| |
1 |
2 |
3 |
4 |
5 |
| 経常収入/月（保証賃料） |
2,700,000 |
2,700,000 |
2,700,000 |
2,700,000 |
2,700,000 |
| 経常収入/年（保証賃料） |
32,400,000 |
32,400,000 |
32,400,000 |
32,400,000 |
32,400,000 |
| ローン返済額 |
0 |
0 |
0 |
0 |
0 |
| 純収益 |
32,400,000 |
32,400,000 |
32,400,000 |
32,400,000 |
32,400,000 |
| 累計額 |
32,400,000 |
64,800,000 |
97,200,000 |
129,600,000 |
162,000,000 |
|
