45、39=￥10.33millionb.cost for paid use of land of expropriation: ￥21/m2666m2/mu1,605mu=￥23.07million cost for examination and approval of municipal authority:￥8.02milliona.cost for flood protection and public security: ￥1,000/mu1,650mu=￥1.65millionb.cost for fishpond c.cost for vegetable plot:15mu￥11,0 。

46、00/mu=￥0.11milliond.tax for possession and use of farmland:￥10/m2666/mu939mu=￥6.26million cost for intermiediary service:￥6.62milliona.cost for evaluation,surveying and transaction service:￥0.238million/mu1,650mu0.7=￥2.75millionb.cost for land expropriation management and cost unpredictable:(+)5=￥3. 。

47、87million4.compensation for houses removal:￥39.78million buildings of reinforced concrete structure:96.80070￥450/=￥30.49million buildings of first-rate brick concrete stnuture:96.80020￥330/=￥6.39million buildings of second-rate brick concrete structure:96.80010￥300/=￥2.90million exclusive of wells a 。

48、nd sth.else on the ground5.cost for land transfer: ￥78.54million￥0.238millon/mu825mu40=￥78.54million6.service charge for building application:￥25.37million shop front:193,077￥84/80=￥12.40million dwelling (economical a practical):516.517￥30/80=￥12.40million7.cost for design: ￥8.56 million houses:(193 。

49、,077+516,517)￥8/=￥5.68millon basic facilities for public good:￥192.40million1.5=￥2.88million8.cost for municipal public facilities:￥5.79million non-dwelling: 193,077￥30/=￥5.79million dwelling:(the cost for economical a practical houses will not be reckoned in)9.cost for construction of peoples air d 。

50、efense in a new site: non-dwelling: 193,077￥30/=￥5.79million dwelling:(the cost for economical a practical houses will not be reckoned in)10.cost for the establishment of commercial service:￥7.13millionordinary houses:516.517￥13.8/=￥7.13million11.fund for traffic and communication facilities:￥2.84mi 。

51、llion shop front: 193,077￥4/=￥0.77million dwelling:516.517￥4/=￥2.07million12.fund for industry and agriculture development:￥0.92million(193,077+516.517)￥1.3/=￥0.92million13.fund for pool labor insurance:￥7.22million shop front: 193,077￥16/=￥3.09million dwelling(economical a practical ones):516.517￥8 。

【XX|XX博览园综合开发商业计划书】52、/=￥4.13million14.cost for fire safety facilities:￥0.87million non-dwelling: 193,077￥2.5/=￥0.48million dwelling:516.517￥0.75/=￥0.39million15.cost for supervision of engineering quality:￥0.88million non-dwelling: 193,077￥1.2/=￥0.23million dwelling:516.517￥0.25/=￥0.27million basic facilities for public good:19.2402=￥0.38million16.cost for houses removal management:￥0.16million￥39.78million4=￥0.16million17.cost for bid management 。

来源：(未知)

【学习资料】网址：/a/2021/0413/0021924762.html

标题：XX|XX博览园综合开发商业计划书( 五 )