地产模型：某房地产220亩项目详细的经济测算报告

2008.7 28 2.5% 2.5% 3% 2.5% 5%
2008.8 29 2.5% 2.5% 3% 2.5% 5%
2008.9 2008.10 30 31 2.5% 2.5% 3% 2.5% 5% 5%
2008.11 32
2008.12 33
2009.1 34
5%
5%
2,190
2,190
2,190
收入合计
1,960
82,935
0
0
0
2006.8 5
2006.9 6
2006.10 7
2006.11 8
2006.12 9
2007.1 10
2007.2 11
2007.3 12 5% 5% 4% 5% 10% 2.5%
2007.4 13 20% 20% 16% 20% 20% 2.5%
2007.5 14 5% 5% 4% 5% 10% 2.5%
0Baidu Nhomakorabea
0
0
0
0
0
0
4,090
14,645
4,090
2007.6 15 2.5% 2.5% 4% 2.5% 10% 2.5%
2007.7 16 2.5% 2.5% 2% 2.5% 10% 5%
2007.8 17 2.5% 2.5% 2% 2.5% 10% 5%
2007.9 2007.10 2007.11 2007.12 2008.1 2008.2 18 19 20 21 22 23 2.5% 7.5% 22.5% 2.5% 2.5% 5% 2.5% 7.5% 22.5% 2.5% 2.5% 5% 2% 8% 26% 5% 3% 3% 2.5% 7.5% 22.5% 2.5% 2.5% 5% 10% 5% 5% 5% 5% 5% 5% 5% 5% 5% 5%
2,190
2,190
2,190
352
352
352
0
2009.2 35
2009.3 36
0
0
销售收入表
套数 联排住宅 退台洋房住宅 小高层住宅 叠拼住宅 商铺 车库 88 750 821 300 1,174 面积 22,040 88,507 73,920 43,200 14,110 29,346 单价 4,200 3,000 2,400 3,800 4,200 6.0 合价 9,257 26,552 17,741 16,416 5,926 7,043 2006.4 1 2006.5 2 2006.6 3 2006.7 4
2008.3 24 5% 5% 3% 5% 5%
2,784
2,605
2,605
2,605
5,985
17,012
2,841
2,486
3,496
3,496
2008.4 25 2.5% 2.5% 3% 2.5% 5%
2008.5 26 2.5% 2.5% 3% 2.5% 5%
2008.6 27 2.5% 2.5% 3% 2.5% 5%