设备价值
| 2200 | | | 现金流 |
保证金比率 | 15% | | 0 | 1482.8 |
融资额 | 1870 | | 1 | (57.5) |
手续费 | 56.1 | | 2 | (57.5) |
保证金 | 330 | | 3 | (57.5) |
利率 | 6.765% | | 4 | (57.5) |
期限 | 36 | | 5 | (57.5) |
残值 | 2 | | 6 | (57.5) |
每期租金 | 57.539 | | 7 | (57.5) |
保险 | 1.1 | | 8 | (57.5) |
再投资收益率 | 7.21% | | 9 | (57.5) |
| | | 10 | (57.5) |
| | | 11 | (57.5) |
| | | 12 | (57.5) |
| | | 13 | (57.5) |
| | | 14 | (57.5) |
| | | 15 | (57.5) |
| | | 16 | (57.5) |
| | | 17 | (57.5) |
| | | 18 | (57.5) |
| | | 19 | (57.5) |
| | | 20 | (57.5) |
| | | 21 | (57.5) |
| | | 22 | (57.5) |
| | | 23 | (57.5) |
| | | 24 | (57.5) |
| | | 25 | (57.5) |
| | | 26 | (57.5) |
| | | 27 | (57.5) |
| | | 28 | (57.5) |
| | | 29 | (57.5) |
| | | 30 | (57.5) |
| | | 31 | (57.5) |
| | | 32 | (57.5) |
| | | 33 | (57.5) |
| | | 34 | (57.5) |
| | | 35 | (57.5) |
| | | 36 | 270.5 |
请问这组现金流, 第0期是融资金额, 第36期是收回了保证金330万,扣除租金后的正现金流, 这样头尾是正现金流,中间是现金流出的资金成本如何计算?