天地陽光項目價格體系之系數表.xls
下載文檔
上傳人:正***
編號:857728
2023-12-22
8頁
235KB
1、天天地地陽陽光光項項目目價價格格體體系系 之之 系系數數表表第第一一部部分分 水水平平系系數數表表棟數水平系數表-A棟棟數水平系數表-B座棟數水平系數表-C座單位010203040506單位01020304單位010203040506戶型四房兩廳四房兩廳四房兩廳四房兩廳四房兩廳四房兩廳戶型兩房兩廳兩房兩廳三房兩廳三房兩廳戶型四房兩廳四房兩廳四房兩廳四房兩廳四房兩廳四房兩廳朝向南西南西北西北東北東北朝向東南西南東北東北朝向東南西南南東北東北東南建筑面積()156.45158.40159.85160.36157.57156.45建筑面積()93.9193.91128.23127.64建筑面積()12、59.85158.43156.45156.45158.40160.36套內面積()130.07131.69132.90133.32131.00130.07套內面積()78.0878.08106.61106.12套內面積()132.90131.72130.07130.07131.69133.32一一戶戶型型設設計計27.0%27.0%一一戶戶型型設設計計27.0%27.0%一一戶戶型型設設計計27.0%27.0%權權重重15.5%19.5%20.5%20.5%19.5%15.5%權權重重22.4%22.4%22.4%22.4%權權重重20.5%19.5%15.5%15.5%19.5%20.5%13、.1客廳尺寸布局10.0%7777771.1客廳尺寸布局10.0%77771.1客廳尺寸布局10.0%7777771.2餐廳尺寸布局1.2餐廳尺寸布局1.2餐廳尺寸布局1.3主臥尺寸布局8.0%51010101051.3主臥尺寸布局8.0%99991.3主臥尺寸布局8.0%10105510101.4廚廁尺寸布局5.0%5577551.4廚廁尺寸布局5.0%101010101.4廚廁尺寸布局5.0%7555571.5戶內過道合理性1.5戶內過道合理性1.5戶內過道合理性1.6實用率2.0%5555551.6實用率2.0%88881.6實用率2.0%5555551.7戶梯比2.0%5555551.4、7戶梯比2.0%88881.7戶梯比2.0%555555二二景景觀觀視視野野25.0%25.0%二二景景觀觀視視野野30.0%30.0%二二景景觀觀視視野野30.0%30.0%權權重重20.0%19.5%13.0%10.5%18.5%15.0%權權重重27.0%24.5%18.0%20.0%權權重重30.0%20.0%24.0%18.0%17.5%30.0%2.1客廳10.0%81053862.1客廳15.0%109672.1客廳15.0%106865102.2主臥10.0%8556762.2主臥5.0%108672.2主臥5.0%10108610102.3次臥2.3次臥2.3次臥2.4其余臥5、室5.0%8963762.4其余臥室10.0%77662.4其余臥室10.0%10686510三三朝朝向向(日日照照/通通風風)31.0%31.0%三三朝朝向向(日日照照/通通風風)22.0%22.0%三三朝朝向向(日日照照/通通風風)22.0%22.0%權權重重24.8%26.2%16.3%11.7%23.2%18.6%權權重重20.2%18.0%13.2%14.8%權權重重22.0%15.6%17.6%13.2%14.0%22.0%3.1客餐廳15.0%81053863.1客餐廳10.0%109673.1客餐廳10.0%106865103.2主臥8.0%8556763.2主臥6.0%1086、673.2主臥6.0%10108610103.3次臥4.0%8963763.3次臥3.0%77663.3次臥3.0%106865103.4其余臥室4.0%8963763.4其余臥室3.0%77663.4其余臥室3.0%106865103.5電梯間3.5電梯間3.5電梯間四四噪噪音音8.0%8.0%四四噪噪音音10.0%10.0%四四噪噪音音10.0%10.0%權權重重5.6%6.4%7.2%7.2%7.2%7.2%權權重重5.8%5.8%7.8%7.8%權權重重4.4%5.2%4.0%8.0%8.0%5.6%4.1客餐廳3.0%7899994.1客餐廳4.0%66884.1客餐廳4.0%5657、8854.2主臥3.0%7899994.2主臥4.0%66884.2主臥4.0%4438864.3次臥2.0%7899994.3次臥2.0%55774.3次臥2.0%464886五五樓樓距距9.0%9.0%五五樓樓距距11.0%11.0%五五樓樓距距11.0%11.0%權權重重9.0%9.0%6.3%6.3%5.4%5.4%權權重重10.2%10.2%7.7%7.7%權權重重4.0%11.0%9.2%6.6%6.6%3.6%5.1客廳5.0%101077665.1客廳6.0%1010775.1客廳6.0%210106625.2主臥2.0%101077665.2主臥3.0%1010775.2主臥8、3.0%81066665.3次臥2.0%101077665.3次臥2.0%66775.3次臥2.0%2107663水水平平系系數數100.0%74.9%80.6%63.3%56.2%73.8%61.7%水水平平系系數數100.0%58.6%56.4%51.1%52.7%水水平平系系數數100.0%50.9%51.3%46.3%43.3%48.1%51.7%平平均均值值68.4%平平均均值值54.7%平平均均值值48.6%系數表第 1 頁天天地地陽陽光光項項目目價價格格體體系系 之之 系系數數表表第第二二部部分分 垂垂直直系系數數表表標準層差棟數水平系數表-A棟棟數水平系數表-B座棟數水平系數表9、-C座樓層層差系數單位010203040506單位01020304單位01020304050621F0.6%6.0%21F7.5%7.5%8.0%8.0%8.0%8.0%21F7.5%7.5%8.0%8.0%21F9.0%7.5%7.5%8.0%8.0%9.0%20F0.6%5.4%20F6.9%6.9%7.4%7.4%7.4%7.4%20F6.9%6.9%7.4%7.4%20F8.4%6.9%6.9%7.4%7.4%8.4%19F0.6%4.8%19F6.3%6.3%6.8%6.8%6.8%6.8%19F6.3%6.3%6.8%6.8%19F7.8%6.3%6.3%6.8%6.8%7.8%110、8F0.6%4.2%18F5.7%5.7%6.2%6.2%6.2%6.2%18F5.7%5.7%6.2%6.2%18F7.2%5.7%5.7%6.2%6.2%7.2%17F0.6%3.6%17F5.1%5.1%5.6%5.6%5.6%5.6%17F5.1%5.1%5.6%5.6%17F3.6%5.1%5.1%5.6%5.6%3.6%16F0.6%3.0%16F4.5%4.5%5.0%5.0%5.0%5.0%16F4.5%4.5%5.0%5.0%16F3.0%4.5%4.5%5.0%5.0%3.0%15F0.6%2.4%15F3.9%3.9%4.4%4.4%4.4%4.4%15F3.9%3.9%11、4.4%4.4%15F2.4%3.9%3.9%4.4%4.4%2.4%14F0.6%1.8%14F1.8%1.8%3.8%3.8%3.8%3.8%14F1.8%1.8%3.8%3.8%14F1.8%1.8%1.8%3.8%3.8%1.8%13F0.6%1.2%13F1.2%1.2%3.2%3.2%3.2%3.2%13F1.2%1.2%3.2%3.2%13F1.2%1.2%1.2%3.2%3.2%1.2%12F0.6%0.6%12F0.6%0.6%0.6%0.6%0.6%0.6%12F0.6%0.6%0.6%0.6%12F0.6%0.6%0.6%0.6%0.6%0.6%11F0.0%0.0%1112、F0.0%0.0%0.0%0.0%0.0%0.0%11F0.0%0.0%0.0%0.0%11F0.0%0.0%0.0%0.0%0.0%0.0%10F-0.6%-0.6%10F-0.6%-0.6%-0.6%-0.6%-0.6%-0.6%10F-0.6%-0.6%-0.6%-0.6%10F-0.6%-0.6%-0.6%-0.6%-0.6%-0.6%9F-0.6%-1.2%9F-1.2%-1.2%-1.2%-1.2%-1.2%-1.2%9F-1.2%-1.2%-1.2%-1.2%9F-1.2%-1.2%-1.2%-1.2%-1.2%-1.2%8F-0.6%-1.8%8F-1.8%-1.8%-1.8%13、-1.8%-1.8%-1.8%8F-1.8%-1.8%-1.8%-1.8%8F-1.8%-1.8%-1.8%-1.8%-1.8%-1.8%7F-0.6%-2.4%7F-2.4%-2.4%-2.4%-2.4%-2.4%-2.4%7F-2.4%-2.4%-2.4%-2.4%7F-2.4%-2.4%-2.4%-2.4%-2.4%-2.4%6F-0.6%-3.0%6F-3.0%-3.0%-3.0%-3.0%-3.0%-3.0%6F-3.0%-3.0%-3.0%-3.0%6F-3.0%-3.0%-3.0%-3.0%-3.0%-3.0%5F-0.6%-3.6%5F-3.6%-3.6%-3.6%-3.6%-14、3.6%-3.6%5F-3.6%-3.6%-3.6%-3.6%5F-3.6%-3.6%-3.6%-3.6%-3.6%-3.6%4F-0.6%-4.2%4F-4.2%-4.2%-4.2%-4.2%-4.2%-4.2%4F-4.2%-4.2%-4.2%-4.2%4F-4.2%-4.2%-4.2%-4.2%-4.2%-4.2%3F-0.6%-4.8%3F-4.8%-4.8%-4.8%-4.8%-4.8%-4.8%3F-4.8%-4.8%-4.8%-4.8%3F-4.8%-4.8%-4.8%-4.8%-4.8%-4.8%特特殊殊因因素素調調整整說說明明:景景觀觀影影響響受影響單位樓層及景觀變化相應調整15、A-03、04、05、06;B-03、04;C-04、053-12樓均受樓距影響,13樓開始視野較好拉大13F的層差(2%)景景觀觀影影響響受影響單位樓層及景觀變化相應調整C-01、063-17F極受樓距影響,感覺壓抑,18樓開始視野稍佳拉大18F的層差(3%)江江景景影影響響受影響單位樓層及景觀變化相應調整A-01、02;B-01、02;C-02、03、0615F開始可以遠眺江景,但效果不非常明顯拉大15F的層差(1.5%),16F開始在正常層差的基礎上再加1%的江景層差系數表第 2 頁天天地地陽陽光光項項目目價價格格體體系系 之之 系系數數表表第第三三部部分分 各各單單元元系系數數和和棟數16、A棟棟數B座棟數C座單位010203040506單位01020304單位01020304050621F82.40%88.10%71.30%64.20%81.80%69.70%21F66.10%63.90%59.10%60.70%21F59.90%58.80%53.80%51.30%56.10%60.70%20F81.80%87.50%70.70%63.60%81.20%69.10%20F65.50%63.30%58.50%60.10%20F59.30%58.20%53.20%50.70%55.50%60.10%19F81.20%86.90%70.10%63.00%80.60%68.50%19F17、64.90%62.70%57.90%59.50%19F58.70%57.60%52.60%50.10%54.90%59.50%18F80.60%86.30%69.50%62.40%80.00%67.90%18F64.30%62.10%57.30%58.90%18F58.10%57.00%52.00%49.50%54.30%58.90%17F80.00%85.70%68.90%61.80%79.40%67.30%17F63.70%61.50%56.70%58.30%17F54.50%56.40%51.40%48.90%53.70%55.30%16F79.40%85.10%68.30%61.20%18、78.80%66.70%16F63.10%60.90%56.10%57.70%16F53.90%55.80%50.80%48.30%53.10%54.70%15F78.80%84.50%67.70%60.60%78.20%66.10%15F62.50%60.30%55.50%57.10%15F53.30%55.20%50.20%47.70%52.50%54.10%14F76.70%82.40%67.10%60.00%77.60%65.50%14F60.40%58.20%54.90%56.50%14F52.70%53.10%48.10%47.10%51.90%53.50%13F76.10%81.19、80%66.50%59.40%77.00%64.90%13F59.80%57.60%54.30%55.90%13F52.10%52.50%47.50%46.50%51.30%52.90%12F75.50%81.20%63.90%56.80%74.40%62.30%12F59.20%57.00%51.70%53.30%12F51.50%51.90%46.90%43.90%48.70%52.30%11F74.90%80.60%63.30%56.20%73.80%61.70%11F58.60%56.40%51.10%52.70%11F50.90%51.30%46.30%43.30%48.10%51.20、70%10F74.30%80.00%62.70%55.60%73.20%61.10%10F58.00%55.80%50.50%52.10%10F50.30%50.70%45.70%42.70%47.50%51.10%9F73.70%79.40%62.10%55.00%72.60%60.50%9F57.40%55.20%49.90%51.50%9F49.70%50.10%45.10%42.10%46.90%50.50%8F73.10%78.80%61.50%54.40%72.00%59.90%8F56.80%54.60%49.30%50.90%8F49.10%49.50%44.50%41.50%21、46.30%49.90%7F72.50%78.20%60.90%53.80%71.40%59.30%7F56.20%54.00%48.70%50.30%7F48.50%48.90%43.90%40.90%45.70%49.30%6F71.90%77.60%60.30%53.20%70.80%58.70%6F55.60%53.40%48.10%49.70%6F47.90%48.30%43.30%40.30%45.10%48.70%5F71.30%77.00%59.70%52.60%70.20%58.10%5F55.00%52.80%47.50%49.10%5F47.30%47.70%42.70%22、39.70%44.50%48.10%4F70.70%76.40%59.10%52.00%69.60%57.50%4F54.40%52.20%46.90%48.50%4F46.70%47.10%42.10%39.10%43.90%47.50%3F70.10%75.80%58.50%51.40%69.00%56.90%3F53.80%51.60%46.30%47.90%3F46.10%46.50%41.50%38.50%43.30%46.90%系系數數和和7960.90%系系數數和和4259.80%系系數數和和5689.80%總總套套數數114總總套套數數76總總套套數數114系數表第 3 頁天天23、地地陽陽光光項項目目價價格格體體系系 之之 價價格格表表單單價價表表-A-A棟棟總總價價表表-A-A棟棟單單位位010102020303040405050606單單位位010102020303040405050606戶戶型型四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳戶戶型型四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳朝朝向向南南西西南南西西北北西西北北東東北北東東北北朝朝向向南南西西南南西西北北西西北北東東北北東東北北建建筑筑面面積積()156.45156.45158.40158.401524、9.85159.85160.36160.36157.57157.57156.45156.45建建筑筑面面積積()156.45156.45158.40158.40159.85159.85160.36160.36157.57157.57156.45156.45套套內內面面積積()130.07130.07131.69131.69132.90132.90133.32133.32131.00131.00130.07130.07套套內內面面積積()130.07130.07131.69131.69132.90132.90133.32133.32131.00131.00130.07130.0721F21F9,25、68010,3508,3767,5429,6108,18821F21F1,514,5061,639,4551,338,9691,209,4821,514,2421,281,08120F20F9,61010,2808,3067,4729,5398,11820F20F1,503,4781,628,2891,327,7011,198,1781,503,1351,270,05319F19F9,53910,2098,2357,4019,4698,04719F19F1,492,4501,617,1241,316,4341,186,8751,492,0281,259,02518F18F9,46910,13926、8,1657,3319,3987,97718F18F1,481,4231,605,9581,305,1661,175,5711,480,9211,247,99717F17F9,39810,0688,0947,2609,3287,90617F17F1,470,3951,594,7931,293,8981,164,2681,469,8141,236,96916F16F9,3289,9988,0247,1909,2587,83616F16F1,459,3671,583,6281,282,6311,152,9641,458,7071,225,94115F15F9,2589,9277,9537,119927、,1877,76615F15F1,448,3391,572,4621,271,3631,141,6611,447,6001,214,91414F14F9,0119,6807,8837,0499,1177,69514F14F1,409,7411,533,3831,260,0961,130,3571,436,4931,203,88613F13F8,9409,6107,8126,9789,0467,62513F13F1,398,7131,522,2181,248,8281,119,0531,425,3861,192,85812F12F8,8709,5397,5076,6738,7417,31912F28、12F1,387,6851,511,0521,200,0021,070,0711,377,2561,145,07011F11F8,7999,4697,4376,6028,6707,24911F11F1,376,6571,499,8871,188,7341,058,7681,366,1501,134,04210F10F8,7299,3987,3666,5328,6007,17810F10F1,365,6291,488,7221,177,4661,047,4641,355,0431,123,0149F9F8,6589,3287,2966,4618,5297,1089F9F1,354,6011,4729、7,5561,166,1991,036,1611,343,9361,111,9868F8F8,5889,2587,2256,3918,4597,0378F8F1,343,5731,466,3911,154,9311,024,8571,332,8291,100,9587F7F8,5179,1877,1556,3208,3886,9677F7F1,332,5451,455,2251,143,6641,013,5531,321,7221,089,9306F6F8,4479,1177,0846,2508,3186,8966F6F1,321,5171,444,0601,132,3961,002,250130、,310,6151,078,9025F5F8,3769,0467,0146,1808,2476,8265F5F1,310,4891,432,8951,121,128990,9461,299,5081,067,8744F4F8,3068,9766,9436,1098,1776,7554F4F1,299,4611,421,7291,109,861979,6431,288,4011,056,8463F3F8,2358,9056,8736,0398,1066,6853F3F1,288,4331,410,5641,098,593968,3391,277,2941,045,818A A棟棟目目標標均均價價31、8200單單價價試試算算值值8204各各戶戶型型數數據據統統計計單單位位010102020303040405050606合合計計套套數數191919191919114總總額額26,559,00228,905,39123,138,05920,670,46226,501,07922,087,164147,861,158建建筑筑面面積積2972.553009.603037.153046.842993.832972.5518032.52套套內內面面積積2471.332502.112525.102533.082489.002471.3314991.95均均價價 (建建筑筑面面積積)8,9359,604732、,6186,7848,8527,4308,200底價表第 4 頁天天地地陽陽光光項項目目價價格格體體系系 之之 價價格格表表單單價價表表-B-B棟棟總總價價表表-B-B棟棟單單位位0101020203030404單單位位0101020203030404戶戶型型兩兩房房兩兩廳廳兩兩房房兩兩廳廳三三房房兩兩廳廳三三房房兩兩廳廳戶戶型型兩兩房房兩兩廳廳兩兩房房兩兩廳廳三三房房兩兩廳廳三三房房兩兩廳廳朝朝向向東東南南西西南南東東北北東東北北朝朝向向東東南南西西南南東東北北東東北北建建筑筑面面積積()93.9193.9193.9193.91128.23128.23127.64127.64建建筑筑面面積積33、()93.9193.9193.9193.91128.23128.23127.64127.64套套內內面面積積()78.0878.0878.0878.08106.61106.61106.12106.12套套內內面面積積()78.0878.0878.0878.08106.61106.61106.12106.1221F21F10,69010,3359,5589,81721F21F1,003,935970,5211,225,6581,253,04820F20F10,59310,2389,4619,72020F20F994,822961,4081,213,2151,240,66219F19F10,49634、10,1419,3649,62319F19F985,709952,2951,200,7721,228,27618F18F10,39910,0439,2679,52618F18F976,596943,1821,188,3281,215,89017F17F10,3029,9469,1709,42917F17F967,483934,0691,175,8851,203,50416F16F10,2059,8499,0739,33216F16F958,370924,9571,163,4421,191,11815F15F10,1089,7528,9769,23515F15F949,258915,8441,135、50,9991,178,73214F14F9,7699,4138,8799,13814F14F917,362883,9491,138,5551,166,34613F13F9,6719,3168,7829,04113F13F908,250874,8361,126,1121,153,96012F12F9,5749,2198,3618,62012F12F899,137865,7231,072,1921,100,28811F11F9,4779,1228,2648,52311F11F890,024856,6101,059,7481,087,90210F10F9,3809,0258,1678,42610F36、10F880,911847,4971,047,3051,075,5169F9F9,2838,9288,0708,3299F9F871,798838,3841,034,8621,063,1308F8F9,1868,8307,9738,2328F8F862,685829,2711,022,4191,050,7447F7F9,0898,7337,8768,1357F7F853,572820,1591,009,9751,038,3586F6F8,9928,6367,7798,0386F6F844,459811,046997,5321,025,9725F5F8,8958,5397,6827,9415F537、F835,347801,933985,0891,013,5864F4F8,7988,4427,5857,8444F4F826,234792,820972,6461,001,2003F3F8,7018,3457,4887,7473F3F817,121783,707960,202988,814B B棟棟目目標標均均價價9000單單價價試試算算值值9065各各戶戶型型數數據據統統計計單單位位0101020203030404合合計計套套數數1919191976總總額額17,243,07316,608,21020,744,93621,277,04375,873,262建建筑筑面面積積1784.2917838、4.292436.372425.168430.11套套內內面面積積1483.521483.522025.592016.287008.91均均價價 (建建筑筑面面積積)9,6649,3088,5158,7739,000底價表第 5 頁天天地地陽陽光光項項目目價價格格體體系系 之之 價價格格表表單單價價表表-C-C棟棟總總價價表表-C-C棟棟單單位位010102020303040405050606單單位位010102020303040405050606戶戶型型四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳戶戶型型四四房房兩兩廳廳四四房房兩兩廳廳四四39、房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳四四房房兩兩廳廳朝朝向向東東南南西西南南南南東東北北東東北北東東南南朝朝向向東東南南西西南南南南東東北北東東北北東東南南建建筑筑面面積積()159.85159.85158.43158.43156.45156.45156.45156.45158.4158.4160.36160.36建建筑筑面面積積()159.85159.85158.43158.43156.45156.45156.45156.45158.40158.40160.36160.36套套內內面面積積()132.9132.9131.72131.72130.07130.07130.07130.0740、131.69131.69133.32133.32套套內內面面積積()132.90132.90131.72131.72130.07130.07130.07130.07131.69131.69133.32133.3221F21F10,55610,3639,4819,0419,88710,69721F21F1,687,4561,641,7531,483,3751,414,4451,566,0701,715,44920F20F10,45110,2579,3768,9359,78110,59220F20F1,670,5541,625,0001,466,8321,397,9021,549,3201,69841、,49219F19F10,34510,1519,2708,8299,67510,48619F19F1,653,6511,608,2481,450,2881,381,3581,532,5711,681,53618F18F10,23910,0459,1648,7249,57010,38018F18F1,636,7481,591,4951,433,7451,364,8151,515,8221,664,57917F17F9,6059,9409,0588,6189,4649,74617F17F1,535,3321,574,7431,417,2021,348,2721,499,0721,562,8391642、F16F9,4999,8348,9538,5129,3589,64016F16F1,518,4291,557,9901,400,6591,331,7291,482,3231,545,88215F15F9,3939,7288,8478,4069,2529,53415F15F1,501,5261,541,2381,384,1161,315,1861,465,5731,528,92614F14F9,2889,3588,4778,3019,1479,42914F14F1,484,6231,482,6031,326,2141,298,6421,448,8241,511,96913F13F9,1829,243、528,3718,1959,0419,32313F13F1,467,7211,465,8511,309,6711,282,0991,432,0751,495,01212F12F9,0769,1478,2657,7378,5839,21712F12F1,450,8181,449,0981,293,1281,210,4121,359,4941,478,05611F11F8,9709,0418,1607,6318,4779,11111F11F1,433,9151,432,3461,276,5851,193,8691,342,7441,461,09910F10F8,8658,9358,0547,52544、8,3719,00610F10F1,417,0131,415,5931,260,0411,177,3251,325,9951,444,1429F9F8,7598,8297,9487,4208,2658,9009F9F1,400,1101,398,8411,243,4981,160,7821,309,2461,427,1868F8F8,6538,7247,8427,3148,1608,7948F8F1,383,2071,382,0881,226,9551,144,2391,292,4961,410,2297F7F8,5478,6187,7377,2088,0548,6887F7F1,366,3045、41,365,3351,210,4121,127,6961,275,7471,393,2726F6F8,4428,5127,6317,1027,9488,5836F6F1,349,4021,348,5831,193,8691,111,1531,258,9971,376,3165F5F8,3368,4067,5256,9977,8428,4775F5F1,332,4991,331,8301,177,3251,094,6091,242,2481,359,3594F4F8,2308,3017,4206,8917,7378,3714F4F1,315,5961,315,0781,160,7821,07846、,0661,225,4981,342,4023F3F8,1248,1957,3146,7857,6318,2653F3F1,298,6931,298,3251,144,2391,061,5231,208,7491,325,446C C棟棟目目標標均均價價8800單單價價試試算算值值8796各各戶戶型型數數據據統統計計單單位位010102020303040405050606合合計計套套數數191919191919114總總額額27,903,59727,826,03824,858,93623,494,12126,332,86328,422,192158,837,748建建筑筑面面積積3037.1547、3010.172972.552972.553009.603046.8418048.86套套內內面面積積2525.102502.682471.332471.332502.112533.0815005.63均均價價 (建建筑筑面面積積)9,1879,2448,3637,9048,7509,3288,800底價表第 6 頁天天地地陽陽光光項項目目價價格格體體系系 之之 價價格格統統計計總總價價統統計計單單價價統統計計全全部部單單位位建建筑筑面面積積()套套內內面面積積()總總套套數數銷銷售售均均價價(建建筑筑面面積積)銷銷售售總總額額最最低低單單價價最最高高單單價價均均價價A A棟棟18032.5248、14991.951148,200147,861,158A A棟棟6,03910,3508,200B B棟棟8430.117008.91769,00075,873,262B B棟棟7,48810,6909,000CC棟棟18048.8615005.631148,800158,837,748CC棟棟6,78510,6978,800匯匯總總44511.4944511.4937006.4937006.493043048,5958,595382,572,167382,572,167A A棟棟各各單單元元單單價價0102030405068,9359,6047,6186,7848,8527,430B B棟棟49、各各單單元元單單價價010203049,6649,3088,5158,773CC棟棟各各單單元元單單價價0102030405069,1879,2448,3637,9048,7509,3288,935 9,604 7,618 6,784 8,852 7,430 A A棟棟各各單單元元單單價價折折線線圖圖0102030405060 5,000 10,000 15,000 147,861,158 75,873,262 158,837,748 各各棟棟總總價價柱柱形形圖圖A棟B棟C棟0 50,000,000 100,000,000 150,000,000 200,000,000 18032.5284350、0.1118048.86各各棟棟建建筑筑面面積積柱柱形形圖圖A棟B棟C棟050001000015000200009,664 9,308 8,515 8,773 B B棟棟各各單單元元單單價價折折線線圖圖面面010203047,800 8,300 8,800 9,300 9,800 9,187 9,244 8,363 7,904 8,750 9,328 C C棟棟各各單單元元單單價價折折線線圖圖0102030405067,000 7,500 8,000 8,500 9,000 9,500 8,200 9,000 8,800 各棟均價折線圖(整體均價:8595元/)A棟B棟C棟76008100860091006,039 7,488 6,785 10,350 10,690 10,697 各棟最高/最低價柱形圖(整體均價:8595元/)A棟B棟C棟底價統計第 7 頁天天地地陽陽光光項項目目價價格格體體系系 之之 價價格格統統計計各各批批次次推推售售貨貨量量統統計計推推售售范范圍圍總總套套數數總總建建筑筑面面積積推推售售總總額額推推售售均均價價階階段段性性整整體體均均價價第第一一批批第第二二批批第第三三批批匯匯總總底價統計第 8 頁
CAD圖紙
上傳時間:2024-05-06
27份