1、房房屋屋銷銷售售情情況況表表房房型型建建設(shè)設(shè)情情況況2004年年上上半半年年銷銷售售情情況況累累計(jì)計(jì)銷銷售售情情況況銷銷售售率率總總套套數(shù)數(shù) 總總面面積積銷銷售售套套數(shù)數(shù)銷銷售售面面積積成成交交金金額額資資金金回回收收銷銷售售套套數(shù)數(shù) 銷銷售售面面積積成成交交金金額額實(shí)實(shí)收收資資金金應(yīng)應(yīng)收收帳帳款款當(dāng)當(dāng)期期銷銷售售回回款款款款欠欠款款回回收收一一期期別別墅墅60609160.269160.266 61091.161091.161095813109581398181398181351500051500059598962.548962.5487709618770961787377478737748
2、9718789718798%98%多多層層72727696.647696.644 4424.01424.0140970340970321099521099543440243440246464949.694949.69478792947879294232351423235155557855557864%64%商商住住11411423976.7323976.737 71881.491881.49188539618853961084139108413938300038300027275965.265965.2668865386886538515540051554001731138173113825%
3、25%北北西西區(qū)區(qū)43436963.96963.95 5780.06780.067435987435987083457083452350437235043743436963.96963.9686547368654735481308548130813841651384165100%100%北北西西區(qū)區(qū)續(xù)續(xù)建建52528752.548752.5417172881.572881.573247639324763971382671382618000018000023233927.343927.3442978214297821112682611268263170995317099545%45%南南區(qū)區(qū)別別
4、墅墅17717730405.1630405.16797914302.3414302.341779235217792352462987046298700 0797914302.3414302.34177923521779235246398704639870131524821315248247%47%北北北北區(qū)區(qū)727213680136800 00 00%0%合合計(jì)計(jì)590590 100635.23100635.2311811821360.6321360.632517450125174501832898883289883862839386283927727745071.0745071.074940
5、1074494010742850952928509529208915452089154545%45%注注:銷銷售售率率累累計(jì)計(jì)銷銷售售面面積積/總總建建筑筑面面積積資資金金回回收收率率累累計(jì)計(jì)實(shí)實(shí)收收資資金金/累累計(jì)計(jì)成成交交金金額額資資金金回回收收率率90%90%88%88%75%75%80%80%26%26%26%26%58%58%應(yīng)應(yīng)收收房房款款累累計(jì)計(jì)報(bào)報(bào)表表(截截至至04.6.28日日)項(xiàng)項(xiàng)目目銷銷售售金金額額已已收收房房款款應(yīng)應(yīng)收收房房款款其其中中進(jìn)進(jìn)度度款款貸貸款款一一期期別別墅墅 8770961877096178737747873774897187897187481874818
6、7849000849000多多層層4787929478792942323514232351555578555578578578555000555000商商住住68865386886538515540051554001731138173113860313860313811280001128000北北西西區(qū)區(qū).68654736865473548130854813081384165138416517416717416712100001210000北北西西區(qū)區(qū)續(xù)續(xù)建建42978214297821112682611268263170995317099520849952084995108600010860
7、00南南區(qū)區(qū)17792352177923524639870463987013152482131524829568482956848235840003584000北北北北區(qū)區(qū)0 00 00 00 0累累計(jì)計(jì)494010744940107428509529285095292089154520891545124795461247954684120008412000注注:北北北北區(qū)區(qū)待待建建中中暫暫沒(méi)沒(méi)有有銷銷售售備備注注1棟棟1號(hào)號(hào)屬屬非非正正常常欠欠款款17棟棟107、202屬屬非非正正常常欠欠款款北北區(qū)區(qū)商商住住164.165號(hào)號(hào)屬屬非非正正常常欠欠款款隨隨工工程程進(jìn)進(jìn)度度回回款款待待建建中中暫
8、暫不不銷銷售售截截至至2004.6.28日日產(chǎn)產(chǎn)銷銷存存統(tǒng)統(tǒng)計(jì)計(jì)表表項(xiàng)目房型總面積 總套數(shù)已售面積已售套數(shù)剩余面積 剩余套數(shù) 其它占用面積一期別墅9,160.26608,962.5459197.721197.72多層7,696.64724,949.70462,746.9426898.78商住21,355.15985,965.262815,389.8985638.44幼兒園2,621.5816會(huì)所944.14北西區(qū)別墅6,963.90436,963.9043-0北西區(qū)續(xù)建180型4,008.44222,187.46121,820.9810160型4,744.10301,739.88103,004
9、.2220南區(qū)180H13,800.187410,058.32543,741.8620180型4,194.78232,188.24122,006.5411160型11,062.40702,055.78139,006.6258130型1,347.8010-01,347.8010北北區(qū)19013,680.0072累累計(jì)計(jì)101,579.37101,579.3759059045,071.0845,071.0827727739,262.5739,262.572412411734.941734.94注注:上上表表銷銷售售率率按按面面積積計(jì)計(jì)算算總總銷銷售售率率不不包包括括幼幼兒兒園園、會(huì)會(huì)所所及及北北北
10、北區(qū)區(qū)面面積積北北北北區(qū)區(qū)待待建建中中暫暫沒(méi)沒(méi)有有銷銷售售總總的的可可收收資資金金可可收收資資金金應(yīng)應(yīng)收收房房款款81272736元元此此數(shù)數(shù)據(jù)據(jù)是是約約數(shù)數(shù),較較保保守守的的測(cè)測(cè)算算,現(xiàn)現(xiàn)房房后后價(jià)價(jià)格格上上調(diào)調(diào),可可收收資資金金會(huì)會(huì)隨隨之之增增加加其它占用套數(shù)可售面積可售套數(shù)可收資金銷售率1-098%81,848.16181,737,27064%214,751.458317,259,19728%0-0100%1,820.98102,039,49855%3,004.22203,364,726.4037%3,741.86204,789,58173%2,006.54112,247,32552%9,006.625810,087,414.4019%1,347.80101,482,5800%13,680.007217,373,600111151,207.6351,207.63302302603811916038119153%