{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["新增","续租"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"新增","index":0,"n_rows":111,"n_cols":8,"rows_kept":111,"merged":[[0,0,0,7],[3,0,3,3],[5,1,7,1],[5,2,7,2],[5,7,7,7],[8,0,8,2],[9,1,15,1],[9,2,15,2],[9,7,15,7],[16,0,16,2],[17,1,19,1],[17,2,19,2],[17,7,19,7],[20,0,20,2],[21,1,23,1],[21,2,23,2],[21,7,23,7],[24,0,24,2],[26,0,26,2],[28,0,28,2],[30,0,30,2],[31,1,33,1],[31,2,33,2],[31,7,33,7],[34,0,34,2],[36,0,36,2],[38,0,38,2],[39,1,56,1],[39,2,56,2],[39,7,56,7],[57,1,59,1],[57,2,59,2],[57,7,59,7],[60,0,60,2],[61,1,71,1],[61,2,71,2],[61,7,71,7],[72,0,72,2],[73,1,81,1],[73,2,81,2],[82,1,107,1],[82,2,83,2],[84,2,94,2],[95,2,107,2],[109,0,109,2],[110,0,110,2],[111,0,111,7]]}
["三明城发物业有限公司新增资产租金底价评估报价单"]
["  联 系 人：",{"$nulls":3},"报 价 日 期:"]
[]
["  注:以下报价为开发票含税价。"]
["序号","项目","商铺地址","商铺编号","计租面积（㎡）","层高（㎡）","含税报价（元）","备注"]
[1,"沙县长兴苑","沙县长兴路东侧D-1地块","7幢",1741.07,6,null,"根据出让条件，商业部分应整体经营、整体持有、整体转让"]
[2,null,null,"8幢",2105.51,6]
[3,null,null,"9幢",1077.37,6]
["小计",{"$nulls":3},{"$f":"SUM(E6:E8)","v":4923.95}]
[4,"金澜湾一期","三元区东乾三路391号","一层1、2号铺",450.04,null,null,"根据出让条件，商业部分应整体经营、整体持有、整体转让"]
[5,null,null,"一层3号铺",38.13]
[6,null,null,"二层1号铺",236.05]
[7,null,null,"二层2号铺",246.9]
[8,null,null,"二层3号铺",196.71]
[9,null,null,"二层4号铺",197.71]
[10,null,null,"二层5、6、7号铺",729.65]
["小计",{"$nulls":3},{"$f":"SUM(E10:E16)","v":2095.19}]
[11,"碧湖综合大楼","碧湖村196幢","C座",8109.661]
[12,null,null,"D座",9418.044]
[13,null,null,"B座",3631.925]
["小计",{"$nulls":3},{"$f":"SUM(E18:E20)","v":21159.63}]
[14,"佳和人家（新都汇）","梅列区乾龙新村314幢一层","8号",94.58]
[15,null,null,"11、12、13号号店",208.11]
[16,null,null,"17号店",46.193]
["小计",{"$nulls":3},{"$f":"SUM(E22:E24)","v":348.883}]
[17,"沪明小学项目","沪明小学","停车场","153个车位"]
["小计"]
[18,"江滨广场项目","江滨广场","一层21号店",45.342]
[{"$nulls":4},{"$f":"E28","v":45.342}]
[19,"古玩一条街","古玩一条街3号","3号",169.031]
["小计",{"$nulls":3},169.031]
[20,"下洋文化综合大楼","下洋文化综合大楼","2层",682.208]
[21,null,null,"10层",709.92]
[22,null,null,"11层",709.92]
["小计",{"$nulls":3},{"$f":"SUM(E32:E34)","v":2102.048}]
[23,"下洋会展中心","下洋会展中心","四层",{"$nulls":3},"重新测量"]
["小计",{"$nulls":3},{"$f":"SUM(E36:E36)","v":0}]
[24,"白坂路棚户区改造项目"," 工业南路108号","二层6号",109.729]
["小计",{"$nulls":3},{"$f":"SUM(E38:E38)","v":109.729}]
[25,"三元区新台江小学项目","三元区新台江小学（三明学院附属小学台江校区）周边商铺","1号",69.82,4.5]
[26,null,null,"2号",72.27,4.5]
[27,null,null,"3号",66.45,4.5]
[28,null,null,"5号",48.85,4.5]
[29,null,null,"6号",47.39,4.5]
[30,null,null,"7号",47.28,4.5]
[31,null,null,"8号",47.13,4.5]
[32,null,null,"9号",112.87,4.5]
[33,null,null,"10号",48.76,4.5]
[34,null,null,"11号",47.52,4.5]
[35,null,null,"12号",49.94,4.5]
[36,null,null,"13、14、15号",232.71,4.5]
[37,null,null,"16号",34.23,4.5]
[38,null,null,"17号",34.71,4.5]
[39,null,null,"18号",34.3,4.5]
[40,null,null,"19号",39.21,4.5]
[41,null,null,"20号",44.59,4.5]
[42,null,null,"21号",39.86,4.5]
[43,"三元区新台江小学项目","三元区新台江小学（三明学院附属小学台江校区）周边商铺","22号",38.03,4.5]
[44,null,null,"23号",38,4.5]
[45,null,null,"24号",36.86,4.5]
["小计",{"$nulls":3},{"$f":"SUM(E40:E60)","v":1230.78}]
[46,"陈景润实验小学富兴校区周边商铺项目","陈景润实验小学富兴校区周边商铺","1号-3号",146.7,5.1]
[47,null,null,"4号",49.02,5.1]
[48,null,null,"5号",48.84,5.1]
[49,null,null,"6号",49.02,5.1]
[50,null,null,"7号",48.84,5.1]
[51,null,null,"8号",49.02,5.1]
[52,null,null,"9号",48.84,5.1]
[53,null,null,"10号",49.02,5.1]
[54,null,null,"11号",48.84,5.1]
[55,null,null,"12号",48.93,5.1]
[56,null,null,"13号",71.14,5.1]
["小计",{"$nulls":3},{"$f":"SUM(E62:E72)","v":658.21}]
[57,"贵溪洋小学","7#一层","1号",76.05,{"$f":"176.5-173","v":3.5}]
[58,null,null,"2号",60.84,{"$f":"176.5-173","v":3.5}]
[59,null,null,"3号",45.24,{"$f":"176.5-172.95","v":3.55000000000001}]
[60,null,null,"4号",45.24,{"$f":"176.5-172.95","v":3.55000000000001}]
[61,null,null,"5号",45.24,{"$f":"176.5-172.35","v":4.15000000000001}]
[62,null,null,"6号",45.24,{"$f":"176.5-172.35","v":4.15000000000001}]
[63,null,null,"7号",45.24,{"$f":"176.5-171.9","v":4.59999999999999}]
[64,null,null,"8号",45.24,{"$f":"176.5-171.9","v":4.59999999999999}]
[65,null,null,"9号",44.46,{"$f":"176.5-171.3","v":5.19999999999999}]
[66,"贵溪洋小学","7#一层","10号",55.38,{"$f":"176.5-170.7","v":5.80000000000001}]
[67,null,null,"11号",64.74,{"$f":"176.5-170.7","v":5.80000000000001}]
[68,null,"7#二层","12号",76.05,4.2]
[69,null,null,"13号",60.84,4.2]
[70,null,null,"14号",45.24,4.2]
[71,null,null,"15号",45.24,4.2]
[72,null,null,"16号",45.24,4.2]
[73,null,null,"17号",45.24,4.2]
[74,null,null,"18号",45.24,4.2]
[75,null,null,"19号",45.24,4.2]
[76,null,null,"20号",44.46,4.2]
[77,null,null,"21号",55.167,4.2]
[78,null,null,"22号",64.74,4.2]
[79,null,"10#","1号",34.32,{"$f":"182-178.55","v":3.44999999999999}]
[80,null,null,"2号",34.32,{"$f":"182-178.55","v":3.44999999999999}]
[81,null,null,"3号",41.36,{"$f":"182-177.65","v":4.34999999999999}]
[82,null,null,"4号",42.24,{"$f":"182-177.65","v":4.34999999999999}]
[83,null,null,"5号",42.24,{"$f":"182-176.75","v":5.25}]
[84,null,null,"6号",43.12,{"$f":"182-176.75","v":5.25}]
[85,null,null,"7号",42.24,{"$f":"182-175.85","v":6.15000000000001}]
[86,null,null,"8号",42.24,6.15000000000001]
[87,null,null,"9号",42.24,6.15000000000001]
[88,null,null,"10号",42.24,6.15000000000001]
[89,null,null,"11号",88,{"$f":"182-174.05","v":7.94999999999999},null,"一层：3.2m；二层4.75m"]
[90,null,null,"12号",144.32,{"$f":"182-173.15","v":8.84999999999999},null,"一层：4.1m；二层4.75m"]
[91,null,null,"13号",144.32,{"$f":"182-172.25","v":9.75},null,"一层：5m；二层4.75m"]
[92,"贵溪洋小学","10#","14号",232.32,{"$f":"182-170.6","v":11.4},null,"一层：6.65m；二层4.75m"]
["小计",{"$nulls":3},{"$f":"SUM(E74:E109)","v":2161.127}]
["合计",{"$nulls":3},{"$f":"E110+E73+E61+E39+E35+E25+E21+E17+E9+E31+E37+E29","v":35003.92}]

{"sheet":"续租","index":1,"n_rows":79,"n_cols":8,"rows_kept":79,"merged":[[0,0,0,7],[3,0,3,3],[5,1,8,1],[5,7,8,7],[9,0,9,2],[10,1,12,1],[10,2,11,2],[10,7,12,7],[13,0,13,2],[14,1,30,1],[14,2,17,2],[14,7,30,7],[18,2,30,2],[31,1,40,1],[31,2,40,2],[31,7,40,7],[41,0,41,2],[43,0,43,2],[44,1,46,1],[44,2,46,2],[44,7,46,7],[47,0,47,2],[48,1,49,1],[48,2,49,2],[48,7,49,7],[50,0,50,2],[52,0,52,2],[54,1,55,1],[54,2,55,2],[54,7,55,7],[56,1,58,1],[56,2,58,2],[56,7,58,7],[59,0,59,2],[60,1,74,1],[60,2,69,2],[60,7,74,7],[70,2,74,2],[75,0,75,2],[78,0,78,2],[79,0,79,7]]}
["三明城发物业有限公司续租资产租金底价评估报价单"]
["  联 系 人：",{"$nulls":3},"报 价 日 期:"]
[]
["  注:以下报价为开发票含税价。"]
["序号","项目","商铺地址","商铺编号","计租面积（㎡）","层高（㎡）","含税报价（元）","备注"]
[1,"瑞和人家(六路项目）","梅列区乾龙新村312幢负一层","1号店",91.5,null,null,"9号店面积重新计算"]
[2,null,"梅列区乾龙新村312幢负一层","2号店",42.86]
[3,null,"梅列区乾龙新村312幢负一层","3号店",45.049]
[4,null,"梅列区乾龙新村312幢负一层","9号店",36.065]
["小计",{"$nulls":3},{"$f":"SUM(E6:E6)","v":91.5}]
[5,"体育场馆项目周边商铺","乾龙新村430幢-2 (体育场馆项目周边商铺)","2-3号店",121.5]
[6,null,null,"4-6号店",182.2]
[7,null,"体育场东南侧(体育场馆项目周边商铺)","25号店",62]
["小计",{"$nulls":3},{"$f":"SUM(E11:E13)","v":365.7}]
[8,"龙泽小区周边","乾龙新村392幢1-2层(龙泽小区周边商铺)","4号跃、一层5号、5号跃",395.037]
[9,null,null,"一层2号、2号跃",205.105]
[10,null,null,"1层6号",81.325]
[11,null,null,"1层1号",62.308]
[12,null,"B05北侧商业楼(龙泽小区周边商铺)","公厕旁商铺及跃层",185,"面积计双层"]
[13,null,null,"1-7号店",310,"面积计单层"]
[14,null,null,"8-9号店",81,"面积计单层"]
[15,null,null,"10号店",39,"面积计单层"]
[16,null,null,"11号店",38,"面积计单层"]
[17,null,null,"12号店",37,"面积计单层"]
[18,null,null,"13号店",37,"面积计单层"]
[19,null,null,"14号店",36,"面积计单层"]
[20,null,null,"15号店",57,"面积计单层"]
[21,null,null,"16号店",32,"面积计单层"]
[22,null,null,"17号店",31,"面积计单层"]
[23,null,null,"18号店",30,"面积计单层"]
[24,null,null,"19号店",29,"面积计单层"]
[25,"龙泽小区周边","B05北侧商业楼(龙泽小区周边商铺)","20店",28,"面积计单层"]
[26,null,null,"21号店",28,"面积计单层"]
[27,null,null,"22号店",27,"面积计单层"]
[28,null,null,"23号店",26,"面积计单层"]
[29,null,null,"24号店",34,"面积计单层"]
[30,null,null,"25号店",34,"面积计单层"]
[31,null,null,"26-27店",63,"面积计单层"]
[32,null,null,"28-29号店",50,"面积计单层"]
[33,null,null,"31-32号店",33,"面积计单层"]
[34,null,null,"33-34号店",33,"面积计单层"]
["小计",{"$nulls":3},{"$f":"SUM(E15:E41)","v":2041.775}]
[35,"梅园项目","乾龙新村348幢","一层5号店",143.927]
["小计",{"$nulls":3},{"$f":"SUM(E43:E43)","v":143.927}]
[36,"森邻人家项目","梅列区劲松路150号3幢","1号",180.064]
[37,null,null,"2号",72.389]
[38,null,null,"3号",58.419]
["小计",{"$nulls":3},{"$f":"SUM(E45:E47)","v":310.872}]
[39,"下洋体育健身中心","下洋体育健身中心","羽毛球馆沿街店面（市建设局对面）北侧二间",330]
[40,null,null,"下洋健身中心羽毛球馆沿街店面（市建设局对面）北侧二间",100]
["小计",{"$nulls":3},{"$f":"SUM(E49:E50)","v":430}]
[41,"三化","原福建省化学工业第一技工学校","教学楼",1714]
["小计",{"$nulls":3},{"$f":"SUM(E52:E52)","v":1714}]
[42,"白沙省一建安置房项目","工业中路32号8幢（白沙省一建安置房）","一层23号",109.526]
[43,"白沙省一建安置房项目","工业中路32号8幢（白沙省一建安置房）","一层23号跃",176.873]
[44,null,null,"二层储藏间",207.531]
[45,"白沙省一建安置房项目","工业中路32号5幢（白沙省一建安置房）","一层8号、一层8号跃",171.964]
[46,null,null,"一层9号、一层9号跃、一层9号跃储藏间",290.419]
[47,null,null,"一层32号储藏间",58.446]
["小计",{"$nulls":3},{"$f":"SUM(E54:E59)","v":1014.759}]
[48,"原三元区教师进修学校红印山校区项目","原三元区教师进修学校红印山校区（宿舍楼）","校区",1088.58]
[49,null,null,"文笔路6幢104",59.81]
[50,null,null,"文笔路6幢201",48.39]
[51,null,null,"文笔路6幢203",48.39]
[52,null,null,"文笔路6幢301",48.39]
[53,null,null,"文笔路6幢303",48.39]
[54,null,null,"文笔路6幢501",48.39]
[55,null,null,"文笔路6幢502",59.98]
[56,null,null,"文笔路6幢503",48.39]
[57,null,null,"文笔路6幢504",59.81]
[58,null,"三元区文笔路2号（店面）","2-4号店",58]
[59,null,null,"5号店",20]
[60,null,null,"6号店",20]
[61,null,null,"7-8号店",20]
[62,null,null,"9号店",10]
["小计",{"$nulls":3},{"$f":"SUM(E61:E75)","v":1686.52}]
[63,"城市文化广场项目","市规划馆","2层",103]
[{"$nulls":4},{"$f":"E77","v":103}]
["合计",{"$nulls":3},{"$f":"E76+E60+E53+E51+E48+E44+E42+E14+E10+E78","v":7902.053}]