拆迁方案说明：
1、每户优惠购10平方，单价按1000元/平方米
2、另外每户购10平方米，单价按2650.00元/平方米计算，3、其他超过平方面积部分按5800.00元/平方米计算，
4、每户所得的优惠金额为：（5800-1000）*10+（5800-2650）*10=7.95万元5、拆迁奖励费为每户5万元。
优惠和奖励金额折算成的购房面积22.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.33物业费现每平米优0.3以后最终得出惠及奖励1.5按30年拆还比例金额计算多交部分6475.005180.004316.673700.003237.502877.782590.002354.552158.331992.311850.001726.671618.751523.531438.891363.161295.001233.331177.271126.091079.171036.00996.152.1161.8931.7441.6381.5581.4961.4471.4061.3721.3441.3191.2981.2791.2631.2481.2351.2231.2131.2031.1941.1861.1791.172-17280-19440-21600-23760-25920-28080-30240-32400-34560-36720-38880-41040-43200-45360-47520-49680-51840-54000-56160-58320-60480-62640-64800每户所优惠金原有面返还拆还得的优额元2面积比例积（m)惠金额/m22025303540455055606570758085909510010511011512012513079500795007950079500795007950079500795007950079500795007950079500795007950079500795007950079500795007950079500795003975318026502271198817671590144513251223113610609949358838377957577236916636366124045505560657075808590952.001.801.671.571.501.441.401.361.331.311.291.27拆迁奖励元优惠和奖励金额合计12950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950050000500005000050000500005000050000500005000050000500005000050000500005000050000500005000050000500005000050000500001001.251051.241101.221151.211201.201251.191301.181351.171401.171451.161501.151351401451501551601651701751801851901952002052102152202252302352402452507950079500795007950079500795007950079500795007950079500795007950079500795007950079500795007950079500795007950079500795005895685485305134974824684544424304184083983883793703613533463383313243181551.151601.141651.141701.131751.131801.131851.121901.121951.112001.112051.112101.112151.102201.102251.102301.102351.092401.092451.092501.092551.092601.082651.082701.0850000500005000050000500005000050000500005000050000500005000050000500005000050000500005000050000500005000050000500005000012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950012950022.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.3322.33959.26925.00893.10863.33835.48809.38784.85761.76740.00719.44700.00681.58664.10647.50631.71616.67602.33588.64575.56563.04551.06539.58528.57518.001.1651.1591.1541.1491.1441.141.1351.1311.1281.1241.1211.1181.1151.1121.1091.1061.1041.1011.0991.0971.0951.0931.0911.089-66960-69120-71280-73440-75600-77760-79920-82080-84240-86400-88560-90720-92880-95040-97200-99360-101520-103680-105840-108000-110160-112320-114480-116640第一次修改部位补土地收益金后等同于商品房费用350元/平-14000-15750-17500-19250-21000-22750-24500-26250-28000-29750-31500-33250-35000-36750-38500-40250-42000-43750-45500-47250-49000-50750-52500原有家具电器因搬家及重新入住回迁房损耗按每户15000元计-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000原房装修所耗费时间精力未补偿按每户5000元计-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000契税=成交价1.5%,房合计损屋维修基失金总价2%-8120-9135-10150-11165-12180-13195-14210-15225-16240-17255-18270-19285-20300-21315-22330-23345-24360-25375-26390-27405-28420-29435-30450-59400-64325-69250-74175-79100-84025-88950-93875-98800-103725-108650-113575-118500-123425-128350-133275-138200-143125-148050-152975-157900-162825-167750实际得出拆还比例1.601.451.351.271.221.171.141.111.091.071.051.041.021.011.000.990.990.980.970.960.960.950.95-54250-56000-57750-59500-61250-63000-64750-66500-68250-70000-71750-73500-75250-77000-78750-80500-82250-84000-85750-87500-89250-91000-92750-94500-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-15000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-5000-31465-32480-33495-34510-35525-36540-37555-38570-39585-40600-41615-42630-43645-44660-45675-46690-47705-48720-49735-50750-51765-52780-53795-54810-172675-177600-182525-187450-192375-197300-202225-207150-212075-217000-221925-226850-231775-236700-241625-246550-251475-256400-261325-266250-271175-276100-281025-2859500.940.940.940.930.930.930.920.920.920.920.910.910.910.910.910.900.900.900.900.900.900.890.890.89
因篇幅问题不能全部显示，请点此查看更多更全内容