1、項(xiàng)項(xiàng)目目參參考考價(jià)價(jià)格格權(quán)權(quán)值值評(píng)評(píng)分分表表編編號(hào)號(hào)評(píng)評(píng)價(jià)價(jià)要要素素權(quán)權(quán)重重項(xiàng)項(xiàng)目目1 1項(xiàng)項(xiàng)目目2 2項(xiàng)項(xiàng)目目3 3項(xiàng)項(xiàng)目目4 4本本案案可可比比樓樓盤盤價(jià)價(jià)格格及及權(quán)權(quán)重重區(qū)區(qū)位位4747樓樓盤盤名名稱稱銷銷售售均均價(jià)價(jià)1位置151014141014項(xiàng)目1125002周邊自然環(huán)境544344項(xiàng)目2110003周邊社會(huì)環(huán)境543344項(xiàng)目3115004周邊公共配套837637項(xiàng)目4120005道路/交通狀況6343.534本案6噪音環(huán)境544.51.5347區(qū)位升值空間544.5342參參考考住住宅宅理理論論通通行行價(jià)價(jià)規(guī)規(guī)劃劃設(shè)設(shè)計(jì)計(jì)16168社區(qū)景觀5542239社區(qū)規(guī)模444222參參

2、考考住住宅宅平平均均加加權(quán)權(quán)分分10建筑密度43.53.53.522建建筑筑設(shè)設(shè)計(jì)計(jì)2424項(xiàng)項(xiàng)目目加加權(quán)權(quán)對(duì)對(duì)比比參參考考價(jià)價(jià)11建筑外觀433.522312戶型面積段64542513朝向/采光/通風(fēng)107966314公共部分裝修433232項(xiàng)項(xiàng)目目運(yùn)運(yùn)作作131315工程進(jìn)度322.5232.516現(xiàn)場(chǎng)形象32.52.511217銷售情況32.52.522.5118開發(fā)商品牌544132加加權(quán)權(quán)合合計(jì)計(jì)10010072.572.584.584.561.561.559.559.566.566.5權(quán)權(quán)重重加加權(quán)權(quán)合合計(jì)計(jì)通通行行售售價(jià)價(jià)編編號(hào)號(hào)30%30%72.511948130%30%84.

3、513925220%20%61.510135320%20%59.598054 V V=66.55 P P =pi(i=1pi(i=1、2 2、3 3、4)=4)=各各樓樓盤盤的的均均價(jià)價(jià)*對(duì)對(duì)應(yīng)應(yīng)權(quán)權(quán)重重之之和和 =760030%+530030%+650020%+860020%760030%+530030%+650020%+860020%=1175011750 W W =wiwi(i=1(i=1、2 2、3 3、4)=4)=各各參參考考樓樓盤盤加加權(quán)權(quán)分分*對(duì)對(duì)應(yīng)應(yīng)權(quán)權(quán)重重之之和和 =71.371.3 PP=V/W*P=V/W*P=項(xiàng)項(xiàng)目目加加權(quán)權(quán)分分/參參考考住住宅宅平平均均分分*參參考考住

4、住宅宅理理論論通通行行價(jià)價(jià) =66.571.3662066.571.36620 =1095910959元元/折折扣扣1 11095910959本本價(jià)價(jià)格格為為市市場(chǎng)場(chǎng)基基價(jià)價(jià)可可比比樓樓盤盤價(jià)價(jià)格格及及權(quán)權(quán)重重基基價(jià)價(jià)綜綜合合修修正正整整體體均均價(jià)價(jià)類類 別別序序 號(hào)號(hào)參參考考因因素素權(quán)權(quán) 重重?cái)?shù)數(shù) 據(jù)據(jù)修修正正后后數(shù)數(shù)據(jù)據(jù)備備 注注主主項(xiàng)項(xiàng)1市場(chǎng)同類產(chǎn)品平均價(jià)格（70%）1095980%8767.1809310767.18092意向客戶平均心理價(jià)格（20%）100001000020%2000修修正正因因素素1宏觀經(jīng)濟(jì)預(yù)期（正負(fù)2-5%）10767-107.6718093-107.671809

5、3主要依據(jù)宏觀政策及五指山樓市價(jià)格走勢(shì)(下降1%)2區(qū)域市場(chǎng)走勢(shì)（正負(fù)2-5%）10660-319.7852735-319.7852735依據(jù)區(qū)域在售項(xiàng)目推盤價(jià)格走勢(shì)(下降3%）3銷售階段調(diào)整（正負(fù)1-6%）10340310.1917153310.1917153分期房、準(zhǔn)現(xiàn)房、現(xiàn)房、尾房，現(xiàn)房為價(jià)格最高點(diǎn)（降3%）修修正正后后均均價(jià)價(jià)106501135611356另預(yù)留1%營(yíng)銷風(fēng)險(xiǎn)調(diào)整空間代代理理公公司司利利潤(rùn)潤(rùn):600600元元/備備 注注主要依據(jù)宏觀政策及五指山樓市價(jià)格走勢(shì)(下降1%)依據(jù)區(qū)域在售項(xiàng)目推盤價(jià)格走勢(shì)(下降3%）分期房、準(zhǔn)現(xiàn)房、現(xiàn)房、尾房，現(xiàn)房為價(jià)格最高點(diǎn)（降3%）另預(yù)留1%營(yíng)

6、銷風(fēng)險(xiǎn)調(diào)整空間某某項(xiàng)項(xiàng)目目定定價(jià)價(jià)體體系系樓樓 棟棟 房房號(hào)號(hào)套套內(nèi)內(nèi)面面積積公公攤攤面面積積建建筑筑面面積積價(jià)價(jià)格格影影響響因因素素權(quán)權(quán)值值戶戶型型優(yōu)優(yōu)劣劣朝朝向向方方位位視視野野景景觀觀面面積積區(qū)區(qū)間間通通風(fēng)風(fēng)采采光光噪噪音音影影響響1 1號(hào)號(hào)樓樓0.2119700.211970權(quán)權(quán)重重25%25%20%20%15%15%15%15%15%15%10%10%147.4012.7560.1560.1522%17%15%10%10%8%249.2513.2562.562.524%17%15%10%10%8%366.4717.8884.3584.3523%18%9%14%15%5%445.081

7、2.1357.2157.2121%17%10%11%15%3%545.0812.1357.2157.2121%17%10%11%14%3%666.1017.7883.8883.8822%16%11%14%13%5%0.2119700.211970405.3405.3 2 2 號(hào)號(hào) 樓樓147.4012.7560.1560.1522%17%10%10%10%8%249.2513.2562.562.524%17%7%14%10%8%366.4717.8884.3584.3523%14%10%14%11%5%445.0812.1357.2157.2121%17%10%11%15%3%545.0812

8、.1357.2157.2121%17%10%11%14%3%666.1017.7883.8883.8822%17%14%14%13%5%0.2121770.212177405.3405.3 3 3 號(hào)號(hào) 樓樓142.7011.5054.254.220%10%13%11%8%5%271.2119.1890.3990.3923%19%13%13%15%7%349.3413.2962.6362.6322%19%15%10%12%7%448.2413.0061.2461.2422%19%15%10%12%7%548.2413.0061.2461.2422%19%15%10%12%7%659.8416.

9、1275.9675.9620%15%13%10%15%5%0.2219020.221902405.66405.66 4 4 號(hào)號(hào) 樓樓159.4016.9476.3476.3420%15%13%10%15%5%249.6814.1763.8563.8522%19%15%10%12%8%348.5813.8662.4462.4422%19%15%10%12%8%448.5813.8662.4462.4422%19%15%10%12%8%539.6811.32515119%19%10%12%10%8%643.4312.3955.8255.8220%10%11%11%9%6%0.2121770.21

10、2177371.89371.89 5 5 號(hào)號(hào) 樓樓142.7011.5054.254.220%10%10%11%9%8%271.2119.1890.3990.3923%19%12%13%15%8%349.3413.2962.6362.6322%19%12%10%12%8%448.2413.0061.2461.2422%19%11%10%12%8%548.2413.0061.2461.2422%19%11%10%12%8%659.8416.1275.9675.9620%15%8%10%15%8%0.2223100.222310405.66405.66 6 6 號(hào)號(hào) 樓樓159.4016.987

11、6.3876.3820%15%8%10%15%8%249.6814.2063.8863.8822%19%10%10%12%8%348.5813.8962.4762.4722%19%9%10%12%8%448.5813.8962.4762.4722%19%8%10%12%8%539.6811.3451.0251.0219%18%7%12%10%8%643.4312.4255.8555.8520%10%7%11%9%8%0.1893100.189310372.07372.07 7 7 號(hào)號(hào) 樓樓147.0210.98585820%18%12%11%8%9%284.9919.84104.83104.

12、8324%17%12%14%15%9%348.2411.2659.559.522%10%8%10%12%9%448.2411.2659.559.522%10%8%10%12%9%548.2411.2659.559.522%10%9%10%12%9%663.9814.9478.9278.9223%10%10%12%13%9%743.2610.1053.3653.3620%18%12%11%8%9%0.1893100.189310473.61473.61 8 8 號(hào)號(hào) 樓樓147.0210.98585820%18%13%11%14%10%284.9919.84104.83104.8324%13%1

13、1%14%13%10%348.2411.2659.559.522%9%8%10%10%10%448.2411.2659.559.522%9%8%10%10%10%548.2411.2659.559.522%9%8%10%10%10%663.9814.9478.9278.9223%9%8%12%9%10%743.2610.1053.3653.3620%18%14%11%15%10%合合 計(jì)計(jì)473.61473.61平平均均系系數(shù)數(shù)1棟標(biāo)準(zhǔn)層建筑面積405.31 1棟棟均均價(jià)價(jià)11654116541棟總建筑面積3647.73647.71棟銷售額425118352棟標(biāo)準(zhǔn)層建筑面積405.32 2棟棟

14、均均價(jià)價(jià)11364113642棟總建筑面積3647.73647.72棟銷售額414515383棟標(biāo)準(zhǔn)層建筑面積405.663 3棟棟均均價(jià)價(jià)12049120493棟總建筑面積3650.943650.943棟銷售額439891814棟標(biāo)準(zhǔn)層建筑面積371.894 4棟棟均均價(jià)價(jià)11758117584棟總建筑面積3347.013347.014棟銷售額393534875棟標(biāo)準(zhǔn)層建筑面積405.665 5棟棟均均價(jià)價(jià)11836118365棟總建筑面積3650.943650.945棟銷售額432121726棟標(biāo)準(zhǔn)層建筑面積372.076 6棟棟均均價(jià)價(jià)11129111296棟總建筑面積3348.6333

15、48.636棟銷售額372667687棟標(biāo)準(zhǔn)層建筑面積473.617 7棟棟均均價(jià)價(jià)10038100387棟總建筑面積4262.494262.497棟銷售額427859638棟標(biāo)準(zhǔn)層建筑面積473.618 8棟棟均均價(jià)價(jià)11274112748棟總建筑面積4262.494262.498棟銷售額48053495總總銷銷售售面面積積29817.9總總銷銷售售額額￥338,624,438338,624,438 6 6 號(hào)號(hào) 樓樓戶戶型型均均價(jià)價(jià)臨臨街街追追加加系系數(shù)數(shù)之之和和對(duì)對(duì)比比系系數(shù)數(shù)系系數(shù)數(shù)合合計(jì)計(jì)100%100%82%104.5385%56592%1199084%107.0882%60237

16、%12283-2%82%104.5385%79360%11990-3%74%94.3396%48575%10821-3%73%93.0648%47918%1067481%103.2636%77956%11844370638%370638%77%98.1642%53141%1125980%101.9888%57369%11698-2%75%95.6145%72586%10967-3%74%94.3396%48575%10821-3%73%93.0648%47918%1067485%108.3631%81805%12429361394%361394%67%85.4156%41666%979790%

17、114.7374%93340%1316085%108.3631%61081%1242985%108.3631%59725%1242985%108.3631%59725%1242978%99.4391%67981%11406383518%383518%78%99.4391%68321%1140686%109.6379%63003%1257586%109.6379%61612%1257586%109.6379%61612%1257578%99.4391%45643%1140667%85.4156%42911%9797343102%343102%68%86.6905%42288%994390%114

18、.7374%93340%1316083%105.8134%59644%1213782%104.5385%57617%1199082%104.5385%57617%1199076%96.8893%66237%11113376744%376744%76%96.8893%66604%1111381%103.2636%59368%1184480%101.9888%57341%1169879%100.7139%56624%1155274%94.3396%43319%1082165%82.8659%41653%9505324909%324909%78%99.4391%51907%1140691%116.0

19、122%109454%1330771%90.5150%48471%1038271%90.5150%48471%1038272%91.7899%49153%1052877%98.1642%69724%1125978%99.4391%47755%11406373028%373028%86%109.6379%57231%1257585%108.3631%102237%1242969%87.9653%47105%1009069%87.9653%47105%1009069%87.9653%47105%1009071%90.5150%64291%1038288%112.1877%53877%1286878

20、%78%1 1418953%418953%總總計(jì)計(jì)2952285%1 1號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 6樓樓頂頂復(fù)復(fù)式式戶戶型型1-2-11-2-11-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-12-2-12-2-1建建面面60.1560.1562.562.584.3584.3557.2157.2157.2157.2183.8883.88套套面面47.447.449.2549.2566.4766.4745.0845.0845.0845.0866.166.1101-1001-Y1-1001-Y1-1002-Y1-1002-Y1-10

21、03-Y1-1003-Y1-10041-10051-1001-Y1-1001-Y9125.86-99.1881-8041-8051-1002-Y1-1002-Y71-705106.28-83.7561-6051-1003-Y1-1003-Y51-505147.91-116.5541-40533 3號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 6樓樓頂頂復(fù)復(fù)式式戶戶型型1-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-1建建面面54.254.290.3990.3962.6362.6361.2461.2461.24

22、61.2475.9675.96套套面面42.742.771.2171.2149.3449.3448.2448.2448.2448.2459.8459.8411113-11013-1102-Y3-1102-Y3-1103-Y3-1103-Y3-1104-Y3-1104-Y3-1105-Y3-1105-Y3-11063-1102-Y3-1102-Y103-10013-10023-10033-10043-1005149.88-118.0793-9013-9033-9043-9053-1103-Y3-1103-Y83-8013-8033-8043-805131.52-103.6173-7013-703

23、3-7043-7053-1104-Y3-1104-Y63-6013-603135.43-106.6953-5013-5043-1105-Y3-1105-Y43-4013-4043-405128.73-101.4133-3013-3023-3033-30623-2013-2023-2033-2065 5號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 6戶戶型型1-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-1建建面面54.254.290.3990.3962.6362.6361.2461.2461.2461.247

24、5.9675.96套套面面42.742.771.2171.2149.3449.3448.2448.2448.2448.2459.8459.841111105-10015-10025-10035-10045-10055-100695-9035-9045-9055-90685-8015-8035-8045-8055-80675-70665-6015-6045-60555-5015-5035-5045-5055-50645-4015-4035-4045-4055-40635-3015-3035-3045-3055-30625-2015-2035-2045-2055-2067 7號(hào)號(hào)樓樓銷銷控控表表房

25、房號(hào)號(hào)1 12 23 34 45 56 67 7戶戶型型1-2-11-2-13-2-23-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-11-2-11-2-1建建面面5858104.83104.8359.559.559.559.559.559.578.9278.9253.3653.36套套面面47.0247.0284.9984.9948.2448.2448.2448.2448.2448.2463.9863.9843.2643.2611111095-9035-9045-9055-90685-8035-8045-8055-80675-703-裝5-7045-7

26、055-70665-6035-6045-6055-6065-60755-5015-5035-5045-5055-50645-4015-4025-4035-4045-4055-4065-40735-3015-3025-303-裝5-3045-3055-3065-30725-2015-2025-2035-2045-2055-2065-2078 8號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 67 7戶戶型型1-2-11-2-13-2-23-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-11-2-11-2-1建建面面5858104.83104.8

27、359.559.559.559.559.559.578.9278.9253.3653.36套套面面47.0247.0284.9984.9948.2448.2448.2448.2448.2448.2463.9863.9843.2643.261111105-10015-10035-10045-100595-9015-9035-9045-9055-90785-8015-8035-8045-8055-80775-7015-7035-7045-7055-70765-6015-6035-6045-6058-6065-60755-5015-5035-5045-5055-50745-4015-4025-403

28、5-4045-4055-4065-40735-3015-3025-3035-3045-3055-3065-30725-2015-2025-2035-2045-2055-2065-2072 2號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 6樓樓頂頂復(fù)復(fù)式式戶戶型型1-2-11-2-11-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-12-2-12-2-1建建面面60.1560.1562.562.584.3584.3557.2157.2157.2157.2183.8883.88套套面面47.447.449.2549.2566.4766.4745.0845

29、.0845.0845.0866.166.1102-1001-Y2-1001-Y2-100-Y2-100-Y2-1003-Y2-1003-Y2-10042-10052-1001-Y2-1001-Y92-9012-9022-9042-905125.86-99.1882-8012-8022-8032-8042-8052-1002-Y2-1002-Y72-7022-7032-7042-705106.28-83.7562-6022-6032-6042-6052-6062-1003-Y2-1003-Y52-5012-503-裝2-505147.91-116.5542-4032-4042-4052-4063

30、4 4號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 12 23 34 45 56 6樓樓頂頂復(fù)復(fù)式式戶戶型型2-2-12-2-11-2-11-2-11-2-11-2-11-2-11-2-11-1-11-1-11-2-11-2-1建建面面76.3476.3463.8563.8562.4462.4462.4462.44515155.8255.82套套面面59.459.449.6849.6848.5848.5848.5848.5839.6839.6843.4343.4311114-11014-1102-Y4-1102-Y4-1103-Y4-1103-Y4-1104-Y4-1104-Y4-1105-Y4-1105-

31、Y4-11064-1102-Y4-1102-Y104-10024-10034-10044-10054-1006133.82-104.1294-9024-9034-9044-9064-1103-Y4-1103-Y84-8024-8034-8044-806137.78-107.274-7024-7034-7043-1104-Y3-1104-Y64-6024-6034-604112.86-87.8154-5024-5043-1105-Y3-1105-Y44-4024-404169.6-131.9634-30224-2014-2024-2044-2054-2066 6號(hào)號(hào)樓樓銷銷控控表表房房號(hào)號(hào)1 1

32、2 23 34 45 56 6戶戶型型2-2-12-2-11-2-11-2-11-2-11-2-11-2-11-2-11-1-11-1-11-2-11-2-1建建面面76.3876.3863.8863.8862.4762.4762.4762.4751.0251.0255.8555.85套套面面59.459.449.6849.6848.5848.5848.5848.5839.6839.6843.4343.431111106-10016-10026-10036-10046-10056-100696-9016-9026-9036-9046-9056-90686-8016-8026-8036-8046

33、-8056-80676-7016-7026-7036-7046-7056-70666-6016-6026-6036-6046-6056-60656-5016-5026-5036-5046-5056-50646-4016-4026-4036-4046-4056-40636-3016-3026-3036-3046-3056-30626-2016-2026-2036-2046-2056-2061 1號(hào)號(hào)樓樓房房號(hào)號(hào)面面積積戶戶型型剩剩余余套套數(shù)數(shù)總總套套數(shù)數(shù)剩剩余余面面積積總總面面積積1 160.1560.1508 80457.68457.682 262.562.5003 384.3584.3500

34、4 457.2157.212114.425 557.2157.216343.266 683.8883.8800 2 2 號(hào)號(hào) 樓樓1 160.1560.1532727180.451763.691763.692 262.562.542503 384.3584.355421.754 457.2157.216343.265 557.2157.217400.476 683.8883.882167.76 3 3 號(hào)號(hào) 樓樓1 154.254.21034345422153.12153.12 290.3990.393271.173 362.6362.637438.414 461.2461.246367.44

35、5 561.2461.245306.26 675.9675.963227.88 4 4 號(hào)號(hào) 樓樓1 176.3476.3423131152.681920.151920.152 263.8563.859574.653 362.4462.445312.24 462.4462.448499.525 5515121026 655.8255.825279.1 5 5 號(hào)號(hào) 樓樓1 154.254.273939379.42495.722495.722 290.3990.39190.393 362.6362.637438.414 461.2461.248489.925 561.2461.248489.92

36、6 675.9675.968607.68 6 6 號(hào)號(hào) 樓樓1 176.3876.3895454687.423348.633348.632 263.8863.889574.923 362.4762.479562.234 462.4762.479562.235 551.0251.029459.186 655.8555.859502.65 7 7 號(hào)號(hào) 樓樓1 1585844343232457.68457.682 2104.83104.833314.493 359.559.584764 459.559.584765 559.559.584766 678.9278.928631.367 753.36

37、53.364213.44 8 8 號(hào)號(hào) 樓樓1 1585895151522457.68457.682 2104.83104.833314.493 359.559.59535.54 459.559.59535.55 559.559.59535.56 678.9278.924315.687 753.3653.368426.88共共計(jì)計(jì)套套 287287總總13054.3313054.33面面積積金金額額143062091.21 1號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 6層層差差戶戶型型1-2-11-2-11-2-11-2-12-2-22-2-21-2-11-2-11-2

38、-11-2-12-2-12-2-1建建筑筑面面積積60.1560.1562.562.584.3584.3557.2157.2157.2157.2183.8883.88套套內(nèi)內(nèi)面面積積47.447.449.2549.2566.4766.4745.0845.0845.0845.0866.166.110層總總價(jià)價(jià)738,069738,069785,183785,1831,035,0141,035,014635,069635,069626,704626,7041,016,9821,016,982單單價(jià)價(jià)12,27012,27012,56312,56312,27012,27011,10111,10110

39、,95410,95412,12412,1247070 7-107-10層層9層總總價(jià)價(jià)733,858733,858780,808780,8081,029,1101,029,110631,065631,065622,699622,6991,011,1101,011,110單單價(jià)價(jià)12,20012,20012,49312,49312,20012,20011,03111,03110,88410,88412,05412,0548層總總價(jià)價(jià)729,648729,648776,433776,4331,023,2051,023,205627,060627,060618,694618,6941,005,239

40、1,005,239單單價(jià)價(jià)12,13012,13012,42312,42312,13012,13010,96110,96110,81410,81411,98411,9847層總總價(jià)價(jià)725,437725,437772,058772,0581,017,3011,017,301623,055623,055614,690614,690999,367999,367單單價(jià)價(jià)12,06012,06012,35312,35312,06012,06010,89110,89110,74410,74411,91411,9146層總總價(jià)價(jià)721,227721,227767,683767,6831,011,3961,

41、011,396619,051619,051610,685610,685993,496993,496單單價(jià)價(jià)11,99011,99012,28312,28311,99011,99010,82110,82110,67410,67411,84411,8445層總總價(jià)價(jià)717,618717,618763,933763,9331,006,3351,006,335615,618615,618607,252607,252988,463988,463單單價(jià)價(jià)11,93011,93012,22312,22311,93011,93010,76110,76110,61410,61411,78411,7844層總總價(jià)

42、價(jià)714,009714,009760,183760,1831,001,2741,001,274612,185612,185603,820603,820983,430983,4306060 2-62-6層層單單價(jià)價(jià)11,87011,87012,16312,16311,87011,87010,70110,70110,55410,55411,72411,7243層總總價(jià)價(jià)710,400710,400756,433756,433996,213996,213723,173723,173714,807714,807978,397978,39704-0504-05房房大大露露臺(tái)臺(tái)微微調(diào)調(diào)單單價(jià)價(jià)11,810

43、11,81012,10312,10311,81011,81012,64112,64112,49412,49411,66411,66420002000元/04-0504-05房房大大露露臺(tái)臺(tái)微微調(diào)調(diào)2 2號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 6層層差差戶戶型型1-2-11-2-11-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-12-2-12-2-1建建筑筑面面積積60.1560.1562.562.584.3584.3557.2157.2157.2157.2183.8883.88套套內(nèi)內(nèi)面面積積47.447.449.2549.2566.47

44、66.4745.0845.0845.0845.0866.166.110層總總價(jià)價(jià)694,092694,092748,626748,626948,676948,676635,069635,069626,704626,7041,066,0431,066,043單單價(jià)價(jià)11,53911,53911,97811,97811,24711,24711,10111,10110,95410,95412,70912,7097070 7-107-10層層9層總總價(jià)價(jià)689,881689,881744,251744,251942,771942,771631,065631,065622,699622,6991,060

45、,1721,060,172單單價(jià)價(jià)11,46911,46911,90811,90811,17711,17711,03111,03110,88410,88412,63912,6398層總總價(jià)價(jià)685,671685,671739,876739,876936,867936,867627,060627,060618,694618,6941,054,3001,054,300單單價(jià)價(jià)11,39911,39911,83811,83811,10711,10710,96110,96110,81410,81412,56912,5697層總總價(jià)價(jià)681,460681,460735,501735,501930,962

46、930,962623,055623,055614,690614,6901,048,4291,048,429單單價(jià)價(jià)11,32911,32911,76811,76811,03711,03710,89110,89110,74410,74412,49912,4996層總總價(jià)價(jià)677,250677,250731,126731,126925,058925,058619,051619,051610,685610,6851,042,5571,042,557單單價(jià)價(jià)11,25911,25911,69811,69810,96710,96710,82110,82110,67410,67412,42912,4295

47、層總總價(jià)價(jià)673,641673,641727,376727,376919,997919,997615,618615,618607,252607,2521,037,5241,037,524單單價(jià)價(jià)11,19911,19911,63811,63810,90710,90710,76110,76110,61410,61412,36912,3694層總總價(jià)價(jià)670,032670,032723,626723,626914,936914,936612,185612,185603,820603,8201,032,4911,032,4916060 2-62-6層層單單價(jià)價(jià)11,13911,13911,57811

48、,57810,84710,84710,70110,70110,55410,55412,30912,3093層總總價(jià)價(jià)666,423666,423719,876719,876909,875909,875723,173723,173714,807714,8071,027,4591,027,45904-0504-05房房大大露露臺(tái)臺(tái)微微調(diào)調(diào)單單價(jià)價(jià)11,07911,07911,51811,51810,78710,78712,64112,64112,49412,49412,24912,24920002000元/04-0504-05房房大大露露臺(tái)臺(tái)微微調(diào)調(diào)3 3號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12

49、23 34 45 56 6層層差差戶戶型型1-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-1建建筑筑面面積積54.254.290.3990.3962.6362.6361.2461.2461.2461.2475.9675.96套套內(nèi)內(nèi)面面積積42.742.771.2171.2149.3449.3448.2448.2448.2448.2459.8459.8410層總總價(jià)價(jià)546,178546,1781,214,8661,214,866795,974795,974778,308778,308778,308778,308887,63

50、6887,636單單價(jià)價(jià)10,07710,07713,44013,44012,70912,70912,70912,70912,70912,70911,68611,6867070 7-107-10層層9層總總價(jià)價(jià)542,384542,3841,208,5391,208,539791,590791,590774,021774,021774,021774,021882,319882,319單單價(jià)價(jià)10,00710,00713,37013,37012,63912,63912,63912,63912,63912,63911,61611,6168層總總價(jià)價(jià)538,590538,5901,202,2121,

51、202,212787,206787,206769,735769,735769,735769,735877,002877,002單單價(jià)價(jià)9,9379,93713,30013,30012,56912,56912,56912,56912,56912,56911,54611,5467層總總價(jià)價(jià)534,796534,7961,195,8851,195,885782,822782,822765,448765,448765,448765,448871,684871,684單單價(jià)價(jià)9,8679,86713,23013,23012,49912,49912,49912,49912,49912,49911,4761

52、1,4766層總總價(jià)價(jià)531,002531,0021,189,5571,189,557778,438778,438761,161761,161761,161761,161866,367866,367單單價(jià)價(jià)9,7979,79713,16013,16012,42912,42912,42912,42912,42912,42911,40611,4065層總總價(jià)價(jià)527,750527,7501,184,1341,184,134774,680774,680757,487757,487757,487757,487861,810861,810單單價(jià)價(jià)9,7379,73713,10013,10012,3691

53、2,36912,36912,36912,36912,36911,34611,3464層總總價(jià)價(jià)524,498524,4981,178,7101,178,710770,922770,922753,812753,812753,812753,812857,252857,2526060 2-62-6層層單單價(jià)價(jià)9,6779,67713,04013,04012,30912,30912,30912,30912,30912,30911,28611,2863層總總價(jià)價(jià)521,246521,2461,173,2871,173,287767,164767,164750,138750,138750,138750,1

54、38852,694852,694單單價(jià)價(jià)9,6179,61712,98012,98012,24912,24912,24912,24912,24912,24911,22611,2262層總總價(jià)價(jià)517,994517,9941,167,8641,167,864763,406763,406746,463746,463746,463746,463848,137848,137單單價(jià)價(jià)9,5579,55712,92012,92012,18912,18912,18912,18912,18912,18911,16611,1664 4號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 6層層差差戶

55、戶型型2-2-12-2-11-2-11-2-11-2-11-2-11-2-11-2-11-1-11-1-11-2-11-2-1建建筑筑面面積積76.3476.3463.8563.8562.4462.4462.4462.44515155.8255.82套套內(nèi)內(nèi)面面積積59.459.449.6849.6848.5848.5848.5848.5839.6839.6843.4343.4310層總總價(jià)價(jià)892,077892,077820,816820,816802,690802,690802,690802,690595,964595,964562,503562,503單單價(jià)價(jià)11,68611,68612

56、,85512,85512,85512,85512,85512,85511,68611,68610,07710,0777070 7-107-10層層9層總總價(jià)價(jià)886,733886,733816,346816,346798,319798,319798,319798,319592,394592,394558,596558,596單單價(jià)價(jià)11,61611,61612,78512,78512,78512,78512,78512,78511,61611,61610,00710,0078層總總價(jià)價(jià)881,389881,389811,877811,877793,948793,948793,948793,94

57、8588,824588,824554,689554,689單單價(jià)價(jià)11,54611,54612,71512,71512,71512,71512,71512,71511,54611,5469,9379,9377層總總價(jià)價(jià)876,045876,045807,407807,407789,577789,577789,577789,577585,254585,254550,781550,781單單價(jià)價(jià)11,47611,47612,64512,64512,64512,64512,64512,64511,47611,4769,8679,8676層總總價(jià)價(jià)870,701870,701802,938802,93

58、8785,206785,206785,206785,206581,684581,684546,874546,874單單價(jià)價(jià)11,40611,40612,57512,57512,57512,57512,57512,57511,40611,4069,7979,7975層總總價(jià)價(jià)866,121866,121799,107799,107781,460781,460781,460781,460578,624578,624543,525543,525單單價(jià)價(jià)11,34611,34612,51512,51512,51512,51512,51512,51511,34611,3469,7379,7374層總總價(jià)

59、價(jià)861,541861,541795,276795,276777,714777,714777,714777,714575,564575,564540,175540,1756060 2-62-6層層單單價(jià)價(jià)11,28611,28612,45512,45512,45512,45512,45512,45511,28611,2869,6779,6773層總總價(jià)價(jià)856,960856,960791,445791,445773,967773,967773,967773,967572,504572,504536,826536,826單單價(jià)價(jià)11,22611,22612,39512,39512,39512,3

60、9512,39512,39511,22611,2269,6179,6172層總總價(jià)價(jià)852,380852,380787,614787,614770,221770,221770,221770,221569,444569,444533,477533,477單單價(jià)價(jià)11,16611,16612,33512,33512,33512,33512,33512,33511,16611,1669,5579,5575 5號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 6層層差差戶戶型型1-2-11-2-12-2-22-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-1

61、2-2-1建建筑筑面面積積54.254.290.3990.3962.6362.6361.2461.2461.2461.2475.9675.96套套內(nèi)內(nèi)面面積積42.742.771.2171.2149.3449.3448.2448.2448.2448.2459.8459.8410層總總價(jià)價(jià)554,104554,1041,214,8661,214,866777,658777,658751,444751,444751,444751,444865,421865,421單單價(jià)價(jià)10,22310,22313,44013,44012,41712,41712,27012,27012,27012,27011,3

62、9311,3937070 7-107-10層層9層總總價(jià)價(jià)550,310550,3101,208,5391,208,539773,274773,274747,157747,157747,157747,157860,104860,104單單價(jià)價(jià)10,15310,15313,37013,37012,34712,34712,20012,20012,20012,20011,32311,3238層總總價(jià)價(jià)546,516546,5161,202,2121,202,212768,890768,890742,870742,870742,870742,870854,787854,787單單價(jià)價(jià)10,08310,

63、08313,30013,30012,27712,27712,13012,13012,13012,13011,25311,2537層總總價(jià)價(jià)542,722542,7221,195,8851,195,885764,506764,506738,583738,583738,583738,583849,470849,470單單價(jià)價(jià)10,01310,01313,23013,23012,20712,20712,06012,06012,06012,06011,18311,1836層總總價(jià)價(jià)538,928538,9281,189,5571,189,557760,121760,121734,297734,2977

64、34,297734,297844,153844,153單單價(jià)價(jià)9,9439,94313,16013,16012,13712,13711,99011,99011,99011,99011,11311,1135層總總價(jià)價(jià)535,676535,6761,184,1341,184,134756,364756,364730,622730,622730,622730,622839,595839,595單單價(jià)價(jià)9,8839,88313,10013,10012,07712,07711,93011,93011,93011,93011,05311,0534層總總價(jià)價(jià)532,424532,4241,178,7101,

65、178,710752,606752,606726,948726,948726,948726,948835,037835,0376060 2-62-6層層單單價(jià)價(jià)9,8239,82313,04013,04012,01712,01711,87011,87011,87011,87010,99310,9933層總總價(jià)價(jià)529,172529,1721,173,2871,173,287748,848748,848723,273723,273723,273723,273830,480830,480單單價(jià)價(jià)9,7639,76312,98012,98011,95711,95711,81011,81011,810

66、11,81010,93310,9332層總總價(jià)價(jià)525,920525,9201,167,8641,167,864745,090745,090719,599719,599719,599719,599825,922825,922單單價(jià)價(jià)9,7039,70312,92012,92011,89711,89711,75011,75011,75011,75010,87310,8736 6號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 6層層差差戶戶型型2-2-12-2-11-2-11-2-11-2-11-2-11-2-11-2-11-1-11-1-11-2-11-2-1建建筑筑面面積積7

67、6.3876.3863.8863.8862.4762.4762.4762.4751.0251.0255.8555.85套套內(nèi)內(nèi)面面積積59.459.449.6849.6848.5848.5848.5848.5839.6839.6843.4343.4310層總總價(jià)價(jià)870,207870,207774,497774,497748,267748,267739,132739,132566,356566,356630,247630,247單單價(jià)價(jià)11,39311,39312,12412,12411,97811,97811,83211,83211,10111,10111,28511,2857070 7-1

68、07-10層層9層總總價(jià)價(jià)864,860864,860770,025770,025743,894743,894734,759734,759562,785562,785609,583609,583單單價(jià)價(jià)11,32311,32312,05412,05411,90811,90811,76211,76211,03111,03110,91510,9158層總總價(jià)價(jià)859,513859,513765,554765,554739,521739,521730,387730,387559,213559,213588,918588,918單單價(jià)價(jià)11,25311,25311,98411,98411,83811,

69、83811,69211,69210,96110,96110,54510,5457層總總價(jià)價(jià)854,167854,167761,082761,082735,148735,148726,014726,014555,642555,642568,254568,254單單價(jià)價(jià)11,18311,18311,91411,91411,76811,76811,62211,62210,89110,89110,17510,1756層總總價(jià)價(jià)848,820848,820756,611756,611730,775730,775721,641721,641552,071552,071547,589547,589單單價(jià)價(jià)1

70、1,11311,11311,84411,84411,69811,69811,55211,55210,82110,8219,8059,8055層總總價(jià)價(jià)844,237844,237752,778752,778727,027727,027717,893717,893549,009549,009544,238544,238單單價(jià)價(jià)11,05311,05311,78411,78411,63811,63811,49211,49210,76110,7619,7459,7454層總總價(jià)價(jià)839,655839,655748,945748,945723,279723,279714,144714,144545,9

71、48545,948540,887540,8876060 2-62-6層層單單價(jià)價(jià)10,99310,99311,72411,72411,57811,57811,43211,43210,70110,7019,6859,6853層總總價(jià)價(jià)835,072835,072745,112745,112719,531719,531710,396710,396542,887542,887537,536537,536單單價(jià)價(jià)10,93310,93311,66411,66411,51811,51811,37211,37210,64110,6419,6259,6252層總總價(jià)價(jià)830,489830,489741,27

72、9741,279715,783715,783706,648706,648539,826539,826534,185534,185單單價(jià)價(jià)10,87310,87311,60411,60411,45811,45811,31211,31210,58110,5819,5659,5650606房房視視野野調(diào)調(diào)節(jié)節(jié)6層以上視野無遮擋300300價(jià)格上調(diào)7 7號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 67 7層層差差戶戶型型1-2-11-2-13-2-23-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-11-2-11-2-1建建筑筑面面積積585

73、8104.83104.8359.559.559.559.559.559.578.9278.9253.3653.36套套內(nèi)內(nèi)面面積積47.0247.0284.9984.9948.2448.2448.2448.2448.2448.2463.9863.9843.2643.2610層總總價(jià)價(jià)677,763677,7631,424,2731,424,273634,389634,389634,389634,389643,089643,089910,685910,685623,542623,542單單價(jià)價(jià)11,68611,68613,58713,58710,66210,66210,66210,66210,8

74、0810,80811,53911,53911,68611,6867070 7-107-10層層9層總總價(jià)價(jià)673,703673,7031,416,9351,416,935630,224630,224630,224630,224638,924638,924905,161905,161619,807619,807單單價(jià)價(jià)11,61611,61613,51713,51710,59210,59210,59210,59210,73810,73811,46911,46911,61611,6168層總總價(jià)價(jià)669,643669,6431,409,5971,409,597626,059626,059626,0

75、59626,059634,759634,759899,636899,636616,072616,072單單價(jià)價(jià)11,54611,54613,44713,44710,52210,52210,52210,52210,66810,66811,39911,39911,54611,5467層總總價(jià)價(jià)665,583665,5831,402,2591,402,259621,894621,894621,894621,894630,594630,594894,112894,112612,337612,337單單價(jià)價(jià)11,47611,47613,37713,37710,45210,45210,45210,4521

76、0,59810,59811,32911,32911,47611,4766層總總價(jià)價(jià)661,523661,5231,394,9201,394,920617,729617,729617,729617,729626,429626,429888,588888,588608,601608,601單單價(jià)價(jià)11,40611,40613,30713,30710,38210,38210,38210,38210,52810,52811,25911,25911,40611,4065層總總價(jià)價(jià)658,043658,0431,388,6311,388,631614,159614,159614,159614,159622

77、,859622,859883,852883,852605,400605,400單單價(jià)價(jià)11,34611,34613,24713,24710,32210,32210,32210,32210,46810,46811,19911,19911,34611,3464層總總價(jià)價(jià)654,563654,5631,382,3411,382,341610,589610,589610,589610,589619,289619,289879,117879,117602,198602,1986060 2-62-6層層單單價(jià)價(jià)11,28611,28613,18713,18710,26210,26210,26210,262

78、10,40810,40811,13911,13911,28611,2863層總總價(jià)價(jià)651,083651,0831,376,0511,376,051607,019607,019607,019607,019615,719615,719874,382874,382598,997598,997單單價(jià)價(jià)11,22611,22613,12713,12710,20210,20210,20210,20210,34810,34811,07911,07911,22611,2262層總總價(jià)價(jià)647,603647,6031,369,7611,369,761603,449603,449603,449603,44961

79、2,149612,149869,647869,647595,795595,795單單價(jià)價(jià)11,16611,16613,06713,06710,14210,14210,14210,14210,28810,28811,01911,01911,16611,1668 8號(hào)號(hào)樓樓價(jià)價(jià)格格表表樓層房房號(hào)號(hào)1 12 23 34 45 56 67 7層層差差戶戶型型1-2-11-2-13-2-23-2-21-2-11-2-11-2-11-2-11-2-11-2-12-2-12-2-11-2-11-2-1建建筑筑面面積積5858104.83104.8359.559.559.559.559.559.578.927

80、8.9253.3653.36套套內(nèi)內(nèi)面面積積47.0247.0284.9984.9948.2448.2448.2448.2448.2448.2463.9863.9843.2643.2610層總總價(jià)價(jià)745,612745,6121,332,3001,332,300634,838634,838634,838634,838634,838634,838865,121865,121701,568701,568單單價(jià)價(jià)12,85512,85512,70912,70910,67010,67010,67010,67010,67010,67010,96210,96213,14813,1487070 7-107-

81、10層層9層總總價(jià)價(jià)741,552741,5521,324,9621,324,962630,673630,673630,673630,673630,673630,673859,596859,596697,833697,833單單價(jià)價(jià)12,78512,78512,63912,63910,60010,60010,60010,60010,60010,60010,89210,89213,07813,0788層總總價(jià)價(jià)737,492737,4921,317,6241,317,624626,508626,508626,508626,508626,508626,508854,072854,072694,09

82、8694,098單單價(jià)價(jià)12,71512,71512,56912,56910,53010,53010,53010,53010,53010,53010,82210,82213,00813,0087層總總價(jià)價(jià)733,432733,4321,310,2861,310,286622,343622,343622,343622,343622,343622,343848,547848,547690,362690,362單單價(jià)價(jià)12,64512,64512,49912,49910,46010,46010,46010,46010,46010,46010,75210,75212,93812,9386層總總價(jià)價(jià)72

83、9,372729,3721,302,9481,302,948618,178618,178618,178618,178618,178618,178843,023843,023686,627686,627單單價(jià)價(jià)12,57512,57512,42912,42910,39010,39010,39010,39010,39010,39010,68210,68212,86812,8685層總總價(jià)價(jià)725,892725,8921,296,6581,296,658596,758596,758596,758596,758596,758596,758814,612814,612683,426683,426單單價(jià)價(jià)

84、12,51512,51512,36912,36910,03010,03010,03010,03010,03010,03010,32210,32212,80812,8084層總總價(jià)價(jià)722,412722,4121,290,3681,290,368593,188593,188593,188593,188593,188593,188809,877809,877680,224680,2246060 2-62-6層層單單價(jià)價(jià)12,45512,45512,30912,3099,9709,9709,9709,9709,9709,97010,26210,26212,74812,7483層總總價(jià)價(jià)718,932

85、718,9321,284,0781,284,078589,618589,618589,618589,618589,618589,618805,141805,141677,022677,022單單價(jià)價(jià)12,39512,39512,24912,2499,9109,9109,9109,9109,9109,91010,20210,20212,68812,6882層總總價(jià)價(jià)715,452715,4521,277,7881,277,788586,048586,048586,048586,048586,048586,048800,406800,406673,821673,821單單價(jià)價(jià)12,33512,33512,18912,1899,8509,8509,8509,8509,8509,85010,14210,14212,62812,6288 8號(hào)號(hào)樓樓5959,78,78戶戶型型視視野野價(jià)價(jià)格格微微調(diào)調(diào)6 6層層以以上上300300元元/