1、商商鋪鋪計計算算投投資資回回報報計計算算折折扣扣鋪鋪號號一一層層面面積積二二層層面面積積一一層層單單價價1 12492490 050000500002 2249249546.11546.1150000500003 388880 05000050000以以上上基基礎礎數數據據可可改改至至第第4 4年年按按年年5%5%遞遞增增每每年年租租金金總總價價總總收收益益回回報報率率1 11 1112050001120500011780478.54904737.01%7.01%597600.0597600.02 2347969523479695237617575.49852617.21%7.21%19082
2、64.01908264.03 3396000039600004163381.977173357.01%7.01%211200.0211200.0等等于于折折后后總總價價就就行行簡簡單單商商鋪鋪估估價價系系統統一一層層面面積積二二層層面面積積總總面面積積租租金金元元/ /. .月月升升值值系系數數5005000 05005001601601 1詳詳細細商商鋪鋪估估價價系系統統每每年年租租金金每每年年租租金金每每年年租租金金每每年年租租金金每每年年租租金金1 12 23 34 45 5960000.0960000.0960000.0960000.0960000.0960000.01008000.0
3、1058400.0每每年年月月租租金金每每年年月月租租金金每每年年月月租租金金每每年年月月租租金金每每年年月月租租金金160.0160.0160.0160.0160.0160.0168.0176.4預預計計: :總總價價單單價價18924463.532606118924463.53260613784937849制制表表人人:0.9二二層層單單價價總總面面積積綜綜合合單單價價總總價價折折后后單單價價折折后后總總價價24924950000500001245000012450000450004500011205000112050004800048000795.1795.148626.348626.338663280.038663280.043763.743763.734796952.034796952.0480004800088.088.050000.050000.04400000.044000