别墅类产品价格测算表.xls

独栋别墅价格系数表 测算过程 因素景观 50 占地 25 噪音 25 总系数目标均价价格面积总价 房号权重 分值分系数权重 分值分系数权重分值分系数 8 8 0 50 960 4800 250 990 24750 250 980 245 0 9725 75007293 75 295 56 2155741 9 9 0 50 960 4800 25 0 990 24750 250 980 245 0 9725 75007293 75 295 56 2155741 1010 0 50 970 4850 2510 25000 250 990 248 0 9825 75007368 75 295 56 2177908 1111 0 50 970 4850 25 0 990 24750 250 990 248 0 9800 75007350 00 320 92 2358762 1212 0 5 0 95 0 4750 25 1 01 0 25250 25 0 96 0 240 0 9675 75007256 25 320 92 2328676 1313 0 5 0 95 0 4750 25 0 98 0 24500 25 0 96 0 240 0 9600 75007200 00 327 17 2355624 1414 0 5 0 96 0 4800 25 1 0 25000 25 0 96 0 240 0 9700 75007275 00 371 86 2705282 1515 0 5 0 97 0 4850 25 1 0 25000 25 0 96 0 240 0 9750 75007312 50 371 86 2719226 1616 0 5 0 98 0 4900 25 1 0 25000 25 0 96 0 240 0 9800 75007350 00 327 17 2404700 1717 0 5 0 96 0 4800 25 1 0 25000 25 0 96 0 240 0 9700 75007275 00 306 04 2226441 1818 0 5 0 96 0 4800 25 0 96 0 24000 25 0 96 0 240 0 9600 75007200 00 306 04 2203488 1919 0 5 0 95 0 4750 25 1 01 0 25250 25 0 96 0 240 0 9675 75007256 25 306 04 2220703 2020 0 5 0 95 0 4750 25 1 0 25000 25 0 96 0 240 0 9650 75007237 50 306 04 2214965 2121 0 5 0 96 0 4800 25 1 01 0 25250 25 0 98 0 245 0 9775 75007331 25 304 21 2230240 2222 0 5 0 96 0 4800 25 0 98 0 24500 25 0 98 0 245 0 9700 75007275 00 304 21 2213128 2323 0 5 0 96 0 4800 25 1 02 0 25500 25 0 98 0 245 0 9800 75007350 00 304 21 2235944 2424 0 5 0 95 0 4750 25 1 04 0 26000 25 0 98 0 245 0 980 75007350 00 371 86 2733171 2525 0 5 0 96 0 4800 25 1 02 0 25500 25 0 98 0 245 0 980 75007350 00 371 86 2733171 2626 0 5 0 98 0 4900 25 1 01 0 25250 25 0 99 0 2475 0 990 75007425 00 347 14 2577515 因素景观 50 占地 25 噪音 25 总系数目标均价价格面积总价 房号权重 分值分系数权重 分值分系数权重分值分系数 2727 0 5 0 97 0 4850 25 1 04 0 26000 25 0 98 0 245 0 990 75007425 00 347 14 2577515 2828 0 5 0 96 0 4800 25 0 98 0 24500 25 0 98 0 245 0 970 75007275 00 347 14 2525444 2929 0 5 0 99 0 4950 25 1 04 0 26000 25 0 99 0 248 1 003 75007518 75 295 56 2222242 3030 0 5 0 99 0 4950 25 0 98 0 24500 25 0 96 0 240 0 980 75007350 00 295 56 2172366 3131 0 5 0 98 0 4900 25 0 98 0 24500 25 0 96 0 240 0 975 75007312 50 295 56 2161283 3232 0 5 0 97 0 4850 25 0 98 0 24500 25 0 97 0 243 0 973 75007293 75 295 56 2155741 3333 0 5 0 96 0 4800 25 0 98 0 24500 25 0 97 0 243 0 968 75007256 25 320 92 2328676 3434 0 5 0 96 0 4800 25 0 98 0 24500 25 0 97 0 243 0 968 75007256 25 320 92 2328676 3535 0 5 0 96 0 4800 25 0 98 0 24500 25 0 97 0 243 0 968 75007256 25 320 92 2328676 3636 0 5 0 97 0 4850 25 0 97 0 24250 25 0 98 0 245 0 973 75007293 75 320 92 2340710 3737 0 5 0 97 0 4850 25 0 97 0 24250 25 0 97 0 243 0 970 75007275 00 320 92 2334693 3838 0 5 0 97 0 4850 25 1 02 0 25500 25 0 97 0 243 0 983 75007368 75 320 92 2364779 3939 0 5 0 97 0 4850 25 1 02 0 25500 25 0 97 0 243 0 983 75007368 75 304 21 2241647 4040 0 5 0 96 0 4800 25 1 02 0 25500 25 0 97 0 243 0 978 75007331 25 304 21 2230240 4141 0 5 0 96 0 4800 25 1 02 0 25500 25 0 96 0 240 0 975 75007312 50 304 21 2224536 4242 0 5 0 96 0 4800 25 1 02 0 25500 25 0 96 0 240 0 975 75007312 50 304 21 2224536 4343 0 5 0 96 0 4800 25 1 02 0 25500 25 0 96 0 240 0 975 75007312 50 304 21 2224536 4444 0 5 0 96 0 4800 25 1 03 0 25750 25 0 96 0 240 0 978 75007331 25 304 21 2230240 4545 0 5 1 04 0 520 25 1 04 0 260 25 1 01 0 2525 1 0325 75007743 75 371 86 2879591 4646 0 5 1 09 0 5450 25 1 09 0 27250 25 1 09 0 2725 1 09 75008175 00 371 86 3039956 因素景观 50 占地 25 噪音 25 总系数目标均价价格面积总价 房号权重 分值分系数权重 分值分系数权重分值分系数 4747 0 5 1 07 0 5350 25 1 07 0 26750 25 1 09 0 2725 1 075 75008062 50 371 86 2998121 4848 0 5 1 05 0 5250 25 1 06 0 26500 25 1 09 0 2725 1 063 75007968 75 371 86 2963259 4949 0 5 1 04 0 5200 25 1 03 0 25750 25 1 07 0 2675 1 045 75007837 50 306 04 2398589 5050 0 5 1 02 0 5100 25 1 03 0 25750 25 1 05 0 2625 1 030 75007725 00 306 04 2364159 5151 0 5 1 02 0 5100 25 1 01 0 25250 25 1 03 0 2575 1 020 75007650 00 306 04 2341206 5252 0 5 1 01 0 5050 25 1 01 0 25250 25 1 0 2500 1 008 75007556 25 306 04 2312515 5353 0 5 1 0 5000 25 0 97 0 24250 25 1 0 2500 0 993 75007443 75 306 04 2278085 5454 0 5 1 0 5000 25 0 97 0 24250 25 1 0 2500 0 993 75007443 75 306 04 2278085 5555 0 5 1 0 5000 25 0 97 0 24250 25 1 0 2500 0 993 75007443 75 347 14 2584023 5656 0 5 0 99 0 4950 25 0 97 0 24250 25 1 0 2500 0 988 75007406 25 347 14 2571006 5757 0 5 0 99 0 4950 25 0 97 0 24250 25 0 99 0 2475 0 985 75007387 50 347 14 2564497 5858 0 5 0 99 0 4950 25 0 97 0 24250 25 0 99 0 2475 0 985 75007387 50 347 14 2564497 5959 0 5 0 97 0 4850 25 0 97 0 24250 25 0 98 0 2450 0 973 75007293 75 347 14 2531952 6060 0 5 0 96 0 4800 25 0 98 0 24500 25 0 97 0 2425 0 968 75007256 25 347 14 2518935 6161 0 5 1 07 0 5350 25 1 03 0 25750 25 1 08 0 2700 1 063 75007968 75 320 92 2557331 6262 0 5 1 05 0 5250 25 1 02 0 25500 25 1 08 0 2700 1 050 75007875 00 320 92 2527245 6363 0 5 1 03 0 5150 25 0 96 0 24000 25 1 07 0 2675 1 023 75007668 75 320 92 2461055 6464 0 5 1 03 0 5150 25 0 96 0 24000 25 1 05 0 2625 1 018 75007631 25 320 92 2449021 6565 0 5 1 03 0 5150 25 0 96 0 24000 25 1 05 0 2625 1 0175 75007631 25 320 92 2449021 6666 0 5 1 02 0 510 25 0 96 0 24000 25 1 03 0 2575 1 0075 75007556 25 320 92 2424952 因素景观 50 占地 25 噪音 25 总系数目标均价价格面积总价 房号权重 分值分系数权重 分值分系数权重分值分系数 6767 0 5 1 02 0 5100 25 0 99 0 24750 25 1 03 0 2575 1 0150 75007612 50 304 21 2315799 6868 0 5 1 01 0 5050 25 1 01 0 25250 25 1 03 0 2575 1 0150 75007612 50 304 21 2315799 6969 0 5 1 02 0 5100 25 1 0 25000 25 1 03 0 2575 1 0175 75007631 25 304 21 2321503 7070 0 5 1 02 0 5100 25 1 0 25000 25 1 03 0 2575 1 0175 75007631 25 304 21 2321503 7171 0 5 1 01 0 5050 25 1 01 0 25250 25 1 0 2500 1 0075 75007556 25 304 21 2298687 7272 0 5 0 97 0 4850 25 1 02 0 25500 25 0 98 0 2450 0 9850 75007387 50 304 21 2247351 7373 0 5 1 09 0 5450 25 1 09 0 27250 25 1 09 0 2725 1 0900 75008175 00 327 17 2674615 7474 0 5 1 0 5000 25 0 99 0 24750 25 1 06 0 2650 1 0125 75007593 75 327 17 2484447 7575 0 5 1 0 5000 25 0 96 0 24000 25 1 06 0 2650 1 0050 75007537 50 285 52 2152107 7676 0 5 1 02 0 5100 25 0 96 0 24000 25 1 02 0 2550 1 0050 75007537 50 285 52 2152107 7777 0 5 1 02 0 5100 25 0 96 0 24000 25 1 02 0 2550 1 0050 75007537 50 285 52 2152107 7878 0 5 1 02 0 5100 25 0 96 0 24000 25 1 02 0 2550 1 0050 75007537 50 306 04 2306777 7979 0 5 1 02 0 5100 25 0 98 0 24500 25 1 02 0 2550 1 0100 75007575 00 306 04 2318253 8080 0 5 1 02 0 5100 25 0 97 0 24250 25 1 02 0 2550 1 0075 75007556 25 306 04 2312515 8181 0 5 1 02 0 5100 25 0 96 0 24000 25 1 02 0 2550 1 0050 75007537 50 306 04 2306777 8282 0 5 1 02 0 5100 25 0 96 0 24000 25 1 0 2500 1 0000 75007500 00 306 04 2295300 8383 0 5 0 99 0 4950 25 0 96 0 24000 25 0 99 0 2475 0 9825 75007368 75 306 04 2255132 8484 0 5 1 0 5000 25 0 97 0 24250 25 1 06 0 2650 1 0075 75007556 25 304 21 2298687 8585 0 5 1 01 0 5050 25 0 97 0 24250 25 1 02 0 255 1 0025 75007518 75 304 21 2287279 8686 0 5 1 02 0 5100 25 0 97 0 24250 25 1 02 0 255 1 0075 75007556 25 304 21 2298687 因素景观 50 占地 25 噪音 25 总系数目标均价价格面积总价 房号权重 分值分系数权重 分值分系数权重分值分系数 8787 0 5 1 02 0 5100 25 0 97 0 24250 25 1 01 0 2525 1 0050 75007537 50 304 21 2292983 8888 0 5 1 02 0 5100 25 0 96 0 24000 25 1 01 0 2525 1 0025 75007518 75 320 92 2412917 8989 0 5 1 01 0 5050 25 0 96 0 24000 25 1 01 0 2525 0 9975 75007481 25 320 92 2400883 9090 0 5 1 01 0 5050 25 0 96 0 24000 25 1 01 0 2525 0 9975 75007481 25 320 92 2400883 9191 0 5 1 0 5000 25 0 96 0 24000 25 1 01 0 2525 0 9925 75007443 75 295 56 2200075 9292 0 5 1 0 5000 25 0 96 0 24000 25 1 0 2500 0 9900 75007425 00 295 56 2194533 9393 0 5 0 99 0 4950 25 0 99 0 24750 25 0 99 0 2475 0 9900 75007425 00 295 56 2194533 9494 0 5 0 99 0 4950 25 1 0 25000 25 1 0 2500 0 9950 75007462 50 371 86 2775005 9595 0 5 0 98 0 4900 25 0 99 0 24750 25 1 0 2500 0 9875 75007406 25 295 56 2188991 9696 0 5 0 99 0 4950 25 1 0 25000 25 0 99 0 2475 0 9925 75007443 75 295 56 2200075 9797 0 5 0 96 0 4800 25 0 99 0 24750 25 0 99 0 2475 0 9750 75007312 50 327 17 2392431 9898 0 5 1 09 0 5450 25 1 01 0 25250 25 1 09 0 2725 1 0700 75008025 00 371 86 2984177 9999 0 5 1 08 0 5400 25 1 05 0 26250 25 1 0