博覽園綜合開發(fā)商業(yè)計劃書

#basicfacilitiesforpublicgood:口192.40million口1.5口=口2.88million.costformunicipalpublicfacilities:口5.79millionnon-dwelling:193,077口口口 30/口=D5.79milliondwelling:(thecostforeconomicalapracticalhouseswillnotbereckonedin).costforconstructionofpeoplesairdefenseinanewsite:non-dwelling:193,077口口口 30/口=D5.79milliondwelling:(thecostforeconomicalapracticalhouseswillnotbereckonedin).costfortheestablishmentofcommercialservice:口7.13millionordinaryhouses:516.517□□口 13.8/口=D7.13million.fundfortrafficandcommunicationfacilities:D2.84millionshopfront:193,077DDD 4/口=D0.77milliondwelling:516.517DDD 4/口=D2.07million.fundforindustryandagriculturedevelopment:D0.92million(193,077D+516.517D)DD1.3/D=D0.92million.fundforpoollaborinsurance:D7.22millionshopfront:193,077DDD 16/D=D3.09milliondwelling(economicalapracticalones):516.517DDD 8/D=D4.13million14.costforfiresafetyfacilities:D0.87million②dwelling:516.517口口口 0.75/口=口0.39million15.costforsupervisionofengineeringquality:口0.88millionnon-dwelling:193,077口口□ 1.2/口=D0.23milliondwelling:516.517口口口 0.25/口=D0.27millionbasicfacilitiesforpublicgood:19.240口2口=D0.38million.costforhousesremovalmanagement:口0.16million口39.78million口4口=D0.16million.costforbidmanagement:口0.32millionnon-dwelliong:193.077口口□ 0.7/口=D0.14milliondwelling(economicalapracticalones):516.517□□口 0.35/口=D0.18million19.servicechargeforhousestransfer:D0.94millionnon-dwelling:193.077DDD 7/口□50口=D0.68millionDwelling(economicalapracticalones):516.517DDD 1.0/口=D0.26million.costforcheckingthebudgetandfinalaccountsofeconomicalandpracticalhousing:D0.81million516.517DDD 1.56/D=D0.81million.costfordevelopmentmanagement:(1+2)x3D=(96.20+156.09)D3口=D7.56erestontankloan:(96.20+156.09+84.00)x5％D50％=(96.20+156.09)D3％=D8.40jectexpensesunpredictable:(96.20+156.09+39.78)x4%=￥15.53millionAppendixDCalculationoftotaloutputforconstructionofcrapemyrtleexpogardenl.outputofbuildingproperty:D321.89millionCrapemyrtleartisticworkshops:21.998DDD 1,200/口=D26.40millionNewly-operatedarea:75.962DDD 2,500/口口50口+75,962DDD 800/口口50口口2storeys=D155.72millionExhibitionareafornewandadvancedbuildingmaterials:11,266DDD 2,500/DD 50口+11,266DDD 800/DD 50DD2=D23.09millionMarketofflowersandplants:17,814DDD 2,000/DD50口+17,814DDD 780/DD50DD2=D31.71millionCrapemyrtlehousingquarters:28.411DDD800/D=D22.73millionProcessingarea:17,607DDD 1,200/D=D21.13millionMeetingexhibitioncenter:11,944DDD 1,200/D=D14.33millionKindergarten,gymandschool:20,971口口口 700/D=D14.68millionCrapemyrtleresearchcenter:7,200口口3口口560/口=D12.10million3.outputoflandedestate:D320.79millionNewly-runcommercialarea:75,963DDD 1,300/口口 50口=D49.38millionExhibitioncenterfornewandadvancedbuildingmaterials:11,266DDD 1,300/DD 50口=D73.23millionCrapemyrtleartisticflowerworkshops:36,664DDD 700/DD70口=D17.97millionCrapemyrtlehousingquarters:18,941DDD 700/DD70口=D9.28millionProcessingarea:88,035DDD 700/DD 80口=D49.30millionSchool,gym,kindergartenandteachers,residence:26,214DDD 700/DD 80口=D14.68millionAutomobilescity:47,145DDD 1,100/D=D51.68millionBusstations:36,864DDD 900/D=D33.18million21f(westofplaza)7,600DDD 1,500/D=D11.40millionMarketforflowersandplants:?17,814口口□ 1,200/口口50口=10.69million3.businesstax:-(32,189+32,079-1,433-1,468-1,210)口5.5口二」33.09millionAppendix口Conditionscollectionofthesecond-termprojectofbuildingmaterialcity.conditionsofeachhousingquarters:No.1housingquarters:fromshaoshiRd.todapotheplantfarmRemovalof20buildings;totalarea:4,400m2Totalareaofland:348muinclusiveoforchard243mu,nonirrigatedfarmland68mu,vegetableplot15mu,pool2muandbarrenhills20mu.13,600citrustreesinallNo.2housingquarters:includingthreeparts:dengjiacourtyard,chengdongfarm,anddongguapond.Removalof53buildings;totalarea:19,200m2(inclusiveof4,500m2oftwofive-storeybuildingsnearbaoqingrd.)Totallandareacovered:163muinclusiveoforchard130mu,nonirrigatedhand10mu,andpool23mu.10,000citrustreesinallNo.3housingquarters:(qiaojiavillageandchengdonggardenspot)Removalof34buildings;totalarea:8,000m2Totallandareacovered:171mu,inclusiveoforchard100mu,paddyfield60mu,pool11mu,andnonirrigatedland38mu.8,000citrustreesinall.No.4housingquarters:fromeastofthesmallcementroadtotheforkofmeanshancanal(wangjiepavilion)removalof18buildings;totalarea:5,300口.Totallandareacovered:220muinclusiveoforchard220mu.13,200citrustreesinall.No.5housingquarters:includingthreevillagesofnanyang,dapoandlixin,southofthemountain.removalof202buildings;totalarea:59,900口Totallandareacovered:1,118muinclusiveofpaddyfield(includingpods)590mu,nonirrigatedland288mu,housesite100mu,orchard80mu,roadsandtheother60mu5,000citrustreesinall2.statisticsonallhousingquarters:?daporidge,leigongmountain,longkouridgeandotherbarrenhills:1,262mu?Paddyfieldandpools:650mu?Vegetableplot:15mu?Orchards:773mu?Nonirrigatedland:404mu?Housesite:100mu?Roads:60mu?Fruittrees:63,400?327buildings;totalarea:96,800口?6,000tombsinall⑴20,000mountainandmiscellaneoustrees⑵80polesforelectricity,postandtelecommunication⑶40civilwellsfordrinking(includingsmallpumpingwells)⑷totalareaofpools:36mu

AppendixIVStatisticsonurbanroadsforcrapemyrtleexpogardenNoRoadnameLength(m)Width(m)Slope(%)RoadTrendArea(明1#ShuangbaoRd.204166.43South-north￡204￡3,2642#WojiaRd.39.03162.0s-n144.32167.45s-n3#BaosheRd.￡183.35￡2,934340204.0East-west240202.0e-w240202.0e-w290202.4e-w300202.4e-w240123.1e-w￡1,650￡31,0804#YuanyiRd.110202.8s-n260226.0s-n40222.0s-n￡410￡9,0205#XinhuaSouthRd.13024s-n21024s-nNoRoadnameLength(m)Width(m)Slope(%)RoadTrendArea(明

98.12245.9s-n300246.0s-n160245.4s-n180246.0s-n190243.4s-n55242.0s-nE1,323,13E31,7556#ShaodaRd.200302.0s-n200303.0s-nE3264200303.0s-n140302.5s-n29030s-nE1,030E30,9007#ShaozhouRd.180602.0e-w380603.0e-w450601.0e-w400601.9e-w264602.4e-w20060e-w39060e