日期① | 租金加未担保余额② | 确认的融资收入③=期初⑤×7.84/% | 投资净额减少额④=②-上期③ | 当期确认的损失⑤ | 租赁投资净额余额⑥=上期⑥-④ |
2001.1.1 | 付第一期租金前 | 1500000 | |||
2001.1.1 | 112462.77 | 112462.77 | 387537.23 | ||
2001.12.31 | 30382.92 | 387537.23 | |||
2002.1.1 | 112462.77 | 82079.85 | 305457.38 | ||
2002.12.31 | 23947.86 | 305457.38 | |||
2003.1.1 | 112462.77 | 88514.9l | 15805.76 | 216942.47 | |
2003.12.31 | 17008.29 | 216942.47 | |||
2004.1.1 | 112462.77 | 95454.48 | 121487.99 | ||
2004.12.31 | 9524.66 | 121487.99 | |||
2005.1.1 | 112462.77 | 102938.11 | 18549.88 | ||
2005.12.31 | 1450.12 | 18549.88 | |||
2005.12.3] | 50000 | -1450.12 | 20000 | ||
合计 | 562313.85 | 82313.85 | 480000 | 15805.76 | 20000 |