工作表 在 萬(wàn)科住宅與商業(yè)物業(yè)定價(jià)模型：價(jià)格制定與價(jià)格檢測(cè)

1、天景花園,毛坯比準(zhǔn),3950,按揭反算數(shù),0.96,一期價(jià)格反算系數(shù)=0.98 0.98 0.990.96,48,50,24,50,22,22,22,22,260,裝修比準(zhǔn),4590,系數(shù)維度,附加值,初始評(píng)估價(jià)格,價(jià)目表實(shí)際價(jià)格,初始評(píng)估單價(jià)區(qū)間表(單位:元/m2）,初始評(píng)估總價(jià)區(qū)間表(單位:萬(wàn)元),價(jià)目表單價(jià)區(qū)間表(單位:元/m2）,價(jià)目表總價(jià)區(qū)間表,棟座,房型,房號(hào),建筑面積(m2),套內(nèi)面積(m2),景觀系數(shù)50%,戶型系數(shù)5%,朝向系數(shù)30%,安靜度15%,綜合系數(shù), 原始棟均價(jià) , 原始單價(jià) , 原始總價(jià) , 層差后棟均價(jià) ,策略附加值,私家花園面積1500,花池,地下儲(chǔ)藏室150

2、0,頂層私家天面面積,露臺(tái)(m2)800, 附加價(jià)值 , 初始成交總價(jià) , 初始成交單價(jià) , 初始成交棟均價(jià) , 初始成交棟總價(jià) , 商業(yè)按揭付款總價(jià) , 商業(yè)按揭付款價(jià)單價(jià) , 商業(yè)按揭付款棟均價(jià) ,P6500,6500P6000,6000P5500,5500P5200,5200P5000,5000P4800,4800P4500,4500P4200,4200P4000,P110,110P100,100P90,90P80,80P70,70P60,60P50,50P40,40P,P6500,6500P6000,6000P5500,5500P5200,5200P5000,5000P4800,480

3、0P4500,4500P4200,4200P4000,P110,110P100,100P90,90P80,80P70,70P60,60P50,50P40,40PA1,01房,2501,137.42 ,111.33 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,681 , 780,711 , 5,474 ,0.000 ,7.480 , 5,984 , 786,695 , 5,725 , 5,487 , 819,473 , 5,963 , 5,716 ,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,

4、0,0,0,0,0,2401,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,681 , 791,278 ,0.000 , - , 791,278 , 5,681 , 824,247 , 5,918 ,2301,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,671 , 789,885 ,0.000 , - , 789,885 , 5,671 , 822,797 , 5,908 ,2201,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,661

5、, 788,492 ,0.000 , - , 788,492 , 5,661 , 821,346 , 5,897 ,2101,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,651 , 787,099 ,0.000 , - , 787,099 , 5,651 , 819,895 , 5,887 ,2001,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,641 , 785,706 ,0.000 , - , 785,706 , 5,641 , 818,444 , 5,876 ,1901,139.2

6、8 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,591 , 778,742 ,0.000 , - , 778,742 , 5,591 , 811,190 , 5,824 ,1801,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,581 , 777,350 ,0.000 , - , 777,350 , 5,581 , 809,739 , 5,814 ,1701,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,561 , 774,564 ,0.000 , -

7、 , 774,564 , 5,561 , 806,837 , 5,793 ,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1601,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,541 , 771,778 ,0.000 , - , 771,778 , 5,541 , 803,936 , 5,772 ,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,15

8、01,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,521 , 768,993 ,0.000 , - , 768,993 , 5,521 , 801,034 , 5,751 ,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1401,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,501 , 766,207 ,0.000 , - , 766,207 , 5,501 , 798,132 , 5,730

9、 ,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1301,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,481 , 763,422 ,0.000 , - , 763,422 , 5,481 , 795,231 , 5,710 , 19,094,743 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1201,139.28 ,112.84 ,0.2,

10、-0.2,0.2,0.2,0.18, 5,416 , 5,461 , 760,636 ,0.000 , - , 760,636 , 5,461 , 792,329 , 5,689 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1101,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,441 , 757,850 ,0.000 , - , 757,850 , 5,441 , 789,427 , 5,668 ,0,0,0,1,0,0,0,0,0,0,0

11、,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1001,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,421 , 755,065 ,0.000 , - , 755,065 , 5,421 , 786,526 , 5,647 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,901,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,401 , 75

12、2,279 ,0.000 , - , 752,279 , 5,401 , 783,624 , 5,626 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,801,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,381 , 749,494 ,0.000 , - , 749,494 , 5,381 , 780,722 , 5,605 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0

13、,0,1,0,0,0,0,701,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,361 , 746,708 ,0.000 , - , 746,708 , 5,361 , 777,821 , 5,585 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,601,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,311 , 739,744 ,0.000 , - , 739,744 , 5,311 , 77

14、0,567 , 5,533 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,501,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,271 , 734,173 ,0.000 , - , 734,173 , 5,271 , 764,763 , 5,491 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,401,139.28 ,112.84 ,0.2,-0

15、.2,0.2,0.2,0.18, 5,416 , 5,231 , 728,602 ,0.000 , - , 728,602 , 5,231 , 758,960 , 5,449 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,301,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,191 , 723,030 ,0.000 , - , 723,030 , 5,191 , 753,157 , 5,408 ,0,0,0,0,1,0,0,0,0,0,0,0,

16、0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,201,139.28 ,112.84 ,0.2,-0.2,0.2,0.2,0.18, 5,416 , 5,151 , 717,459 ,0.000 ,44.630 , 35,704 , 753,163 , 5,408 , 784,545 , 5,633 ,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,101, - ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,

17、0,0,0,0,0,0,0,0,0,0,0,0,0,0A1,02房,2502,116.70 ,94.55 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,478 , 639,332 , 5,276 ,0.000 ,5.720 , 4,576 , 643,908 , 5,518 , 5,313 , 670,737 , 5,748 , 5,539 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,2402,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,

18、0.138, 5,223 , 5,478 , 641,742 ,0.000 , - , 641,742 , 5,478 , 668,481 , 5,707 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,2302,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,468 , 640,571 ,0.000 , - , 640,571 , 5,468 , 667,261 , 5,696 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,

19、0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,2202,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,458 , 639,399 ,0.000 , - , 639,399 , 5,458 , 666,041 , 5,686 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,2102,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,448 , 638,

20、228 ,0.000 , - , 638,228 , 5,448 , 664,821 , 5,675 ,2002,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,438 , 637,057 ,0.000 , - , 637,057 , 5,438 , 663,601 , 5,665 ,1902,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,388 , 631,200 ,0.000 , - , 631,200 , 5,388 , 657,499 , 5,613 ,1802,117.1

21、4 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,378 , 630,028 ,0.000 , - , 630,028 , 5,378 , 656,279 , 5,603 ,1702,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,358 , 627,685 ,0.000 , - , 627,685 , 5,358 , 653,839 , 5,582 ,1602,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,338 , 625,343 ,

22、0.000 , - , 625,343 , 5,338 , 651,398 , 5,561 ,1502,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,318 , 623,000 ,0.000 , - , 623,000 , 5,318 , 648,958 , 5,540 ,1402,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,298 , 620,657 ,0.000 , - , 620,657 , 5,298 , 646,518 , 5,519 ,0,0,0,1,0,0,0,0

23、,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1302,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,278 , 618,314 ,0.000 , - , 618,314 , 5,278 , 644,077 , 5,498 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1202,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223

24、 , 5,258 , 615,971 ,0.000 , - , 615,971 , 5,258 , 641,637 , 5,478 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1102,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,238 , 613,629 ,0.000 , - , 613,629 , 5,238 , 639,196 , 5,457 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,

25、1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1002,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,218 , 611,286 ,0.000 , - , 611,286 , 5,218 , 636,756 , 5,436 , 15,553,504 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,902,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,198 , 608,

26、943 ,0.000 , - , 608,943 , 5,198 , 634,316 , 5,415 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,802,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,178 , 606,600 ,0.000 , - , 606,600 , 5,178 , 631,875 , 5,394 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,

27、0,0,0,1,0,0,0,702,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,158 , 604,257 ,0.000 , - , 604,257 , 5,158 , 629,435 , 5,373 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,602,116.88 ,94.69 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,128 , 599,410 ,0.000 , - , 599,410 , 5,1

28、28 , 624,385 , 5,342 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,502,116.88 ,94.69 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,088 , 594,735 ,0.000 , - , 594,735 , 5,088 , 619,515 , 5,300 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,402,117.14 ,94.9

29、1 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,048 , 591,372 ,0.000 , - , 591,372 , 5,048 , 616,012 , 5,259 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,302,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 5,008 , 586,686 ,0.000 , - , 586,686 , 5,008 , 611,132 , 5,217 ,0,0,0,0,

30、1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,202,117.14 ,94.91 ,0.17,-0.2,0.13,0.16,0.138, 5,223 , 4,968 , 582,001 ,0.000 ,124.180 , 99,344 , 681,345 , 5,816 , 709,734 , 6,059 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,102, - ,0,0,0,0,0,0,0,0,0,0,0,0,

31、0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0A1,03房,2503,79.42 ,64.34 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,282 , 340,037 , 4,011 ,0.000 , - , 340,037 , 4,282 , 4,095 , 354,205 , 4,460 , 4,208 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,2403,80.45 ,65.18 ,-0.2,-0.2,

32、-0.2,-0.07,-0.1805, 3,962 , 4,282 , 344,447 ,0.000 , - , 344,447 , 4,282 , 358,799 , 4,460 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,2303,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,267 , 343,240 ,0.000 , - , 343,240 , 4,267 , 357,542 , 4,444 ,2203,80.45 ,65.

33、18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,252 , 342,034 ,0.000 , - , 342,034 , 4,252 , 356,285 , 4,429 ,2103,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,237 , 340,827 ,0.000 , - , 340,827 , 4,237 , 355,028 , 4,413 ,2003,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,222 , 339,620

34、,0.000 , - , 339,620 , 4,222 , 353,771 , 4,397 ,1903,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,207 , 338,413 ,0.000 , - , 338,413 , 4,207 , 352,514 , 4,382 ,1803,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,192 , 337,207 ,0.000 , - , 337,207 , 4,192 , 351,257 , 4,366 ,1703,80.45

35、 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,162 , 334,793 ,0.000 , - , 334,793 , 4,162 , 348,743 , 4,335 ,1603,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,132 , 332,380 ,0.000 , - , 332,380 , 4,132 , 346,229 , 4,304 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,

36、0,1,1503,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,102 , 329,966 ,0.000 , - , 329,966 , 4,102 , 343,715 , 4,272 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1403,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,072 , 327,553 ,0.000 , - , 327,553 , 4,072 ,

37、 341,201 , 4,241 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1303,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,042 , 325,139 ,0.000 , - , 325,139 , 4,042 , 338,687 , 4,210 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1203,80.45 ,65.18

38、 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 4,012 , 322,726 ,0.000 , - , 322,726 , 4,012 , 336,172 , 4,179 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1103,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,962 , 318,703 ,0.000 , - , 318,703 , 3,962 , 331,982 , 4,127 ,0,0

39、,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1003,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,932 , 316,290 ,0.000 , - , 316,290 , 3,932 , 329,468 , 4,095 , 8,092,457 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,903,80.45 ,65.18 ,-0.2,-0.

40、2,-0.2,-0.07,-0.1805, 3,962 , 3,902 , 313,876 ,0.000 , - , 313,876 , 3,902 , 326,954 , 4,064 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,803,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,872 , 311,463 ,0.000 , - , 311,463 , 3,872 , 324,440 , 4,033 ,0,0,0,0,0,0,0,

41、0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,703,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,842 , 309,049 ,0.000 , - , 309,049 , 3,842 , 321,926 , 4,002 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,603,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,

42、962 , 3,792 , 305,027 ,0.000 , - , 305,027 , 3,792 , 317,736 , 3,949 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,503,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,762 , 302,613 ,0.000 , - , 302,613 , 3,762 , 315,222 , 3,918 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,

43、0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,403,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,732 , 300,200 ,0.000 , - , 300,200 , 3,732 , 312,708 , 3,887 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,303,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,702 , 297,786 ,0

44、.000 , - , 297,786 , 3,702 , 310,194 , 3,856 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,203,80.45 ,65.18 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,672 , 295,373 ,0.000 , - , 295,373 , 3,672 , 307,680 , 3,824 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,

45、0,0,0,0,1,103,75.28 ,60.99 ,-0.2,-0.2,-0.2,-0.07,-0.1805, 3,962 , 3,642 , 274,132 ,48.120 ,43.330 ,37.570 , 167,231 , 441,363 , 5,863 , 459,754 , 6,107 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0A1,04房,2504,91.20 ,73.89 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,739 , 432

46、,169 , 4,466 ,0.000 ,5.280 , 4,224 , 436,393 , 4,785 , 4,531 , 454,576 , 4,984 , 4,681 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,2404,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,739 , 437,998 ,0.000 , - , 437,998 , 4,739 , 456,247 , 4,936 ,0,0,0,0,0,0,1,0,0,

47、0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,2304,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,724 , 436,611 ,0.000 , - , 436,611 , 4,724 , 454,803 , 4,921 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,2204,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,

48、409 , 4,709 , 435,225 ,0.000 , - , 435,225 , 4,709 , 453,359 , 4,905 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,2104,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,694 , 433,838 ,0.000 , - , 433,838 , 4,694 , 451,915 , 4,889 ,2004,92.43 ,74.88 ,0.04,-0.2,-0.13,-

49、0.07,-0.0395, 4,409 , 4,679 , 432,452 ,0.000 , - , 432,452 , 4,679 , 450,471 , 4,874 ,1904,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,664 , 431,065 ,0.000 , - , 431,065 , 4,664 , 449,026 , 4,858 ,1804,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,649 , 429,679 ,0.000 , - , 429,6

50、79 , 4,649 , 447,582 , 4,842 ,1704,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,619 , 426,906 ,0.000 , - , 426,906 , 4,619 , 444,694 , 4,811 ,1604,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,589 , 424,133 ,0.000 , - , 424,133 , 4,589 , 441,805 , 4,780 ,1504,92.43 ,74.88 ,0.04,-0

51、.2,-0.13,-0.07,-0.0395, 4,409 , 4,559 , 421,360 ,0.000 , - , 421,360 , 4,559 , 438,917 , 4,749 ,1404,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,529 , 418,587 ,0.000 , - , 418,587 , 4,529 , 436,028 , 4,717 ,1304,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,499 , 415,814 ,0.000 ,

52、 - , 415,814 , 4,499 , 433,140 , 4,686 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,1204,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,469 , 413,041 ,0.000 , - , 413,041 , 4,469 , 430,252 , 4,655 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,

53、0,1,0,1104,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,419 , 408,420 ,0.000 , - , 408,420 , 4,419 , 425,437 , 4,603 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,1004,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,389 , 405,647 ,0.000 , - , 405,647 , 4,3

54、89 , 422,549 , 4,572 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,904,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,359 , 402,874 ,0.000 , - , 402,874 , 4,359 , 419,661 , 4,540 , 10,886,755 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,

55、804,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,329 , 400,101 ,0.000 , - , 400,101 , 4,329 , 416,772 , 4,509 ,7092569.485,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,704,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,299 , 397,328 ,0.000 , - , 397,328 ,

56、 4,299 , 413,884 , 4,478 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,604,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,249 , 392,707 ,0.000 , - , 392,707 , 4,249 , 409,070 , 4,426 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,504,92.43

57、 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,219 , 389,934 ,0.000 , - , 389,934 , 4,219 , 406,181 , 4,394 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,404,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,189 , 387,161 ,0.000 , - , 387,161 , 4,189 , 403,293 , 4,

58、363 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,304,92.43 ,74.88 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,139 , 382,540 ,0.000 , - , 382,540 , 4,139 , 398,479 , 4,311 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,204,92.43 ,74.88 ,0.04,-0.2,-0

59、.13,-0.07,-0.0395, 4,409 , 4,109 , 379,767 , -1 ,0.000 ,-10,000 , 369,767 , 4,001 , 385,174 , 4,167 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,104,89.61 ,72.60 ,0.04,-0.2,-0.13,-0.07,-0.0395, 4,409 , 4,079 , 365,492 ,52.840 ,32.970 ,34.370 , 156,211 , 521,703 , 5,822 ,

60、543,440 , 6,065 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0, 53,627,459 ,A1小計(jì)算,10463.01 , 51,460,450 , 4,918 , 51,923,724 , 4,963 , 54,087,213 , 5,169 ,0,0,9,19,8,0,4,11,8,0,0,0,0,17,13,5,11,23,0,3,19,14,0,4,6,11,7,0,0,0,4,14,16,1,15,19,A2,01房,2501,141.12 ,114.33 ,0.2,0.