大型综合体商业项目收益预测VIP专享

楼层超市楼层占比餐饮楼层占比功能性配套楼层占比小业种 楼层占比服装楼层占比合计F1152.6136.31%15.73 3.74% 59.69 14.20%38.61 9.19% 153.6436.56%420.28F2192.9757.65%0.000.00% 29.628.85% 8.622.57% 103.5330.93%334.73F3254.4174.89%0.000.00%0.000.00% 0.000.00% 85.32 25.11%339.73F40.000.00%100.1039.95%29.06 11.60%0.000.00% 121.3948.45%250.55F50.000.00% 0.000.00% 55.00 100.00%0.000.00% 0.000.00% 55.00合计600.0042.85%115.838.27% 173.3612.38%47.23 3.37% 463.8833.13%1400.30楼层超市楼层占比餐饮楼层占比功能性配套楼层占比小业种 楼层占比服装楼层占比合计F113.03%13.03%1030.30% 412.12% 1751.52% 33F213.33%00.00%620.00% 516.67% 1860.00% 30F311.89%00.00%00.00%00.00%5298.11% 53F400.00%77.00%22.00%00.00%9191.00% 100F500.00%00.00%1100.00%00.00%00.00%1合计 31.38%83.69%198.76%94.15%17882.03% 217备注：超市在一、二、三层都有，因为各楼层序号问题分为三家，实际总商户215户，店铺数为217间商户数量占比统计表年租金收益占比统计表单位：户单位：万元楼层超市楼层占比餐饮楼层占比功能性配套楼层占比小业种 楼层占比服装楼层占比合计F14790.4062.34%771.0010.03%523.506.81%292.503.81%1306.5017.00% 7683.90F26057.2681.10%0.000.00%316.404.24%79.801.07%1015.0013.59%7468.46F37986.0084.89% 0.000.00%0.000.00%0.000.00% 1422.0015.11%9408.00F40.000.00% 5561.3358.99% 976.5010.36%0.000.00% 2890.1330.65% 9427.95F50.000.00%0.000.00% 3059.00 100.00%0.000.00%0.000.00% 3059.00合计18833.6650.84% 6332.32517.09%4875.413.16%372.31.00%6633.625 17.91%37047.31备注:月租金 坪效月租金坪效 月租金 坪效月租金坪效 月租金 坪效 月租金F112.7226.551.3117.004.9795.013.22110.0012.8098.0035.02F216.0826.550.000.002.4778.000.7290.008.6385.0027.89F321.2026.550.000.000.000.000.000.007.1150.0028.31F40.000.008.3415.002.4224.800.000.0010.1235.0020.88F50.000.000.000.004.5814.980.000.000.000.004.58合计50.0026.559.6515.2414.4529.633.94105.7138.6658.27116.69合计单位：平方业种(建筑)面积占比统计表租金、坪效统计表（建筑面积）楼层超市餐饮月租金单位：万元 坪效单位：功能性配套小业种 服装超市一层的公摊系数是1.2，二层三...