商業(yè)定價(jià)表(含各商鋪價(jià)格測(cè)算銷(xiāo)售回款)

1、,1-9號(hào)樓分層價(jià)格測(cè)算,分層,可售面積,系數(shù),權(quán)重系數(shù)（系數(shù)*可售面積）,單層總價(jià)（目標(biāo)銷(xiāo)售總額/總權(quán)重系數(shù)）*單層權(quán)重系數(shù),各層單價(jià)(各層總價(jià)/各層銷(xiāo)售面積,贈(zèng)送面積,備注,一層,4271.58,1,4271.58,23575267.17,5519.097657,無(wú),二層,4240.99,0.6,2544.594,14043862.78,3311.458594,無(wú),三層,4357.01,0.63,2744.9163,15149461.12,3477.031524,-116.02,連廊+公攤,四層,3504.31,0.65,2277.8015,12571408.92,3587.413477,

2、852.7,合計(jì),16373.89,11838.8918,目標(biāo)總銷(xiāo)售額,65340000,房號(hào),1月銷(xiāo)售額,2月銷(xiāo)售額,3月銷(xiāo)售額,4月銷(xiāo)售額,5月銷(xiāo)售額,6月銷(xiāo)售額,7月銷(xiāo)售額,8月銷(xiāo)售額,9月銷(xiāo)售額,10月銷(xiāo)售額,11月銷(xiāo)售額,5號(hào)樓,33236717.91,4985507.686,3323671.791,6647343.582,8309179.477,6647343.582,3323671.791,6號(hào)樓,7號(hào)樓,8號(hào)樓,合計(jì),33236717.91,1號(hào)樓,32103282.09,3210328.209,4815492.314,6420656.418,6420656.418,32103

3、28.209,4815492.314,3210328.209,2號(hào)樓,3號(hào)樓,4號(hào)樓,9號(hào)樓,合計(jì),32103282.09,總合計(jì),65340000,5678號(hào)樓按月階段銷(xiāo)售率,15%,10%,20%,25%,20%,10%,5678號(hào)樓回款(按首付50%比例),2492753.843,1661835.895,3323671.791,4154589.739,3323671.791,1661835.895,5678號(hào)樓計(jì)算按揭貸款后實(shí)際回款,2492753.843,4154589.739,4985507.686,7478261.529,7478261.529,4985507.686,166183

4、5.895,1/2/3/4/9號(hào)樓銷(xiāo)售率,10%,15%,20%,20%,10%,15%,10%,1/2/3/4/9號(hào)樓回款(按首付50%比例),1605164.105,2407746.157,3210328.209,3210328.209,1605164.105,2407746.157,1605164.105,1/2/3/4/9號(hào)樓計(jì)算按揭貸款后實(shí)際回款,1605164.105,4012910.261,5618074.366,6420656.418,4815492.314,4012910.261,4012910.261,1605164.105,整個(gè)項(xiàng)目按分期銷(xiāo)售月度實(shí)際回款額度估算,2492753.843,4154589.739,4985507.686,9083425.634,11491171.79,10603582.05,80