| 变化比例 | 销售均价 | 土地获得价款 | 主体建筑工程费 |
| −10% | 24.40% | 49.96% | 40.30% |
| −5% | 31.31% | 43.85% | 39.25% |
| 0 | 38.22% | 38.22% | 38.22% |
| 5% | 45.13% | 33.02% | 37.21% |
| 10% | 52.04% | 28.19% | 36.21% |
| 敏感度系数平均值 | 3.62 | 2.85 | 0.53 |