252.87","-9,055,080.46"
10,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,"-9,128,333.33","380,786.48","55,327.95","-9,073,005.38"
11,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,"-7,628,333.33","255,656.13","37,146.62","-7,591,186.72"
12,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,"-7,628,333.33","128,735.84","18,705.21","-7,609,628.13"
13,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
14,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
15,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
16,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
17,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
18,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
19,本息合計當期還款額,"-5,895,204.79","-5,836,063.55","-5,836,063.55",,,,,,,,,,
20,本息合計當期還款額,"-3,895,204.79","-2,836,063.55","-2,836,063.55",,,,,,,,,,
,本息合計,"-116,026,585.88","-113,687,493.22","-113,821,604.33","-106,510,928.94","-107,469,583.08","-54,042,742.43","7,042,742.43","1,023,304.46","-53,019,437.97","-106,540,000.00",,,"-105,153,846.15"
,按單利計算的名義利率,4.759%,4.297%,4.326%,5.258%,4.601%,,,,5.067%,7.912%,,,3.783%
,每期按復(fù)利計算的實際利率,2.161%,1.977%,1.992%,4.513%,3.903%,,,,4.629%,-6.257%,,,1.726%
,年率,8.9263%,8.1446%,8.2077%,9.2297%,7.9594%,,,,9.4727%,-12.1224%,,,7.0846%
,,,,,,,,,,,,,,,
溫馨提示
- 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
- 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
- 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
- 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
- 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當內(nèi)容,請與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔(dān)用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。
最新文檔
- 班會課件交通法規(guī)在心中-交通安全在手中
- 2024年皮手套及皮革制衣著附件項目合作計劃書
- 2024年粘結(jié)稀土永磁材料合作協(xié)議書
- 倫理委員會年度工作計劃
- 2024年石油鉆采機械項目發(fā)展計劃
- 增強居民安全意識的工作安排計劃
- 班級安全管理制度構(gòu)建計劃
- 協(xié)助領(lǐng)導(dǎo)處理投訴的秘書工作計劃
- 快遞物流運輸合同三篇
- 文化活動在圖書館中的重要性計劃
- 中醫(yī)病證診斷療效標準
- 2022年4月自學(xué)考試06093《人力資源開發(fā)與管理》歷年真題及答案
- 科孚德變頻器prowind-uce故障排查方法
- 項目經(jīng)理部一分部 鐵路安全“百日攻堅”專項行動方案
- 藍色卡通風(fēng)大隊委競選PPT動態(tài)
- 應(yīng)知應(yīng)會抽查制度
- 窒息救護流程圖
- 初一上學(xué)期第一次家長會-完整版PPT
- 唱歌課教學(xué)模式匯總課件
- 無福利分房證明
- 1.調(diào)查報告與調(diào)研報告的區(qū)別
評論
0/150
提交評論