生活支出租房支出保费旅游支出其他支出期初生息资产
12640026400
22640026400326400264004603554.430000528800309006288003182772880032781.8182880033765.2692880034778.22102880035821.57112880036896.22122880038003.1132880039143.2142880040317.49152880041527.02162880042772.83172880044056.01182880045377.69192880046739.02202880048141.19212880049585.43222880051072.99232880052605.18242880054183.34252880055808.84262880057483.1272880059207.6282880060983.82292880062813.343028800
64697.74
000
6753.056955.647164.317379.247600.627828.648063.508305.408554.578811.209075.549347.809628.249917.0910214.6010521.0410836.6711161.7711496.6211841.5212196.7612562.6712939.5513327.7313727.5714139.3914563.57
9274.19200000.00
9552.429838.9910134.1610438.1910751.3311073.8711406.0911748.2712100.72
）
净现金流量生息资产
1060000.000.000.00566801.3571(218329.84)(19743.73)(21200.04)(22700.05)(24245.05)(25836.40)(27475.49)(29163.75)(30902.67)(32693.75)(22074.82)(23601.07)(25173.10)(26792.29)(28460.06)(30177.86)(31947.20)(33769.61)(35646.70)(37580.10)(39571.50)(41622.65)(43735.33)(45911.39)(48152.73)(50461.31)IRR=106000109735.8862113603.4407117607.3041
688553.6376494491.3289492175.5526488321.8465482832.3183475604.3147466530.2144455497.2126442387.0967427076.0126409434.2213401789.586392349.2769381004.2196367640.1219352137.2484334370.1866314207.6029291511.9891266139.3979237939.1688206753.6419172417.8606134759.262493597.3567248743.390610
3.52%
因篇幅问题不能全部显示，请点此查看更多更全内容