博览园开发商业计划书

某某博览园综合开发商业 计划 项目进度计划表范例计划下载计划下载计划下载课程教学计划下载 书一项目单位简况11项目单位XX市XX集团置业发展有限公司地址XX市建材城12项目名称某某博览园综合开发合作方式合资联系人电话邮编传真二项目概况规划开发的XX市某某博览园地处城区东南角隶属双清区北临宝庆路南邻洛湛铁路东接东大路西倚邵石路占地约3300亩是XX市集文化园林生态贸易农林业观光休闲为一体的综合性多功能的城市空间规划的主要工程项目有21花木种苗产销中心包括一个占地300亩的花木批发市场一个80人规模的某某研究所计划发展一个占地10000亩的花木种苗基地22名优特新产品会展中心占地300亩设产品展览区和销售区展览区包括常年展览区和临时展览区销售包括即时销售区和订单销售区23文化休闲广场占地150亩拥有一流的旱地喷泉水幕电影等设施24生态文化主题公园占地1800亩包括观景台和1000户花艺坊园内以绿地和花圃为主花木以造型各异的某某为主辅以其他名贵花木突出某某主题同时通过观景台和游览道路把两侧蜿蜒山体连成一个大公园形成大园抱小园的园艺格局25高尔夫球俱乐部占地3000亩包括一个高尔夫球场和一家五星级宾馆26城市林业生态示范社区包括别墅群学校和医院整个博览园内绿地面积占80％倚山顺势建设部分高档售货亭簪和别墅群同时配套建设一年规模为24个班的封闭式学校一所300张病床的高规格综合性医院27全市第一个建材产销基地依托湘桂黔建材品牌和市场网络通过招商引资引进生产厂家形成产销一体的建材基地三项目的意义和前景某某博览园的规划建设很好地把握未来城市发展的方向和脉搏切合了市委市政府建设山水园林城市的构想对扩大市区容量提升城市品质将起到举足轻重的作用同时它的各项工程的建设将在促进农业产业结构调整促进旅游业和整个第三产业方面起到积极的推动作用这些都是政府支持发展的方向因此前景十分看好四项目投资概算经计算分析该项目总投资54625万元其中公益公建等城市基础设施占据了18％为9620万元项目总产出60957万元不计算政府将返回的一部分用于城市基础设施的费用还盈余6334万元41建设总投入概算 表 关于同志近三年现实表现材料材料类招标技术评分表图表与交易pdf视力表打印pdf用图表说话 pdf 序号 投资内容 投资金额万元 1 公益公建基础设施投入 9620 2 房产投入 15609 3 新征用地费 8400 4 拆迁房屋补偿费 3978 5 土地出让金 7854 6 房屋报建手续费 2537 7 设计 领导形象设计圆作业设计ao工艺污水处理厂设计附属工程施工组织设计清扫机器人结构设计 费 856 8 市政公用设施配套费 579 9 人防工程易地建设费 154 10 商业网点建设费 713 11 交通通讯施基金 284 12 工农业发展基金 92 13 劳动保险统筹基金 722 14 消防设施建设费 87 15 工程质量监督费 88 16 房屋拆迁管理费 16 17 招投标管理费 32 18 白蚁防治费 65 19 房屋转让手续费 94 20 经济适用住房预决算审查费 81 21 开发管理费 756 22 银行贷款利息 840 23 项目不可预见费 1168 1-23项合计 54625总投入计算书见附Ⅰ42建设总产出概算表 产出内容 产出金额万元 一房产建设产出32189万元 1 某某花艺坊 2640 2 新经营区 15572 3 高新建材展示区 2309 4 花卉市场 3171 5 某某住宅小区 2273 6 加工区 2113 7 会议展示中心 1433 8 幼儿园体育馆学校 1468 9 某某研究中心 1210 二地产建设产出32079万元 1 新商业经营区 4938 2 高新建材展示区 7323 3 某某花艺坊 1797 4 某某住宅小区 928 5 加工区 4930 6 学校幼儿园体育馆及教师住宅区 1468 7 汽车城 5168 8 汽车站 3318 9 21F广场西侧 1140 10 花卉市场 1069 三营业税-3309万元 -3309 产出总计一十二十三 60959总产出计算书见附Ⅱ附ⅠXX市ldquo某某博览园rdquo建设总投入计算书一公益公建基础设施投入12helliphellip59620万元1道路工程5496万元2排水系统工程557万元3路灯照明系统工程254万元4绿化园林工程3048万元5环卫公用设施265万元二房产投入12helliphellip915609万元1某某花艺坊36664m2times2层times30％21998m221998m2times600元m21320万元2新经营区75962m2times3层times50％113943m2113943m2times500元m23418万元3会议展示中心11944m2times1200元m21433万元4高新建材展示区11266m2times3层times50％16899m216899m2times550元m2929万元5花卉市场17814m2times3层times50％times500元m21336万元6某某研究中心7200m2times3层times560元m21210万元7某某住宅小区18941m2times5层times30％2841m22841m2times550元m21563万元18941m2times5层times30％2841m22841m2times550元m21563万元18941m2times5层times30％2841m28幼儿园体育馆学校26214m2times4层times20％20971m220971m2times550元m21153万元9加工区88035m2times20％17607m217607m2times550元m2968万元三征用土地费用一二三四8400万元一付村民征地费用12343596万元1土地补偿费1435万元2安置补助费1593万元3青苗补偿费328万元4迁坟240万元二报省审批应交费用123340万元1耕地开垦费11000元亩times9391033万元2新征建设用地有偿使用费21元m2times600m2亩times1650亩2307万元三报审市审批应交费用1234802万元1防洪保安基金1000元亩times16501658万元2鱼塘基金3菜地基金15亩times15000元亩11万元4耕地占用税10元m2times660m2亩times939亩626万元四中介服务费12662万元1评估费测量交易服务费238元m2times1650亩times07％275万元2征地管理费及不可预见费[一二三]times5％387万元四拆迁房屋补偿费1233978万元1自拆自建钢混结构96800m2times70％times450元m23049万元2自拆自建砖混一等结构96800m2times20％times330元m2639万元3自拆自建砖混二等结构96800m2times10％times300元m2290万元4水井等其他地面附着物未计入五土地出让金17854万元1238万元亩times825亩times40％7854万元六房屋报建手续费2537万元1门面193077m2times80％times84元m21297万元2住宅按经济适用房 标准 excel标准偏差excel标准偏差函数exl标准差函数国标检验抽样标准表免费下载红头文件格式标准下载 516517m2times80％times30元m21240万元七设计费856万元1房屋193077516517times8元m2568万元2公益公建设施19240万元times15％288万元八市政公用设施配套费579万元1非住宅193077m2times30元m2579万元2住宅按经济适用房标准不计取九人防工程易地建设费154万元1非住宅193077m2times8元m2154万元2住宅按经济适用房标准不计取十商业网点建设费713万元普通住宅516517m2times138元m2713万元十一交通通讯设施基金284万元1门面193077m2times4元m277万元2住宅516517m2times4元m2207万元十二工农业发展基金92万元193077m2516517m2times13元m292万元十三劳动保险统筹基金722万元1门面193077m2times16元m2309万元2住宅按经济适用房标准516517m2times8元m2413万元十四消防设施建设费87万元1非住宅193077m2times25元m248万元住宅516517m2times075元m239万元十五工程质量监督费88万元1非住宅193077m2times12元m223万元2住宅516517m2times025元m227万元3公益公建设施按经济适用房标准19240times2permil38万元十六房屋拆迁管理费16万元3978万元times4permil16万元十七招投标管理费32万元1非住宅193077m2times07元m214万元住宅按经济适用房标准516517m2times035元m218万元十八白蚁防治费65万元1非住宅193077m2times1元m219万元2住宅按经济适用房标准516517m2times09元m246万元十九房屋转让手续费94万元非住宅193077m2times7元m2times50％68万元住宅按经济适用标准516517m2times1元m2times50％26万元二十经济适用住房预决算审查费81万元516517m2times156元m281万元二十一开发管理费一二times3％962015609times3％756万元二十二银行贷款利息一二三times5％times50％9620156098400times5％times50％840万元二十三项目不可预见费一二四times4％19240156093978times4％1553万元附ⅡXX市ldquo某某博览园rdquo建设总产出计算书一房产产出123helliphellip8932189万元1某某花艺坊21998m2times1200元m22640万元2新经营区75962m2times2500元m2times50％75962times800元m2times50％times2层15572万元3高新建材展示区11266m2times2500元m2times50％11266m2times800元m2times50％times2层2309万元4花卉市场17814m2times2000元m2times50％17814m2times780元m2times50％times2层3171万元5某某住宅小区28411m2times800元m22273万元6加工区17607m2times1200元m22113万元7会议展示中心11944m2times1200元m21433万元8幼儿园体育馆学校20971m2times700元m21468万元9某某研究中心7200m2times560元m2times31210万元二地产产出12helliphellip932079万元1新商业经营区75962m2times1300元m2times50％4938万元2高新建材展示区11266m2times1300元m2times50％7323万元3某某花艺坊36664m2times700元m2times70％1797万元4某某住宅小区18941m2times700元m2times70％928万元5加工区88035m2times700元m2times80％4930万元6学校幼儿园体育馆及教师住宅区26214m2times700元m2times80％1468万元7汽车城47145m2times1100元m25186万元8汽车站36864m2times900元m23318万元921F广场西侧7600m2times1500元m21140万元10花卉市场17814m2times1200元m2times50％1069万元三营业税mdash一二times55％mdash3218932079-1433-1468-1210times55％mdash3309万元附Ⅲ建材城二期工程有关情况摸底汇总一分区情况统计1号小区从邵石路至大坡茶场拆迁房屋20栋面积共计4400㎡土地面积共计348亩其中果园243亩旱土68亩菜地15亩山塘2亩荒山20亩柑桔树共计13600株2号小区邓家院城东农场东瓜塘三部分拆迁房屋53栋共计19200㎡含宝庆路边5层楼2栋约4500㎡占地面积共计163亩其中果园地130亩旱土10亩山塘23亩柑桔树共计10000株3号小区乔家冲城东园艺场两大块拆迁房屋34栋共计8000㎡占地面积共计171亩其中果园地100亩水田60亩山塘11亩旱土38亩柑桔树共计8000株4号小区从小水泥路以东至马安山渠道分水口王介亭拆迁房屋18栋共计5300㎡占地面积共计220亩其中果园地220亩柑桔树共计13200株5号小区山脉以南包南阳大坡立新三个村居委会拆迁房屋202栋共计59900㎡占地面积共计1118亩其中水田包括山塘590亩旱土288亩宅基地100亩果园地80亩道路及其它60亩柑桔树共计5000株二分区汇总1大坡岭雷公山龙口岭及其它荒山共计1262亩2水田及山塘共计650亩3菜地共计15亩4果园地共计773亩5旱土工计404亩6宅基地共计100亩7道路共计60亩8果树共计63400株9房屋共计327栋面积共计96800㎡10坟墓共计6000座11山林及杂木共计20000株12电力邮电电杆80根13民用饮水井含小型泵井40口14山塘共计36亩附Ⅳ某某博览园城市道路统计表 序号 路名 长度1m 宽度bm 坡度i％ 走向 面积Sm2 1 双宝路 204m 16m 643％ 南北 sum204m sum3264m2 2 呙家路 3903 16m 20％ 南北 14432 16m 745％ 南北 sum18335m sum2934m2 3 宝佘路 340 20m 40％ 东西 240 20m 20％ 东西 240 20m 20％ 东西 290 20m 24％ 东西 300 20m 24％ 东西 240 12m 31％ 东西 sum1650m sum31080m2 4 园艺路 110m 22m 28％ 南北 260m 22m 60％ 南北 40m 22m 20％ 南北 sum410m sum9020m2 5 新华南路 130m 24m 南北 210m 24m 南北 9812m 24m 59％ 南北 300 24m 60％ 南北 160 24m 54％ 南北 180 24m 60％ 南北 190 24m 34％ 南北 55 24m 20％ 南北 sum132313m sum31755m2 序号 路名 长度1m 宽度bm 坡度i％ 走向 面积Sm2 6 邵大路 200m 30m 20％ 南北 200m 30m 30％ 南北 sum3264m2 200m 30m 30％ 南北 140m 30m 25％ 南北 290m 30m 南北 sum1030m sum30900m2 3 邵州路 180m 60m 20％ 东西 380m 60m 30％ 东西 450m 60m 10％ 东西 400m 60m 19％ 东西 264 60m 24％ 东西 200 60m 东西 390m 60m 东西 sum2264m sum135840m2 8 邵石路 2336m 40m 20％ 南北 400m 40m 25％ 南北 80m 40m 20％ 南北 170m 40m 25％ 南北 150m 40m 30％ 南北 110m 40m 138％ 南北 210m 40m 35％ 南北 160 24m 54％ 南北 sum13536m sum40608m2 9 新华南路mdash园艺路 290m 16m 东西 sum290m sum4640m2 序号 路名 长度1m 宽度bm 坡度i％ 走向 面积Sm2 10 某某路园林观光路 3372m 18m 453％ 东西 28469m 18m 498％ 东西 sum3264m2 199m 18m 07％ 东西 27856m 18m 45％ 东西 9194 18m 655％ 东西 19980 18m 160％ 东西 19980 18m 35％ 东西 12565m 18m 50％ 东西 359m 24m 077％ 东西 182m 24m 302％ 东西 460m 24m 25％ 东西 4195m 24m 25％ 东西 sum295941m sum59527m2 11 广场东侧路 298m 15m 南北 sum298m sum4470m2 12 高尔夫球场路 780m 17m 东西 sum780m sum13260m2注以上12条道路总长1274549m总面积367298㎡道路平均宽度288mComprehensivedevelopmentofthecrapemyrtleexpogarden1BriefintroductionoftheprojectsponsorProjectsponsorShaoyangJianminIndustrialCoLtdProjectnameComprehensivedevelopmentofcrapemyrtleexpogardenCooperativewayJointventureContactpersonSunYuanyuTelephone13007399243Postcode422001Fax0739-5160518ProjectintroductionTheto-be-developedShaoyangcrapemyrtleexpogardeninShuangqingdistrictfacesBaoqingroadtothenorthneighborsLuoyang-ZhanjiangrailwaytothesouthadjoinsDongdaroadontheeastandisclosetoShaoshuiroadonthewestTheexpogardencovering3300mufeaturesintegrityandmulti-functionofculturelandscapetradeagricultureforestryandsightseeingItsmainprojectsareasfollowsTheproductionandsalescenteroftreesflowersandnurserystockincludinga300muwholesalesmarketforflowersandplantsacrapemyrtleresearchcenterwithastaffof80thebaseforflowersplantsandnurserystockcovering10000muwillbebuiltTheexhibitioncenterforfamousexcellentlocalspecialandnewproductscovering300muincludingexhibitionareaandsalesareatheformerconsistsofperennialandtemporaryexhibitionareaandthelatterimmediateandordersalesareaTheplazaculturalleisurecovering150muinclusiveoffirst-classdrylandfountainwater-curtainmovieandsoonEcologicalculturalparkcovering1800muincludingsightseeingstageandsoooartisticflowerworkshopstheparkismainlyoccupiedbygreenandflowerbeds4varietyofcrapemyrtlesfeaturethetreesandflowersmeanwhilethesightseeingstageandtourpathscombinethewindinghillsonbothsidesintoahugeparkformingthegardenpatternwithsmallparksembracedbybigoneGolfclubcovering3000muincludingagolfcourseandafive-starhotelTheexemplarycommunityofurbanforestryecologyincludingavillacomplexaschoolandahospital80％oftheexpogardeniscoveredbylandscapedgroundsomehigh-gradekioskandvillacomplexwillbebuiltwiththeaccessoryestablishmentofaschoolenrolling24classesayearandatop-gradecomprehensivehospitalwith300bedsThefirstbaseinShaoyangcityforproductsandsalesofbuildingmaterialsonthebasicoftheadvantageofthebuildingmaterialcenterthebasewillbeestablishedbyintroducingmanufacturerandpromotinginvestment3ThesignificanceandprospectofthisprojectTheplannedconstructionofcrapemyrtleexpogardenmeetsthedemandofurbandevelopmentandsuitsthemunicipalcommitteeandgovernment39sconcepttomakethecityfullofhillswatersandgardensitwillplayanimportantroleinincreasingcitycapacitypromotingturismandtertiaryindustrythereforeithasabrightfuture4Generalestimateoftheprojectinvestmenttheanalyticcalculationshowsthatthetotalinvestmentreachesrmb54625millionyuaninclusiveof9620millionyuanc18％ofthetotalforurbanbaricfacilitiesthetotalvalueofoutputreaches60959millionyuansotheprojectwillmakeaprofitof6334millionyuanexclusiveofthefundpaidbackbygovernmentforurbanbasicfacilities41thebudgetaryestimatesofthetotalconstructioninput No Investmentitem Moneyinvestedrmbmillonyuan 1 Bainfacilitidsforpublngood 9620 2 Buildingproperty 15609 3 Expropriationofland 8400 4 Removalcompensation 3978 5 Costforlandtransfer 7854 6 Servicechargeforbuildingapplication 2537 7 Costfordesign 856 8 Expensesformunicipalpublicbasicfacilities 579 9 Constructionofpeoplesairdefenseatanewsite 154 10 Estallishmentofcommercialservice 713 11 Fundfortrafficandcommunication 284 12 Fundforindustryandagricnturedevelopment 092 13 Fundforpoollaborinsurance 722 14 Costforfiresafetyfacilities 087 15 Costforsupervisionofengineeringguality 088 16 Costforhousesremovalmanagement 016 17 Costforbidmanagement 032 18 Costforpreventionandcontroloftermite 065 19 Servicechargeforhousestransfer 94 20 CostforcheckingthebudgetandfinalaccountsOfeconomicalandpracticalhousing 081 21 Costfordevelopmentmanagement 756 22 Interestonbankloan 840 23 Projectexpensesunpredictable 1168 Total1-23 54625ForcalculationofthetotalinputseeappendixⅠ42thebudgetaryestimatesofthetotalconstructionoutput Contentsofoutput Moneyofoutputrmbmillionyuan 132189millionyuanofoutput 1 Crapemyrtleartisticworkshops 2640 2 Newly-operatedarea 15572 3 exhibitionareafornewandadvancedBuildingmaterials 2309 4 Marketofflowersandplants 3171 ofoutputforbuildingproperty 5 Crapemyrtlehousingquarters 2273 6 Processingarea 2113 7 Meetingexhibitioncenter 1433 8 Kindergartengymandschool 1468 9 Crapemyrtleresearchcenter 1210 232079millionyuanforlandedestate 1 Newly-runcommercialarea 4938 2 Exhibitionareafornewandadvancedbuildingmaterials 7323 3 Crapemyrtleartisticworkshop 1797 4 Crapemyrtlehousingquarters 928 5 Processingarea 4930 6 Shoolkindergartengymandteachers 1468 7 Automobilescity 5168 8 Busstation 3318 9 21fwestofplaza 1140 10 Marketofflowersandplants 1069 3businesstax-3309millionyuan -3309 Totaloutput 60959ForcalculationoftotaloutputseeappendixⅡappendixⅡcalculationoftotalinputforconstructionofcrapemyrtleexpogarden1costforpublicbasisfacilitiesrmb20millionstreetsengineeringrmb5496milliondrainagework557millionilluminatorproject254million④projectofgreeningandgardening3048million⑤environmentalsanitationfacilities256million2buildingpropertyinputcrapemyrtleartisticworkshops36664㎡times2storeystimes30％21998㎡21998㎡times600yuan㎡1320millionnewly-operatedarea75962㎡times3storeystimes50％113943㎡11943㎡times500yuan㎡3418millionmeetingexhibitioncenter11943㎡times1200yuan㎡1433millionexhibitionareafornewaadvancedbuildingmaterials11266㎡times3storeystimes50％16899㎡16899㎡times550yuan㎡929millionmarketofflowersandplants17814㎡times3storeystimes50％times500yuan㎡1336millioncrapemyrtleresearchcerter7200㎡times3storeystimes560yuan㎡1210millioncrapemyrtlehousingquarters18941㎡times5storeystimes30％2841㎡2841㎡times550yuan㎡1563million18941㎡times5storeystimes30％2841㎡2841㎡times550yuan㎡1563million18941㎡times5storeystimes30％2841㎡kindergartengymandschool26214㎡times4storeystimes20％20971㎡20971㎡times550yuan㎡1153millionprocessingarea88035㎡times20％17607㎡17607㎡times550yuan㎡968million3costforlandexpropriaton8400millionexpensesforvillagersoftheland3596millionacompenationforexpropriationofland1435millionbsettlementallowence1593millionccompenationforyoungcrops328milliondexpensesforgraveyardremoval240millioncostforexaminationandapprovalofprovinceauthority3340millionaexpenseforlandreclamation11000mutimes9391033millionbcostforpaiduseoflandofexpropriation21m2times666m2mutimes1605mu2307millioncostforexaminationandapprovalofmunicipalauthority802millionacostforfloodprotectionandpublicsecurity1000mutimes1650mu165millionbcostforfishpondccostforvegetableplot15mutimes11000mu011milliondtaxforpossessionanduseoffarmland10m2times666㎡mutimes939mu626millioncostforintermiediaryservice662millionacostforevaluationsurveyingandtransactionservice0238millionmutimes1650mutimes07％275millionbcostforlandexpropriationmanagementandcostunpredictable①②③times5％387million4compensationforhousesremoval3978millionbuildingsofreinforcedconcretestructure96800㎡times70％times450㎡3049millionbuildingsoffirst-ratebrickconcretestnuture96800㎡times20％times330㎡639millionbuildingsofsecond-ratebrickconcretestructure96800㎡times10％times300㎡290millionexclusiveofwellsandsthelseontheground5costforlandtransfer7854million0238millonmutimes825mutimes40％7854million6servicechargeforbuildingapplication2537millionshopfront193077㎡times84㎡times80％1240milliondwellingeconomicalapractical516517㎡times30㎡times80％1240million7costfordesign856millionhouses193077516517times8㎡568millonbasicfacilitiesforpublicgood19240milliontimes15％288million8costformunicipalpublicfacilities579millionnon-dwelling193077㎡times30㎡579milliondwellingthecostforeconomicalapracticalhouseswillnotbereckonedin9costforconstructionofpeoplesairdefenseinanewsitenon-dwelling193077㎡times30㎡579milliondwellingthecostforeconomicalapracticalhouseswillnotbereckonedin10costfortheestablishmentofcommercialservice713millionordinaryhouses516517㎡times138㎡713million11fundfortrafficandcommunicationfacilities284millionshopfront193077㎡times4㎡077milliondwelling516517㎡times4㎡207million12fundforindustryandagriculturedevelopment092million193077㎡516517㎡times13㎡092million13fundforpoollaborinsurance722millionshopfront193077㎡times16㎡309milliondwellingeconomicalapracticalones516517㎡times8㎡413million14costforfiresafetyfacilities087millionnon-dwelling193077㎡times25㎡048milliondwelling516517㎡times075㎡039million15costforsupervisionofengineeringquality088millionnon-dwelling193077㎡times12㎡023milliondwelling516517㎡times025㎡027millionbasicfacilitiesforpublicgood19240times2permil038million16costforhousesremovalmanagement016million3978milliontimes4permil016million17costforbidmanagement032millionnon-dwelliong193077㎡times07㎡014milliondwellingeconomicalapracticalones516517㎡times035㎡018million19servicechargeforhousestransfer094millionnon-dwelling193077㎡times7㎡times50％068millionDwellingeconomicalapracticalones516517㎡times10㎡026million20costforcheckingthebudgetandfinalaccountsofeconomicalandpracticalhousing081million516517㎡times156㎡081million21costfordevelopmentmanagement12times3％962015609times3％756million22interestontankloan9620156098400times5％times50％962015609times3％840million23projectexpensesunpredictable9620156093978times4％1553millionAppendixⅡCalculationoftotaloutputforconstructionofcrapemyrtleexpogarden1outputofbuildingproperty32189millionCrapemyrtleartisticworkshops21998㎡times1200㎡2640millionNewly-operatedarea75962㎡times2500㎡times50％75962㎡times800㎡times50％times2storeys15572millionExhibitionareafornewandadvancedbuildingmaterials11266㎡times2500㎡times50％11266㎡times800㎡times50％times22309millionMarketofflowersandplants17814㎡times2000㎡times50％17814㎡times780㎡times50％times23171millionCrapemyrtlehousingquarters28411㎡times800㎡2273millionProcessingarea17607㎡times1200㎡2113millionMeetingexhibitioncenter11944㎡times1200㎡1433millionKindergartengymandschool20971㎡times700㎡1468millionCrapemyrtleresearchcenter7200㎡times3times560㎡1210million3outputoflandedestate32079millionNewly-runcommercialarea75963㎡times1300㎡times50％4938millionExhibitioncenterfornewandadvancedbuildingmaterials11266㎡times1300㎡times50％7323millionCrapemyrtleartisticflowerworkshops36664㎡times700㎡times70％1797millionCrapemyrtlehousingquarters18941㎡times700㎡times70％928millionProcessingarea88035㎡times700㎡times80％4930millionSchoolgymkindergartenandteachersrsquoresidence26214㎡times700㎡times80％1468millionAutomobilescity47145㎡times1100㎡5168millionBusstations36864㎡times900㎡3318million21fwestofplaza7600㎡times1500㎡1140millionMarketforflowersandplants17814㎡times1200㎡times50％1069million3businesstax-3218932079-1433-1468-1210times55％-3309millionAppendixⅢConditionscollectionofthesecond-termprojectofbuildingmaterialcity1conditionsofeachhousingquartersNo1housingquartersfromshaoshiRdtodapotheplantfarmRemovalof20buildingstotalarea4400m2Totalareaofland348muinclusiveoforchard243munonirrigatedfarmland68muvegetableplot15mupool2muandbarrenhills20mu13600citrustreesinallNo2housingquartersincludingthreepartsdengjiacourtyardchengdongfarmanddo