房地产项目成本测算、投资分析 (超级详细、Excel各个联接表自动生成)

2106
1674
m2
5400
m2

1620.00
m2

20250
330

1674.00
20,000
20,000
108
20,000
1,300
20,000
1,300
89
4,000
4,000
16
1620.00
2
3
4
5
1620.00
m2
5,400.00

30%
3.75

1776.00
()
m2
25,300
31%
m
660
186
108
3
186
1 26
25,300
25,300
2 26
/m2
m2)
5%/m2)
/m2
33%
(/m2)
(/m2)
%
%
16
*
*
1569.04
240.17
1314.56
268.47
77.68
56.15
112.68
138.33
3777.08
4,500
#######
9,000
450
3,777
7,554
996
300
300
696
230
466
498
233
11.1%
5.2%
2
*
*
3
*
*
*
*
1569.04
240.17
1999.83
162.16
77.68
56.15
112.68
138.33
4356.05
6,000
1300.00
780
39
4,356
566
175
20
20
*
*
1569.04
240.17
750.00
1497.23
150.00
290.15
77.68
56.15
112.68
138.33
900.00
3981.43
1,800
4,930
4000.00 #######
720
10,500
36
525
900
3,981
360
8,480
324
1,495
60
304
60
304
16
#######
#######
3138.08
480.34
2629.11
536.94
155.37
112.31
225.35
276.65
7554.16
155
51
104
1,344
800
22.4%
13.3%
264
87
177
810
442
45.0%
24.6%
1,161
778
3 26
1,191
393
798
702
374
14.2%
7.6%
9,951
560
7,910
1,481
320
2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1300.00
1300.00
203.98
31.22
259.98
21.08
10.10
7.30
14.65
17.98
566.29
4000.00
4000.00
300.00
60.00
360.00
16 2
3
1400/
2150/m2
3
4
520/m2
16 2
4 26
#######
#######
3342.06
511.57
3189.09
618.02
165.47
119.61
240.00
294.64
8480.45
41.5%
6.4%
34.8%
7.1%
2.1%
1.5%
3.0%
3.7%
1.00
36.0%
5.5%
45.9%
3.7%
1.8%
1.3%
2.6%
3.2%
1.00
5 26
6 26
20,250
3 186
()
()
5,400
3,342
3,342
1,569
1,569
5400
6,000.00
3,240
1,521
3240
0.03
46
5400
9.00
97
0
5
0
0
0
0
0
512
162
294
50
6
165
29
0
0
121
15
120
17
56
8
2
3
4
1
2
3
4
1
2
3
4
5
6
20250
20250
7 26
80
145
240
76
138
23
3
78
13
57
7
]

2
3
4
5
6
7
1
2
3
4
5
6
7
8
1
2
3
4
5
1
2
660
5400
1
()
()
400
20
100,000
0
56
26
11
10
4000
600
20250
20250
20250
20250
20,250
8 26
20
49
39
20
150
240
0
0
0
0
0
240
0
0
295
36
41
99
78
41
304
0
0
26
12
5
5
113
113
138
17
19
47
37
19
143
9 26
900/m2600/m2
10 26
16

()
()
20000
186
12393.00
1700.00
18.00
100.00
2629.11
39.31
22.31
17.00
0.00
0.00
0.00
1685.50
1314.56
19.65
11.15
8.50
20000.00
497.75
995.50
497.75
0.4m3/m2
65kg/m23500/
20000.00
250.00
500.00
250.00
20000.00
65.00
130.00
65.00
3
4
5
1
2
3
20000.00
30.00
60.00
30.00
248.90
394.59
260.82
536.94
257.00
234.00
45.94
124.45
197.29
130.41
268.47
128.50
117.00
22.97
1620
11 26
842.75
34.80%
0.52%
0.30%
0.23%
0.00%
0.00%
0.00%
22.31%
13.18%
6.62%
1.72%
0.79%
0.00%
3.29%
5.22%
3.45%
7.11%
3.40%
3.10%
0.61%
12 26
( (
)
)
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
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1300
()
9945
200
18
100
1300
1300
1300
1300
637.75
250.00
65.00
30.00
0.4
1300
650
1.3
1300
1300
500
80
(
)
259.98
19.90
17.90
2.00
0.00
0.00
0.00
127.76
82.91
32.50
8.45
3.90
33.80
0.00
0.00
0.00
33.80
78.52
0.00
0.00
0.00
0.00
65.00
13.52
0.00
0.00
1999.83
153.08
137.70
15.38
982.75
637.75
250.00
65.00
30.00
260.00
260.00
604.00
500.00
104.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PPR
UPVC
21.08
16.71
6.24
2.69
0.20
1.78
1.58
0.00
0.00
10.47
162.16
128.50
48.00
20.66
1.50
13.69
12.15
3.90
0.00
0.00
0.00
3.90
2.99
0.91
0.00
30.00
1300
1300
1300
1300
20.66
1.50
13.69
12.15
1300
80.5
1300
1300
23.00
7.00
80.50
30.00
23.00
7.00
0.00
0.00
0.48
0.00
0.00
0.00
0.48
0.00
0.00
28
170
3.66
3.66
0.5m3/m285kg/m23500/
0.41
28

房地产项目成本测算、投资分析 (超级详细、Excel各个联接表自动生成)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

房地产项目成本测算、投资分析 (超级详细、Excel各个联接表自动生成)

Uploaded by

Copyright:

Available Formats

2106

You might also like