{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["资产清单"],"not_rendered":{"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"资产清单","index":0,"n_rows":226,"n_cols":8,"rows_kept":226,"merged":[[0,0,0,7],[3,0,3,3],[5,1,26,1],[5,2,6,2],[5,7,26,7],[8,2,9,2],[10,2,11,2],[13,2,16,2],[17,2,22,2],[23,2,25,2],[27,0,27,2],[28,1,30,1],[28,2,33,2],[28,7,30,7],[31,1,56,1],[31,7,56,7],[34,2,45,2],[47,2,49,2],[50,2,56,2],[57,1,81,1],[57,7,81,7],[58,2,64,2],[65,2,67,2],[68,2,81,2],[82,0,82,2],[83,1,108,1],[83,2,108,2],[94,4,95,4],[94,5,95,5],[94,6,95,6],[94,7,95,7],[96,4,97,4],[96,5,97,5],[96,6,97,6],[96,7,97,7],[109,1,113,1],[109,2,110,2],[114,0,114,2],[115,1,118,1],[115,2,118,2],[119,0,119,2],[121,0,121,2],[122,1,123,1],[122,2,123,2],[124,0,124,2],[125,1,134,1],[135,1,139,1],[140,0,140,2],[141,1,160,1],[141,2,143,2],[144,2,147,2],[148,2,152,2],[154,2,156,2],[157,2,160,2],[161,1,186,1],[161,2,167,2],[168,2,171,2],[173,2,175,2],[176,2,179,2],[180,2,182,2],[184,2,186,2],[187,1,212,1],[187,2,190,2],[191,2,195,2],[196,2,212,2],[213,1,223,1],[213,2,223,2],[224,0,224,2],[225,0,225,2]]}
["三明城发物业有限公司资产租金底价评估报价单"]
["  联 系 人：",{"$nulls":3},"报 价 日 期:"]
[]
["  注:以下报价为开发票含税价。"]
["序号","项目","商铺地址","商铺编号","计租面积（㎡）","层高（㎡）","含税报价（元）","备注"]
[1,"金澜湾二期（新增项目）","三明市梅列区东乾三路397号金澜湾8幢","负一层16号",{"v":238,"d":"238.000"},null,null,"根据出让条件，商业部分应整体经营、整体持有、整体转让"]
[2,null,null,"负一层17号",{"v":356.06,"d":"356.060"}]
[3,null,"三明市梅列区东乾三路397号金澜湾1幢","负一层18号",{"v":428.56,"d":"428.560"}]
[4,null,"三明市梅列区东乾三路397号金澜湾2幢","负一层19号",449.898]
[5,null,null,"负一层20号",606.759]
[6,null,"三明市梅列区东乾三路397号金澜湾6幢","负一层21号",{"v":489.49,"d":"489.490"}]
[7,null,null,"负一层22号",668.523]
[8,null,"三明市梅列区东乾三路399号18、19幢","一层1号",171.329]
[9,null,"三明市梅列区东乾三路397号金澜湾17幢","一层2号",{"v":148.24,"d":"148.240"}]
[10,null,null,"一层3号",{"v":73.92,"d":"73.920"}]
[11,null,null,"一层5号",{"v":146.48,"d":"146.480"}]
[12,null,null,"一层6号",{"v":149.6,"d":"149.600"}]
[13,null,"三明市梅列区东乾三路397号金澜湾15幢","一层7号",{"v":204.4,"d":"204.400"}]
[14,null,null,"一层8号",{"v":193.08,"d":"193.080"}]
[15,null,null,"一层9号",934.685]
[16,null,null,"一层9号跃",{"v":1488.89,"d":"1488.890"}]
[17,null,null,"一层10号",{"v":191.56,"d":"191.560"}]
[18,null,null,"一层11号",{"v":205.92,"d":"205.920"}]
[19,null,"三明市梅列区东乾三路397号金澜湾16幢","一层12号",220.035]
[20,null,null,"一层13号",218.561]
[21,null,null,"一层15号",1510.695]
[22,null,"三明市梅列区东乾三路397号金澜湾16幢","一层15号跃",1045.509]
["小计",{"$nulls":3},{"$f":"SUM(E6:E27)","v":10140.194}]
[23,"陈大片区棚户区改造项目（部分已租赁）","陈大镇碧玉路31号1幢","一层1号",{"v":109.906,"d":"109.91"}]
[24,null,null,"一层2号",44.955]
[25,null,null,"一层3号",21.534]
[26,"陈大片区棚户区改造项目（部分已租赁）",null,"一层4号",22.987]
[27,null,null,"一层5号",65.753]
[28,null,null,"一层6号",131.272]
[29,null,"陈大镇碧玉路31号2幢","一层7号",66.285]
[30,null,null,"一层8号",108.712]
[31,null,null,"一层9号",44.155]
[32,null,null,"一层10号",28.382]
[33,null,null,"一层11号",40.495]
[34,null,null,"一层12号",98.033]
[35,null,null,"一层13号",47.233]
[36,null,null,"一层14号",55.346]
[37,null,null,"一层15号",70.564]
[38,null,null,"一层16号",80.882]
[39,null,null,"一层17号",80.882]
[40,null,null,"一层18号",80.882]
[41,null,"陈大镇碧玉路31号4幢","一层19号",63.928]
[42,null,"陈大镇碧玉路31号4幢","一层20号",81.895]
[43,null,null,"一层21号",65.105]
[44,null,null,"一层22号",68.845]
[45,null,"陈大镇碧玉路31号4幢","一层23号",77.419]
[46,null,null,"一层24号",62.921]
[47,null,null,"负一层25号/负一层25号跃",192.179]
[48,null,null,"负一层26号",66.605]
[49,null,null,"一层27号/负一层27号跃",{"v":203.87,"d":"203.870"}]
[50,null,null,"负一层28号",70.006]
[51,null,null,"负一层29号/负一层29号跃",{"v":214.33,"d":"214.330"}]
[52,"陈大片区棚户区改造项目（部分已租赁）","陈大镇碧玉路31号4幢","负一层30号",81.423]
[53,null,"陈大镇碧玉路31号5幢","负一层31号/负一层31号跃",203.718]
[54,null,null,"一层32号",96.731]
[55,null,null,"一层33号",73.442]
[56,null,null,"负一层34号/负一层34号跃",119.555]
[57,null,null,"负一层35号/负一层35号跃",119.972]
[58,null,null,"负一层36号/负一层36号跃",190.443]
[59,null,null,"负一层37号",52.024]
[60,null,"陈大镇碧玉路31号6幢","负一层生鲜超市",1003.468]
[61,null,null,"负一层38号",52.548]
[62,null,null,"一层39号",95.575]
[63,null,"陈大镇碧玉路31号6幢","一层40号",{"v":115.15,"d":"115.150"}]
[64,null,null,"负一层41号/负一层41号跃",192.088]
[65,null,null,"负一层42号/负一层42号跃",120.586]
[66,null,null,"负一层43号/负一层43号跃",120.544]
[67,null,null,"负一层44号",{"v":36.84,"d":"36.840"}]
[68,null,null,"负一层45号/负一层45号跃",184.017]
[69,null,null,"负一层46号/负一层46号跃",146.065]
[70,null,null,"负一层47号/负一层47号跃",221.228]
[71,null,null,"负一层48号",39.246]
[72,null,null,"负一层49号/负一层49号跃",127.945]
[73,null,null,"负一层50号/负一层50号跃",129.314]
[74,null,null,"负一层51号",37.877]
[75,null,null,"负一层52号",37.421]
[76,null,null,"负一层53号/负一层53号跃",213.345]
["小计",{"$nulls":3},{"$f":"SUM(E29:E82)","v":6175.926}]
[77,"三明南站地下商业及地面部分（部分已租赁）","工业南路站前广场地下一层A区","A-2",{"v":138.59,"d":"138.590"}]
[78,null,null,"A-3",{"v":74.49,"d":"74.490"}]
[79,null,null,"A-4",{"v":190.28,"d":"190.280"}]
[80,null,null,"A-5",{"v":172.21,"d":"172.210"}]
[81,null,null,"A-6",{"v":138.15,"d":"138.150"}]
[82,null,null,"A-7",{"v":116.06,"d":"116.060"}]
[83,null,null,"A-8",{"v":176.08,"d":"176.080"}]
[84,null,null,"A-9",{"v":445.1,"d":"445.100"}]
[85,null,null,"A-10",{"v":249.9,"d":"249.900"}]
[86,null,null,"A-11",{"v":285.89,"d":"285.890"}]
[87,null,null,"A-12",{"v":42.68,"d":"42.680"}]
[88,null,null,"A-13-1",{"v":249,"d":"249.000"}]
[89,null,null,"A-13-2"]
[90,null,null,"A-14-1",{"v":388.88,"d":"388.880"}]
[91,null,null,"A-14-2"]
[92,null,null,"A-15",{"v":35.27,"d":"35.270"}]
[93,null,null,"A-16",{"v":18.44,"d":"18.440"}]
[94,null,null,"A-17",{"v":141.1,"d":"141.100"}]
[95,null,null,"A-18",{"v":76.56,"d":"76.560"}]
[96,null,null,"A-19",{"v":32.04,"d":"32.040"}]
[97,null,null,"A-20",{"v":144.57,"d":"144.570"}]
[98,null,null,"A-21",{"v":190.92,"d":"190.920"}]
[99,null,null,"A-22",{"v":1186.98,"d":"1186.980"}]
[100,null,null,"A-23",{"v":156.12,"d":"156.120"}]
[101,null,null,"A-24",{"v":123.82,"d":"123.820"}]
[102,null,null,"A-25",{"v":170.77,"d":"170.770"}]
[103,"三明南站地下商业及地面部分（部分已租赁）","工业南路站前广场地下一层A区","A-26",{"v":66.92,"d":"66.920"}]
[104,null,null,"A-27",{"v":232.43,"d":"232.430"}]
[105,null,"工业南路站前广场地下一层B区","B区",{"v":4500,"d":"4500.000"}]
[106,null,"地面部分","客家风情建筑（茶室）",{"v":307.8,"d":"307.800"}]
[107,null,"地面部分","朱子书院",{"v":392.7,"d":"392.700"}]
["小计",{"$nulls":3},{"$f":"SUM(E84:E114)","v":10443.75}]
[108,"龙泽小区","乾龙新村392幢1-2层","一层12号",64.765]
[109,null,null,"一层13号",58.241]
[110,null,null,"一层15号",64.765]
[111,null,null,"一层15号跃",58.241]
["小计",{"$nulls":3},{"$f":"SUM(E116:E119)","v":246.012}]
[112,"下洋体育健身中心","新市中路395号","客家宾馆",11169]
["小计",{"$nulls":3},{"$f":"SUM(E121:E121)","v":11169}]
[113,"江滨广场","江滨广场2幢","一层7号、一层7号跃",277.082]
[114,null,null,"一层8号",69.825]
["小计",{"$nulls":3},{"$f":"SUM(E123:E124)","v":346.907}]
[115,"城发广场西区","东乾路6号一、二幢","一层19号",21.251]
[116,null,"东乾路6号一、二幢","一层20号",11.917]
[117,null,"东乾路6号一、二幢","一层18号",11.772]
[118,null,"东乾路6号一、二幢一层","商场1","607.655（在租185.228）"]
[119,null,"东乾路6号一、二幢一层","商场2",301.225]
[120,null,"东乾路6号二幢一层","商场3",253.525]
[121,null,"东乾路6号一、二幢二层","商场1",1183.993]
[122,null,"东乾路6号一、二幢二层商场2","商场2",1073.841]
[123,null,"东乾路6号一、二幢三层商场1","商场1",1724.691]
[124,null,"东乾路6号一、二幢三层商场2","商场2",1064.059]
[125,"城发广场西区","东乾路6号三幢","一层商场",976.034]
[126,null,"东乾路6号三幢","二层商场",2077.333]
[127,null,"东乾路6号三幢","三层商场",2175.268]
[128,null,"东乾路6号三幢","四层商场",2177.569]
[129,null,"东乾路6号三幢","五层商场",2081.829]
["小计",{"$nulls":3},{"$f":"SUM(E126:E140)","v":15134.307}]
[128,"城投广场","东乾路109号城投广场1幢","负一层1号",430.374]
[129,null,null,"1幢农贸市场4",2131.586]
[130,null,null,"负一层2号",367.078]
[131,null,"东乾路109号城投广场2幢","负一层3号",287.685]
[132,null,null,"负一层4号","334.995"]
[133,null,null,"农贸市场2",2105.927]
[134,null,null,"农贸市场3",2001.05]
[135,null,"东乾路109号城投广场3幢","负一层5号",400.693]
[136,null,null,"负一层6号",368.76]
[137,null,null,"负一层7号",24.77]
[138,null,null,"负一层8号",319.86]
[139,null,null,"农贸市场1",2260.255]
[140,null,"东乾路109号城投广场7幢","负一层9号",323.15]
[null,null,"东乾路109号城投广场8幢","一层10号",330.89]
[141,null,null,"一层11号",330.89]
[142,null,null,"一层12号",385.24]
[143,null,"东乾路109号城投广场9幢","负一层13号",41.361]
[144,null,null,"负一层14号",41.361]
[145,null,null,"负一层15号",41.361]
[146,null,null,"负一层16号",41.361]
[147,"城投广场","东乾路109号城投广场9幢","负一层17号",46.978]
[148,null,null,"负一层18号",46.978]
[149,null,null,"负一层19号",67.99]
[150,null,null,"负一层20号",60.19]
[151,null,null,"负一层21号",40.66]
[152,null,null,"负一层22号",51.71]
[153,null,null,"负一层23号",80.65]
[154,null,"东乾路109号城投广场11幢","一层24号",35.555]
[155,null,null,"一层25号",76.579]
[156,null,null,"一层26号",76.579]
[157,null,null,"一层27号",76.579]
[158,null,"东乾路109号城投广场12幢","一层29号",117.39]
[159,null,"东乾路109号城投广场15幢","一层44号",473.79]
[160,null,null,"一层45号",439.084]
[161,null,null,"负一层（农贸市场5）",4130.188]
[162,null,"东乾路109号城投广场16幢","二层2号",{"v":646.8,"d":"646.80"}]
[163,null,null,"一层2号",659.79]
[164,null,null,"一层3号",241.55]
[165,null,null,"二层3号",500.42]
[166,null,"东乾路109号城投广场17幢","负一层16号",324.65]
[167,null,null,"负一层17号",314.71]
[168,null,null,"负一层18号",396.83]
[169,null,"东乾路109号城投广场18幢","负一层19号",{"v":382.94,"d":"382.940"}]
[170,null,"东乾路109号城投广场21幢","一层1号",{"v":89.22,"d":"89.220"}]
[171,null,null,"一层2号",{"v":80.55,"d":"80.550"}]
[172,null,null,"一层3号",{"v":49.57,"d":"49.570"}]
[173,"城投广场","东乾路109号城投广场21幢","一层4号",{"v":49.57,"d":"49.570"}]
[174,null,null,"一层5号",{"v":70.48,"d":"70.480"}]
[175,null,null,"一层6号",{"v":54.9,"d":"54.900"}]
[176,null,null,"一层7号",{"v":78.5,"d":"78.500"}]
[177,null,"东乾路109号城投广场22幢","负一层11号",{"v":35,"d":"35.00"}]
[178,null,null,"负一层12号",{"v":35,"d":"35.00"}]
[179,null,null,"负一层13号",{"v":35,"d":"35.00"}]
[180,null,null,"负一层14号",314.48]
[181,null,null,"负一层15号",342.74]
[182,null,"明品明味街","小木屋M1",{"v":12,"d":"12.00"}]
[183,null,null,"小木屋M2",{"v":12,"d":"12.00"}]
[184,null,null,"小木屋M3",{"v":12,"d":"12.00"}]
[185,null,null,"小木屋M4",{"v":12,"d":"12.00"}]
[186,null,null,"小木屋M5",{"v":12,"d":"12.00"}]
[187,null,null,"小木屋M6",{"v":12,"d":"12.00"}]
[188,null,null,"小木屋M7",{"v":12,"d":"12.00"}]
[189,null,null,"小木屋M8",{"v":12,"d":"12.00"}]
[190,null,null,"小木屋M9",{"v":12,"d":"12.00"}]
[191,null,null,"小木屋M10",{"v":12,"d":"12.00"}]
[192,null,null,"小木屋M11",{"v":12,"d":"12.00"}]
[193,null,null,"小木屋M12",{"v":12,"d":"12.00"}]
[194,null,null,"小木屋M13",{"v":12,"d":"12.00"}]
[195,null,null,"小木屋M14",{"v":12,"d":"12.00"}]
[196,null,null,"小木屋M15",{"v":12,"d":"12.00"}]
[197,null,null,"小木屋M16",{"v":12,"d":"12.00"}]
[198,null,null,"小木屋M17",{"v":12,"d":"12.00"}]
[199,"城投广场","明品明味街","小木屋M18",{"v":12,"d":"12.00"}]
[200,null,null,"小木屋M19",{"v":12,"d":"12.00"}]
[201,null,null,"小木屋M20",{"v":12,"d":"12.00"}]
[202,null,null,"小木屋M21",{"v":12,"d":"12.00"}]
[203,null,null,"小木屋M22",{"v":12,"d":"12.00"}]
[204,null,null,"小木屋M23",{"v":12,"d":"12.00"}]
[205,null,null,"小木屋M24",{"v":12,"d":"12.00"}]
[206,null,null,"小木屋M25",{"v":12,"d":"12.00"}]
[207,null,null,"小木屋M26",{"v":12,"d":"12.00"}]
[208,null,null,"小木屋M27",{"v":12,"d":"12.00"}]
[209,null,null,"小木屋M28",{"v":12,"d":"12.00"}]
["小计",{"$nulls":3},{"$f":"SUM(E142:E224)","v":23093.252}]
["合计",{"$nulls":3},{"$f":"E225+E141+E122+E120+E83+E28+E115+E125","v":76749.348}]