单方成本(元/平方米)建筑面积58705698.890.000.00171.07170.970.000.110.00#REF!3.431.500.23销售面积74847265.600.000.00218.10217.970.000.140.00#REF!4.381.910.29占总成本比例#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0.400.270.803.393.000.3954.932.005.0010.000.0030.005.430.340.211.270.680.000.000.000.008.862.650.905.30#REF!0.000.640.960.005.310.006.00#REF!#REF!0.001.000.000.050.030.080.000.000.900.000.903.000.000.000.00#REF!0.060.580.430.040.510.341.014.323.820.5070.032.556.3712.750.0038.256.920.430.271.620.860.000.000.000.0011.293.381.156.76#REF!0.000.811.230.006.780.007.65#REF!#REF!0.001.270.000.070.030.100.000.001.150.001.153.820.000.000.00#REF!0.080.750.550.05#REF!#REF!#REF!#REF!#REF!单方成本(元/平方米)建筑面积0.381.590.760.730.040.00#REF!#REF!#REF!1860.230.000.000.00318.90744.09797.240.000.000.000.00#REF!#REF!0.000.000.000.0012.750.00#REF!#REF!#REF!销售面积0.482.030.970.930.050.00#REF!#REF!#REF!2371.630.000.000.00406.57948.651016.410.000.000.000.00#REF!#REF!0.000.000.000.0016.250.00#REF!#REF!#REF!占总成本比例#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0.000.000.000.000.000.00180.860.000.580.000.00230.590.000.74#REF!0.00926.820.000.000.000.000.0085.13260.0812.7212.720.00#REF!#REF!#REF!0.000.001181.610.000.000.000.000.00108.54331.5816.2216.220.00#REF!#REF!#REF!0.00#REF!#REF!单方成本(元/平方米)建筑面积0.85#REF!5.300.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.005.30#REF!157.0631.258.504.243.987.971.555.000.002.660.000.000.000.000.00100.000.0079.66销售面积1.08#REF!6.760.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.006.76#REF!200.2439.8410.845.415.0810.161.986.370.003.390.000.000.000.000.00127.490.00101.56占总成本比例#REF!#REF!单方成本(元/平方米)建筑面积20.340.003.880.007.9711.31#REF!3.531.901.63#REF!0.000.00销售面积25.944.950.0010.1614.41#REF!4.502.422.08#REF!0.000.00占总成本比例#REF!#REF!7#REF!#REF!9#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!19071.63641单方成本(元/平方米)建筑面积19071.63641销售面积占总成本比例13095销售额的0.1%，地方教育附加2%+3%，城建维护税75.87224.22IF(C103>C98*200%,C103*60%-C98*35%,IF(C103>C98*100%,C103*50%-C98*15%,IF(C103>C98*50%,C103*40%-C98*5%,IF(C103>0,C103*30%,0))))
房地产开发企业成本核算明细科目汇总--开发成本表 - 图文
