上傳人:地**
編號:1304337
2024-12-19
8頁
27.50KB
1、年年利利率率每每月月支支付付公公司司回回款款額額別別墅墅總總價價#4.23%¥-3,090.84¥157,251.94首首付付款款#5.01%¥-3,302.54¥157,873.99貸貸款款金金額額#5.31%¥-3,386.00¥158,117.42年年限限20 5.76%¥-3,513.27¥158,486.86回回款款時時間間(月月)2 6.12%¥-3,616.86¥158,786.06¥351,977.30¥362,658.27¥366,864.72¥373,279.27¥378,503.06企業回款額圖表4.23%5.01%5.31%5.76%6.12%¥0.00¥500,0002、.00¥1,000,000.00¥1,500,000.00¥2,000,000.00¥2,500,000.00¥3,000,000.00年利率企業回款額每月回款額4000每月回款額3500每月回款額3000每月回款額2500每月回款額2000每月回款額1500每月回款額1000每月應付款年 限別別墅墅總總價價650,000¥2,876.7351015首首付付款款150,000年利率4.23%¥9,260.25¥5,117.09¥3,756.33貸貸款款金金額額500,0005.03%¥9,442.49¥5,310.61¥3,961.79年年利利率率3.41%5.31%¥9,506.79¥5,33、79.36¥4,035.18年年限限205.76%¥9,610.70¥5,490.96¥4,154.73回回款款時時間間(月月)606.12%¥9,694.32¥5,581.20¥4,251.77每每月月付付款款額額2000企業回款額年 利 率20¥308,476.914.23%5.01%5.31%¥3,090.84顧客每月付款額¥1,000.00¥251,947.27#¥3,308.07¥1,500.00¥285,290.61#¥3,386.00¥2,000.00¥318,633.95#¥3,513.27¥2,500.00¥351,977.30#¥3,616.86¥3,000.00¥385,4、320.64#¥3,500.00¥418,663.98#¥4,000.00¥452,007.32#5.76%6.12%¥269,267.19#¥303,937.88#¥338,608.58#¥373,279.27#¥407,949.97#¥442,620.66#¥477,291.36#年 利 率308476.90.04230.05010.05310.05760.06121000 251947.3 260623.1 264044.6 269267.2 273524.61500 285290.6 294634.8298318 303937.9 308517.42000318634 328646.65、 332591.4 338608.6 343510.22500 351977.3 362658.3 366864.7 373279.3 378503.13000 385320.6396670 401138.1407950 413495.93500418664 430681.7 435411.5 442620.7 448488.74000 452007.3 464693.4 469684.8 477291.4 483481.5逆算年限表別墅總價首付貸款金額 年利率 可接受回款額可接受年限¥650,000¥150,000#4.32%¥3,500.0016.75相應回款額可能年限零月¥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