1、年年利利率率每每月月支支付付公公司司回回款款额额 别别墅墅总总价价650,000 4.23%-3,090.84157,251.94 首首付付款款150,000 5.01%-3,302.54157,873.99 贷贷款款金金额额500,000 5.31%-3,386.00158,117.42 年年限限20 5.76%-3,513.27158,486.86 回回款款时时间间( (月月) )2 6.12%-3,616.86158,786.06 351,977.30 362,658.27366,864.72 373,279.27378,503.06 企业回款额图表 4.23%5.01%5.31%5.7
2、6%6.12% 0.00 500,000.00 1,000,000.00 1,500,000.00 2,000,000.00 2,500,000.00 3,000,000.00 年利率 企业回款额 每月回款额4000 每月回款额3500 每月回款额3000 每月回款额2500 每月回款额2000 每月回款额1500 每月回款额1000 每月应付款年 限 别别墅墅总总价价650,0002,876.735101520 首首付付款款150,000 年 利 率 4.23%9,260.255,117.093,756.333,090.84 贷贷款款金金额额500,0005.03%9,442.495,310
3、.613,961.793,308.07 年年利利率率3.41%5.31%9,506.795,379.364,035.183,386.00 年年限限205.76%9,610.705,490.964,154.733,513.27 回回款款时时间间( (月月) )606.12%9,694.325,581.204,251.773,616.86 每每月月付付款款额额2000 企业回款额年 利 率 308,476.914.23%5.01%5.31%5.76% 顾 客 每 月 付 款 额 1,000.00251,947.27260,623.12264,044.62269,267.19 1,500.00285
4、,290.61294,634.83298,317.99303,937.88 2,000.00318,633.95328,646.55332,591.36338,608.58 2,500.00351,977.30362,658.27366,864.72373,279.27 3,000.00385,320.64396,669.99401,138.09407,949.97 3,500.00418,663.98430,681.71435,411.45442,620.66 4,000.00452,007.32464,693.43469,684.82477,291.36 6.12%308476.90.04
5、23 273,524.621000 251947.3 308,517.431500 285290.6 343,510.242000318634 378,503.062500 351977.3 413,495.873000 385320.6 448,488.683500418664 483,481.494000 452007.3 年 利 率 0.05010.05310.05760.0612 260623.1 264044.6 269267.2 273524.6 294634.8298318 303937.9 308517.4 328646.6 332591.4 338608.6 343510.2
6、 362658.3 366864.7 373279.3 378503.1 396670 401138.1407950 413495.9 430681.7 435411.5 442620.7 448488.7 464693.4 469684.8 477291.4 483481.5 逆算年限表 别墅总价首付贷款金额 年利率 可接受回款额 可接受年限 650,000150,000500,000 4.32%3,500.0016.75 相应回款额可能年限零月 3,611.53160 3,598.5416.08331 3,585.6916.16672 3,572.9816.25003 3,560.4016.33334 3,547.9516.41675 3,535.6316.50006 3,523.4516.58337 3,511.3916.66678 3,499.4516.75009 3,487.6416.833310 3,475.9516.916711 3,464.3817.00000
