1、 第第一一年年費費用用(無無折折扣扣) 位位置置建建筑筑面面積積出出房房率率使使用用面面積積 租租金金單單價價租租金金(月月)租租金金(年年) 物物業業費費 月月單單價價 物物業業費費( 月月) 物物業業費費(年年 ) 費費用用總總計計(年年 ) A131.280.680421.281000.0021280.00255360.0028.00595.847150.08262510.08 A228.340.680419.28950.0018316.00219792.0028.00539.846478.08226270.08 B133.330.680422.681000.0022680.002721
2、60.0028.00635.047620.48279780.48 B232.160.680421.88900.0019692.00236304.0028.00612.647351.68243655.68 B329.630.680420.16850.0017136.00205632.0028.00564.486773.76212405.76 B428.690.680419.52800.0015616.00187392.0028.00546.566558.72193950.72 B532.160.680421.88800.0017504.00210048.0028.00612.647351.682
3、17399.68 B628.690.680419.52750.0014640.00175680.0028.00546.566558.72182238.72 B737.040.680425.20750.0018900.00226800.0028.00705.608467.20235267.20 B836.100.680424.56700.0017192.00206304.0028.00687.688252.16214556.16 C127.630.680418.80500.009400.00112800.0028.00526.406316.80119116.80 C224.460.680416.64800.0013312.00159744.0028.00465.925591.04165335.04 C325.590.680417.41750.0013057.20156686.4028.004