1、 投資回報測算年份 面積 單價總價月收益 期數 年收益 投資回收期投資回報率累計收益1406500 2600001200121440018.065.54%14,4005406500 2600001351121620716.046.23%76,45210406500 2600001566121878913.847.23%165,08015406500 2600001815122178111.948.38%267,82420406500 2600002104122525010.309.71%386,93321406500 2600002167122600810.0010.00%412,941224
2、06500 260000223212267889.7110.30%439,73023406500 260000229912275929.4210.61%467,32224406500 260000236812284209.1510.93%495,74125406500 260000243912292728.8811.26%525,01326406500 260000251312301508.6211.60%555,16427406500 260000258812310558.3711.94%586,21928406500 260000266612319878.1312.30%618,20529
3、406500 260000274612329467.8912.67%651,15130406500 260000282812339357.6613.05%685,08631406500 260000291312349537.4413.44%720,03932406500 260000300012360017.2213.85%756,04033406500 260000309012370817.0114.26%793,12134406500 260000318312381946.8114.69%831,31535406500 260000327812393396.6115.13%870,6543
4、6406500 260000337712405206.4215.58%911,17437406500 260000347812417356.2316.05%952,90938406500 260000358212429876.0516.53%995,89639406500 260000369012442775.8717.03%1,040,17340406500 260000380012456055.7017.54%1,085,77841406500 260000391412469735.5418.07%1,132,75142406500 260000403212483835.3718.61%1
5、,181,13443406500 260000415312498345.2219.17%1,230,96844406500 260000427712513295.0719.74%1,282,29745406500 260000440612528694.9220.33%1,335,16646406500 260000453812544554.7720.94%1,389,62147406500 260000467412560894.6421.57%1,445,71048406500 260000481412577714.5022.22%1,503,48149406500 2600004959125
6、95044.3722.89%1,562,98550406500 260000510712612904.2423.57%1,624,27551406500 260000526112631284.1224.28%1,687,40352406500 260000541912650224.0025.01%1,752,42553406500 260000558112669733.8825.76%1,819,39854406500 260000574812689823.7726.53%1,888,38055406500 260000592112710513.6627.33%1,959,4315640650
7、0 260000609912731833.5528.15%2,032,61457406500 260000628212753783.4528.99%2,107,99358406500 260000647012776403.3529.86%2,185,63259406500 260000666412799693.2530.76%2,265,60160406500 260000686412823683.1631.68%2,347,96961406500 260000707012848393.0632.63%2,432,80962406500 260000728212873842.9833.61%2
8、,520,19363406500 260000750012900062.8934.62%2,610,19964406500 260000772512927062.8035.66%2,702,90565406500 260000795712954872.7236.73%2,798,39266406500 260000819612983522.6437.83%2,896,74367406500 2600008442121013022.5738.96%2,998,04668406500 2600008695121043412.4940.13%3,102,38769406500 26000089561
9、21074722.4241.34%3,209,85970406500 2600009225121106962.3542.58%3,320,555投投資資回回報報測測算算年年份份 面面積積 單單價價總總價價月月收收益益（年年遞遞增增3%3%）期期數數 年年收收益益 投投資資回回收收期期投投資資回回報報率率累累計計收收益益1406500 2600001200121440018.065.54%14,4002406500 2600001236121483217.535.70%29,2323406500 2600001273121527717.025.88%44,5094406500 260000131
10、1121573516.526.05%60,2445406500 2600001351121620716.046.23%76,4526406500 2600001391121669415.576.42%93,1457406500 2600001433121719415.126.61%110,3398406500 2600001476121771014.686.81%128,0509406500 2600001520121824114.257.02%146,29110406500 2600001566121878913.847.23%165,08011406500 2600001613121935
11、213.447.44%184,43212406500 2600001661121993313.047.67%204,36513406500 2600001711122053112.667.90%224,89614406500 2600001762122114712.298.13%246,04315406500 2600001815122178111.948.38%267,82416406500 2600001870122243511.598.63%290,25917406500 2600001926122310811.258.89%313,36718406500 260000198312238
12、0110.929.15%337,16819406500 2600002043122451510.619.43%361,68320406500 2600002104122525010.309.71%386,93330406500 260000282812339357.6613.05%685,08640406500 260000380012456055.7017.54%1,085,77850406500 260000510712612904.2423.57%1,624,27560406500 260000686412823683.1631.68%2,347,96970406500 2600009225121106962.3542.58%3,320,555
全部分類
標準檢索
招標公告
免費下載資料庫
10000份+資源包
千萬vip文檔暢享下載
下載文檔文件編輯即用
網站精選百萬好案
百萬工程地產工作者都在用
微信掃一掃登錄
