茂華集團(tuán)石景山TSM項目投資估算

茂華集團(tuán)石景山TSM項目建筑面積匯總表,,,,,,,,,,,,,,,,,,

序號,,地塊名稱,總建筑面積,住宅,,,公建,,,商業(yè),,,車庫,,,會所（配套）,,

,,,,地上,地下,合計,地上,地下,合計,地上,地下,合計,人防車庫,非人防車庫,合計,地上,地下,合計

1,,08#,56404,39295,4702,43997,,,,3289,0,3289,3333,3465,6798,1500,820,2320

2,,19#,95441,71049,8999,80048,,,,1592,1592,3184,5833,6376,12209,,,

3,,23#24#,81355,62607,6752,69359,,,,3748,3748,7496,446,4054,4500,,,

4,,21#,27104,,,,21504,2965,24469,,,,791,1845,2635,,,

5,,25#,37901,,,,30101,2519,32620,,,,1584,3697,5281,,,

6,,,298205,,,193404,,,57089,,,13969,,,31423,,,2320

,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,

茂華集團(tuán)石景山TSM項目可銷售面積匯總表,,,,,,,,,,,,,,,,,,

序號,,地塊名稱,總銷售面積,住宅,,,公建,,,商業(yè),,,車庫,,,會所（配套）,,

,,,,,,合計,地上,地下,合計,地上,地下,合計,人防車庫,非人防車庫,合計,地上,地下,合計

1,,08#,48014,41260,,41260,,,,3289,,3289,,3465,3465,,,

2,,19#,82569,74601,,74601,,,,1592,,1592,,6376,6376,,,

3,,23#24#,73539,65737,,65737,,,,3748,,3748,,4054,4054,,,

4,,21#,23349,,,,21504,,21504,,,,,1845,1845,,,

5,,25#,33798,,,,30101,,30101,,,,,3697,3697,,,

6,,,261269,,,181599,,,51605,,,8629,,,19436,,,

,,備注：,,,,,,,,,,,,,,,,

,,１．住宅可銷售面積按地上建筑面積的１．０５倍計算；,,,,,,,,,,,,,,,,

,,２．商業(yè)可銷售面積按地上建筑面積的計算；,,,,,,,,,,,,,,,,

,,３．車庫可銷售面積按非人防車庫建筑面積計算；,,,,,,,,,,,,,,,,

,,４．公建可銷售面積按地上建筑面積計算；,,,,,,,,,,,,,,,,

,序號,費用名稱,,,費用金額,分?jǐn)傇瓌t,,分?jǐn)偦鶖?shù),,住宅,,商業(yè),公建,車庫,,,,

,,,,,,,,,,粗裝,精裝,,,,,,,

,1,土地拆遷及地價,,,50075,住宅商業(yè)公建,,241833,,2071,2071,2071,2071,,,,,

,2,前期費用,,,4176,住宅商業(yè)公建,,241833,,173,173,173,173,,,,,

,3,住宅建安費用,,,44401,住宅,,181599,,2445,2445,,,,,,,

,4,08＃/19＃地塊住宅戶內(nèi)精裝修,,,12138,08＃19＃地塊住宅,,115861,,,1048,,,,,,,

,5,商業(yè)建安費用,,,2717,商業(yè),,8629,,,,3149,,,,,,

,6,公建建安費用,,,19981,公建,,51605,,,,,3872,,,,,

,7,車庫建安費用,,,7256,非人防不分?jǐn)偅朔婪謹(jǐn)?,241833,,90,90,90,90,2760,,,,

,8,會所及配套建安費用,,,896,住宅商業(yè)公建,,241833,,37,37,37,37,,,,,

,9,市政工程費用,,,15973,住宅商業(yè)公建,,241833,,660,660,660,660,,,,,

,10,管理營銷財務(wù)不可預(yù)見稅費,,,34183,住宅商業(yè)公建,,241833,,1414,1414