Re: [心得] 從地價與容積率抓底價 以新莊副都心為例
: 分區屬於商一 懶得查建商到底入手多少錢 算他160一坪
: 160/4.25 = 37.6萬
: "假設"建設公司用一坪160萬買的話 AMAX的土地成本便是37.6萬/坪
: (注意這只是假設一下,實際上多少價格買應該很好爬得出來,只是本篇先隨便抓)
: 民間盛傳 住宅一坪的建築成本是6~8萬/坪
: 豪宅興建會成本很高 但AMAX好像也沒很厲害 因此就用普通估計
: 因此如果依這個算法 土地+建築成本 AMAX就來到 43.6 ~ 45.6萬/坪
: 建商自己要賺的利潤 與代銷等成本 以前都抓30%
: x130%之後就是 56.68萬~59.28萬/坪
AMAX的土地沒記錯當初是買180幾 標到的部分
還有跟私地主買的
價錢抓190吧
AMAX加上獎勵容積等等
設計容積是511%
511*1.6=817%
也就是說大約1坪土地可以蓋8.2坪
190/8.2=23.17萬
AMAX的營造發出去,包含地下室及車位等等,1坪均價是11萬多
23+12=35萬
這是宏普的生產成本
還沒加它養地養了4年,土融的年息2.5%好了
一年大約4.75萬,4年大概19萬
還有興建的時間抓4年也是19萬
12萬的建融利息年息3%好了=大約1萬5
土地190+19+19=228
228/8.2=27.8
27.8+12+1.5=41萬多
10%的公司人事 建築師 行政管銷成本
這樣算45萬
再加上建設公司30%獲利
45*1.3=58.5
加上代銷費用5%
58.5*1.05=61.5
也就是說連同店面的均價要有61萬
才有到他經濟效益
店面價錢我不知
還有把車位利潤算進去,前面沒算
把車位利潤跟店面價值算進去
大概少掉10%吧
所以大概56萬上下,是AMAX的均價
----
史恩實業那塊之前有調資料看
當出買將近250
有沒拿到多少獎勵容積
幾乎是法定容積再蓋
土地款+營造款就要47萬了
還沒加上利息等等
成本在53之上吧
也就是說推案底價非常有可能過70萬
70萬要賣誰呢???
--
※ 發信站: 批踢踢實業坊(ptt.cc), 來自: 123.192.86.164
※ 文章網址: https://www.ptt.cc/bbs/home-sale/M.1441198682.A.B72.html
推
09/02 21:00, , 1F
09/02 21:00, 1F
→
09/02 21:02, , 2F
09/02 21:02, 2F
→
09/02 21:03, , 3F
09/02 21:03, 3F
→
09/02 21:03, , 4F
09/02 21:03, 4F
→
09/02 21:03, , 5F
09/02 21:03, 5F
→
09/02 21:04, , 6F
09/02 21:04, 6F
→
09/02 21:05, , 7F
09/02 21:05, 7F
→
09/02 21:05, , 8F
09/02 21:05, 8F
→
09/02 21:08, , 9F
09/02 21:08, 9F
→
09/02 21:10, , 10F
09/02 21:10, 10F
→
09/02 21:11, , 11F
09/02 21:11, 11F
推
09/02 21:11, , 12F
09/02 21:11, 12F
→
09/02 21:12, , 13F
09/02 21:12, 13F
→
09/02 21:13, , 14F
09/02 21:13, 14F
→
09/02 21:14, , 15F
09/02 21:14, 15F
→
09/02 21:15, , 16F
09/02 21:15, 16F
推
09/02 21:16, , 17F
09/02 21:16, 17F
→
09/02 21:17, , 18F
09/02 21:17, 18F
→
09/02 21:17, , 19F
09/02 21:17, 19F
→
09/02 21:18, , 20F
09/02 21:18, 20F
→
09/02 21:19, , 21F
09/02 21:19, 21F
→
09/02 21:20, , 22F
09/02 21:20, 22F
推
09/02 21:20, , 23F
09/02 21:20, 23F
→
09/02 21:24, , 24F
09/02 21:24, 24F
→
09/02 21:28, , 25F
09/02 21:28, 25F
→
09/02 21:28, , 26F
09/02 21:28, 26F
推
09/02 21:33, , 27F
09/02 21:33, 27F
→
09/02 21:34, , 28F
09/02 21:34, 28F
→
09/02 21:35, , 29F
09/02 21:35, 29F
→
09/02 21:36, , 30F
09/02 21:36, 30F
→
09/02 21:36, , 31F
09/02 21:36, 31F
→
09/02 21:37, , 32F
09/02 21:37, 32F
→
09/02 21:37, , 33F
09/02 21:37, 33F
推
09/02 21:41, , 34F
09/02 21:41, 34F
→
09/02 21:41, , 35F
09/02 21:41, 35F
推
09/02 21:42, , 36F
09/02 21:42, 36F
→
09/02 21:42, , 37F
09/02 21:42, 37F
→
09/02 21:43, , 38F
09/02 21:43, 38F
→
09/02 21:44, , 39F
09/02 21:44, 39F
還有 22 則推文
→
09/02 21:58, , 62F
09/02 21:58, 62F
→
09/02 21:59, , 63F
09/02 21:59, 63F
→
09/02 21:59, , 64F
09/02 21:59, 64F
→
09/02 22:02, , 65F
09/02 22:02, 65F
→
09/02 22:03, , 66F
09/02 22:03, 66F
推
09/02 22:03, , 67F
09/02 22:03, 67F
→
09/02 22:04, , 68F
09/02 22:04, 68F
推
09/02 22:04, , 69F
09/02 22:04, 69F
→
09/02 22:04, , 70F
09/02 22:04, 70F
→
09/02 22:05, , 71F
09/02 22:05, 71F
→
09/02 22:05, , 72F
09/02 22:05, 72F
→
09/02 22:05, , 73F
09/02 22:05, 73F
→
09/02 22:06, , 74F
09/02 22:06, 74F
推
09/02 22:07, , 75F
09/02 22:07, 75F
→
09/02 22:07, , 76F
09/02 22:07, 76F
→
09/02 22:08, , 77F
09/02 22:08, 77F
→
09/02 22:09, , 78F
09/02 22:09, 78F
推
09/02 22:09, , 79F
09/02 22:09, 79F
→
09/02 22:10, , 80F
09/02 22:10, 80F
推
09/02 22:10, , 81F
09/02 22:10, 81F
→
09/02 22:10, , 82F
09/02 22:10, 82F
推
09/02 22:13, , 83F
09/02 22:13, 83F
→
09/02 22:25, , 84F
09/02 22:25, 84F
推
09/02 22:27, , 85F
09/02 22:27, 85F
噓
09/02 22:31, , 86F
09/02 22:31, 86F
→
09/02 22:44, , 87F
09/02 22:44, 87F
→
09/02 22:45, , 88F
09/02 22:45, 88F
→
09/02 23:13, , 89F
09/02 23:13, 89F
→
09/02 23:13, , 90F
09/02 23:13, 90F
→
09/03 01:01, , 91F
09/03 01:01, 91F
→
09/03 01:01, , 92F
09/03 01:01, 92F
→
09/03 01:02, , 93F
09/03 01:02, 93F
→
09/03 01:04, , 94F
09/03 01:04, 94F
→
09/03 01:05, , 95F
09/03 01:05, 95F
推
09/03 01:06, , 96F
09/03 01:06, 96F
→
09/03 01:07, , 97F
09/03 01:07, 97F
→
09/03 01:07, , 98F
09/03 01:07, 98F
→
09/03 01:08, , 99F
09/03 01:08, 99F
→
09/03 01:10, , 100F
09/03 01:10, 100F
推
09/08 11:19, , 101F
09/08 11:19, 101F
討論串 (同標題文章)
本文引述了以下文章的的內容:
完整討論串 (本文為第 3 之 3 篇):