XLS《正式版最终版》

正式版最终版 "附件一:价格评估明细表",,

,,

, "阜阳市金泉新型建材有限公司搬迁价格评估明细表" "序号","名称","长","宽","(檐)高","数量","单位","重置单价(元)","搬迁费率","成新率","评估单价(元)","评估价格(元)","备注" 1,"厂房",68,31.

2,7,2121.6,"平方",1452.28,,

0.8958,1300.952424,2760100.6627584,"重置价格依据附件二",,

240,213.6,215,0.895833333333333, 2,"厂房",27.3,8.9,7,242.97,"平方",1452.28,,

0.8958,1300.952424,316092.41045928,,

3,"厂房",27.3,23.8,7,649.74,"平方",1452.28,,

0.8958,1300.952424,845280.82796976,,

4,"厂房",25.8,13.8,7,356.04,"平方",1452.28,,

0.8958,1300.952424,463191.10104096,,

5,"厂房",25.6,10,7,256,"平方",1452.28,,

0.8958,1300.952424,333043.820544,,

6,"厂房",53.2,24.7,7,1314.04,"平方",1452.28,,

0.8958,1300.952424,1709503.52323296,,

7,"厂房",53.2,5.95,7,316.54,"平方",1452.28,,

0.8958,1300.952424,411803.48029296,,

8,"厂房",53.2,24.8,7,1319.36,"平方",1452.28,,

0.8958,1300.952424,1716424.59012864,,

,7862.1875 "小计",,

,,

,6576.29,"平方",,

,,

,8555440.41642696,,

,2211.7559672703 9,"瓷砖","厂房内,1785立方",,

,64,"台班",,

,,

430,27520,"5吨货车,搬迁费用,1个台班共搬迁28立方.",1785.337,63.7620357142857,22.3167125 10,"瓷砖","大厂房内,2430立方",,

,87,"台班",,

,,

430,37410,,

2429.784,328.65,1.0875 11,"小块瓷砖","97.83立方",,

,3,"台班",,

,,

430,1290,,

97.83,0.0375 12,"瓷砖","1082立方",,

,39,"台班",,

,,

430,16770,"5吨货车,搬迁费用,1个台班共搬迁28立方.",1081.768,0.4875 13,"物流存货","室内装修物品,1759立方",,

,63,"台班",,

,,

430,27090,,

1759.464,0.7875 14,"存货","256立方",,

,9,"台班",,

,,

430,3870,,

0.1125 15,"混凝土切块成型机",,

,,

2,"套",150000,0.08,,

12000,24000, 16,"水池",10,5,,

50,"平方",,

,,

90,4500, 17,"铁门","5*3.3+4.8*3.3+9.8*3.2",,

,63.7,"平方",,

,,

90,5733, 18,"卷闸门","6*7*2+2.6*3.1*4+6*6.7",,

,156.44,"平方",,

,,

150,23466, 19,"活动板房","3.2*6.2*5+2.6*3.1+2.5*2.6+10.3*7.6",,

,192.04,"平方",,

,,

120,23044.8, 20,"混凝土路",,

,,

2399,"平方",287730.91,,

0.85,244571.2735,244571.2735,"重置价格依据附件三",153,180 21,"砖渣地面",,

,,

1461,"平方",,

,,

15,21915, 22,"电户",,

,,

5,"户",,

,,

470,2350, 23,"水户",,

,,

5,"户",,

,,

500,2500, 24,"三相电户",,

,,

3,"户",,

,,

1880,5640, 25,"宽带",,

,,

5,"户",,

,,

80,400, 26,"围墙",,

,,

444.9,"平方",,

,,

90,40041,"24墙" 27,"手压井",,

,,

5,"口",,

,,

230,1150, 28,"机井",,

,,

1,"口",,

,,

3350,3350, 29,"果树","6-10cm",,

,18,"棵",,

,,

40,720, 30,"果树","16-20cm",,

,20,"棵",,

,,

75,1500, 31,"经营损失",,

,,

6576.29,"平方",,

,,

300,1972887,"实际合法经营面积,经项目确定并结合相关征收方案确认." 32,"旧料回收",,

,,

6576.29,"平方",,

,,

20,131525.8,"经项目确定并结合相关征收方案确认." "小计"2623243.8735, "合计"11178684.289927, ,,

,4161700 ,,

, ,,

, ,,

, ,,

,