房地产公司住宅与商业物业定价测算表.xls
下载文档
上传人:偷****
编号:473664
2022-07-22
734页
1.59MB
1、天天景景花花园园1 1期期竞竞争争楼楼盘盘打打分分表表-观观湖湖国国际际 名称权重(%)打分得分 项目地理位置35%片区环境20%片区形象5-0.2-1自然环境4-0.3-1.2居住氛围4-0.1-0.4治安100噪音10.20.2升值前瞻30.20.6交通5%车行管制20.10.2公共交通4-0.1-0.4地铁20.10.2配套10%教育配套4-0.2-0.8生活配套(娱乐、休闲)4-0.2-0.8商务配套2-0.2-0.4楼盘本体素质45%小区规划10%项目规模3-0.1-0.3楼间距30.10.3小区商业配套规划30.20.6平面设计10%通风、采光、朝向200户型设计50.10.5标准2、层户数300实用率20.10.2形象10%立面造型/色彩400入口形象30公共部分装修30.10.3设备3%智能化(互联网、安防、局域网)/卫星电视100电梯(品牌、载客量、每户电梯数、电梯前室)100热水、排烟道、消防等100材料2%门窗10.10.1开关、管线等10.10.1环境设计10%园林规划设计与面积400景致内容(空中花园、游泳池、网球场)300园林设计公司100楼盘附加值20%品牌形象6%发展商实力(品牌、口碑、信誉)300承建商(品牌、施工质量、现场)30.10.3物业管理6%品牌30.20.6收费200服务项目10.10.1工程进度2%潜在风险200现场包装6%售楼处、样板房3、20.10.2楼体展示(条幅等)2-0.1-0.2导示系统20.10.2影响因素折扣合计100-0.08理论价格4300注:打分取值范围:-0.50.5,项目与比较对象对比,打出项目的相对分值,0为项目与之相当,-0.5-0.4为项目很差,-0.4-0.2为差,-0.20,为略差;00.2为略好,0.20.4好,0.40.5很好。朝向分值打分:南北0.5,东南0.4分,正南0.3分,西南0.2分,正东0.1分,东北-0.1分,正北-0.2分,西-0.3分,东西-0.4,西北-0.5分。备 注-0.380.180.120.923956注:打分取值范围:-0.50.5,项目与比较对象对比,打出项目4、的相对分值,0为项目与之相当,-0.5-0.4为项目很差,-0.4-0.2为差,-0.20,为略差;00.2为略好,0.20.4好,0.40.5很好。朝向分值打分:南北0.5,东南0.4分,正南0.3分,西南0.2分,正东0.1分,东北-0.1分,正北-0.2分,西-0.3分,东西-0.4,西北-0.5分。占地面积:30000 平方米建筑面积:容 积 率:2.20绿化率:58.96%总 户 数:529 楼层状况:9,29,34停 车 位:390您好,我从搜房网上看到你们的信息,请问.搜房网提供的销售电话:0755-28923888配配套套设设施施周边配套:中、小学:龙岗实验学校,龙城小学,龙岗5、中专幼儿园:和兴幼儿园商场:天虹商场,世贸百货,愉园市场,瑟湖超市,万佳百货银行:交行,中行,建行,招行,农村信用全作社医院:龙岗人民医院,妇幼保健社,计生服务中心,生防疫站其他:龙岗区政府,龙潭公园,龙城广场建材设备:结构:柜式外墙:高级涂料电梯:广州日立项项目目介介绍绍“花半里”项目是以专门针对龙岗知富阶层、公务员、私企老板、事业单位中高层、大型企业中高层管理人员等中高端客户定位的房地产项目。项目占地3万平方米,建筑面积8万余平方米,由两栋2934层高层和六栋69层多层、小高层组成,形成围合式布局,户型以三房、四房为主,总户数529户。“花半里”主张的是和谐自然的纯花院生活,她在建筑设计上6、亦实现了“前庭后院”的设计。“花半里”独特的产品设计、新颖的外立面和建筑造型以及独有的产品理念一出街就引人注目。本项目又是中心城首个以复式户型为主的板式结构项目,同时局部100米的建筑高度会使其成为中心城坐标式景观建筑,俯瞰全城。“花半里”位处龙岗中心城清林中路以愉园天虹商场为核心的龙岗中心城第二商圈,毗邻天虹商场旁,环抱在余石岭、碧糊公园的天然氧吧之中,方圆半里尽享交通、商场、机关、学校、幼儿园、酒楼食肆等得天独厚的配套资源。企企业业介介绍绍物业管理公司:戴德梁行物业管理有限公司代理商:深圳市全策行建筑单位:中建四局深圳建筑工程公司建筑设计单位:招商建筑 园林设计:贝尔高林天天景景花花园园竞7、竞争争楼楼盘盘打打分分表表-骏骏威威锦锦东东 名称权重(%)打分得分 项目地理位置35%片区环境20%片区形象5-0.4-2自然环境40.10.4居住氛围4-0.4-1.6治安100噪音100升值前瞻30.20.6交通8%车行管制2-0.1-0.2公共交通40.10.4地铁200配套10%教育配套4-0.3-1.2生活配套(娱乐、休闲)4-0.3-1.2商务配套2-0.1-0.2楼盘本体素质45%小区规划10%项目规模3-0.3-0.9楼间距300小区商业配套规划3-0.1-0.3平面设计12%通风、采光、朝向200户型设计50.21标准层户数30.10.3实用率20.10.2形象10%立面造8、型/色彩40.10.4入口形象30.20.6公共部分装修3-0.1-0.3设备3%智能化(互联网、安防、局域网)/卫星电视100电梯(品牌、载客量、每户电梯数、电梯前室)100热水、排烟道、消防等1-0.1-0.1材料2%门窗100开关、管线等100环境设计8%园林规划设计与面积40.10.4景致内容(空中花园、游泳池、网球场)30.20.6园林设计公司10.10.1楼盘附加值20%品牌形象6%发展商实力(品牌、口碑、信誉)30.10.3承建商(品牌、施工质量、现场)30.10.3物业管理6%品牌30.20.6收费2-0.1-0.2服务项目100工程进度2%潜在风险200现场包装6%售楼处、样9、板房20.10.2楼体展示(条幅等)2-0.1-0.2导示系统20.10.2影响因素折扣合计100-0.18理论价格4800注:打分取值范围:-0.50.5,项目与比较对象对比,打出项目的相对分值,0为项目与之相当,-0.5-0.4为项目很差,-0.4-0.2为差,-0.20,为略差;00.2为略好,0.20.4好,0.40.5很好。朝向分值打分:南北0.5,东南0.4分,正南0.3分,西南0.2分,正东0.1分,东北-0.1分,正北-0.2分,西-0.3分,东西-0.4,西北-0.5分。备 注-0.50.24500790.120.823936注:打分取值范围:-0.50.5,项目与比较对象对10、比,打出项目的相对分值,0为项目与之相当,-0.5-0.4为项目很差,-0.4-0.2为差,-0.20,为略差;00.2为略好,0.20.4好,0.40.5很好。朝向分值打分:南北0.5,东南0.4分,正南0.3分,西南0.2分,正东0.1分,东北-0.1分,正北-0.2分,西-0.3分,东西-0.4,西北-0.5分。占地面积:30000 平方米建筑面积:容 积 率:2.20绿化率:58.96%总 户 数:529 楼层状况:9,29,34停 车 位:390您好,我从搜房网上看到你们的信息,请问.搜房网提供的销售电话:0755-28923888配配套套设设施施周边配套:中、小学:龙岗实验学校,龙11、城小学,龙岗中专幼儿园:和兴幼儿园商场:天虹商场,世贸百货,愉园市场,瑟湖超市,万佳百货银行:交行,中行,建行,招行,农村信用全作社医院:龙岗人民医院,妇幼保健社,计生服务中心,生防疫站其他:龙岗区政府,龙潭公园,龙城广场建材设备:结构:柜式外墙:高级涂料电梯:广州日立项项目目介介绍绍“花半里”项目是以专门针对龙岗知富阶层、公务员、私企老板、事业单位中高层、大型企业中高层管理人员等中高端客户定位的房地产项目。项目占地3万平方米,建筑面积8万余平方米,由两栋2934层高层和六栋69层多层、小高层组成,形成围合式布局,户型以三房、四房为主,总户数529户。“花半里”主张的是和谐自然的纯花院生活,她12、在建筑设计上亦实现了“前庭后院”的设计。“花半里”独特的产品设计、新颖的外立面和建筑造型以及独有的产品理念一出街就引人注目。本项目又是中心城首个以复式户型为主的板式结构项目,同时局部100米的建筑高度会使其成为中心城坐标式景观建筑,俯瞰全城。“花半里”位处龙岗中心城清林中路以愉园天虹商场为核心的龙岗中心城第二商圈,毗邻天虹商场旁,环抱在余石岭、碧糊公园的天然氧吧之中,方圆半里尽享交通、商场、机关、学校、幼儿园、酒楼食肆等得天独厚的配套资源。企企业业介介绍绍物业管理公司:戴德梁行物业管理有限公司代理商:深圳市全策行建筑单位:中建四局深圳建筑工程公司建筑设计单位:招商建筑 园林设计:贝尔高林项目客13、户关注 比准价格概率均价中房观湖国际70%39562769.2骏威锦东30%39361180.8核心均价100%3950 实收毛坯万科天景花园 价格区间3612-3792实收毛坯栋栋数数类类型型1-181-18层层栋栋数数层层数数房房号号12B-1B-1户型三房两厅两卫三房两厅一卫面积115901 1基本情况无无户型三房两厅两卫三房两厅一卫面积115902 2基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,14、物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115903 3基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115904 4基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.115、;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115905 5基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115906 6基本情况景观:南向对一期花园0.05;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:16、方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115907 7基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115908 8基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒17、影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115909 9基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901010基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园18、,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901111基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901212基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪19、音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901313基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901414基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一20、条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901515基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901616基本情况景观:南向对一期花园0.1;户型亮点:方正实用21、,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901717基本情况景观:南向对一期花园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅一卫面积115901818基本情况景观:南向对一期花22、园0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:对BC栋间花园,西面大片空地,有一定西晒影响0.05;户型亮点:方正实用,紧凑小三房0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0栋栋数数类类型型1-181-18层层栋栋数数层层数数房房号号12B2B2户型三房两厅两卫三房两厅两卫面积1151151 1基本情况无无户型三房两厅两卫三房两厅两卫面积1151152 2基本情况景观:东南向对一期花园,泳池,视野开阔0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影23、响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151153 3基本情况景观:东南向对一期花园,泳池,视野开阔0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151154 4基本情况景观:东南向对一期花园,泳池,视野开阔0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰024、景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151155 5基本情况景观:东南向对一期花园,泳池,视野开阔0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151156 6基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目0.15;户型亮点:方正实用,大开间025、.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151157 7基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151158 8基本情况景观:东南向对26、一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151159 9基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较27、弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151010基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151111基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一28、定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151212基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151313基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间29、0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151414基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151515基本情况景观:东30、南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151616基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场31、地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151717基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0户型三房两厅两卫三房两厅两卫面积1151151818基本情况景观:东南向对一期花园,泳池,视野开阔,可见中房项目及天马河0.15;户型亮点:方正实用,大开间,有附加值0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0景观:南向对一32、期花园,泳池,有一定西晒影响0.1;户型亮点:方正实用,大开间,有附加值0.1;噪音:北面一条规划路,物流场地,有较弱噪音干扰0栋栋数数类类型型1-181-18层层栋栋数数层层数数房房号号1 0.1/0.15/0.152 0.5/0.1/0C-1C-1户型三房两厅两卫三房两厅一卫面积115901 1基本情况无无户型三房两厅两卫三房两厅一卫面积115902 2基本情况景观:东南向对中心花园,视野开阔0.1;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路,小区地下车入口户型三房两厅两卫三房两厅一卫面积115903 3基本情33、况景观:东南向对中心花园,视野开阔0.1;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路,小区地下车入口户型三房两厅两卫三房两厅一卫面积115904 4基本情况景观:东南向对中心花园,视野开阔0.1;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路,小区地下车入口户型三房两厅两卫三房两厅一卫面积115905 5基本情况景观:东南向对中心花园,视野开阔0.1,可见中房项目;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户34、型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115906 6基本情况景观:东南向对中心花园,视野开阔,可见中房项目;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115907 7基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115908 8基本情况景观:东南向对中心花园,视野开阔,可见35、中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115909 9基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901010基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:36、临近小区路户型三房两厅两卫三房两厅一卫面积115901111基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901212基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901313基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型37、亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901414基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901515基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两38、厅两卫三房两厅一卫面积115901616基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901717基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开间;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房;噪音:临近小区路户型三房两厅两卫三房两厅一卫面积115901818基本情况景观:东南向对中心花园,视野开阔,可见中房项目及天马河;户型亮点:方正实用,大开39、间,有附加值;噪音:基本没有景观:对中心花园,西面大片空地;户型亮点:方正实用,紧凑小三房,有附加值;噪音:临近小区路栋栋数数类类型型1-181-18层层栋栋数数层层数数房房号号1 0.15/0.15/0.152 0.1/0.1/0.15B2B2户型三房两厅两卫三房两厅两卫面积1401151 1基本情况无无户型三房两厅两卫三房两厅两卫面积1401152 2基本情况景观:东南向对中心花园,小区主入口,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401153 3基本情况景观:东南向40、对中心花园,小区主入口,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401154 4基本情况景观:东南向对中心花园,小区主入口,中房项目,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401155 5基本情况景观:东南向对中心花园,小区主入口,中房项目,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目,有一定西晒影响;户型亮点:方正实41、用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401156 6基本情况景观:东南向对中心花园,小区主入口,中房项目,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401157 7基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401158 8基本情况景观:东南向对中42、心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401159 9基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151010基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基43、本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151111基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151212基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,44、大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151313基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151414基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151515基本情45、况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151616基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151717基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三46、房,大开间;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间;噪音:基本没有户型三房两厅两卫三房两厅两卫面积1401151818基本情况景观:东南向对中心花园,小区主入口,中房项目及天马河,视野开阔;户型亮点:大三房,大开间,有附加值;噪音:基本没有景观:南向中心花园,中房项目及天马河,有一定西晒影响;户型亮点:方正实用,大开间,有附加值;噪音:基本没有34两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,无景观-0.15;户型亮点:方正实用,送私人会所?0.1噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向被47、连廊遮挡,可见部分园林,北向可见垃圾站,规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向被连廊遮挡,可见BC栋间园林,北向可见垃圾站,规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,无景观-0.15;48、户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向被连廊遮挡,可见BC栋间园林,北向可见垃圾站,规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向被连廊遮挡,可见BC栋间园林,北向可见垃圾站,规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.49、15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向被连廊遮挡,可见BC栋间园林,北向可见垃圾站,规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾50、楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:51、方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干52、扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物53、流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;54、户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有55、较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见56、规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-0.15;户型亮点:方正实用0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15两房两厅一卫三房两厅一卫8090景观:北向对垃圾站,规划路,物流场地,烂尾楼,村屋,无景观-57、0.15;户型亮点:方正实用,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:可见BC栋间园林,北向可见规划路,物流场地烂尾楼,村屋,可见远处山脉-0.1;户型亮点:方正实用,带转角阳台,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.1534三房两厅一卫三房两厅一卫9090景观:南向被连廊遮挡,可见部分园林,北向可见规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地0.05;户型亮点:方正实用,带转角阳台,三面单边58、,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15三房两厅一卫三房两厅一卫9090景观:南向景观部分被连廊遮挡,可见部分园林,北向可见规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地-0.05;户型亮点:方正实用,带转角阳台,三面单边0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15三房两厅一卫三房两厅一卫9090景观:南向景观部分被连廊遮挡,可见部分园林,北向可见规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北59、面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向景观部分被连廊遮挡,可见部分园林,北向可见规划路,物流场地-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林60、,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋;户型亮点:61、方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转62、角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场63、地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰64、-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向65、BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地66、,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可67、见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台68、,三面单边;噪音:北面一条规划路,物流场地,有较大噪音干扰三房两厅一卫三房两厅一卫9090景观:南向BC栋间园林,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉-0.1;户型亮点:方正实用,带转角阳台,有附加值0.1;噪音:北面一条规划路,物流场地,有较大噪音干扰-0.15景观:南向一期园林,泳池,北向可见规划路,物流场地,烂尾楼,村屋,远处可见山脉;户型亮点:方正实用,带转角阳台,三面单边,有附加值;噪音:北面一条规划路,物流场地,有较大噪音干扰3 0/0.1/04 0.05/0.1/0.15两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地;户型亮点:紧凑实69、用,有附加值;噪音:左边小区路景观:前后花园,左边大块空地;户型亮点:方正实用,带转角阳台,有附加值;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;70、户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林71、,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:72、北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用,有附加值;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用,有附加值;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基73、本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实74、用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用;噪音:左边小区路景观:前后花园,左边大块空地,远处村屋;户型亮点:方正实用,带转角阳台;噪音:基本没有两房两厅一卫三房两厅一卫8090景观:北向可见部分BC栋间园林,左边大块空地远处村屋;户型亮点:紧凑实用,有附加值;噪音:左边小区路景观:前后花园,左边大75、块空地,远处村屋;户型亮点:方正实用,带转角阳台,有附加值;噪音:基本没有3 0.1/0.1/0.154 0.15/0.15/0.15三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台,有附加值;噪音:基本没有景观:东北望一期园林,泳池;户型亮点:高实用率,带转角阳台,主人房转角飘窗,有附加值;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台76、;噪音:基本没有景观:东北望一期园林,泳池;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观77、:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点78、:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三79、房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主80、人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,81、河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗;噪音:基本没有三房两厅一卫三房两厅一卫9090景观:前后花园;户型亮点:方正实用,带转角阳台,有附加值;噪音:基本没有景观:东北望一期园林,泳池,中房项目一期,天马河,河心岛;户型亮点:高实用率,带转角阳台,主人房转角飘窗,有附加值;噪音:基本没有附附加加值值计计算算标标准准项目赠送花园露台(包括连廊)地下室套数9208总面积(M2)498.81140.23406.6单价(元)1500150080080015001500平均总价(元)685041150047000层层差差(数数值值)楼楼栋栋B1B1楼楼栋栋楼楼层层0101房房0202房房82、0303房房0404房房楼楼层层18F20020024526018F17F20020024526017F16F18018021523016F15F16016018520015F14F14014015517014F13F12012012514013F12F1001009511012F11F8080456011F10F6060153010F9F4040-1509F8F2020-45-308F7F00-75-607F6F-40-40-105-906F5F-80-80-155-1405F4F-120-120-185-1704F3F-160-160-215-2003F2F-200-200-245-23083、2F1F-2601F层层差差公公式式(比比下下层层高高出出)楼楼栋栋B1B1楼楼层层0101房房0202房房0303房房0404房房18F000017F2020303016F2020303015F2020303014F2020303013F2020303012F2020505011F2020303010F202030309F202030308F202030307F404030306F404050505F404030304F404030303F404030302F000301F0合计400400490520层层差差公公式式(比比下下层层高高出出)楼楼栋栋C1C1楼楼层层0101房房0202房房084、303房房0404房房18F000017F2020202016F2020202015F2020202014F2020202013F2020202012F2020202011F2020202010F202020209F204040208F504040407F504040406F404040405F404040404F404040403F404040402F00001F0合计440440440420B2B2楼楼栋栋C1C10101房房0202房房0303房房0404房房楼楼层层0101房房0202房房22023027027018F22022022023027027017F220220200210285、4024016F20020018019021021015F18018016017018018014F16016014015015015013F14014012013012012012F120120100110707011F1001008090404010F8080607010109F60604020-20-208F4020-10-30-50-507F-10-20-60-70-80-806F-60-60-100-110-130-1305F-100-100-140-150-160-1604F-140-140-180-190-210-2103F-180-180-220-230-240-2402F-286、20-220-270-2701F层层差差公公式式(比比下下层层高高出出)楼楼栋栋B2B2楼楼层层0101房房0202房房0303房房0404房房18F000017F2020303016F2020303015F2020303014F2020303013F2020303012F2020505011F2020303010F202030309F205030308F505030307F504030306F404050505F404030304F404050503F404030302F0030301F00合计440460540540层层差差公公式式(比比下下层层高高出出)楼楼栋栋C2C2楼楼层层0101房87、房0202房房0303房房0404房房18F000017F2020202016F2020202015F2020202014F2020202013F2020202012F2020202011F2020202010F202020209F202020208F505020507F404020406F404040405F404040404F404040403F404040402F000401F0合计430430380470楼楼栋栋C2C20303房房0404房房楼楼层层0101房房0202房房0303房房0404房房22021018F21521519023522021017F2152151902352088、019016F19519517021518017015F17517515019516015014F15515513017514013013F13513511015512011012F115115901351009011F959570115807010F7575509560509F5555307520308F35351055-20-107F-15-15-105-60-506F-55-55-30-35-100-905F-95-95-70-75-140-1304F-135-135-110-115-180-1703F-175-175-150-155-220-2102F-215-215-190-195-89、2101F-190-235C1C1比比下下层层高高出出的的价价格格天天景景花花园园毛坯比准3666按揭反算数0.95装修比准4410天天景景花花园园毛坯比准3950按揭反算数0 0.9 96 6一一期期价价格格反反算算系系数数=0.98=0.98 0.990.99 0.990.990.960.96装修比准4590系系数数维维度度附附加加值值初初始始评评估估价价格格价价目目表表实实际际价价格格栋栋座座房房型型房房号号建建筑筑面面积积(m2)套套内内面面积积(m2)景景观观系系数数5 50%户户型型系系数数5 5%朝朝向向系系数数30%30%安安静静度度15%综综合合系系数数原原始始栋栋均均价价原90、原始始单单价价原原始始总总价价层层差差后后栋栋均均价价策策略略附附加加值值入入户户花花园园地地下下室室15001500顶顶层层私私家家天天面面面面积积私私家家花花园园面面积积15001500露露台台800800(m2)附附加加价价值值初初始始成成交交总总价价初初始始成成交交单单价价初初始始成成交交栋栋均均价价初初始始成成交交栋栋总总价价商商业业按按揭揭付付款款总总价价商商业业按按揭揭付付款款价价单单价价商商业业按按揭揭付付款款栋栋均均价价B1B10101房房1801115.7394.580.11-0.20.20.160.1295,1825,382622,8725,2230.00-622,87291、5,3825,238608,135648,8255,6065,4561701116.1294.900.11-0.20.20.160.1295,1825,382624,9710.00-624,9715,382651,0115,6061601116.1294.900.11-0.20.20.160.1295,1825,362622,6480.00-622,6485,362648,5925,5861501116.1294.900.11-0.20.20.160.1295,1825,342620,3260.00-620,3265,342646,1735,5651401116.1294.900.11-0.292、0.20.160.1295,1825,322618,0030.00-618,0035,322643,7545,5441301116.1294.900.11-0.20.20.160.1295,1825,302615,6810.00-615,6815,302641,3345,52310,769,0561201116.1294.900.11-0.20.20.160.1295,1825,282613,3590.00-613,3595,282638,9155,5021101116.1294.900.11-0.20.20.160.1295,1825,262611,0360.00-611,0365,262693、36,4965,4811001116.1294.900.11-0.20.20.160.1295,1825,242608,7140.00-608,7145,242634,0775,461901116.1294.900.11-0.20.20.160.1295,1825,222606,3910.00-606,3915,222631,6585,440801116.1294.900.11-0.20.20.160.1295,1825,202604,0690.00-604,0695,202629,2395,419701116.1294.900.11-0.20.20.160.1295,1825,182601,94、7470.00-601,7475,182626,8195,398601116.1294.900.11-0.20.20.160.1295,1825,142597,1020.00-597,1025,142621,9815,356501116.1294.900.11-0.20.20.160.1295,1825,102592,4570.00-592,4575,102617,1435,315401116.1294.900.11-0.20.20.160.1295,1825,062587,8120.00-587,8125,062612,3045,273301116.1294.900.11-0.20.20.195、60.1295,1825,022583,1670.00-583,1675,022607,4665,231201116.1294.900.11-0.20.20.160.1295,1824,982578,5230.0036.7729,416607,9395,235633,2695,4541010.00-B1B10202房房180288.1472.03-0.07-0.20.130.080.0064,6184,818424,6184,6590.00-424,6184,8184,659410,619442,3105,0184,852170288.1472.03-0.07-0.20.130.080.00696、4,6184,818424,6180.00-424,6184,818442,3105,018160288.1472.03-0.07-0.20.130.080.0064,6184,798422,8550.00-422,8554,798440,4744,997150288.1472.03-0.07-0.20.130.080.0064,6184,778421,0920.00-421,0924,778438,6384,977140288.1472.03-0.07-0.20.130.080.0064,6184,758419,3300.00-419,3304,758436,8024,956130288.197、472.03-0.07-0.20.130.080.0064,6184,738417,5670.00-417,5674,738434,9654,935120288.1472.03-0.07-0.20.130.080.0064,6184,718415,8040.00-415,8044,718433,1294,914110288.1472.03-0.07-0.20.130.080.0064,6184,698414,0410.00-414,0414,698431,2934,893100288.1472.03-0.07-0.20.130.080.0064,6184,678412,2780.00-412,98、2784,678429,4574,8727,271,38390288.1472.03-0.07-0.20.130.080.0064,6184,658410,5160.00-410,5164,658427,6204,85280288.1472.03-0.07-0.20.130.080.0064,6184,638408,7530.00-408,7534,638425,7844,83170288.1472.03-0.07-0.20.130.080.0064,6184,618406,9900.00-406,9904,618423,9484,81060288.1472.03-0.07-0.20.130.99、080.0064,6184,578403,4640.00-403,4644,578420,2754,76850288.1472.03-0.07-0.20.130.080.0064,6184,538399,9390.00-399,9394,538416,6034,72740288.1472.03-0.07-0.20.130.080.0064,6184,498396,4130.00-396,4134,498412,9304,68530288.1472.03-0.07-0.20.130.080.0064,6184,458392,8880.00-392,8884,458409,2584,6432028100、8.1472.03-0.07-0.20.130.080.0064,6184,418389,3620.00-389,3624,418405,5854,6021020.00-B1B10303房房180378.8064.40-0.2-0.2-0.2-0.2-0.23,8724,117324,4203,8890.00-324,4204,1173,889310,191337,9374,2894,066170379.8365.24-0.2-0.2-0.2-0.2-0.23,8724,117328,6600.00-328,6604,117342,3544,289160379.8365.24-0.2-0.2-101、0.2-0.2-0.23,8724,087326,2650.00-326,2654,087339,8604,257150379.8365.24-0.2-0.2-0.2-0.2-0.23,8724,057323,8700.00-323,8704,057337,3654,226140379.8365.24-0.2-0.2-0.2-0.2-0.23,8724,027321,4750.00-321,4754,027334,8704,195130379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,997319,0810.00-319,0813,997332,3764,164120102、379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,967316,6860.00-316,6863,967329,8814,132110379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,917312,6940.00-312,6943,917325,7234,080100379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,887310,2990.00-310,2993,887323,2284,0495,492,95990379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,857307,9040.00103、-307,9043,857320,7344,01880379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,827305,5090.00-305,5093,827318,2393,98670379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,797303,1150.00-303,1153,797315,7443,95560379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,767300,7200.00-300,7203,767313,2503,92450379.8365.24-0.2-0.2-0.2-0.2-0.23,872104、3,717296,7280.00-296,7283,717309,0923,87240379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,687294,3330.00-294,3333,687306,5973,84130379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,657291,9380.00-291,9383,657304,1023,80920379.8365.24-0.2-0.2-0.2-0.2-0.23,8723,627289,5430.00-289,5433,627301,6083,778103-B1B10404房房180484.5105、269.08-0.13-0.2-0.13-0.2-0.1443,9294,189354,0583,9440.00-354,0584,1894,028366,757368,8104,3644,133170491.5074.78-0.13-0.2-0.13-0.2-0.1443,9294,189383,2970.00-383,2974,189399,2684,364160491.5074.78-0.13-0.2-0.13-0.2-0.1443,9294,159380,5520.00-380,5524,159396,4094,332150491.5074.78-0.13-0.2-0.13-0.2-0106、.1443,9294,129377,8070.00-377,8074,129393,5494,301140491.5074.78-0.13-0.2-0.13-0.2-0.1443,9294,099375,0620.00-375,0624,099390,6904,270130491.5074.78-0.13-0.2-0.13-0.2-0.1443,9294,069372,3170.00-372,3174,069387,8304,239120491.5074.78-0.13-0.2-0.13-0.2-0.1443,9294,039369,5720.00-369,5724,039384,9714,2107、07110491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,989364,9970.00-364,9973,989380,2054,155100491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,959362,2520.00-362,2523,959377,3464,12490491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,929359,5070.00-359,5073,929374,4874,0936,876,69580491.5074.78-0.13-0.2-0.13-0.2-0.1443108、,9293,899356,7620.00-356,7623,899371,6274,0627092569.48570491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,869354,0170.00-354,0173,869368,7684,03060491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,839351,2720.00-351,2723,839365,9093,99950491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,789346,6970.00-346,6973,789361,143109、3,94740491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,759343,9520.00-343,9523,759358,2843,91630491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,729341,2070.00-341,2073,729355,4243,88420491.5074.78-0.13-0.2-0.13-0.2-0.1443,9293,699338,462-10.00-10,000328,4623,590342,1483,73910490.3073.80-0.13-0.2-0.13-0.2-0.1443110、,9293,669331,3140.0033.2751.0427.57148,521479,8355,314499,8285,53530,410,093B1小计算6466.9329,025,75229,193,6894,51430,410,0934,702B2B20101房房1801115.8294.650.2-0.20.20.160.1745,3895,609649,5955,4360.00-649,5955,6095,478636,703676,6615,8425,7071701116.2695.010.2-0.20.20.160.1745,3895,609652,0630.00-652,111、0635,609679,2325,8421601116.2695.010.2-0.20.20.160.1745,3895,589649,7380.00-649,7385,589676,8105,8221501116.2695.010.2-0.20.20.160.1745,3895,569647,4120.00-647,4125,569674,3885,8011401116.2695.010.2-0.20.20.160.1745,3895,549645,0870.00-645,0875,549671,9665,7801301116.2695.010.2-0.20.20.160.1745,3895112、,529642,7620.00-642,7625,529669,5445,7591201116.2695.010.2-0.20.20.160.1745,3895,509640,4370.00-640,4375,509667,1225,7381101116.2695.010.2-0.20.20.160.1745,3895,489638,1120.00-638,1125,489664,7005,7171001116.2695.010.2-0.20.20.160.1745,3895,469635,7860.00-635,7865,469662,2785,697901116.2695.010.2-0.113、20.20.160.1745,3895,449633,4610.00-633,4615,449659,8555,676801116.2695.010.2-0.20.20.160.1745,3895,429631,1360.00-631,1365,429657,4335,655701116.2695.010.2-0.20.20.160.1745,3895,379625,3230.00-625,3235,379651,3785,603601116.2695.010.2-0.20.20.160.1745,3895,329619,5100.00-619,5105,329645,3235,5515011114、16.2695.010.2-0.20.20.160.1745,3895,289614,8600.00-614,8605,289640,4795,509401116.2695.010.2-0.20.20.160.1745,3895,249610,2090.00-610,2095,249635,6355,467301116.2695.010.2-0.20.20.160.1745,3895,209605,5590.00-605,5595,209630,7905,426201116.2695.010.2-0.20.20.160.1745,3895,169600,9080.00102.4981,9926115、82,9005,874711,3556,1191010.00-B2B20202房房1802115.7394.580.11-0.20.130.20.1145,1135,343618,3755,1610.00-618,3755,3435,176600,907644,1415,5665,3921702116.1294.900.11-0.20.130.20.1145,1135,343620,4590.00-620,4595,343646,3125,5661602116.1294.900.11-0.20.130.20.1145,1135,323618,1370.00-618,1375,323643,89116、35,5451502116.1294.900.11-0.20.130.20.1145,1135,303615,8150.00-615,8155,303641,4735,5241402116.1294.900.11-0.20.130.20.1145,1135,283613,4920.00-613,4925,283639,0545,5031302116.1294.900.11-0.20.130.20.1145,1135,263611,1700.00-611,1705,263636,6355,4831202116.1294.900.11-0.20.130.20.1145,1135,243608,84117、70.00-608,8475,243634,2165,4621102116.1294.900.11-0.20.130.20.1145,1135,223606,5250.00-606,5255,223631,7975,4411002116.1294.900.11-0.20.130.20.1145,1135,203604,2030.00-604,2035,203629,3785,420902116.1294.900.11-0.20.130.20.1145,1135,183601,8800.00-601,8805,183626,9585,399802116.1294.900.11-0.20.130.118、20.1145,1135,133596,0740.00-596,0745,133620,9115,347702116.1294.900.11-0.20.130.20.1145,1135,083590,2680.00-590,2685,083614,8635,295602116.1294.900.11-0.20.130.20.1145,1135,043585,6230.00-585,6235,043610,0245,253502116.1294.900.11-0.20.130.20.1145,1135,003580,9790.00-580,9795,003605,1865,212402116.1119、294.900.11-0.20.130.20.1145,1134,963576,3340.00-576,3344,963600,3485,170302116.1294.900.11-0.20.130.20.1145,1134,923571,6890.00-571,6894,923595,5095,128202116.1294.900.11-0.20.130.20.1145,1134,883567,0440.0035.6428,512595,5565,129620,3715,3421020.00-B2B20303房房180384.5269.08-0.13-0.2-0.2-0.2-0.1653,8120、334,103346,7563,8540.00-346,7564,1033,949359,502361,2044,2744,113170391.5074.78-0.13-0.2-0.2-0.2-0.1653,8334,103375,3920.00-375,3924,103391,0344,274160391.5074.78-0.13-0.2-0.2-0.2-0.1653,8334,073372,6470.00-372,6474,073388,1744,242150391.5074.78-0.13-0.2-0.2-0.2-0.1653,8334,043369,9020.00-369,9024,0121、43385,3154,211140391.5074.78-0.13-0.2-0.2-0.2-0.1653,8334,013367,1570.00-367,1574,013382,4564,180130391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,983364,4120.00-364,4123,983379,5964,149120391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,953361,6670.00-361,6673,953376,7374,117110391.5074.78-0.13-0.2-0.2-0.2-0.165122、3,8333,903357,0920.00-357,0923,903371,9714,065100391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,873354,3470.00-354,3473,873369,1124,03490391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,843351,6020.00-351,6023,843366,2534,00380391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,813348,8570.00-348,8573,813363,3933,97270391.5123、074.78-0.13-0.2-0.2-0.2-0.1653,8333,783346,1120.00-346,1123,783360,5343,94060391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,753343,3670.00-343,3673,753357,6743,90950391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,703338,7920.00-338,7923,703352,9093,85740391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,673336,0470.00-336124、,0473,673350,0493,82630391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,623331,4720.00-331,4723,623345,2843,77420391.5074.78-0.13-0.2-0.2-0.2-0.1653,8333,593328,727-10.00-10,000318,7273,483332,0083,62910390.3073.80-0.13-0.2-0.2-0.2-0.1653,8333,563321,7070.0032.8352.6345.99164,982486,6895,390506,9685,614B2B2125、0404房房180490.2873.78-0.07-0.20.13-0.2-0.0364,4254,695423,843 0.00-423,8434,6954,547415,376441,5034,8904,737170491.5074.78-0.07-0.20.13-0.2-0.0364,4254,695429,5710.00-429,5714,695447,4694,890160491.5074.78-0.07-0.20.13-0.2-0.0364,4254,665426,8260.00-426,8264,665444,6104,859150491.5074.78-0.07-0.20.13126、-0.2-0.0364,4254,635424,0810.00-424,0814,635441,7514,828140491.5074.78-0.07-0.20.13-0.2-0.0364,4254,605421,3360.00-421,3364,605438,8914,797130491.5074.78-0.07-0.20.13-0.2-0.0364,4254,575418,5910.00-418,5914,575436,0324,765120491.5074.78-0.07-0.20.13-0.2-0.0364,4254,545415,8460.00-415,8464,545433,172127、4,734110491.5074.78-0.07-0.20.13-0.2-0.0364,4254,495411,2710.00-411,2714,495428,4074,682100491.5074.78-0.07-0.20.13-0.2-0.0364,4254,465408,5260.00-408,5264,465425,5474,65190491.5074.78-0.07-0.20.13-0.2-0.0364,4254,435405,7810.00-405,7814,435422,6884,62080491.5074.78-0.07-0.20.13-0.2-0.0364,4254,4054128、03,0360.00-403,0364,405419,8294,58870491.5074.78-0.07-0.20.13-0.2-0.0364,4254,375400,2910.00-400,2914,375416,9694,55760491.5074.78-0.07-0.20.13-0.2-0.0364,4254,345397,5460.00-397,5464,345414,1104,52650491.5074.78-0.07-0.20.13-0.2-0.0364,4254,295392,9710.00-392,9714,295409,3444,47440491.5074.78-0.07-129、0.20.13-0.2-0.0364,4254,265390,2260.00-390,2264,265406,4854,44230491.5074.78-0.07-0.20.13-0.2-0.0364,4254,215385,6510.00-385,6514,215401,7194,39020491.5074.78-0.07-0.20.13-0.2-0.0364,4254,185382,9060.00-382,9064,185398,8604,35910489.9673.52-0.07-0.20.13-0.2-0.0364,4254,155373,7620.0032.6055.8340.091130、64,717538,4795,986560,9166,235B2小计7232.6934,556,9894,77834,987,1924,83736,444,9924,7784,8375,039B B总总计计13699.6263,582,7424,64164,180,8824,68566,855,0854,6414,6854,880C1C10101房房1801115.2994.580.17-0.20.20.160.1595,3205,540638,6855,3670.00-638,6855,5405,385622,835665,2975,7715,6091701115.6994.900.17-0131、.20.20.160.1595,3205,540640,9010.00-640,9015,540667,6055,7711601115.6994.900.17-0.20.20.160.1595,3205,520638,5870.00-638,5875,520665,1955,7501501115.6994.900.17-0.20.20.160.1595,3205,500636,2730.00-636,2735,500662,7845,7291401115.6994.900.17-0.20.20.160.1595,3205,480633,9590.00-633,9595,480660,3745,132、7081301115.6994.900.17-0.20.20.160.1595,3205,460631,6450.00-631,6455,460657,9645,6871201115.6994.900.17-0.20.20.160.1595,3205,440629,3320.00-629,3325,440655,5545,6661101115.6994.900.17-0.20.20.160.1595,3205,420627,0180.00-627,0185,420653,1445,6461001115.6994.900.17-0.20.20.160.1595,3205,400624,7040.133、00-624,7045,400650,7335,625901115.6994.900.17-0.20.20.160.1595,3205,380622,3900.00-622,3905,380648,3235,604801115.6994.900.17-0.20.20.160.1595,3205,360620,0760.00-620,0765,360645,9135,583701115.6994.900.17-0.20.20.160.1595,3205,310614,2920.00-614,2925,310639,8875,531601115.6994.900.17-0.20.20.160.15134、95,3205,260608,5070.00-608,5075,260633,8625,479501115.6994.900.17-0.20.20.160.1595,3205,220603,8800.00-603,8805,220629,0415,437401115.6994.900.17-0.20.20.160.1595,3205,180599,2520.00-599,2525,180624,2215,396301115.6994.900.17-0.20.20.160.1595,3205,140594,6250.00-594,6255,140619,4015,354201115.6994.9135、00.17-0.20.20.160.1595,3205,100589,9970.0042.5934,072624,0695,394650,0725,619101-C1C10202房房180287.8172.030.04-0.20.130.080.0614,8705,090446,9524,9160.00-446,9525,0904,916431,663465,5755,3025,113170287.8172.030.04-0.20.130.080.0614,8705,090446,9520.00-446,9525,090465,5755,302160287.8172.030.04-0.20.1136、30.080.0614,8705,070445,1960.00-445,1965,070463,7465,281150287.8172.030.04-0.20.130.080.0614,8705,050443,4400.00-443,4405,050461,9165,260140287.8172.030.04-0.20.130.080.0614,8705,030441,6830.00-441,6835,030460,0875,240130287.8172.030.04-0.20.130.080.0614,8705,010439,9270.00-439,9275,010458,2585,2191137、20287.8172.030.04-0.20.130.080.0614,8704,990438,1710.00-438,1714,990456,4285,198110287.8172.030.04-0.20.130.080.0614,8704,970436,4150.00-436,4154,970454,5995,177100287.8172.030.04-0.20.130.080.0614,8704,950434,6590.00-434,6594,950452,7695,15690287.8172.030.04-0.20.130.080.0614,8704,930432,9020.00-43138、2,9024,930450,9405,13580287.8172.030.04-0.20.130.080.0614,8704,890429,3900.00-429,3904,890447,2815,09470287.8172.030.04-0.20.130.080.0614,8704,850425,8780.00-425,8784,850443,6235,05260287.8172.030.04-0.20.130.080.0614,8704,810422,3650.00-422,3654,810439,9645,01050287.8172.030.04-0.20.130.080.0614,87139、04,770418,8530.00-418,8534,770436,3054,96940287.8172.030.04-0.20.130.080.0614,8704,730415,3400.00-415,3404,730432,6464,92730287.8172.030.04-0.20.130.080.0614,8704,690411,8280.00-411,8284,690428,9884,88520287.8172.030.04-0.20.130.080.0614,8704,650408,3160.00-408,3164,650425,3294,8441020.00-C1C10303房房140、180378.5264.41-0.13-0.2-0.20.08-0.1234,2254,445349,0554,2710.00-349,0554,4454,299340,478363,5994,6314,478170379.5465.25-0.13-0.2-0.20.08-0.1234,2254,445353,5900.00-353,5904,445368,3224,631160379.5465.25-0.13-0.2-0.20.08-0.1234,2254,425351,9990.00-351,9994,425366,6654,610150379.5465.25-0.13-0.2-0.20.141、08-0.1234,2254,405350,4080.00-350,4084,405365,0084,589140379.5465.25-0.13-0.2-0.20.08-0.1234,2254,385348,8170.00-348,8174,385363,3514,568130379.5465.25-0.13-0.2-0.20.08-0.1234,2254,365347,2260.00-347,2264,365361,6944,547120379.5465.25-0.13-0.2-0.20.08-0.1234,2254,345345,6360.00-345,6364,345360,0374,142、526110379.5465.25-0.13-0.2-0.20.08-0.1234,2254,325344,0450.00-344,0454,325358,3804,506100379.5465.25-0.13-0.2-0.20.08-0.1234,2254,305342,4540.00-342,4544,305356,7234,48590379.5465.25-0.13-0.2-0.20.08-0.1234,2254,285340,8630.00-340,8634,285355,0664,46480379.5465.25-0.13-0.2-0.20.08-0.1234,2254,245337143、,6820.00-337,6824,245351,7524,42270379.5465.25-0.13-0.2-0.20.08-0.1234,2254,205334,5000.00-334,5004,205348,4374,38160379.5465.25-0.13-0.2-0.20.08-0.1234,2254,165331,3180.00-331,3184,165345,1234,33950379.5465.25-0.13-0.2-0.20.08-0.1234,2254,125328,1370.00-328,1374,125341,8094,29740379.5465.25-0.13-0.144、2-0.20.08-0.1234,2254,085324,9550.00-324,9554,085338,4954,25630379.5465.25-0.13-0.2-0.20.08-0.1234,2254,045321,7740.00-321,7744,045335,1814,21420379.5465.25-0.13-0.2-0.20.08-0.1234,2254,005318,5920.0021.3517,080335,6724,220349,6584,3961030.00-C1C10404房房180484.2169.080.11-0.2-0.130.080.0184,6734,8834145、11,1654,7020.00-411,1654,8834,730429,941428,2975,0864,927170491.1574.780.11-0.2-0.130.080.0184,6734,883445,0510.00-445,0514,883463,5955,086160491.1574.780.11-0.2-0.130.080.0184,6734,863443,2280.00-443,2284,863461,6965,065150491.1574.780.11-0.2-0.130.080.0184,6734,843441,4050.00-441,4054,843459,7975,146、044140491.1574.780.11-0.2-0.130.080.0184,6734,823439,5820.00-439,5824,823457,8985,024130491.1574.780.11-0.2-0.130.080.0184,6734,803437,7590.00-437,7594,803455,9995,003120491.1574.780.11-0.2-0.130.080.0184,6734,783435,9360.00-435,9364,783454,1004,982110491.1574.780.11-0.2-0.130.080.0184,6734,763434,1147、130.00-434,1134,763452,2014,961100491.1574.780.11-0.2-0.130.080.0184,6734,743432,2900.00-432,2904,743450,3024,94090491.1574.780.11-0.2-0.130.080.0184,6734,723430,4670.00-430,4674,723448,4034,91980491.1574.780.11-0.2-0.130.080.0184,6734,703428,6440.00-428,6444,703446,5044,89970491.1574.780.11-0.2-0.1148、30.080.0184,6734,663424,9980.00-424,9984,663442,7064,85760491.1574.780.11-0.2-0.130.080.0184,6734,623421,3520.00-421,3524,623438,9084,81550491.1574.780.11-0.2-0.130.080.0184,6734,583417,7060.00-417,7064,583435,1104,77440491.1574.780.11-0.2-0.130.080.0184,6734,543414,0600.00-414,0604,543431,3124,7323149、0491.1574.780.11-0.2-0.130.080.0184,6734,503410,4140.00-410,4144,503427,5144,69020491.1574.780.11-0.2-0.130.080.0184,6734,463406,768-10.0012.79232407,0004,465423,9584,65110488.3972.510.11-0.2-0.130.080.0184,6734,463394,4510.0040.1411.3969,322463,7735,247483,0975,466C1小计算6441.2631,332,82531,453,53132150、,764,0954,8644,8835,087C2C20101房房1801135.81111.410.20.20.20.20.26,1086,323858,7276,1530.00-858,7276,3236,153847,571894,5076,5866,4031701137.86113.090.20.20.20.20.26,1086,323871,6890.00-871,6896,323908,0096,5861601137.86113.090.20.20.20.20.26,1086,303868,9320.00-868,9326,303905,1376,5661501137.86113.151、090.20.20.20.20.26,1086,283866,1740.00-866,1746,283902,2656,5451401137.86113.090.20.20.20.20.26,1086,263863,4170.00-863,4176,263899,3936,5241301137.86113.090.20.20.20.20.26,1086,243860,6600.00-860,6606,243896,5216,5031201137.86113.090.20.20.20.20.26,1086,223857,9030.00-857,9036,223893,6496,482110113152、7.86113.090.20.20.20.20.26,1086,203855,1460.00-855,1466,203890,7776,4611001137.86113.090.20.20.20.20.26,1086,183852,3880.00-852,3886,183887,9056,441901137.86113.090.20.20.20.20.26,1086,163849,6310.00-849,6316,163885,0326,420801137.86113.090.20.20.20.20.26,1086,143846,8740.00-846,8746,143882,1606,399153、701137.86113.090.20.20.20.20.26,1086,093839,9810.00-839,9816,093874,9806,347601137.86113.090.20.20.20.20.26,1086,053834,4670.00-834,4676,053869,2366,305501137.86113.090.20.20.20.20.26,1086,013828,9520.00-828,9526,013863,4926,264401137.86113.090.20.20.20.20.26,1085,973823,4380.00-823,4385,973857,7486154、,222301137.86113.090.20.20.20.20.26,1085,933817,9230.00-817,9235,933852,0046,180201137.86113.090.20.20.20.20.26,1085,893812,4090.00-812,4095,893846,2596,139101-C2C20202房房1802115.1894.490.17-0.20.130.20.1445,8516,066698,6775,8970.00-698,6776,0665,915683,556727,7896,3196,1621702115.5894.810.17-0.20.13155、0.20.1445,8516,066701,1040.00-701,1046,066730,3166,3191602115.5894.810.17-0.20.130.20.1445,8516,046698,7920.00-698,7926,046727,9086,2981502115.5894.810.17-0.20.130.20.1445,8516,026696,4800.00-696,4806,026725,5006,2771402115.5894.810.17-0.20.130.20.1445,8516,006694,1690.00-694,1696,006723,0936,256130156、2115.5894.810.17-0.20.130.20.1445,8515,986691,8570.00-691,8575,986720,6856,2351202115.5894.810.17-0.20.130.20.1445,8515,966689,5460.00-689,5465,966718,2776,2151102115.5894.810.17-0.20.130.20.1445,8515,946687,2340.00-687,2345,946715,8696,1941002115.5894.810.17-0.20.130.20.1445,8515,926684,9220.00-684157、,9225,926713,4616,173902115.5894.810.17-0.20.130.20.1445,8515,906682,6110.00-682,6115,906711,0536,152802115.5894.810.17-0.20.130.20.1445,8515,886680,2990.00-680,2995,886708,6456,131702115.5894.810.17-0.20.130.20.1445,8515,836674,5200.00-674,5205,836702,6256,079602115.5894.810.17-0.20.130.20.1445,851158、5,796669,8970.00-669,8975,796697,8096,037502115.5894.810.17-0.20.130.20.1445,8515,756665,2740.00-665,2745,756692,9945,996402115.5894.810.17-0.20.130.20.1445,8515,716660,6510.00-660,6515,716688,1785,954302115.5894.810.17-0.20.130.20.1445,8515,676656,0270.00-656,0275,676683,3625,912202115.5894.810.17-159、0.20.130.20.1445,8515,636651,4040.0046.2336,984688,3885,956717,0716,2041020.00-C2C20303房房180384.2169.080.11-0.2-0.20.20.0155,0595,249442,0065,0830.00-442,0065,2495,124464,333460,4235,4685,316170391.1574.780.11-0.2-0.20.20.0155,0595,249478,4330.00-478,4335,249498,3675,468160391.1574.780.11-0.2-0.20.2160、0.0155,0595,229476,6100.00-476,6105,229496,4685,447150391.1574.780.11-0.2-0.20.20.0155,0595,209474,7870.00-474,7875,209494,5695,426140391.1574.780.11-0.2-0.20.20.0155,0595,189472,9640.00-472,9645,189492,6705,405130391.1574.780.11-0.2-0.20.20.0155,0595,169471,1410.00-471,1415,169490,7725,384120391.15161、74.780.11-0.2-0.20.20.0155,0595,149469,3180.00-469,3185,149488,8735,363110391.1574.780.11-0.2-0.20.20.0155,0595,129467,4950.00-467,4955,129486,9745,343100391.1574.780.11-0.2-0.20.20.0155,0595,109465,6720.00-465,6725,109485,0755,32290391.1574.780.11-0.2-0.20.20.0155,0595,089463,8490.00-463,8495,08948162、3,1765,30180391.1574.780.11-0.2-0.20.20.0155,0595,069462,0260.00-462,0265,069481,2775,28070391.1574.780.11-0.2-0.20.20.0155,0595,049460,2030.00-460,2035,049479,3785,25960391.1574.780.11-0.2-0.20.20.0155,0595,029458,3800.00-458,3805,029477,4795,23850391.1574.780.11-0.2-0.20.20.0155,0594,989454,7340.0163、0-454,7344,989473,6815,19740391.1574.780.11-0.2-0.20.20.0155,0594,949451,0880.00-451,0884,949469,8835,15530391.1574.780.11-0.2-0.20.20.0155,0594,909447,4420.00-447,4424,909466,0855,11320391.1574.780.11-0.2-0.20.20.0155,0594,869443,796-10.006.24-5,008438,7884,814457,0705,01410388.5072.600.11-0.2-0.20164、.20.0155,0594,869430,8930.0041.5812.2472,162503,0555,684524,0165,921C2C20404房房180485.1669.860.200.130.20.1695,9666,201528,0526,0140.00-528,0526,2016,062553,999550,0556,4596,303170491.7475.260.200.130.20.1695,9666,201568,8530.00-568,8536,201592,5556,459160491.7475.260.200.130.20.1695,9666,181567,0180165、.00-567,0186,181590,6446,438150491.7475.260.200.130.20.1695,9666,161565,1840.00-565,1846,161588,7336,417140491.7475.260.200.130.20.1695,9666,141563,3490.00-563,3496,141586,8226,397130491.7475.260.200.130.20.1695,9666,121561,5140.00-561,5146,121584,9106,376120491.7475.260.200.130.20.1695,9666,101559,166、6790.00-559,6796,101582,9996,355110491.7475.260.200.130.20.1695,9666,081557,8440.00-557,8446,081581,0886,334100491.7475.260.200.130.20.1695,9666,061556,0100.00-556,0106,061579,1776,31390491.7475.260.200.130.20.1695,9666,041554,1750.00-554,1756,041577,2656,29280491.7475.260.200.130.20.1695,9666,02155167、2,3400.00-552,3406,021575,3546,27270491.7475.260.200.130.20.1695,9665,971547,7530.00-547,7535,971570,5766,21960491.7475.260.200.130.20.1695,9665,931544,0830.00-544,0835,931566,7536,17850491.7475.260.200.130.20.1695,9665,891540,4140.00-540,4145,891562,9316,13640491.7475.260.200.130.20.1695,9665,85153168、6,7440.00-536,7445,851559,1086,09430491.7475.260.200.130.20.1695,9665,811533,0750.00-533,0755,811555,2866,05320491.7475.260.200.130.20.1695,9665,771529,4050.0011.449,152538,5575,870560,9976,11510492.0675.520.200.130.20.1695,9665,731527,5690.0033.9723.5169,763597,3326,489622,2216,759C2小计7582.2044,176169、,06844,359,12146,207,4185,8265,8506,094C1-C2总计14023.4675,508,89375,812,65278,971,5125,3845,4065,631C-B总计27723.08139,091,635139,993,534145,826,5975,0175,0505,2604601.000.990.990.984,790127,251,7904,601C1C10101房房5,3675,385622,8355,609天天景景花花园园毛坯比准3950按揭反算数0 0.9 96 6一一期期价价格格反反算算系系数数=0.98=0.98 0.990.99 0170、.990.990.960.96装修比准4590系系数数维维度度附附加加值值初初始始评评估估价价格格价价目目表表实实际际价价格格栋栋座座房房型型房房号号建建筑筑面面积积(m2)套套内内面面积积(m2)景景观观系系数数5 50%户户型型系系数数5 5%朝朝向向系系数数30%30%安安静静度度15%综综合合系系数数原原始始栋栋均均价价原原始始单单价价原原始始总总价价层层差差后后栋栋均均价价策策略略附附加加值值入入户户花花园园地地下下室室15001500顶顶层层私私家家天天面面面面积积私私家家花花园园面面积积15001500露露台台800800(m2)附附加加价价值值初初始始成成交交总总价价初初始始成171、成交交单单价价初初始始成成交交栋栋均均价价初初始始成成交交栋栋总总价价商商业业按按揭揭付付款款总总价价商商业业按按揭揭付付款款价价单单价价商商业业按按揭揭付付款款栋栋均均价价天景花园BC价格分析总表注释:可在本表绿绿色色框框内输入数字;由于套用较多公式,请勿改动本表其他数字或行列。请请输输入入基基准准单单价价:B,C小高层278套4 4反反算算系系数数:请请输输入入实实际际成成交交均均价价占占价价目目表表定定价价的的百百分分比比(如如九九六六折折等等,输输入入格格式式为为:0.96):请请输输入入附附加加值值标标准准价价:一一楼楼入入户户花花园园、后后花花园园:15001500元元/m2首首层172、层下下沉沉花花园园:地地下下室室采采光光天天井井:元元/个个露露 台台:家家庭庭娱娱乐乐室室:元元/m2挖挖洞洞部部分分花花园园:初初始始评评估估价价分分析析(已已含含附附加加值值)楼楼栋栋套套数数总总建建筑筑面面积积初初始始评评估估总总售售价价初初始始评评估估单单价价单单价价分分布布情情况况P63006500P6000套套数数比比例例套套数数B1B1696,46729,193,6894,5144,51400%0B2B2707,23334,987,1924,8374,83700%0C1C1696,44131,453,5314,8834,88300%0C2C2707,58244,359,1215173、,8505,85046%27合合 计计27827,723139,993,5345,0505,05041%27价价目目表表价价格格分分析析(商商业业按按揭揭价价)楼楼栋栋套套数数总总建建筑筑面面积积价价目目表表总总价价价价目目表表单单价价单单价价分分布布情情况况P63006500P6000套套数数比比例例套套数数B1B1696,46730,410,0934,7024,70200%0B2B2707,23336,444,9925,0395,03900%2C1C1696,44132,764,0955,0875,08700%0C2C2707,58246,207,4186,0946,0942536%24合174、合 计计27827,723145,826,5975,2605,26025259%9%2626B1B1标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)面均价户型建筑面积套数5456.4161633473.860401房标准层1973.65174852.8297427728.40602房标准层1498.38174050.616323115.254903房标准层1356.08174196.1261382038.630404房标准层1638.82184702.40020合计6466.936900B2B2标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)#VALUE!户型建筑面积套数570175、6.0032663232.241801房标准层1975.98175391.5684625945.238902房标准层1973.65174113.1251374481.763503房标准层1638.82184736.719432683.494404房标准层1644.24185038.92630合计7232.697000C1C1标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)#VALUE!户型建筑面积套数5609.1143648786.45201房标准层1966.33175120.7004449648.699302房标准层1492.77174462.3145354664.754803房标准176、层1351.16174942.6096447855.348404房标准层1631.00185086.59710合计6441.266900C2C2标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)#VALUE!户型建筑面积套数6409.8332882886.661201房标准层2341.57176161.8128712037.339602房标准层1964.46175337.6137483679.729403房标准层1631.11186314.3439577081.920904房标准层1645.06186094.19660合计7582.207049896.46243,735,2574885元177、元/m22 2、3 3楼楼入入户户花花园园:800800元元/m2平平 屋屋 顶顶:15001500元元/m2储储 藏藏 室室:6000P5555005500P52005200P50005000P4800比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数0%00%1319%57%20%913%1927%69%30%34%1319%812%1439%2231%46%913%410%3412%4918%2810%236000P5555005500P52005200P50005000P4800比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数0%812%1014%23%1178、03%2029%1217%23%40%1319%1116%1319%1134%46%1319%46%09%9%4516%4617%218%25总价平平均均单单价价最高总价最高单价 最低总价 最低单价平均每套总价10,338,2935238624,9715,382583,1675,022608,1356,980,5284659424,6184,818389,3624,418410,619天景花园BC价格分析总表注释:可在本表绿绿色色框框内输入数字;由于套用较多公式,请勿改动本表其他数字或行列。请请输输入入实实际际成成交交均均价价占占价价目目表表定定价价的的百百分分比比(如如九九六六折折等等,输输179、入入格格式式为为:0.96):首首层层下下沉沉花花园园:露露 台台:挖挖洞洞部部分分花花园园:单单价价分分布布情情况况6500P6000单单价价分分布布情情况况6500P60005,273,2413889328,6604,117289,5433,627310,1916,601,6284028479,8355,314328,4623,590366,75729,193,6894514624,9715,382289,5433,590总价平均单价最高总价最高单价 最低总价 最低单价平均每套总价10,823,9505478682,9005,874605,5595,209636,70310,215,426180、5176620,4595,343571,6894,923600,9076,471,0453949486,6895,390318,7273,483359,5027,476,7714547538,4795,986382,9064,185415,37634,987,1924837682,9005986318,7273,483总价平均单价最高总价最高单价 最低总价 最低单价平均每套总价10,588,1955385640,9015,540594,6255,140622,8357,338,2674916446,9525,090408,3164,650431,6635,788,1294284353,5904181、,445321,7744,045340,4787,738,9404745463,7735,247407,0004,465429,94131,453,5314883640,9015540321,7744,045总价平均单价最高总价最高单价 最低总价 最低单价平均每套总价14,408,7106153871,6896,323812,4095,893847,57111,620,4495915701,1046,066656,0275,676683,5568,357,9865124503,0555,684438,7884,814464,3339,971,9766062597,3326,489528,052182、5,811553,99944,359,1215850871,6896489438,7884,8140.950.95元元/m2元元/m215001500元元/m24800P45004500P42004200P40004000P比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数比比例例3%1319%23%1217%2232%69694%69%913%69%1217%707020%1319%1420%46%00%69696%00%00%00%00%70708%3212%259%228%3412%2782784800P45004500P42004200P40004000P比比例例套套数数183、比比例例套套数数比比例例套套数数比比例例套套数数比比例例14%57%1116%1116%1217%69696%913%811%69%710%707016%1217%913%00%00%69690%00%00%00%00%70709%269%2810%176%197%2782785000P48005000P4800层层差差(数数值值)楼楼栋栋A1A1楼楼栋栋楼楼层层0101房房0202房房0303房房0404房房楼楼层层25F26525532033025F24F26525532033024F23F25524530531523F22F24523529030022F21F23522527528521184、F20F22521526027020F19F17516524525519F18F16515523024018F17F14513520021017F16F12511517018016F15F1059514015015F14F857511012014F13F6555809013F12F4535506012F11F251501011F10F5-5-30-2010F9F-15-25-60-509F8F-35-45-90-808F7F-55-65-120-1107F6F-105-95-170-1606F5F-145-135-200-1905F4F-185-175-230-2204F3F-225-215-185、260-2703F2F-265-255-290-3002F1F-320-3301F层层差差公公式式(比比下下层层高高出出)层层差差公公式式(比比下下层层高高出出)楼楼栋栋A1A1楼楼栋栋A2A2楼楼层层0101房房0202房房0303房房0404房房楼楼层层0101房房25F000025F024F1010151524F1023F1010151523F1022F1010151522F1021F1010151521F1020F5050151520F1019F1010151519F1018F2020303018F2017F2020303017F2016F2020303016F2015F2020303186、015F2014F2020303014F2013F2020303013F2012F2020505012F2011F2020303011F2010F2020303010F209F202030309F808F202030308F507F503050507F406F404030306F405F404030305F404F404030504F403F404030303F402F0030302F01F001F合计530510640660合计570北面价差拉大A2A2楼楼栋栋A3A30101房房0202房房0303房房楼楼层层0101房房0202房房28533033023F2902502853303302187、2F29025027531531521F28024026530030020F27023025528528519F26022024527027018F25021023525525517F23019022524024016F21017020521021015F19015018518018014F17013016515015013F15011014512012012F13090125909011F11070105606010F90508510109F70065-20-208F50-2045-50-507F-50-40-35-80-806F-130-90-85-110-1105F-170-130-12188、5-160-1604F-210-170-165-190-1903F-250-210-205-220-2202F-290-250-245-270-2701F-285-300-300-330-330层层差差公公式式(比比下下层层高高出出)楼楼栋栋A3A30202房房0303房房楼楼层层0101房房0202房房0303房房0404房房0023F0000151522F10101515151521F10101515151520F10101515151519F10101515151518F20203030151517F20203030303016F20203030层层差差公公式式(比比下下层层高高出出)A189、2A2303015F20203030303014F20203030303013F20203030303012F20203030303011F20203030505010F2050503030309F2020303030308F10020305030307F8050503030306F4040303050505F4040308030304F4040505030303F4040303050502F000030301F3030合计580500600630006606600303房房0404房房300315300315285300270285255270240255210225180195150165190、1201359010560753045015-50-15-80-45-110-95-160-125-190-155-220-235-270-285-300-315比比下下层层高高出出的的价价格格层层差差公公式式(表表示示该该层层与与栋栋均均价价的的差差价价)楼楼栋栋A2A2楼楼栋栋A3A3楼楼层层0101房房0202房房0303房房0404房房楼楼层层0101房房0202房房25F5050303023F24F5050303022F23F5050303021F22F5050303020F21F5050303019FA3A320F5050303018F19F5050303017F18F505030191、3016F17F5050303015F16F5050303014F15F5050303013F14F5050303012F13F5050303011F12F5050503010F11F303030309F10F303030308F9F303030307F8F305030306F7F505030605F6F503030304F5F303030303F4F303050502F3F303030301F2F003030比比下下层层高高出出的的价价格格楼楼栋栋A3A30303房房0404房房楼楼层层0101房房0202房房0303房房0404房房23F5050303022F5050303021F5050192、303020F5050303019F50503030层层差差公公式式(表表示示该该层层与与栋栋均均价价的的差差价价)A3A318F5050303017F5050303016F5050303015F5050303014F5050303013F5050303012F5050303011F5050303010F505050309F303030308F303030307F303030306F305030305F505030604F503030303F303030302F303050501F30303030比比下下层层高高出出的的价价格格楼楼栋栋A3A3楼楼层层0101房房0202房房0303房房040193、4房房23F5050305022F5050305021F5050305020F5050305019F5050305018F5050305017F5050305016F5050305015F5050305014F5050305013F5050305012F5050305011F5050305010F505030509F505030508F505030507F505030506F505030505F505030504F505030503F505030502F505030501F505030506106106901150天天景景花花园园毛坯比准3950按揭反算数0.96一一期期价价格格反反算算系系数194、数=0.98=0.98 0.980.98 0.990.960.990.964850245022222222260装修比准4590系系数数维维度度附附加加值值初初始始评评估估价价格格价价目目表表实实际际价价格格栋栋座座房房型型房房号号建建筑筑面面积积(m2)套套内内面面积积(m2)景景观观系系数数5 50%户户型型系系数数5 5%朝朝向向系系数数30%30%安安静静度度15%综综合合系系数数原原始始栋栋均均价价原原始始单单价价原原始始总总价价层层差差后后栋栋均均价价策策略略附附加加值值私私家家花花园园面面积积15001500花花池池地地下下储储藏藏室室15001500顶顶层层私私家家天天面面面面195、积积露露台台(m2)800800附附加加价价值值初初始始成成交交总总价价初初始始成成交交单单价价初初始始成成交交栋栋均均价价初初始始成成交交栋栋总总价价商商业业按按揭揭付付款款总总价价商商业业按按揭揭付付款款价价单单价价商商业业按按揭揭付付款款栋栋均均价价A1A10101房房2501137.42111.330.2-0.20.20.20.185,4165,681780,7115,4740.0007.4805,984786,6955,7255,487819,4735,9635,7162401139.28112.840.2-0.20.20.20.185,4165,681791,2780.000-79196、1,2785,681824,2475,9182301139.28112.840.2-0.20.20.20.185,4165,671789,8850.000-789,8855,671822,7975,9082201139.28112.840.2-0.20.20.20.185,4165,661788,4920.000-788,4925,661821,3465,8972101139.28112.840.2-0.20.20.20.185,4165,651787,0990.000-787,0995,651819,8955,8872001139.28112.840.2-0.20.20.20.185,416197、5,641785,7060.000-785,7065,641818,4445,8761901139.28112.840.2-0.20.20.20.185,4165,591778,7420.000-778,7425,591811,1905,8241801139.28112.840.2-0.20.20.20.185,4165,581777,3500.000-777,3505,581809,7395,8141701139.28112.840.2-0.20.20.20.185,4165,561774,5640.000-774,5645,561806,8375,7931601139.28112.840.198、2-0.20.20.20.185,4165,541771,7780.000-771,7785,541803,9365,7721501139.28112.840.2-0.20.20.20.185,4165,521768,9930.000-768,9935,521801,0345,7511401139.28112.840.2-0.20.20.20.185,4165,501766,2070.000-766,2075,501798,1325,7301301139.28112.840.2-0.20.20.20.185,4165,481763,4220.000-763,4225,481795,2315,7199、1019,094,7431201139.28112.840.2-0.20.20.20.185,4165,461760,6360.000-760,6365,461792,3295,6891101139.28112.840.2-0.20.20.20.185,4165,441757,8500.000-757,8505,441789,4275,6681001139.28112.840.2-0.20.20.20.185,4165,421755,0650.000-755,0655,421786,5265,647901139.28112.840.2-0.20.20.20.185,4165,401752,27200、90.000-752,2795,401783,6245,626801139.28112.840.2-0.20.20.20.185,4165,381749,4940.000-749,4945,381780,7225,605701139.28112.840.2-0.20.20.20.185,4165,361746,7080.000-746,7085,361777,8215,585601139.28112.840.2-0.20.20.20.185,4165,311739,7440.000-739,7445,311770,5675,533501139.28112.840.2-0.20.20.20.18201、5,4165,271734,1730.000-734,1735,271764,7635,491401139.28112.840.2-0.20.20.20.185,4165,231728,6020.000-728,6025,231758,9605,449301139.28112.840.2-0.20.20.20.185,4165,191723,0300.000-723,0305,191753,1575,408201139.28112.840.2-0.20.20.20.185,4165,151717,4590.00044.63035,704753,1635,408784,5455,633101-A202、1A10202房房2502116.7094.550.17-0.20.130.160.1385,2235,478639,3325,2760.0005.7204,576643,9085,5185,313670,7375,7485,5392402117.1494.910.17-0.20.130.160.1385,2235,478641,7420.000-641,7425,478668,4815,7072302117.1494.910.17-0.20.130.160.1385,2235,468640,5710.000-640,5715,468667,2615,6962202117.1494.910.1203、7-0.20.130.160.1385,2235,458639,3990.000-639,3995,458666,0415,6862102117.1494.910.17-0.20.130.160.1385,2235,448638,2280.000-638,2285,448664,8215,6752002117.1494.910.17-0.20.130.160.1385,2235,438637,0570.000-637,0575,438663,6015,6651902117.1494.910.17-0.20.130.160.1385,2235,388631,2000.000-631,2005,3204、88657,4995,6131802117.1494.910.17-0.20.130.160.1385,2235,378630,0280.000-630,0285,378656,2795,6031702117.1494.910.17-0.20.130.160.1385,2235,358627,6850.000-627,6855,358653,8395,5821602117.1494.910.17-0.20.130.160.1385,2235,338625,3430.000-625,3435,338651,3985,5611502117.1494.910.17-0.20.130.160.1385205、,2235,318623,0000.000-623,0005,318648,9585,5401402117.1494.910.17-0.20.130.160.1385,2235,298620,6570.000-620,6575,298646,5185,5191302117.1494.910.17-0.20.130.160.1385,2235,278618,3140.000-618,3145,278644,0775,4981202117.1494.910.17-0.20.130.160.1385,2235,258615,9710.000-615,9715,258641,6375,47811021206、17.1494.910.17-0.20.130.160.1385,2235,238613,6290.000-613,6295,238639,1965,4571002117.1494.910.17-0.20.130.160.1385,2235,218611,2860.000-611,2865,218636,7565,43615,553,504902117.1494.910.17-0.20.130.160.1385,2235,198608,9430.000-608,9435,198634,3165,415802117.1494.910.17-0.20.130.160.1385,2235,17860207、6,6000.000-606,6005,178631,8755,394702117.1494.910.17-0.20.130.160.1385,2235,158604,2570.000-604,2575,158629,4355,373602116.8894.690.17-0.20.130.160.1385,2235,128599,4100.000-599,4105,128624,3855,342502116.8894.690.17-0.20.130.160.1385,2235,088594,7350.000-594,7355,088619,5155,300402117.1494.910.17-208、0.20.130.160.1385,2235,048591,3720.000-591,3725,048616,0125,259302117.1494.910.17-0.20.130.160.1385,2235,008586,6860.000-586,6865,008611,1325,217202117.1494.910.17-0.20.130.160.1385,2234,968582,0010.000124.18099,344681,3455,816709,7346,059102-A1A10303房房250379.4264.34-0.2-0.2-0.2-0.07-0.18053,9624,28209、2340,0374,0110.000-340,0374,2824,095354,2054,4604,208240380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,282344,4470.000-344,4474,282358,7994,460230380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,267343,2400.000-343,2404,267357,5424,444220380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,252342,0340.000-342,0344,252356,210、2854,429210380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,237340,8270.000-340,8274,237355,0284,413200380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,222339,6200.000-339,6204,222353,7714,397190380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,207338,4130.000-338,4134,207352,5144,382180380.4565.18-0.2-0.2-0.2-0.07-0.180211、53,9624,192337,2070.000-337,2074,192351,2574,366170380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,162334,7930.000-334,7934,162348,7434,335160380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,132332,3800.000-332,3804,132346,2294,304150380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,102329,9660.000-329,9664,102343,7154,212、272140380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,072327,5530.000-327,5534,072341,2014,241130380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,042325,1390.000-325,1394,042338,6874,210120380.4565.18-0.2-0.2-0.2-0.07-0.18053,9624,012322,7260.000-322,7264,012336,1724,179110380.4565.18-0.2-0.2-0.2-0.07-0.18053,96213、23,962318,7030.000-318,7033,962331,9824,127100380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,932316,2900.000-316,2903,932329,4684,0958,092,45790380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,902313,8760.000-313,8763,902326,9544,06480380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,872311,4630.000-311,4633,872324,440214、4,03370380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,842309,0490.000-309,0493,842321,9264,00260380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,792305,0270.000-305,0273,792317,7363,94950380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,762302,6130.000-302,6133,762315,2223,91840380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623215、,732300,2000.000-300,2003,732312,7083,88730380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,702297,7860.000-297,7863,702310,1943,85620380.4565.18-0.2-0.2-0.2-0.07-0.18053,9623,672295,3730.000-295,3733,672307,6803,82410375.2860.99-0.2-0.2-0.2-0.07-0.18053,9623,642274,13248.12043.33037.570167,231441,3635,863216、459,7546,107A1A10404房房250491.2073.890.04-0.2-0.13-0.07-0.03954,4094,739432,1694,4660.0005.2804,224436,3934,7854,531454,5764,9844,681240492.4374.880.04-0.2-0.13-0.07-0.03954,4094,739437,9980.000-437,9984,739456,2474,936230492.4374.880.04-0.2-0.13-0.07-0.03954,4094,724436,6110.000-436,6114,724454,8034217、,921220492.4374.880.04-0.2-0.13-0.07-0.03954,4094,709435,2250.000-435,2254,709453,3594,905210492.4374.880.04-0.2-0.13-0.07-0.03954,4094,694433,8380.000-433,8384,694451,9154,889200492.4374.880.04-0.2-0.13-0.07-0.03954,4094,679432,4520.000-432,4524,679450,4714,874190492.4374.880.04-0.2-0.13-0.07-0.039218、54,4094,664431,0650.000-431,0654,664449,0264,858180492.4374.880.04-0.2-0.13-0.07-0.03954,4094,649429,6790.000-429,6794,649447,5824,842170492.4374.880.04-0.2-0.13-0.07-0.03954,4094,619426,9060.000-426,9064,619444,6944,811160492.4374.880.04-0.2-0.13-0.07-0.03954,4094,589424,1330.000-424,1334,589441,80219、54,780150492.4374.880.04-0.2-0.13-0.07-0.03954,4094,559421,3600.000-421,3604,559438,9174,749140492.4374.880.04-0.2-0.13-0.07-0.03954,4094,529418,5870.000-418,5874,529436,0284,717130492.4374.880.04-0.2-0.13-0.07-0.03954,4094,499415,8140.000-415,8144,499433,1404,686120492.4374.880.04-0.2-0.13-0.07-0.0220、3954,4094,469413,0410.000-413,0414,469430,2524,655110492.4374.880.04-0.2-0.13-0.07-0.03954,4094,419408,4200.000-408,4204,419425,4374,603100492.4374.880.04-0.2-0.13-0.07-0.03954,4094,389405,6470.000-405,6474,389422,5494,57290492.4374.880.04-0.2-0.13-0.07-0.03954,4094,359402,8740.000-402,8744,359419,6221、614,54010,886,75580492.4374.880.04-0.2-0.13-0.07-0.03954,4094,329400,1010.000-400,1014,329416,7724,5097092569.48570492.4374.880.04-0.2-0.13-0.07-0.03954,4094,299397,3280.000-397,3284,299413,8844,47860492.4374.880.04-0.2-0.13-0.07-0.03954,4094,249392,7070.000-392,7074,249409,0704,42650492.4374.880.04222、-0.2-0.13-0.07-0.03954,4094,219389,9340.000-389,9344,219406,1814,39440492.4374.880.04-0.2-0.13-0.07-0.03954,4094,189387,1610.000-387,1614,189403,2934,36330492.4374.880.04-0.2-0.13-0.07-0.03954,4094,139382,5400.000-382,5404,139398,4794,31120492.4374.880.04-0.2-0.13-0.07-0.03954,4094,109379,767-10.000223、-10,000369,7674,001385,1744,16710489.6172.600.04-0.2-0.13-0.07-0.03954,4094,079365,49252.84032.97034.370156,211521,7035,822543,4406,06553,627,459A1小计算10463.0151,460,4504,91851,923,7244,96354,087,2135,169A2A20101房房2501141.12114.330.20.20.20.20.25,5085,793817,5085,5935.4004,320821,8285,8245,610856,071224、6,0665,8442401142.14115.160.20.20.20.20.25,5085,793823,417-823,4175,793857,7266,0342301142.14115.160.20.20.20.20.25,5085,783821,996-821,9965,783856,2456,0242201142.14115.160.20.20.20.20.25,5085,773820,574-820,5745,773854,7656,0142101142.14115.160.20.20.20.20.25,5085,763819,153-819,1535,763853,2846,0225、032001142.14115.160.20.20.20.20.25,5085,753817,731-817,7315,753851,8045,9931901142.14115.160.20.20.20.20.25,5085,743816,310-816,3105,743850,3235,9821801142.14115.160.20.20.20.20.25,5085,733814,889-814,8895,733848,8425,9721701142.14115.160.20.20.20.20.25,5085,713812,046-812,0465,713845,8815,951160114226、2.14115.160.20.20.20.20.25,5085,693809,203-809,2035,693842,9205,9301501142.14115.160.20.20.20.20.25,5085,673806,360-806,3605,673839,9595,9091401142.14115.160.20.20.20.20.25,5085,653803,517-803,5175,653836,9975,8891301142.14115.160.20.20.20.20.25,5085,633800,675-800,6755,633834,0365,8681201142.14115.227、160.20.20.20.20.25,5085,613797,832-797,8325,613831,0755,8471101142.14115.160.20.20.20.20.25,5085,593794,989-794,9895,593828,1145,8261001142.14115.160.20.20.20.20.25,5085,573792,146-792,1465,573825,1525,805901142.14115.160.20.20.20.20.25,5085,553789,303-789,3035,553822,1915,784801142.14115.160.20.20.228、20.20.25,5085,473777,932-777,9325,473810,3465,701701142.14115.160.20.20.20.20.25,5085,423770,825-770,8255,423802,9435,649601142.14115.160.20.20.20.20.25,5085,383765,140-765,1405,383797,0205,607501142.14115.160.20.20.20.20.25,5085,343759,454-759,4545,343791,0985,566401142.14115.160.20.20.20.20.25,508229、5,303753,768-753,7685,303785,1755,524301142.14115.160.20.20.20.20.25,5085,263748,083-748,0835,263779,2535,482201142.14115.160.20.20.20.20.25,5085,223742,39765.56052,448794,8455,592827,9645,825101-A2A20202房房2502119.8297.080.04-0.2-0.2-0.07-0.06054,3124,642556,2414,3695.0404,032560,2734,6764,422583,61230、84,8714,6072402121.0798.090.04-0.2-0.2-0.07-0.06054,3124,642562,044-562,0444,642585,4624,8362302121.0798.090.04-0.2-0.2-0.07-0.06054,3124,627560,228-560,2284,627583,5714,8202202121.0798.090.04-0.2-0.2-0.07-0.06054,3124,612558,412-558,4124,612581,6794,8042102121.0798.090.04-0.2-0.2-0.07-0.06054,3124,231、597556,596-556,5964,597579,7874,7892002121.0798.090.04-0.2-0.2-0.07-0.06054,3124,582554,780-554,7804,582577,8954,7731902121.0798.090.04-0.2-0.2-0.07-0.06054,3124,567552,964-552,9644,567576,0044,7581802121.0798.090.04-0.2-0.2-0.07-0.06054,3124,552551,148-551,1484,552574,1124,7421702121.0798.090.04-0.232、2-0.2-0.07-0.06054,3124,522547,515-547,5154,522570,3294,7111602121.0798.090.04-0.2-0.2-0.07-0.06054,3124,492543,883-543,8834,492566,5454,6791502121.0798.090.04-0.2-0.2-0.07-0.06054,3124,462540,251-540,2514,462562,7624,6481402121.0798.090.04-0.2-0.2-0.07-0.06054,3124,432536,619-536,6194,432558,9784,6233、171302121.0798.090.04-0.2-0.2-0.07-0.06054,3124,402532,987-532,9874,402555,1954,5861202121.0798.090.04-0.2-0.2-0.07-0.06054,3124,372529,355-529,3554,372551,4114,5541102121.0798.090.04-0.2-0.2-0.07-0.06054,3124,322523,301-523,3014,322545,1064,5021002121.0798.090.04-0.2-0.2-0.07-0.06054,3124,292519,66234、9-519,6694,292541,3224,471902121.0798.090.04-0.2-0.2-0.07-0.06054,3124,262516,037-516,0374,262537,5394,440802121.0798.090.04-0.2-0.2-0.07-0.06054,3124,232512,405-512,4054,232533,7554,409702121.0798.090.04-0.2-0.2-0.07-0.06054,3124,202508,773-508,7734,202529,9724,377602121.0798.090.04-0.2-0.2-0.07-0.235、06054,3124,152502,720-502,7204,152523,6664,325502121.0798.090.04-0.2-0.2-0.07-0.06054,3124,122499,087-499,0874,122519,8834,294402121.0798.090.04-0.2-0.2-0.07-0.06054,3124,092495,455-495,4554,092516,0994,263302121.0798.090.04-0.2-0.2-0.07-0.06054,3124,042489,402-489,4024,042509,7944,211202121.0798.09236、0.04-0.2-0.2-0.07-0.06054,3124,012485,770-15.160-5,872479,8983,964499,8944,129102117.9696.720.04-0.2-0.2-0.07-0.06054,3123,982469,75358.02035.59027.360162,303632,0565,358658,3915,581A2A20303房房2503119.6196.900.04-0.2-0.13-0.07-0.03954,4094,739566,7954,4655.0404,032570,8274,7724,522594,6124,9714,71024237、03120.8697.910.04-0.2-0.13-0.07-0.03954,4094,739572,719-572,7194,739596,5824,9362303120.8697.910.04-0.2-0.13-0.07-0.03954,4094,724570,906-570,9064,724594,6944,9212203120.8697.910.04-0.2-0.13-0.07-0.03954,4094,709569,093-569,0934,709592,8054,9052103120.8697.910.04-0.2-0.13-0.07-0.03954,4094,694567,28238、0-567,2804,694590,9174,8892003120.8697.910.04-0.2-0.13-0.07-0.03954,4094,679565,467-565,4674,679589,0284,8741903120.8697.910.04-0.2-0.13-0.07-0.03954,4094,664563,654-563,6544,664587,1404,8581803120.8697.910.04-0.2-0.13-0.07-0.03954,4094,649561,841-561,8414,649585,2514,8421703120.8697.910.04-0.2-0.13239、-0.07-0.03954,4094,619558,215-558,2154,619581,4744,8111603120.8697.910.04-0.2-0.13-0.07-0.03954,4094,589554,590-554,5904,589577,6984,7801503120.8697.910.04-0.2-0.13-0.07-0.03954,4094,559550,964-550,9644,559573,9214,7491403120.8697.910.04-0.2-0.13-0.07-0.03954,4094,529547,338-547,3384,529570,1444,717240、1303120.8697.910.04-0.2-0.13-0.07-0.03954,4094,499543,712-543,7124,499566,3674,6861203120.8697.910.04-0.2-0.13-0.07-0.03954,4094,469540,086-540,0864,469562,5904,6551103120.8697.910.04-0.2-0.13-0.07-0.03954,4094,419534,043-534,0434,419556,2954,6031003120.8697.910.04-0.2-0.13-0.07-0.03954,4094,389530,241、418-530,4184,389552,5184,572903120.8697.910.04-0.2-0.13-0.07-0.03954,4094,359526,792-526,7924,359548,7424,540803120.8697.910.04-0.2-0.13-0.07-0.03954,4094,329523,166-523,1664,329544,9654,509703120.8697.910.04-0.2-0.13-0.07-0.03954,4094,299519,540-519,5404,299541,1884,478603120.8697.910.04-0.2-0.13-0242、.07-0.03954,4094,249513,497-513,4974,249534,8934,426503120.8697.910.04-0.2-0.13-0.07-0.03954,4094,219509,871-509,8714,219531,1164,394403120.8697.910.04-0.2-0.13-0.07-0.03954,4094,189506,246-506,2464,189527,3394,363303120.8697.910.04-0.2-0.13-0.07-0.03954,4094,139500,203-500,2034,139521,0444,31120312243、0.8697.910.04-0.2-0.13-0.07-0.03954,4094,109496,577-1-10,000486,5774,026506,8514,194103119.3995.560.04-0.2-0.13-0.07-0.03954,4094,079486,95560.56035.59039.820176,081663,0365,554690,6635,785A2小计9451.5145,760,6144,84246,147,9584,88348,070,7904,8424,8835,086A3A30101房房2301116.8194.640.17-0.20.2-0.070.12244、455,1615,451636,7845,250-636,7845,4515,231663,3175,6795,4492201117.2595.000.17-0.20.2-0.070.12455,1615,451639,183-639,1835,451665,8165,6792101117.2595.000.17-0.20.2-0.070.12455,1615,441638,011-638,0115,441664,5945,6682001117.2595.000.17-0.20.2-0.070.12455,1615,431636,838-636,8385,431663,3735,6581901245、117.2595.000.17-0.20.2-0.070.12455,1615,421635,666-635,6665,421662,1525,6471801117.2595.000.17-0.20.2-0.070.12455,1615,411634,493-634,4935,411660,9305,6371701117.2595.000.17-0.20.2-0.070.12455,1615,391632,148-632,1485,391658,4885,6161601117.2595.000.17-0.20.2-0.070.12455,1615,371629,803-629,8035,371246、656,0455,5951501117.2595.000.17-0.20.2-0.070.12455,1615,351627,458-627,4585,351653,6025,5741401117.2595.000.17-0.20.2-0.070.12455,1615,331625,113-625,1135,331651,1595,5541301117.2595.000.17-0.20.2-0.070.12455,1615,311622,768-622,7685,311648,7175,5331201117.2595.000.17-0.20.2-0.070.12455,1615,291620,247、423-620,4235,291646,2745,5121101117.2595.000.17-0.20.2-0.070.12455,1615,271618,078-618,0785,271643,8315,4911001117.2595.000.17-0.20.2-0.070.12455,1615,251615,733-615,7335,251641,3895,470901117.2595.000.17-0.20.2-0.070.12455,1615,231613,388-613,3885,231638,9465,449801117.2595.000.17-0.20.2-0.070.1245248、5,1615,211611,043-611,0435,211636,5035,429701117.2595.000.17-0.20.2-0.070.12455,1615,111599,318-599,3185,111624,2905,324601117.2595.000.17-0.20.2-0.070.12455,1615,031589,938-2-20,000569,9384,861593,6865,063501117.2595.000.17-0.20.2-0.070.12455,1614,991585,248-2-20,000565,2484,821588,8005,022401117.2249、595.000.17-0.20.2-0.070.12455,1614,951580,558-3-30,000550,5584,696573,4984,891301117.2595.000.17-0.20.2-0.070.12455,1614,911575,868-3-30,000545,8684,656568,6134,850201117.2595.000.17-0.20.2-0.070.12455,1614,871571,178-4115.86052,688623,8665,321649,8615,543101-A3A30202房房2302116.7494.580.2-0.20.130.16250、0.1535,2925,542647,0055,358-647,0055,5425,348673,9635,7735,5692202117.1494.900.2-0.20.130.160.1535,2925,542649,222-649,2225,542676,2725,7732102117.1494.900.2-0.20.130.160.1535,2925,532648,050-648,0505,532675,0525,7632002117.1494.900.2-0.20.130.160.1535,2925,522646,879-646,8795,522673,8325,7521902117251、.1494.900.2-0.20.130.160.1535,2925,512645,707-645,7075,512672,6125,7421802117.1494.900.2-0.20.130.160.1535,2925,502644,536-644,5365,502671,3925,7321702117.1494.900.2-0.20.130.160.1535,2925,482642,193-642,1935,482668,9515,7111602117.1494.900.2-0.20.130.160.1535,2925,462639,850-639,8505,462666,5115,69252、01502117.1494.900.2-0.20.130.160.1535,2925,442637,508-637,5085,442664,0705,6691402117.1494.900.2-0.20.130.160.1535,2925,422635,165-635,1655,422661,6305,6481302117.1494.900.2-0.20.130.160.1535,2925,402632,822-632,8225,402659,1895,6271202117.1494.900.2-0.20.130.160.1535,2925,382630,479-630,4795,382656253、,7495,6071102117.1494.900.2-0.20.130.160.1535,2925,362628,136-628,1365,362654,3095,5861002117.1494.900.2-0.20.130.160.1535,2925,342625,794-625,7945,342651,8685,565902117.1494.900.2-0.20.130.160.1535,2925,292619,937-619,9375,292645,7675,513802117.1494.900.2-0.20.130.160.1535,2925,272617,594-617,5945,254、272643,3275,492702117.1494.900.2-0.20.130.160.1535,2925,252615,251-615,2515,252640,8865,471602117.1494.900.2-0.20.130.160.1535,2925,202609,394-609,3945,202634,7855,419502117.1494.900.2-0.20.130.160.1535,2925,162604,708-604,7085,162629,9045,377402117.1494.900.2-0.20.130.160.1535,2925,122600,023-2-20,255、000580,0234,952604,1905,158302117.1494.900.2-0.20.130.160.1535,2925,082595,337-2-20,000575,3374,912599,3095,116202117.1494.900.2-0.20.130.160.1535,2925,042590,652-242.96014,368605,0205,165630,2295,380102-A3A30303房房230391.2073.890.04-0.2-0.2-0.07-0.06054,3124,612420,6424,363-420,6424,6124,404438,1694256、,8044,587220392.4374.880.04-0.2-0.2-0.07-0.06054,3124,612426,315-426,3154,612444,0784,804210392.4374.880.04-0.2-0.2-0.07-0.06054,3124,597424,929-424,9294,597442,6344,789200392.4374.880.04-0.2-0.2-0.07-0.06054,3124,582423,542-423,5424,582441,1904,773190392.4374.880.04-0.2-0.2-0.07-0.06054,3124,567422257、,156-422,1564,567439,7464,758180392.4374.880.04-0.2-0.2-0.07-0.06054,3124,552420,770-420,7704,552438,3024,742170392.4374.880.04-0.2-0.2-0.07-0.06054,3124,522417,997-417,9974,522435,4134,711160392.4374.880.04-0.2-0.2-0.07-0.06054,3124,492415,224-415,2244,492432,5254,679150392.4374.880.04-0.2-0.2-0.07258、-0.06054,3124,462412,451-412,4514,462429,6364,648140392.4374.880.04-0.2-0.2-0.07-0.06054,3124,432409,678-409,6784,432426,7484,617130392.4374.880.04-0.2-0.2-0.07-0.06054,3124,402406,905-406,9054,402423,8594,586120392.4374.880.04-0.2-0.2-0.07-0.06054,3124,372404,132-404,1324,372420,9714,554110392.4374259、.880.04-0.2-0.2-0.07-0.06054,3124,342401,359-401,3594,342418,0834,523100392.4374.880.04-0.2-0.2-0.07-0.06054,3124,312398,586-398,5864,312415,1944,49290392.4374.880.04-0.2-0.2-0.07-0.06054,3124,262393,965-393,9654,262410,3804,44080392.4374.880.04-0.2-0.2-0.07-0.06054,3124,232391,192-391,1924,232407,4260、924,40970392.4374.880.04-0.2-0.2-0.07-0.06054,3124,202388,419-388,4194,202404,6034,37760392.4374.880.04-0.2-0.2-0.07-0.06054,3124,152383,798-383,7984,152399,7894,32550392.4374.880.04-0.2-0.2-0.07-0.06054,3124,122381,025-381,0254,122396,9014,29440392.4374.880.04-0.2-0.2-0.07-0.06054,3124,092378,252-3261、78,2524,092394,0124,26330392.4374.880.04-0.2-0.2-0.07-0.06054,3124,042373,630-373,6304,042389,1984,21120392.4374.880.04-0.2-0.2-0.07-0.06054,3124,012370,857-175.15050,120420,9774,555438,5184,744-A3A30404房房2304111.6790.470.1700.13-0.070.11355,1115,426605,9185,1756.0004,800610,7185,4695,236636,1645,69262、75,4542204121.0298.040.1700.13-0.070.11355,1115,426656,650-656,6505,426684,0115,6522104121.0298.040.1700.13-0.070.11355,1115,411654,835-654,8355,411682,1205,6362004121.0298.040.1700.13-0.070.11355,1115,396653,020-653,0205,396680,2295,6211904121.0298.040.1700.13-0.070.11355,1115,381651,204-651,2045,3263、81678,3385,6051804121.0298.040.1700.13-0.070.11355,1115,366649,389-649,3895,366676,4475,5901704121.0298.040.1700.13-0.070.11355,1115,336645,758-645,7585,336672,6655,5581604121.0298.040.1700.13-0.070.11355,1115,306642,128-642,1285,306668,8835,5271504121.0298.040.1700.13-0.070.11355,1115,276638,497-63264、8,4975,276665,1015,4961404121.0298.040.1700.13-0.070.11355,1115,246634,867-634,8675,246661,3195,4651304121.0298.040.1700.13-0.070.11355,1115,216631,236-631,2365,216657,5385,4331204121.0298.040.1700.13-0.070.11355,1115,186627,605-627,6055,186653,7565,4021104121.0298.040.1700.13-0.070.11355,1115,15662265、3,975-623,9755,156649,9745,3711004121.0298.040.1700.13-0.070.11355,1115,126620,344-620,3445,126646,1925,340904121.0298.040.1700.13-0.070.11355,1115,096616,714-616,7145,096642,4105,308804121.0298.040.1700.13-0.070.11355,1115,066613,083-613,0835,066638,6285,277704121.0298.040.1700.13-0.070.11355,1115,266、016607,032-607,0325,016632,3255,225604121.0298.040.1700.13-0.070.11355,1114,986603,401-603,4014,986628,5435,194504121.0298.040.1700.13-0.070.11355,1114,956599,771-599,7714,956624,7615,162404121.0298.040.1700.13-0.070.11355,1114,876590,089-590,0894,876614,6765,079304121.0298.040.1700.13-0.070.11355,1267、114,826584,038-584,0384,826608,3735,027204121.0298.040.1700.13-0.070.11355,1114,796580,408132.650106,120686,5285,673715,1335,909104-7869100.97A3小计算9841.0649,941,06650,029,16252,113,711811247.42275,0755,0845,296A总计29755.58147,162,130148,100,844154,271,7134,9464,9775,18557478.66三栋总价288,094,378三栋均价5,01268、2天天景景花花园园毛坯比准3950按揭反算数0.96一一期期价价格格反反算算系系数数=0.98=0.98 0.980.98 0.990.960.990.964850245022222222260装修比准4590系系数数维维度度附附加加值值初初始始评评估估价价格格价价目目表表实实际际价价格格栋栋座座房房型型房房号号建建筑筑面面积积(m2)套套内内面面积积(m2)景景观观系系数数5 50%户户型型系系数数5 5%朝朝向向系系数数30%30%安安静静度度15%综综合合系系数数原原始始栋栋均均价价原原始始单单价价原原始始总总价价层层差差后后栋栋均均价价策策略略附附加加值值私私家家花花园园面面积积150269、01500花花池池地地下下储储藏藏室室15001500顶顶层层私私家家天天面面面面积积露露台台(m2)800800附附加加价价值值初初始始成成交交总总价价初初始始成成交交单单价价初初始始成成交交栋栋均均价价初初始始成成交交栋栋总总价价商商业业按按揭揭付付款款总总价价商商业业按按揭揭付付款款价价单单价价商商业业按按揭揭付付款款栋栋均均价价天景花园A价格分析总表注释:可在本表绿绿色色框框内输入数字;由于套用较多公式,请勿改动本表其他数字或行列。请请输输入入基基准准单单价价:A小高层260套反反算算系系数数:0.960.96请请输输入入附附加加值值标标准准价价:一一楼楼入入户户花花园园、后后花花园园270、:元元/m2首首层层下下沉沉花花园园:地地下下室室采采光光天天井井:元元/个个露露 台台:家家庭庭娱娱乐乐室室:元元/m2挖挖洞洞部部分分花花园园:初初始始评评估估价价分分析析(已已含含附附加加值值)楼楼栋栋套套数数总总建建筑筑面面积积初初始始评评估估总总售售价价初初始始评评估估单单价价单单价价分分布布情情况况P63006500P6000套套数数比比例例套套数数A1A19810,46351,923,7244,9634,96300%0A2A2749,45246,147,9584,8834,88300%0A3A3889,84150,029,1625,0845,08400%0合合 计计26029,7271、56148,100,8444,9774,97700%0价价目目表表价价格格分分析析(商商业业按按揭揭价价)楼楼栋栋套套数数总总建建筑筑面面积积价价目目表表总总价价价价目目表表单单价价单单价价分分布布情情况况P63006300P6000套套数数比比例例套套数数A1A19810,46354,087,2135,16900%3A2A2749,45248,070,7905,08600%5A3A3889,84152,113,7115,29600%0合合 计计26029,756154,271,7135,18500%8面均价总均价A1A1标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)户型建筑面积套数272、5715.5172795614.280901房标准层3340.86245534.2669648062.654902房标准层2810.40244265.3356342088.443803房标准层2005.05254719.6233435470.204404房标准层2306.70255169.37410合计10463.019800A2A2标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)#VALUE!户型建筑面积套数5843.7529830382.683201房标准层3410.34244606.5429556910.76502房标准层3022.39254710.1267568753.4497273、03房标准层3018.78255086.04340合计9451.517400A3A3标标准准层层初初始始评评估估价价(按按揭揭实实收收价价)#VALUE!户型建筑面积套数5449.2268638812.856601房标准层2579.06225571.0446652490.874202房标准层2576.68224570.074422156.434203房标准层2032.23225434.2623655344.861804房标准层2653.09225295.53830合计9841.068815001500元元/m22 2、3 3楼楼入入户户花花园园:800800元元/m2平平 屋屋 顶顶:1500274、1500元元/m2储储 藏藏 室室:6000P5555005500P52005200P50005000P4800比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数0%1616%2627%88%00%1926%79%00%00%78%4045%910%80%4250%7381%1718%86000P5555005500P52005200P50005000P4800比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数3%3334%1414%00%97%2027%11%00%130%3742%1922%89%410%90103%3437%89%26总价平平均均单单价价最高总275、价最高单价 最低总价 最低单价平均每套总价18,330,9535487791,2785,725723,0305,191763,79014,931,3645313681,3455,816586,6865,008622,1408,210,1234095441,3635,863295,3733,672328,40510,451,2854531521,7035,822369,7674,001418,05151,923,7244963791,2785,863295,3733,672天景花园A价格分析总表注释:可在本表绿绿色色框框内输入数字;由于套用较多公式,请勿改动本表其他数字或行列。首首层层下下沉沉花276、花园园:露露 台台:挖挖洞洞部部分分花花园园:单单价价分分布布情情况况6500P6000单单价价分分布布情情况况6300P6000总价平均单价最高总价最高单价 最低总价 最低单价平均每套总价19,132,0175610823,4175,824748,0835,263797,16713,365,8584422632,0565,358479,8983,964534,63413,650,0834522663,0365,554486,5774,026546,00346,147,9584883823,4175824479,8983,964总价平均单价最高总价最高单价 最低总价 最低单价平均每套总价13,277、491,7285231639,1835,451-4,656613,26013,780,6075348649,2225,542575,3374,912626,3918,915,9444387426,3154,612373,6304,042405,27013,840,8835217686,5285,673584,0384,826629,13150,029,1625084686,528567304,0420.950.95元元/m2元元/m2元元/m24800P45004500P42004200P40004000P比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数比比例例0%1212%1278、616%1010%1010%98980%2128%1926%79%11%74749%1011%1011%45%00%88889%4352%4553%2124%1112%2602604800P45004500P42004200P40004000P比比例例套套数数比比例例套套数数比比例例套套数数比比例例套套数数比比例例9%99%1818%77%55%989818%2027%1318%23%00%74745%1214%89%00%00%888831%4150%3945%910%55%2602605000P48005000P4800Price1万万科科天天景景花花园园B1B1单单元元价价目目表表010279、1单单位位0202单单位位楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)18F18F3房2厅2卫115.73115.7394.5894.58655,378655,378648,825648,82280、5635,717635,71718F18F3房2厅1卫88.1488.1472.0372.03446,778446,778442,310442,310433,375433,37517F17F3房2厅2卫116.12116.1294.9094.90657,587657,587651,011651,011637,859637,85917F17F3房2厅1卫88.1488.1472.0372.03446,778446,778442,310442,310433,375433,37516F16F3房2厅2卫116.12116.1294.9094.90655,143655,143648,592648,59281、2635,489635,48916F16F3房2厅1卫88.1488.1472.0372.03444,923444,923440,474440,474431,576431,57615F15F3房2厅2卫116.12116.1294.9094.90652,700652,700646,173646,173633,119633,11915F15F3房2厅1卫88.1488.1472.0372.03443,069443,069438,638438,638429,777429,77714F14F3房2厅2卫116.12116.1294.9094.90650,256650,256643,754643,75282、4630,748630,74814F14F3房2厅1卫88.1488.1472.0372.03441,214441,214436,802436,802427,977427,97713F13F3房2厅2卫116.12116.1294.9094.90647,813647,813641,334641,334628,378628,37813F13F3房2厅1卫88.1488.1472.0372.03439,359439,359434,965434,965426,178426,17812F12F3房2厅2卫116.12116.1294.9094.90645,369645,369638,915638,91283、5626,008626,00812F12F3房2厅1卫88.1488.1472.0372.03437,504437,504433,129433,129424,379424,37911F11F3房2厅2卫116.12116.1294.9094.90642,925642,925636,496636,496623,638623,63811F11F3房2厅1卫88.1488.1472.0372.03435,649435,649431,293431,293422,580422,58010F10F3房2厅2卫116.12116.1294.9094.90640,482640,482634,077634,07284、7621,267621,26710F10F3房2厅1卫88.1488.1472.0372.03433,795433,795429,457429,457420,781420,7819F9F3房2厅2卫116.12116.1294.9094.90638,038638,038631,658631,658618,897618,8979F9F3房2厅1卫88.1488.1472.0372.03431,940431,940427,620427,620418,982418,9828F8F3房2厅2卫116.12116.1294.9094.90635,595635,595629,239629,239616,5285、27616,5278F8F3房2厅1卫88.1488.1472.0372.03430,085430,085425,784425,784417,182417,182本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price17F7F3房2厅2卫116.12116.1294.9094.90633,151633,151626,819626,819614,156614,1567F7F3房2厅1卫88.1488.1472.0372.03428,230428,230423,948423,948415,383415,3836F6F3房2厅2卫116.12116.1294.9094.9286、0628,264628,264621,981621,981609,416609,4166F6F3房2厅1卫88.1488.1472.0372.03424,521424,521420,275420,275411,785411,7855F5F3房2厅2卫116.12116.1294.9094.90623,376623,376617,143617,143604,675604,6755F5F3房2厅1卫88.1488.1472.0372.03420,811420,811416,603416,603408,187408,1874F4F3房2厅2卫116.12116.1294.9094.90618,489287、618,489612,304612,304599,935599,9354F4F3房2厅1卫88.1488.1472.0372.03417,101417,101412,930412,930404,588404,5883F3F3房2厅2卫116.12116.1294.9094.90613,602613,602607,466607,466595,194595,1943F3F3房2厅1卫88.1488.1472.0372.03413,392413,392409,258409,258400,990400,9902F2F3房2厅2卫116.12116.1294.9094.90639,666639,6666288、33,269633,269620,476620,4762F2F3房2厅1卫88.1488.1472.0372.03409,682409,682405,585405,585397,392397,3921F1F3房2厅2卫0.000.00-1F1F3房2厅1卫0.000.00-B1B1小小计计1973.6510769055.631498.387271382.90本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1B1B1总总计计6,46730,410,093B1B1标标准准层层小小计计1,74110,877,8341,4987,344,831标准层面价栋均价最高折扣289、价最低折扣价标准层面价栋均价最高折扣价最低折扣价4,733本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1万万科科天天景景花花园园B1B1单单元元价价目目表表0303单单位位0404单单位位楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)公公积积金金或或组组合合按按揭揭付付款款(原原价价290、)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)18F18F2房2厅1卫78.8078.8064.4064.40341,351341,351337,937337,937331,110331,11018F18F3房2厅1卫84.5284.5269.0869.08372,535372,535368,810368,810361,359361,35917F17F2房2厅1卫79.8379.8365.2465.24345,812345,812342,354342,354335,438335,43817F17F3房2厅1卫91.5091.5074.7874.78403,301291、403,301399,268399,268391,202391,20216F16F2房2厅1卫79.8379.8365.2465.24343,293343,293339,860339,860332,994332,99416F16F3房2厅1卫91.5091.5074.7874.78400,413400,413396,409396,409388,400388,40015F15F2房2厅1卫79.8379.8365.2465.24340,773340,773337,365337,365330,549330,54915F15F3房2厅1卫91.5091.5074.7874.78397,524397,292、524393,549393,549385,599385,59914F14F2房2厅1卫79.8379.8365.2465.24338,253338,253334,870334,870328,105328,10514F14F3房2厅1卫91.5091.5074.7874.78394,636394,636390,690390,690382,797382,79713F13F2房2厅1卫79.8379.8365.2465.24335,733335,733332,376332,376325,661325,66113F13F3房2厅1卫91.5091.5074.7874.78391,748391,7483293、87,830387,830379,995379,99512F12F2房2厅1卫79.8379.8365.2465.24333,213333,213329,881329,881323,217323,21712F12F3房2厅1卫91.5091.5074.7874.78388,860388,860384,971384,971377,194377,19411F11F2房2厅1卫79.8379.8365.2465.24329,013329,013325,723325,723319,143319,14311F11F3房2厅1卫91.5091.5074.7874.78384,046384,046380,2294、05380,205372,524372,52410F10F2房2厅1卫79.8379.8365.2465.24326,493326,493323,228323,228316,698316,69810F10F3房2厅1卫91.5091.5074.7874.78381,158381,158377,346377,346369,723369,7239F9F2房2厅1卫79.8379.8365.2465.24323,973323,973320,734320,734314,254314,2549F9F3房2厅1卫91.5091.5074.7874.78378,269378,269374,487374,48295、7366,921366,9218F8F2房2厅1卫79.8379.8365.2465.24321,454321,454318,239318,239311,810311,8108F8F3房2厅1卫91.5091.5074.7874.78375,381375,381371,627371,627364,120364,120本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price17F7F2房2厅1卫79.8379.8365.2465.24318,934318,934315,744315,744309,366309,3667F7F3房2厅1卫91.5091.5074.7874296、.78372,493372,493368,768368,768361,318361,3186F6F2房2厅1卫79.8379.8365.2465.24316,414316,414313,250313,250306,921306,9216F6F3房2厅1卫91.5091.5074.7874.78369,605369,605365,909365,909358,516358,5165F5F2房2厅1卫79.8379.8365.2465.24312,214312,214309,092309,092302,848302,8485F5F3房2厅1卫91.5091.5074.7874.78364,79136297、4,791361,143361,143353,847353,8474F4F2房2厅1卫79.8379.8365.2465.24309,694309,694306,597306,597300,403300,4034F4F3房2厅1卫91.5091.5074.7874.78361,903361,903358,284358,284351,045351,0453F3F2房2厅1卫79.8379.8365.2465.24307,174307,174304,102304,102297,959297,9593F3F3房2厅1卫91.5091.5074.7874.78359,014359,014355,424298、355,424348,244348,2442F2F2房2厅1卫79.8379.8365.2465.24304,654304,654301,608301,608295,515295,5152F2F3房2厅1卫91.5091.5074.7874.78345,604345,604342,148342,148335,236335,2361F1F2房2厅1卫0.000.00-1F1F3房2厅1卫90.3090.3073.8073.80504,877504,877499,828499,828489,731489,7311356.085492959.331638.826876695.35本价目表仅供内部参考299、。以上价格如有更改,恕不另行通知。二五年十一月十一日Price11,3565,548,4441,6395,736,661标准层面价栋均价最高折扣价最低折扣价标准层面价栋均价最高折扣价最低折扣价本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1万万科科天天景景花花园园A1A1单单元元价价目目表表0101单单位位0202单单位位楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)公公积积金金或或组组合合按按揭揭付付款款(原300、原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)25F25F3房2厅2卫137.42137.42111.33111.33827,751827,751819,473819,473802,918802,91825F25F3房2厅2卫116.70116.7094.5594.55677,512677,512670,737670,737657,187657,18724F24F3房2厅2卫139.28139.28112.84112.84832,301、573832,573824,247824,247807,596807,59624F24F3房2厅2卫117.14117.1494.9194.91675,234675,234668,481668,481654,977654,97723F23F3房2厅2卫139.28139.28112.84112.84831,108831,108822,797822,797806,174806,17423F23F3房2厅2卫117.14117.1494.9194.91674,001674,001667,261667,261653,781653,78122F22F3房2厅2卫139.28139.28112.8411302、2.84829,642829,642821,346821,346804,753804,75322F22F3房2厅2卫117.14117.1494.9194.91672,769672,769666,041666,041652,586652,58621F21F3房2厅2卫139.28139.28112.84112.84828,177828,177819,895819,895803,331803,33121F21F3房2厅2卫117.14117.1494.9194.91671,536671,536664,821664,821651,390651,39020F20F3房2厅2卫139.28139.28303、112.84112.84826,711826,711818,444818,444801,910801,91020F20F3房2厅2卫117.14117.1494.9194.91670,304670,304663,601663,601650,194650,19419F19F3房2厅2卫139.28139.28112.84112.84819,384819,384811,190811,190794,802794,80219F19F3房2厅2卫117.14117.1494.9194.91664,141664,141657,499657,499644,217644,21718F18F3房2厅2卫139.304、28139.28112.84112.84817,918817,918809,739809,739793,381793,38118F18F3房2厅2卫117.14117.1494.9194.91662,908662,908656,279656,279643,021643,02117F17F3房2厅2卫139.28139.28112.84112.84814,987814,987806,837806,837790,538790,53817F17F3房2厅2卫117.14117.1494.9194.91660,443660,443653,839653,839640,630640,63016F16F3房305、2厅2卫139.28139.28112.84112.84812,056812,056803,936803,936787,695787,69516F16F3房2厅2卫117.14117.1494.9194.91657,978657,978651,398651,398638,239638,23915F15F3房2厅2卫139.28139.28112.84112.84809,125809,125801,034801,034784,852784,85215F15F3房2厅2卫117.14117.1494.9194.91655,513655,513648,958648,958635,848635,848306、14F14F3房2厅2卫139.28139.28112.84112.84806,194806,194798,132798,132782,009782,00914F14F3房2厅2卫117.14117.1494.9194.91653,048653,048646,518646,518633,457633,45713F13F3房2厅2卫139.28139.28112.84112.84803,263803,263795,231795,231779,165779,16513F13F3房2厅2卫117.14117.1494.9194.91650,583650,583644,077644,077631,06307、6631,06612F12F3房2厅2卫139.28139.28112.84112.84800,332800,332792,329792,329776,322776,32212F12F3房2厅2卫117.14117.1494.9194.91648,118648,118641,637641,637628,674628,67411F11F3房2厅2卫139.28139.28112.84112.84797,401797,401789,427789,427773,479773,47911F11F3房2厅2卫117.14117.1494.9194.91645,653645,653639,196639,1308、96626,283626,28310F10F3房2厅2卫139.28139.28112.84112.84794,470794,470786,526786,526770,636770,63610F10F3房2厅2卫117.14117.1494.9194.91643,188643,188636,756636,756623,892623,8929F9F3房2厅2卫139.28139.28112.84112.84791,539791,539783,624783,624767,793767,7939F9F3房2厅2卫117.14117.1494.9194.91640,723640,723634,3166309、34,316621,501621,5018F8F3房2厅2卫139.28139.28112.84112.84788,609788,609780,722780,722764,950764,9508F8F3房2厅2卫117.14117.1494.9194.91638,258638,258631,875631,875619,110619,1107F7F3房2厅2卫139.28139.28112.84112.84785,678785,678777,821777,821762,107762,1077F7F3房2厅2卫117.14117.1494.9194.91635,793635,793629,4356310、29,435616,719616,719本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price16F6F3房2厅2卫139.28139.28112.84112.84778,350778,350770,567770,567755,000755,0006F6F3房2厅2卫116.88116.8894.6994.69630,692630,692624,385624,385611,771611,7715F5F3房2厅2卫139.28139.28112.84112.84772,488772,488764,763764,763749,314749,3145F5F3房2厅2卫11311、6.88116.8894.6994.69625,773625,773619,515619,515607,000607,0004F4F3房2厅2卫139.28139.28112.84112.84766,626766,626758,960758,960743,627743,6274F4F3房2厅2卫117.14117.1494.9194.91622,235622,235616,012616,012603,568603,5683F3F3房2厅2卫139.28139.28112.84112.84760,764760,764753,157753,157737,941737,9413F3F3房2厅2卫11312、7.14117.1494.9194.91617,305617,305611,132611,132598,785598,7852F2F3房2厅2卫139.28139.28112.84112.84792,470792,470784,545784,545768,696768,6962F2F3房2厅2卫117.14117.1494.9194.91716,903716,903709,734709,734695,396695,3961F1F3房2厅2卫-1F1F3房2厅2卫-本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1A1A1小小计计3340.8619,094,74313、32810.4015,553,504A1A1总总计计10,46354,087,213A1A1标标准准层层小小计计2,08919,287,6191,5228,386,995标准层面价栋均价最高折扣价最低折扣价标准层面价栋均价最高折扣价最低折扣价6,312本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1万万科科天天景景花花园园A2A2单单元元价价目目表表0101单单位位0202单单位位楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售314、售价价 (元元)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)25F25F4房2厅2卫141.12141.12114.33114.33864,718864,718856,071856,071838,777838,77725F25F3房2厅2卫119.82119.8297.0897.08589,513589,513583,618583,618571,827571,82724F24F4房2厅315、2卫142.14142.14115.16115.16866,390866,390857,726857,726840,398840,39824F24F3房2厅2卫121.07121.0798.0998.09591,376591,376585,462585,462573,635573,63523F23F4房2厅2卫142.14142.14115.16115.16864,894864,894856,245856,245838,948838,94823F23F3房2厅2卫121.07121.0798.0998.09589,465589,465583,571583,571571,781571,78122316、F22F4房2厅2卫142.14142.14115.16115.16863,399863,399854,765854,765837,497837,49722F22F3房2厅2卫121.07121.0798.0998.09587,554587,554581,679581,679569,928569,92821F21F4房2厅2卫142.14142.14115.16115.16861,903861,903853,284853,284836,046836,04621F21F3房2厅2卫121.07121.0798.0998.09585,644585,644579,787579,787568,0745317、68,07420F20F4房2厅2卫142.14142.14115.16115.16860,408860,408851,804851,804834,595834,59520F20F3房2厅2卫121.07121.0798.0998.09583,733583,733577,895577,895566,221566,22119F19F4房2厅2卫142.14142.14115.16115.16858,912858,912850,323850,323833,145833,14519F19F3房2厅2卫121.07121.0798.0998.09581,822581,822576,004576,004318、564,367564,36718F18F4房2厅2卫142.14142.14115.16115.16857,416857,416848,842848,842831,694831,69418F18F3房2厅2卫121.07121.0798.0998.09579,911579,911574,112574,112562,514562,51417F17F4房2厅2卫142.14142.14115.16115.16854,425854,425845,881845,881828,793828,79317F17F3房2厅2卫121.07121.0798.0998.09576,090576,090570,32319、9570,329558,807558,80716F16F4房2厅2卫142.14142.14115.16115.16851,434851,434842,920842,920825,891825,89116F16F3房2厅2卫121.07121.0798.0998.09572,268572,268566,545566,545555,100555,10015F15F4房2厅2卫142.14142.14115.16115.16848,443848,443839,959839,959822,990822,99015F15F3房2厅2卫121.07121.0798.0998.09568,446568,4320、46562,762562,762551,393551,39314F14F4房2厅2卫142.14142.14115.16115.16845,452845,452836,997836,997820,088820,08814F14F3房2厅2卫121.07121.0798.0998.09564,625564,625558,978558,978547,686547,68613F13F4房2厅2卫142.14142.14115.16115.16842,461842,461834,036834,036817,187817,18713F13F3房2厅2卫121.07121.0798.0998.09560,321、803560,803555,195555,195543,979543,97912F12F4房2厅2卫142.14142.14115.16115.16839,470839,470831,075831,075814,285814,28512F12F3房2厅2卫121.07121.0798.0998.09556,981556,981551,411551,411540,272540,27211F11F4房2厅2卫142.14142.14115.16115.16836,478836,478828,114828,114811,384811,38411F11F3房2厅2卫121.07121.0798.099322、8.09550,612550,612545,106545,106534,093534,09310F10F4房2厅2卫142.14142.14115.16115.16833,487833,487825,152825,152808,483808,48310F10F3房2厅2卫121.07121.0798.0998.09546,790546,790541,322541,322530,386530,3869F9F4房2厅2卫142.14142.14115.16115.16830,496830,496822,191822,191805,581805,5819F9F3房2厅2卫121.07121.0798323、.0998.09542,969542,969537,539537,539526,679526,6798F8F4房2厅2卫142.14142.14115.16115.16818,531818,531810,346810,346793,975793,9758F8F3房2厅2卫121.07121.0798.0998.09539,147539,147533,755533,755522,972522,972本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price1万万科科天天景景花花园园A1A1单单元元价价目目表表0303单单位位0404单单位位楼楼层层户户型型建建筑筑面面积积324、(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)楼楼层层户户型型建建筑筑面面积积(m(m2 2)套套内内面面积积(m(m2 2)售售价价 (元元)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)公公积积金金或或组组合合按按揭揭付付款款(原原价价)商商业业按按揭揭付付款款(九九九九折折)一一次次性性付付款款(九九七七折折)25F25F2房2厅1卫79.4279.4264.3464.34357,783357,783354,205354,205347,050347,05025F25F3房2厅1卫91.2325、091.2073.8973.89459,168459,168454,576454,576445,393445,39324F24F2房2厅1卫80.4580.4565.1865.18362,423362,423358,799358,799351,551351,55124F24F3房2厅1卫92.4392.4374.8874.88460,856460,856456,247456,247447,030447,03023F23F2房2厅1卫80.4580.4565.1865.18361,154361,154357,542357,542350,319350,31923F23F3房2厅1卫92.4392.326、4374.8874.88459,397459,397454,803454,803445,615445,61522F22F2房2厅1卫80.4580.4565.1865.18359,884359,884356,285356,285349,087349,08722F22F3房2厅1卫92.4392.4374.8874.88457,938457,938453,359453,359444,200444,20021F21F2房2厅1卫80.4580.4565.1865.18358,614358,614355,028355,028347,856347,85621F21F3房2厅1卫92.4392.4374327、.8874.88456,480456,480451,915451,915442,785442,78520F20F2房2厅1卫80.4580.4565.1865.18357,344357,344353,771353,771346,624346,62420F20F3房2厅1卫92.4392.4374.8874.88455,021455,021450,471450,471441,370441,37019F19F2房2厅1卫80.4580.4565.1865.18356,075356,075352,514352,514345,392345,39219F19F3房2厅1卫92.4392.4374.887328、4.88453,562453,562449,026449,026439,955439,95518F18F2房2厅1卫80.4580.4565.1865.18354,805354,805351,257351,257344,161344,16118F18F3房2厅1卫92.4392.4374.8874.88452,103452,103447,582447,582438,540438,54017F17F2房2厅1卫80.4580.4565.1865.18352,265352,265348,743348,743341,697341,69717F17F3房2厅1卫92.4392.4374.8874.88329、449,186449,186444,694444,694435,710435,71016F16F2房2厅1卫80.4580.4565.1865.18349,726349,726346,229346,229339,234339,23416F16F3房2厅1卫92.4392.4374.8874.88446,268446,268441,805441,805432,880432,88015F15F2房2厅1卫80.4580.4565.1865.18347,187347,187343,715343,715336,771336,77115F15F3房2厅1卫92.4392.4374.8874.88443,330、350443,350438,917438,917430,050430,05014F14F2房2厅1卫80.4580.4565.1865.18344,647344,647341,201341,201334,308334,30814F14F3房2厅1卫92.4392.4374.8874.88440,433440,433436,028436,028427,220427,22013F13F2房2厅1卫80.4580.4565.1865.18342,108342,108338,687338,687331,844331,84413F13F3房2厅1卫92.4392.4374.8874.88437,5154331、37,515433,140433,140424,390424,39012F12F2房2厅1卫80.4580.4565.1865.18339,568339,568336,172336,172329,381329,38112F12F3房2厅1卫92.4392.4374.8874.88434,598434,598430,252430,252421,560421,56011F11F2房2厅1卫80.4580.4565.1865.18335,336335,336331,982331,982325,276325,27611F11F3房2厅1卫92.4392.4374.8874.88429,735429,7332、35425,437425,437416,843416,84310F10F2房2厅1卫80.4580.4565.1865.18332,796332,796329,468329,468322,812322,81210F10F3房2厅1卫92.4392.4374.8874.88426,817426,817422,549422,549414,013414,0139F9F2房2厅1卫80.4580.4565.1865.18330,257330,257326,954326,954320,349320,3499F9F3房2厅1卫92.4392.4374.8874.88423,900423,900419,66333、1419,661411,183411,1838F8F2房2厅1卫80.4580.4565.1865.18327,717327,717324,440324,440317,886317,8868F8F3房2厅1卫92.4392.4374.8874.88420,982420,982416,772416,772408,353408,3537F7F2房2厅1卫80.4580.4565.1865.18325,178325,178321,926321,926315,423315,4237F7F3房2厅1卫92.4392.4374.8874.88418,064418,064413,884413,884405,522405,522本价目表仅供内部参考。以上价格如有更改,恕不另行通知。二五年十一月十一日Price16F6F2房2厅1卫80.4580.4565.1865.18320,945320,945317,