１年１ネン目メ	２年目	３年目	４年目	５年目	６年目	７年目	８年目	９年目	１０年１ネン目メ	１１年１ネン目メ	１２年１ネン目メ	１３年１ネン目メ	１４年１ネン目メ	１５年１ネン目メ	１６年１ネン目メ	１７年１ネン目メ	１８年１ネン目メ	１９年１ネン目メ	２０年１ネン目メ	２１年１ネン目メ	２２年１ネン目メ	２３年１ネン目メ	２４年１ネン目メ	２５年１ネン目メ
土地トチ価格カカク	114,716,183	112,995,441	111,300,509	109,631,001	107,986,536	109,606,334	111,250,429	112,919,186	114,612,974	116,332,168	118,077,151	119,848,308	121,646,033	123,470,723	125,322,784	127,829,240	130,385,824	132,993,541	135,653,412	138,366,480	141,133,810	143,956,486	146,835,615	149,772,328	152,767,774
建物タテモノ価格カカク	46,283,817	43,539,606	40,795,395	38,051,184	35,306,973	32,562,762	29,818,552	27,074,341	24,330,130	21,585,919	18,841,708	16,097,497	13,353,286	10,609,076	7,864,865	5,120,654	2,376,443	0	0	0	0	0	0	0	0
キャッシュフロー		9,214,800	18,507,600	27,867,400	37,308,200	46,820,000	56,725,000	66,704,000	76,773,000	86,920,000	97,162,000	107,800,000	118,537,000	129,361,000	140,289,000	151,309,000	164,395,000	177,431,000	190,430,000	203,378,000	216,287,000	229,468,000	242,609,000	255,695,000	268,739,000
	161,000,000	165,749,846	170,603,504	175,549,585	180,601,710	188,989,097	197,793,981	206,697,526	215,716,103	224,838,087	234,080,859	243,745,805	253,536,319	263,440,799	273,476,649	284,258,893	297,157,267	310,424,541	326,083,412	341,744,480	357,420,810	373,424,486	389,444,615	405,467,328	421,506,774