物业管理费测算-城市综合体-万达-【精】温州龙湾万达广场大商业物业费测算

37.920.19%141.550.19%十五税金0.0364537.0120.19%765.8480.19%166.960.19%94.370.19%130.670.19%330.290.19%137.930.19%141.550.19%合计17.1719.5819.5119.3119.2019.5919.3219.5219.492447816.03100.00%411697.46100.00%88838.31100.00%49912.96100.00%70525.63100.00%175845.35100.00%74188.17100.00%76019.44100.00%29373792.414940369.511066059.70598955.48846307.592110144.19890258.02912233.23温州龙湾万达广场自持物业盈亏分析表序业态面积(㎡)测算管理费(元/㎡.月)月收入总计(元)年收入总计(元)1购物中心12500019.582447500293700002室外步行街内环租赁商铺2110019.5141166149399323次主力店1460019.318882610659124电玩260019.20499205990405KTV360019.59705248462886影城(夹层)910019.3217581221097447次主力店2380019.52741768901128电器390019.49760119121329酒楼790019.19151601181921210万千百货300019.205760069120011超市1500018.91283650340380012总收入合计38872814664737213总支出合计4000682.87248008194.4614盈亏情况分析-113401.8715-1360822.459