工作表 在 万科住宅与物业定价模型：价格制定与价格检测

1、天景花园,毛坯比准,3666,按揭反算数,0.95,装修比准,4410,天景花园,毛坯比准,3950,按揭反算数,0.96,一期价格反算系数=0.98 0.99 0.990.96,装修比准,4590,系数维度,附加值,初始评估价格,价目表实际价格,初始评估单价区间表(单位:元/m2）,初始评估总价区间表(单位:万元),价目表单价区间表(单位:元/m2）,价目表总价区间表,栋座,房型,房号,建筑面积(m2),套内面积(m2),景观系数50%,户型系数5%,朝向系数30%,安静度15%,综合系数, 原始栋均价 , 原始单价 , 原始总价 , 层差后栋均价 ,策略附加值,入户花园,地下室1500,顶

2、层私家天面面积,私家花园面积1500,露台800(m2), 附加价值 , 初始成交总价 , 初始成交单价 , 初始成交栋均价 , 初始成交栋总价 , 商业按揭付款总价 , 商业按揭付款价单价 , 商业按揭付款栋均价 ,P6500,6500P6000,6000P5500,5500P5200,5200P5000,5000P4800,4800P4500,4500P4200,4200P4000,P110,110P100,100P90,90P80,80P70,70P60,60P50,50P40,40P,P6500,6500P6000,6000P5500,5500P5200,5200P5000,5000P

3、4800,4800P4500,4500P4200,4200P4000,P110,110P100,100P90,90P80,80P70,70P60,60P50,50P40,40PB1,01房,1801,115.73 ,94.58 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,382 , 622,872 , 5,223 ,0.00 , - , 622,872 , 5,382 , 5,238 , 608,135 , 648,825 , 5,606 , 5,456 ,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,

4、0,0,0,0,0,1,0,0,0,1701,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,382 , 624,971 ,0.00 , - , 624,971 , 5,382 , 651,011 , 5,606 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1601,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,362 , 622,648 ,0.00 , - , 622,648 , 5

5、,362 , 648,592 , 5,586 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1501,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,342 , 620,326 ,0.00 , - , 620,326 , 5,342 , 646,173 , 5,565 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1401,116.12 ,94

6、.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,322 , 618,003 ,0.00 , - , 618,003 , 5,322 , 643,754 , 5,544 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1301,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,302 , 615,681 ,0.00 , - , 615,681 , 5,302 , 641,334 , 5,523 , 10,769,0

7、56 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1201,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,282 , 613,359 ,0.00 , - , 613,359 , 5,282 , 638,915 , 5,502 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1101,116.12 ,94.90 ,0.11,-0.2,0.2,0

8、.16,0.129, 5,182 , 5,262 , 611,036 ,0.00 , - , 611,036 , 5,262 , 636,496 , 5,481 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1001,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,242 , 608,714 ,0.00 , - , 608,714 , 5,242 , 634,077 , 5,461 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1

9、,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,901,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,222 , 606,391 ,0.00 , - , 606,391 , 5,222 , 631,658 , 5,440 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,801,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,202 , 604,069

10、,0.00 , - , 604,069 , 5,202 , 629,239 , 5,419 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,701,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,182 , 601,747 ,0.00 , - , 601,747 , 5,182 , 626,819 , 5,398 ,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

11、,0,0,0,601,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,142 , 597,102 ,0.00 , - , 597,102 , 5,142 , 621,981 , 5,356 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,501,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,102 , 592,457 ,0.00 , - , 592,457 , 5,102 , 617,14

12、3 , 5,315 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,401,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 5,062 , 587,812 ,0.00 , - , 587,812 , 5,062 , 612,304 , 5,273 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,301,116.12 ,94.90 ,0.11,-0.2,

13、0.2,0.16,0.129, 5,182 , 5,022 , 583,167 ,0.00 , - , 583,167 , 5,022 , 607,466 , 5,231 ,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,201,116.12 ,94.90 ,0.11,-0.2,0.2,0.16,0.129, 5,182 , 4,982 , 578,523 ,0.00 ,36.77 , 29,416 , 607,939 , 5,235 , 633,269 , 5,454 ,0,0,0,1,0,0,0

14、,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,101,0.00 , - ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0B1,02房,1802,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,818 , 424,618 , 4,659 ,0.00 , - , 424,618 , 4,818 , 4,659 , 410,619 , 442,310 , 5,018 , 4,85

15、2 ,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,1702,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,818 , 424,618 ,0.00 , - , 424,618 , 4,818 , 442,310 , 5,018 ,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,1602,88.14 ,72.03 ,-0.07,-0.2,0.13,

16、0.08,0.006, 4,618 , 4,798 , 422,855 ,0.00 , - , 422,855 , 4,798 , 440,474 , 4,997 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1502,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,778 , 421,092 ,0.00 , - , 421,092 , 4,778 , 438,638 , 4,977 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0

17、,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1402,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,758 , 419,330 ,0.00 , - , 419,330 , 4,758 , 436,802 , 4,956 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1302,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,738 , 41

18、7,567 ,0.00 , - , 417,567 , 4,738 , 434,965 , 4,935 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1202,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,718 , 415,804 ,0.00 , - , 415,804 , 4,718 , 433,129 , 4,914 ,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

19、,0,0,0,0,0,1,0,1102,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,698 , 414,041 ,0.00 , - , 414,041 , 4,698 , 431,293 , 4,893 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1002,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,678 , 412,278 ,0.00 , - , 412,278 , 4,

20、678 , 429,457 , 4,872 , 7,271,383 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,902,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,658 , 410,516 ,0.00 , - , 410,516 , 4,658 , 427,620 , 4,852 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,802,

21、88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,638 , 408,753 ,0.00 , - , 408,753 , 4,638 , 425,784 , 4,831 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,702,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,618 , 406,990 ,0.00 , - , 406,990 , 4,618 , 423,948 , 4,810

22、 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,602,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,578 , 403,464 ,0.00 , - , 403,464 , 4,578 , 420,275 , 4,768 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,502,88.14 ,72.03 ,-0.07,-0.2,0.13,0.0

23、8,0.006, 4,618 , 4,538 , 399,939 ,0.00 , - , 399,939 , 4,538 , 416,603 , 4,727 ,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,402,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,498 , 396,413 ,0.00 , - , 396,413 , 4,498 , 412,930 , 4,685 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0

24、,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,302,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,458 , 392,888 ,0.00 , - , 392,888 , 4,458 , 409,258 , 4,643 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,202,88.14 ,72.03 ,-0.07,-0.2,0.13,0.08,0.006, 4,618 , 4,418 , 389,362

25、,0.00 , - , 389,362 , 4,418 , 405,585 , 4,602 ,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,102,0.00 , - ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0B1,03房,1803,78.80 ,64.40 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 4,117 , 324,420 , 3,889 ,0.00 , - ,

26、324,420 , 4,117 , 3,889 , 310,191 , 337,937 , 4,289 , 4,066 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1703,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 4,117 , 328,660 ,0.00 , - , 328,660 , 4,117 , 342,354 , 4,289 ,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

27、,0,0,0,0,0,0,0,0,0,1,1603,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 4,087 , 326,265 ,0.00 , - , 326,265 , 4,087 , 339,860 , 4,257 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1503,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 4,057 , 323,870 ,0.00 , - , 323,870 ,

28、4,057 , 337,365 , 4,226 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1403,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 4,027 , 321,475 ,0.00 , - , 321,475 , 4,027 , 334,870 , 4,195 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1303,79.83 ,65.

29、24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,997 , 319,081 ,0.00 , - , 319,081 , 3,997 , 332,376 , 4,164 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1203,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,967 , 316,686 ,0.00 , - , 316,686 , 3,967 , 329,881 , 4,132 ,0,0,0,0,0,0

30、,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1103,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,917 , 312,694 ,0.00 , - , 312,694 , 3,917 , 325,723 , 4,080 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1003,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872

31、, 3,887 , 310,299 ,0.00 , - , 310,299 , 3,887 , 323,228 , 4,049 , 5,492,959 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,903,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,857 , 307,904 ,0.00 , - , 307,904 , 3,857 , 320,734 , 4,018 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,

32、0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,803,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,827 , 305,509 ,0.00 , - , 305,509 , 3,827 , 318,239 , 3,986 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,703,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,797 , 303,115 ,0.00 , -

33、 , 303,115 , 3,797 , 315,744 , 3,955 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,603,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,767 , 300,720 ,0.00 , - , 300,720 , 3,767 , 313,250 , 3,924 ,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

34、,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,717 , 296,728 ,0.00 , - , 296,728 , 3,717 , 309,092 , 3,872 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,403,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,687 , 294,333 ,0.00 , - , 294,333 , 3,687 , 306,597 , 3,841 ,0

35、,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,303,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2, 3,872 , 3,657 , 291,938 ,0.00 , - , 291,938 , 3,657 , 304,102 , 3,809 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,203,79.83 ,65.24 ,-0.2,-0.2,-0.2,-0.2,-0.2

36、, 3,872 , 3,627 , 289,543 ,0.00 , - , 289,543 , 3,627 , 301,608 , 3,778 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,103, - ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0B1,04房,1804,84.52 ,69.08 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,189 , 354,

37、058 , 3,944 ,0.00 , - , 354,058 , 4,189 , 4,028 , 366,757 , 368,810 , 4,364 , 4,133 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1704,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,189 , 383,297 ,0.00 , - , 383,297 , 4,189 , 399,268 , 4,364 ,0,0,0,0,0,0,0,0,1,0,0,0

38、,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1604,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,159 , 380,552 ,0.00 , - , 380,552 , 4,159 , 396,409 , 4,332 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1504,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,

39、129 , 377,807 ,0.00 , - , 377,807 , 4,129 , 393,549 , 4,301 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1404,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,099 , 375,062 ,0.00 , - , 375,062 , 4,099 , 390,690 , 4,270 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0

40、,0,1,0,0,0,0,0,0,0,0,0,1,1304,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,069 , 372,317 ,0.00 , - , 372,317 , 4,069 , 387,830 , 4,239 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1204,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 4,039 , 369,572 ,0.00 , -

41、, 369,572 , 4,039 , 384,971 , 4,207 ,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1104,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,989 , 364,997 ,0.00 , - , 364,997 , 3,989 , 380,205 , 4,155 ,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

42、,1004,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,959 , 362,252 ,0.00 , - , 362,252 , 3,959 , 377,346 , 4,124 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,904,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,929 , 359,507 ,0.00 , - , 359,507 , 3,929 , 374,4

43、87 , 4,093 , 6,876,695 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,804,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,899 , 356,762 ,0.00 , - , 356,762 , 3,899 , 371,627 , 4,062 ,7092569.485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,7

44、04,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,869 , 354,017 ,0.00 , - , 354,017 , 3,869 , 368,768 , 4,030 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,604,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,839 , 351,272 ,0.00 , - , 351,272 , 3,839 , 365,909

45、, 3,999 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,504,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,789 , 346,697 ,0.00 , - , 346,697 , 3,789 , 361,143 , 3,947 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,404,91.50 ,74.78 ,-0.13,-0.2

46、,-0.13,-0.2,-0.144, 3,929 , 3,759 , 343,952 ,0.00 , - , 343,952 , 3,759 , 358,284 , 3,916 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,304,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,729 , 341,207 ,0.00 , - , 341,207 , 3,729 , 355,424 , 3,884 ,0,0,0,0,0,0,0,0,0,

47、0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,204,91.50 ,74.78 ,-0.13,-0.2,-0.13,-0.2,-0.144, 3,929 , 3,699 , 338,462 , -1 ,0.00 ,-10,000 , 328,462 , 3,590 , 342,148 , 3,739 ,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,104,90.30 ,73.80 ,-0.13,-0.2,-0.13,-0.2,-0.14

48、4, 3,929 , 3,669 , 331,314 ,0.00 ,33.27 ,51.04 ,27.57 , 148,521 , 479,835 , 5,314 , 499,828 , 5,535 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0, 30,410,093 ,B1小计算,6466.93 , 29,025,752 , 29,193,689 , 4,514 , 30,410,093 , 4,702 ,0,0,0,13,5,2,12,3,12,0,0,0,0,0,13,4,14,38,0,

49、0,8,10,2,10,5,11,11,0,0,0,0,0,17,0,18,34,B2,01房,1801,115.82 ,94.65 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,609 , 649,595 , 5,436 ,0.00 , - , 649,595 , 5,609 , 5,478 , 636,703 , 676,661 , 5,842 , 5,707 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1701,116.26 ,95.01 ,0.2,-0.2,0

50、.2,0.16,0.174, 5,389 , 5,609 , 652,063 ,0.00 , - , 652,063 , 5,609 , 679,232 , 5,842 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1601,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,589 , 649,738 ,0.00 , - , 649,738 , 5,589 , 676,810 , 5,822 ,0,0,1,0,0,0,0,0,0,0,0,0,0,

51、0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1501,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,569 , 647,412 ,0.00 , - , 647,412 , 5,569 , 674,388 , 5,801 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1401,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,549 , 645,0

52、87 ,0.00 , - , 645,087 , 5,549 , 671,966 , 5,780 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1301,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,529 , 642,762 ,0.00 , - , 642,762 , 5,529 , 669,544 , 5,759 ,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,

53、0,1,0,0,0,1201,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,509 , 640,437 ,0.00 , - , 640,437 , 5,509 , 667,122 , 5,738 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1101,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,489 , 638,112 ,0.00 , - , 638,112 , 5,489 , 664

54、,700 , 5,717 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1001,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,469 , 635,786 ,0.00 , - , 635,786 , 5,469 , 662,278 , 5,697 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,901,116.26 ,95.01 ,0.2,-0.

55、2,0.2,0.16,0.174, 5,389 , 5,449 , 633,461 ,0.00 , - , 633,461 , 5,449 , 659,855 , 5,676 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,801,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,429 , 631,136 ,0.00 , - , 631,136 , 5,429 , 657,433 , 5,655 ,0,0,0,1,0,0,0,0,0,0,0,0,

56、0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,701,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,379 , 625,323 ,0.00 , - , 625,323 , 5,379 , 651,378 , 5,603 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,601,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,329 , 619,5

57、10 ,0.00 , - , 619,510 , 5,329 , 645,323 , 5,551 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,501,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,289 , 614,860 ,0.00 , - , 614,860 , 5,289 , 640,479 , 5,509 ,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

58、,1,0,0,0,401,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,249 , 610,209 ,0.00 , - , 610,209 , 5,249 , 635,635 , 5,467 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,301,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,209 , 605,559 ,0.00 , - , 605,559 , 5,209 , 630,79

59、0 , 5,426 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,201,116.26 ,95.01 ,0.2,-0.2,0.2,0.16,0.174, 5,389 , 5,169 , 600,908 ,0.00 ,102.49 , 81,992 , 682,900 , 5,874 , 711,355 , 6,119 ,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,101,0.00 , - ,0,0

60、,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0B2,02房,1802,115.73 ,94.58 ,0.11,-0.2,0.13,0.2,0.114, 5,113 , 5,343 , 618,375 , 5,161 ,0.00 , - , 618,375 , 5,343 , 5,176 , 600,907 , 644,141 , 5,566 , 5,392 ,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,17