六级公摊模型.xls

《六级公摊模型.xls》由会员分享，可在线阅读，更多相关《六级公摊模型.xls（34页珍藏版）》请在淘文阁 - 分享文档赚钱的网站上搜索。

1、模模型型之之一一：(6(6层层裙裙楼楼式式)综综合合楼楼总总建建筑筑面面积积计计算算名名称称长长宽宽层层(个个)幢幢(个个)合合计计说说明明裙裙楼楼1-31-3层层(非非住住宅宅)63.8063.8042.2042.203.003.001.001.008077.088077.08为各层轴线包边尺寸塔塔楼楼4-64-6层层(住住 宅宅)63.8063.8015.2015.203.003.002.002.005818.565818.56为各层轴线包边尺寸裙裙楼楼上上人人屋屋面面梯梯间间6.206.203.003.001.001.001.001.0018.6018.60该梯既作屋面维修,又作住宅专用

2、梯塔塔楼楼上上人人屋屋面面梯梯间间6.206.203.203.203.003.002.002.00119.04119.04该梯为住宅各单元屋面维修专用梯合合计计14033.2814033.28该总尺寸:可作验证分摊后的总尺寸(表表一一):):原原始始数数据据输输入入表表编号 楼层名称套内面积共用面积(用颜色区分,主要用于(表二)确定分摊层次与分摊级别)合计商业茶房办公A 幢 住 宅B 幢 住 宅7专用梯 外墙1/2 其它共用小计10管理房9专用梯8专用梯1专用梯2专用梯3专用梯4专用梯5专用梯6专用梯1裙楼1-3层1层商业房2545.2018.0018.0018.0018.0018.0018.

3、0018.0021.16147.162692.3622层茶楼房2563.2018.0018.0018.0018.0018.0018.0021.16129.162692.3633层办公房2581.2018.0018.0018.0018.0018.0021.16111.162692.364B幢4-6层4-6层住宅6900.0018.0018.0018.0016.3670.36970.364-6层住宅5900.0018.0018.0018.0015.7669.76969.7654-6层住宅4900.0018.0018.0018.0015.7669.76969.766A幢4-6层4-6层住宅3 120

4、0.0018.0018.0018.0015.7669.761269.7674-6层住宅2900.0018.0018.0018.0015.7669.76969.7684-6层住宅1600.0018.0018.0018.0015.7669.76669.76上人屋面梯19.8419.8419.8419.8419.8419.8418.00137.04137.04合计13089.6018.0036.0054.00127.84127.84127.8473.8473.8473.8472.00158.640.00943.6814033.28注:绿色-作1级区内分摊;黄色-作2级区间分摊;红色-作3级区间分摊;

5、兰色-作4级区间分摊;朱红色-作5级区间分摊;橙色-作6级全幢分摊。(表表二二):):表表格格法法分分摊摊计计算算表表编号 楼层名称套内面积共用面积分摊公摊系数一级分摊二级分摊三级分摊四级分摊五级分摊六级分摊区内小计区间1小计区间3小计区间4小计区间5小计全幢合计(合计-套内)/套内1裙楼1-3层1层商业房2545.2018.002563.208.972572.1732.970.000.000.000.002605.1467.232672.370.04996285522层茶楼房2563.2018.002581.209.032590.2333.200.000.000.000.002623.436

6、7.702691.130.04991107633层办公房2581.2018.000.000.002599.2033.310.000.000.000.002632.5167.942700.450.0461994194B幢4-6层4-6层住宅6900.0054.000.000.000.000.00954.0015.960.000.00969.9625.03994.990.10554592854-6层住宅5900.0054.000.000.000.000.00954.0015.960.000.00969.9625.03994.990.10554592864-6层住宅4900.0054.000.000

7、.000.000.00954.0015.960.000.00969.9625.03994.990.1055459287A幢4-6层4-6层住宅3 1200.0054.000.000.000.000.000.000.001254.0020.721274.7232.901307.610.08967667984-6层住宅2900.0054.000.000.000.000.000.000.00954.0015.76969.7625.03994.790.10531797194-6层住宅1600.0054.000.000.000.000.000.000.00654.0010.80664.8017.1668

8、1.960.136600556合计5144.4018.007761.6099.482862.0047.882862.0047.2813680.2353.0414033.28 注:因塔楼B幢中,各单元套内与区内面积之比完全一致,其公摊系数完全可以合并计算。(表表三三):):公公式式法法分分摊摊计计算算表表功能区公式表达式:其基本公式为:Ki=(1+E1/F1)(1+E2/F2)-1公摊系数公摊面积总建筑面积1层商业房(1+18/2545.2)*(1+18/5144.4)*(1+99.48/7761.6)*(1+0.000/2862)*(1+0.000/2862)*(1+353.04/13680.

9、2)-10.0499629323127.172672.372层茶楼房(1+18/2563.2)*(1+18/5144.4)*(1+99.48/7761.6)*(1+0.000/2862)*(1+0.000/2862)*(1+353.04/13680.2)-10.0499111533127.932691.133层办公房(1+18/2581.2)*(1+0./5144.4)*(1+99.48/7761.6)*(1+0.000/2862)*(1+0.000/2862)*(1+353.04/13680.2)-10.0461994964119.252700.45住宅6单元(1+54/900.00)*(1

10、+0./5144.4)*(1+0.000/7761.6)*(1+47.88/2862)*(1+0.000/2862)*(1+353.04/13680.2)-10.105546009894.99994.99住宅5单元(1+54/900.00)*(1+0./5144.4)*(1+0.000/7761.6)*(1+47.88/2862)*(1+0.000/2862)*(1+353.04/13680.2)-10.105546009894.99994.99住宅4单元(1+54/900.00)*(1+0./5144.4)*(1+0.000/7761.6)*(1+47.88/2862)*(1+0.000/2

11、862)*(1+353.04/13680.2)-10.105546009894.99994.99住宅3单元(1+54/1200.0)*(1+0./5144.4)*(1+0.000/7761.6)*(1+0.000/2862)*(1+47.28/2862)*(1+353.04/13680.2)-10.0896767595107.611307.61住宅2单元(1+54/900.00)*(1+0./5144.4)*(1+0.000/7761.6)*(1+0.000/2862)*(1+47.28/2862)*(1+353.04/13680.2)-10.105318052794.79994.79住宅1单

12、元(1+54/600.00)*(1+0./5144.4)*(1+0.000/7761.6)*(1+0.000/2862)*(1+47.28/2862)*(1+353.04/13680.2)-10.136600639181.96681.96合 计943.6814033.28 注:如果对公式运用比较熟练时,凡公式分子中为“0”的级数完全不必写出来，这样使公式计算更加简捷、方便。(6(6层层裙裙楼楼式式)多多功功能能综综合合楼楼平平面面示示意意图图通通过过以以上上计计算算验验证证，无无论论是是表表格格法法和和公公式式法法计计算算，其其公公摊摊系系数数结结果果都都是是一一样样的的。(表表一一):):原

13、原始始数数据据输输入入表表编号 楼层名称套内面积共用面积商业茶房办公宾馆A住宅A住宅B住宅B住宅B管理房专用梯专用梯专用梯专用梯专用梯专用梯专用梯1裙楼1-3层1层商业房3036.0018.0018.0018.0018.0018.0018.0018.0018.0022层茶楼房3054.0018.0018.0018.0018.0018.0018.0018.0033层办公房3072.0018.0018.0018.0018.0018.0018.004A 幢4-6层4-6层宾馆1854.0054.0054-6层住宅900.0054.006B 幢4-6层4-6层住宅1600.0054.0074-6层住宅

14、2900.0054.0084-6层住宅31200.0054.0098个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127.84127.84127.84127.84(表表二二):):表表格格法法分分摊摊计计算算表表编号 楼层名称套内面积共用面积分摊一级分摊二级分摊三级分摊四级分摊区内小计区间1小计区间3小计区间4小计1裙楼1-3层1层商业房3036.0018.003054.008.973062.9734.593097.563097.5622层茶楼房3054.0018.003072.009.033081.0334.79

15、3115.823115.8233层办公房3072.0018.003090.003090.0034.903124.903124.904A 幢4-6层4-6层宾馆1854.0054.001908.001908.001908.0031.521939.5254-6层住宅900.0054.00954.00954.00954.0015.76969.766B 幢4-6层4-6层住宅1600.0054.00654.00654.00654.0010.80664.8074-6层住宅2900.0054.00954.00954.00954.0015.76969.7684-6层住宅31200.0054.001254.0

16、01254.001254.0020.721274.72合计14940.0018.00104.2894.56上述已由七级公摊变为五级公摊。备 注裙房A幢B幢合计外墙1/2外墙1/2外墙1/268.289608.2847.282909.2847.282909.2899.2068.2847.2847.2815526.04公摊系数备 注五级分摊全幢合计(合计-套内)/套内75.453173.020.04513053475.903191.720.04509422876.123201.010.04199665447.241986.760.0716095323.62993.380.10375781616.1

17、9681.000.13499624423.62993.380.10375781631.051305.770.088138601369.2015526.04(表表一一):):原原始始数数据据输输入入表表编号 楼层名称套内面积共用面积商业茶房办公宾馆A住宅A住宅B住宅B住宅B管理房专用梯专用梯专用梯专用梯专用梯专用梯专用梯1裙楼1-3层1层商业房2418.0018.0018.0018.0018.0018.0018.0018.0018.0022层茶楼房2436.0018.0018.0018.0018.0018.0018.0018.0033层办公房2454.0018.0018.0018.0018.00

18、18.0018.0041-3层宾馆1854.005A 幢4-6层4-6层宾馆1854.0054.0064-6层住宅900.0054.007B 幢4-6层4-6层住宅1600.0054.0084-6层住宅2900.0054.0094-6层住宅3 1200.0054.00108个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127.84127.84127.84127.84(表表二二):):表表格格法法分分摊摊计计算算表表编号 楼层名称套内面积共用面积分摊一级分摊二级分摊三级分摊四级分摊区内小计区间1小计区间3小计区间5小

19、计1裙楼1-3层1层商业房2418.0018.002436.008.972444.9711.932456.8917.992474.8922层茶楼房2436.0018.002454.009.032463.0312.012475.0518.122493.1733层办公房2454.0018.002472.002472.0012.062484.0618.192502.2541-3层宾馆1854.0054.001908.001908.001908.0013.971921.975A 幢4-6层4-6层宾馆1854.0054.001908.001908.001908.001908.0064-6层住宅900.

20、0054.00954.00954.00954.00954.007B 幢4-6层4-6层住宅1600.0054.00654.00654.00654.00654.0084-6层住宅2900.0054.00954.00954.00954.00954.0094-6层住宅3 1200.0054.001254.001254.001254.001254.00合计14994.0018.0036.0068.28公公式式法法应应用用举举例例K=(1+18/2418)*(1+18/4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(

21、1+18/2436)*(1+18/4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+18/2454)*(1+0./4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)

22、*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/

23、1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=备 注裙房楼幢1楼幢2合计外墙1/2外墙1/2外墙1/268.289608.2847.282909.2847.282909.2899.2068.2847.2847.2815526.04公摊系数五级分摊六级分摊区间5小计全幢合计(合计-套内)/套内2474.8951.282526.170.044735402493.1751.662544.840.044678362502.2551.852554.100.040791021921.9739.831

24、961.800.0581443331.521939.5240.191979.710.0678052115.76969.7620.10989.860.0998393710.80664.8013.78678.580.1309668915.76969.7620.10989.860.0998393720.721274.7226.411301.130.0842756094.56315.2015526.040.044735400.044678360.040791020.058144330.067805210.099839370.130966890.099839370.08427560K=(1+18/241

25、8)*(1+18/4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+18/2436)*(1+18/4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+18/2454)*(1+0./4890)*(1+36/7380)*(1+68.28/9324)*(1+0/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+68.28/9324)*(1+

26、0/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1

27、+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=K=(1+54/1854)*(1+0./4890)*(1+0./7380)*(1+0/9324)*(1+94.56/5724)*(1+315.2/15210.84)-1=(表表一一):):原原始始数数据据输输入入表表编号楼层名称套内面积共用面积商业茶房办公宾馆A住宅A住宅B住宅B住宅B管理房专用梯专用梯专用梯专用梯专用梯专用梯专用梯1裙楼1-3层1层商业房 2118.0018.0018.0018.0018.0018.0018.0018.0018.0022层茶

28、楼房 2136.0018.0018.0018.0018.0018.0018.0018.0033层办公房 2154.0018.0018.0018.0018.0018.0018.0041-3层宾馆 1854.0051-3层住宅900.006A 幢4-6层4-6层宾馆 1854.0054.0074-6层住宅900.0054.008B 幢4-6层4-6层住宅1 600.0054.0094-6层住宅2 900.0054.00104-6层住宅3 1200.0054.00118个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127

29、.84127.84127.84127.84(表表二二):):表表格格法法分分摊摊计计算算表表编号楼层名称套内面积共用面积分摊一级分摊二级分摊三级分摊四级分摊区内小计区间1小计区间3小计区间3小计1裙楼1-3层1层商业房 2118.0018.002136.008.962144.9611.922156.8815.702172.5822层茶楼房 2136.0018.002154.009.042163.0412.022175.0515.842190.8933层办公房 2154.0018.002172.002172.0012.072184.0715.902199.9741-3层宾馆 1854.0054.

30、001908.001908.001908.0013.891921.8951-3层住宅900.0054.00954.00954.00954.006.95960.956A 幢4-6层4-6层宾馆 1854.0054.001908.001908.001908.001908.0074-6层住宅900.0054.00954.00954.00954.00954.008B 幢4-6层4-6层住宅1 600.0054.00654.00654.00654.00654.0094-6层住宅2 900.0054.00954.00954.00954.00954.00104-6层住宅3 1200.0054.001254.

31、001254.001254.001254.00合计15048.0018.0036.0068.28备 注裙房楼幢1楼幢2合计外墙1/2外墙1/2外墙1/268.289608.2847.282909.2847.282909.2899.2068.2847.2847.2815526.04公摊系数五级分摊六级分摊区间5小计全幢合计(合计-套内)/套内2172.5837.182209.760.0433230332190.8937.492228.380.0432489422199.9737.642237.610.0388174161921.8932.891954.780.054356964960.9516.

32、44977.390.08598767331.521939.5233.191972.710.06402780415.76969.7616.59986.350.09594863810.80664.8011.38676.180.12696605315.76969.7616.59986.350.09594863820.721274.7221.811296.530.08043993194.56261.2015526.04(表表一一):):原原始始数数据据输输入入表表编号 楼层名称套内面积共用面积商业茶房办公宾馆A住宅A住宅B住宅B住宅B裙房管理房专用梯专用梯专用梯专用梯专用梯专用梯专用梯外墙1/21裙楼

33、1-3层1层商业房1218.0018.0018.0018.0018.0018.0018.0018.0018.0068.2822层茶楼房1236.0018.0018.0018.0018.0018.0018.0018.0033层办公房1254.0018.0018.0018.0018.0018.0018.0041-3层宾馆1854.0051-3层住宅900.0061-3层住宅1600.0071-3层住宅2900.0081-3层住宅3 1200.009A 幢4-6层4-6层宾馆1854.0054.00104-6层住宅900.0054.0011B 幢4-6层4-6层住宅1600.0054.00124-6

34、层住宅2900.0054.00134-6层住宅3 1200.0054.00148个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127.84127.84127.84127.8468.28(表表二二):):表表格格法法分分摊摊计计算算表表编号 楼层名称套内面积共用面积分摊一级分摊二级分摊三级分摊四级分摊五级分摊区内小计区间1小计区间3小计区间3小计区间51裙楼1-3层1层商业房1218.0018.001236.008.931244.9311.861256.799.001265.7922层茶楼房1236.0018.001

35、254.009.071263.0712.031275.099.131284.2233层办公房1254.0018.001272.001272.0012.111284.119.191293.3041-3层宾馆1854.0054.001908.001908.001908.0013.661921.6651-3层住宅900.0054.00954.00954.00954.006.83960.8361-3层住宅1600.0054.00654.00654.00654.004.68658.6871-3层住宅2900.0054.00954.00954.00954.006.83960.8381-3层住宅3 1200

36、.0054.001254.001254.001254.008.981262.989A 幢4-6层4-6层宾馆1854.0054.001908.001908.001908.001908.0031.52104-6层住宅900.0054.00954.00954.00954.00954.0015.7611B 幢4-6层4-6层住宅1600.0054.00654.00654.00654.00654.0010.80124-6层住宅2900.0054.00954.00954.00954.00954.0015.76134-6层住宅3 1200.0054.001254.001254.001254.001254.

37、0020.72合计15210.0018.0036.0068.2894.56备 注楼幢1楼幢2合计外墙1/2外墙1/29608.2847.282909.2847.282909.2899.2047.2847.2815526.04公摊系数六级分摊小计全幢合计(合计-套内)/套内1265.798.141273.930.0459163091284.228.261292.480.0456944871293.308.321301.620.0379755951921.6612.361934.010.043156916960.836.18967.010.074451624658.684.24662.920.10

38、4860632960.836.18967.010.0744516241262.988.121271.100.0592471201939.5212.471951.990.052854258969.766.24976.000.084439886664.804.27669.080.115131581969.766.24976.000.0844398861274.728.201282.910.06909403999.2015526.04五级分摊(表表一一):):原原始始数数据据输输入入表表编号 楼层名称套内面积共用面积中间幢A幢B幢商业管理茶房梯办公梯宾馆梯住宅梯住宅1梯住宅2梯住宅3梯1裙楼1-3层

39、1层商业房1218.0018.0018.0018.0018.0018.0018.0018.0018.0022层茶楼房1236.0018.0018.0018.0018.0018.0018.0018.0033层办公房1254.0018.0018.0018.0018.0018.0018.0041-3层宾馆1854.0018.0018.0018.0018.0018.0051-3层住宅900.0018.0018.0018.0018.0018.0061-3层住宅1600.0018.0018.0018.0018.0018.0071-3层住宅2900.0081-3层住宅31200.009A 幢4-6层4-6层

40、宾馆1854.00104-6层住宅900.0011B 幢4-6层4-6层住宅1600.00124-6层住宅2900.00134-6层住宅31200.00148个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127.84127.84127.84127.84(表表二二):):表表格格法法分分摊摊计计算算表表编号 楼层名称套内面积共用面积分摊一级分摊二级分摊三级分摊四级分摊区内小计区间1小计区间3小计区间3小计1裙楼1-3层1层商业房1218.0018.001236.008.931244.9311.861256.799.0

41、01265.7922层茶楼房1236.0018.001254.009.071263.0712.031275.099.131284.2233层办公房1254.0018.001272.001272.0012.111284.119.191293.3041-3层宾馆1854.0054.001908.001908.001908.0013.661921.6651-3层住宅900.0054.00954.00954.00954.006.83960.8361-3层住宅1600.0054.00654.00654.00654.004.68658.6871-3层住宅2900.0054.00954.00954.0095

42、4.006.83960.8381-3层住宅31200.0054.001254.001254.001254.008.981262.989A 幢4-6层4-6层宾馆1854.0054.001908.001908.001908.001908.00104-6层住宅900.0054.00954.00954.00954.00954.0011B 幢4-6层4-6层住宅1600.0054.00654.00654.00654.00654.00124-6层住宅2900.0054.00954.00954.00954.00954.00134-6层住宅31200.0054.001254.001254.001254.00

43、1254.00合计15210.0018.0036.0068.28备注裙房A幢B幢合计层数外墙1/2 外墙1/2外墙1/222.761384.76122.761384.76222.761384.76315.7615.761975.52415.7615.761021.52515.7615.76721.526900.001200.001854.00900.00600.00900.001200.0099.2068.2847.2847.2815526.04公摊系数五级分摊六级分摊区间3小计全幢合计(合计-套内)/套内1265.798.141273.930.0459163091284.228.261292

44、.480.0456944871293.308.321301.620.0379755951921.6612.361934.010.043156916960.836.18967.010.074451624658.684.24662.920.104860632960.836.18967.010.0744516241262.988.121271.100.05924712031.521939.5212.471951.990.05285425815.76969.766.24976.000.08443988610.80664.804.27669.080.115131580915.76969.766.2497

45、6.000.084439886020.721274.728.201282.910.069094038694.5699.2015526.0415526.04(表表一一):):原原始始数数据据输输入入表表编号楼层名称套内面积共用面积中间幢A幢B幢商业管理茶房梯办公梯宾馆梯住宅梯住宅1梯住宅2梯住宅3梯1C 幢1-3层1层商业1218.0018.0018.0018.0018.0018.0018.0018.0018.0022层茶楼1236.0018.0018.0018.0018.0018.0018.0018.0033层办公1254.0018.0018.0018.0018.0018.0018.004A

46、幢1-6层1-6层宾馆 3708.0018.0018.0018.0018.0018.0051-6层住宅 1800.0018.0018.0018.0018.0018.006B 幢1-6层1-6层住宅1 1200.0018.0018.0018.0018.0018.0071-6层住宅2 1800.0081-6层住宅3 2400.00148个屋面上人梯间19.8419.8419.8419.8419.84合计14616.0018.0036.0054.00127.84127.84127.84127.84127.84(表表二二):):表表格格法法分分摊摊计计算算表表编号楼层名称套内面积共用面积分摊一级分摊二

47、级分摊三级分摊四级分摊区内小计区间1小计区间3小计全幢合计1C 幢1-3层1层商业1218.0018.001236.008.931244.9311.861256.7921.581278.3722层茶楼1236.0018.001254.009.071263.0712.031275.0921.891296.9833层办公1254.0018.001272.001272.0012.111284.1122.041306.164A 幢1-6层1-6层宾馆 3708.00108.003816.003816.003816.0065.513881.5151-6层住宅 1800.00108.001908.0019

48、08.001908.0032.761940.766B 幢1-6层1-6层住宅1 1200.00108.001308.001308.001308.0022.451330.4571-6层住宅2 1800.00108.001908.001908.001908.0032.761940.7681-6层住宅3 2400.00108.002508.002508.002508.0043.062551.06合计15210.0018.0036.00262.0415526.04备注裙房A幢B幢合计层数外墙1/2外墙1/2外墙1/222.761384.76122.761384.76222.761384.76315.7

49、615.763829.52415.7615.761921.52515.7615.761321.5261800.002400.0099.2068.2847.2847.2815526.04公摊系数备 注(合计-套内)/套内0.04956243170.04933983620.04159403560.04679341960.07819722220.10871223790.07819722220.0629397144一一样样的的建建筑筑面面积积五五种种类类型型公公摊摊系系数数计计算算的的比比较较第一种类型第二种类型第三种类型第四种类型按裙楼上下分段计算按裙楼上下分段计算按裙楼上下分段计算按裙楼上下分段计

50、算五级公摊(例1)六级分摊(例2)六级分摊(例3)六级分摊(例4a)1层商业房0.0451305341层商业房0.044735401层商业房0.0433230331层商业房0.0459163092层茶楼房0.0450942282层茶楼房0.044678362层茶楼房0.0432489422层茶楼房0.0456944873层办公房0.0419966543层办公房0.040791023层办公房0.0388174163层办公房0.0379755954-6层宾馆0.0716095301-3层宾馆0.058144331-3层宾馆0.0543569641-3层宾馆0.0431569164-6层住宅0.10