{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["门市测算","车库成本测算","土地价值","住宅价值","车库市场","面积修改","房地产租赁评估明细表","房地产出售评估明细表","地下车位租、售明细表"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"门市测算","index":0,"n_rows":112,"n_cols":17,"rows_kept":112,"hidden":true,"merged":[[5,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,18,1],[19,1,27,1],[29,1,29,2],[30,1,32,1],[33,1,38,1],[39,1,47,1],[58,2,58,3],[59,2,59,3],[59,4,59,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"因素",null,"估价对象","实例一","实例二","实例三"]
[{"$nulls":3},"丰乐家园","德商国际门市","德商春里门市","地旺国际"]
[null,"交易价格",null,null,0.54,1.75,0.27]
[null,"交易时间",null,null,"2021.1.5","2021.1.5","2021.1.5"]
[null,"交易方式",null,"正常","正常","正常","正常"]
[null,"使用年限",null,40,40,40,40]
[null,"土地使用类型",null,"出让","出让","出让","出让"]
[null,"实际用途",null,"商业","商业","商业","商业"]
[null,"区域因素状况","交通便捷度","一般","较好","较好","较好"]
[null,null,"道路通达性","一般","通畅","通畅","通畅"]
[null,null,"人口密度","一般","较好","较好","较好"]
[null,null,"商业繁华程度","一般","繁华","繁华","较繁华"]
[null,null,"环境质量优劣度","较好","较好","较好","较好"]
[null,null,"基础设施完备程度","七通一平","七通一平","七通一平","七通一平"]
[null,"个别因素状况","临路状况","一面临街（内路）","一面临街","一面临街","一面临街"]
[null,null,"面积",729.87,99,78,1000,{"$nulls":4},239.84,7.99466666666667]
[null,null,"门市所在部位","独立门市","住宅底商","住宅底商","住宅底商",{"$nulls":4},4.7968]
[null,null,"层数","1-2","1","1","1-2"]
[null,null,"设备装修","普通装修","普通装修","普通装修","普通装修"]
[null,null,"格局","规整","规整","规整","规整"]
[null,null,"新旧程度","八成新","八成新","八成新","八成新"]
[null,null,"建筑结构","钢混","钢混","钢混","钢混"]
[null,null,"地块外形","规整","规整","规整","规整"]
[]
[null,"比较项目",null,"估价对象","实例一","实例二","实例三"]
[null,"权属因素","土地使用年限",100,100,100,100]
[null,null,"土地性质",100,100,100,100]
[null,null,"城市规划",100,100,100,100]
[null,"区域因素","交通便捷度",100,102,102,102]
[null,null,"道路通达性",100,102,102,102]
[null,null,"商业繁华程度",100,106,106,103]
[null,null,"人口密度",100,103,103,103]
[null,null,"环境质量优劣度",100,100,100,100]
[null,null,"基础设施完备程度",100,100,100,100]
[null,"个别因素","临路状况",100,100,100,100,null,null,184]
[null,null,"面积",100,163,165,73,null,null,6.13333333333333]
[null,null,"格局",100,100,100,100]
[null,null,"门市所在部位",100,99,99,99,null,null,270.13]
[null,null,"层数",100,103,103,100,null,null,27.013]
[null,null,"设备装修",100,100,108,100]
[null,null,"新旧程度",100,100,100,102]
[null,null,"建筑结构",100,100,100,100]
[null,null,"地块外形",100,100,100,100]
[null,"合计",null,null,0.5297,0.4845,1.229]
[{"$nulls":9},729,99,630,63]
[{"$nulls":9},729,78,651,65.1]
[{"$nulls":9},729,1000,271,null,73]
[{"$nulls":3},"估价对象","实例A","实例B","实例C"]
[null,null,"交易价格",null,0.54,1.75,0.27,null,null,2]
[null,null,"设计用途",100,100,100,100]
[null,null,"交易情况修正",100,100,100,100]
[null,null,"市场状况调整",100,100,100,100]
[null,null,"房地产状况调整",0,0.5297,0.4845,1.229]
[null,null,"比准价格",null,0.29,0.85,0.33]
[null,null,"评估单价",null,0.49]
[]
[]
[]
[]
[null,"楼号","标准房（2#2-6）","建筑面积\n（㎡）","面积修正系数","朝向","层数","层数修成系数","临街状况","临街状况修正系数","格局","格局修正系数","评估价值"]
[null,"4#4-2、1",13742,null,1,"东",1,1,"临南阳湖街",1.05,"有柱",0.98,14141]
[null,"4#4-3",13742,null,1.02,"东",1,1.05,"临南阳湖街",1.05,"有柱",0.96,14835]
[null,"2#2-1",13742,97.88,1.02,"北向",1,1.05,"临规划路、距主路10米",1.04,"较差",0.95,14541]
[null,"2#2-2",13742,293.1,1,"北向","1-2","1","临规划路、距主路11米",1.04,"较差",0.95,13577]
[null,"2#2-3",13742,266.68,1,"北向","1-2","1","临规划路、距主路12米",1.03,"较差",0.95,13447]
[null,"2#2-4",13742,266.68,1,"北向","1-2","1","临规划路、距主路13米",1.03,"较差",0.95,13447]
[null,"2#2-5",13742,262.72,1,"北向","1-2","1","临规划路、距主路14米",1,"较差",0.95,13055]
[null,"2#2-6",13742,239.96,1,"北向","1-2","1","临规划路、距主路15米",1,"规整",1,13742,null,10306.5,6183.9]
[null,"3#3-1",13742,263.38,1,"北向","1-2","1","临规划路、距主路16米",0.99,"规整",1,13605]
[null,"3#3-2",13742,250.36,1,"北向","1-2","1","临规划路、距主路17米",0.99,"较差",0.95,12924]
[null,"3#3-3",13742,250.36,1,"北向","1-2","1","临规划路、距主路18米",0.98,"较差",0.95,12794]
[null,"3#3-4",13742,250.36,1,"北向","1-2","1","临规划路、距主路19米",0.98,"较差",0.95,12794]
[null,"3#3-5",13742,250.36,1,"北向","1-2","1","临规划路、距主路20米",0.97,"较差",0.95,12663]
[]
[]
[null,"楼号","标准房\n（2#2-6）","建筑面积\n（㎡）","面积修正系数","朝向","层数","层数修成系数","临街状况","临街状况修正系数","格局","格局修正系数","评估价值"]
[null,"4#4-2、1",{"v":6750,"d":"6,750"},null,1.02,"东",1,1.05,"临南阳湖街",1.05,"有柱",0.96,7287]
[null,"4#4-3",{"v":6750,"d":"6,750"},null,1.02,"东",1,1.05,"临南阳湖街",1.05,"有柱",0.96,7287]
[null,"2#2-1",{"v":6750,"d":"6,750"},97.88,1.02,"北向",1,1.05,"临规划路、距主路10米",1.04,"较差",0.95,7142]
[null,"2#2-2",{"v":6750,"d":"6,750"},293.1,1,"北向","1-2","1","临规划路、距主路11米",1.04,"较差",0.95,6669]
[null,"2#2-3",{"v":6750,"d":"6,750"},266.68,1,"北向","1-2","1","临规划路、距主路12米",1.03,"较差",0.95,6605]
[null,"2#2-4",{"v":6750,"d":"6,750"},266.68,1,"北向","1-2","1","临规划路、距主路13米",1.03,"较差",0.95,6605]
[null,"2#2-5",{"v":6750,"d":"6,750"},262.72,1,"北向","1-2","1","临规划路、距主路14米",1,"较差",0.95,6413]
[null,"2#2-6",{"v":6750,"d":"6,750"},239.96,1,"北向","1-2","1","临规划路、距主路15米",1,"规整",1,6750]
[null,"3#3-1",{"v":6750,"d":"6,750"},263.38,1,"北向","1-2","1","临规划路、距主路16米",0.99,"规整",1,6683]
[null,"3#3-2",{"v":6750,"d":"6,750"},250.36,1,"北向","1-2","1","临规划路、距主路17米",0.99,"较差",0.95,6348]
[null,"3#3-3",{"v":6750,"d":"6,750"},250.36,1,"北向","1-2","1","临规划路、距主路18米",0.98,"较差",0.95,6284]
[null,"3#3-4",{"v":6750,"d":"6,750"},250.36,1,"北向","1-2","1","临规划路、距主路19米",0.98,"较差",0.95,6284]
[null,"3#3-5",{"v":6750,"d":"6,750"},250.36,1,"北向","1-2","1","临规划路、距主路20米",0.97,"较差",0.95,6220]
[]
[]
[]
[]
[]
[null,"楼号","门号","标准房价格","面积","面积修正系数","层数","层数修成系数","评估价值","评估总价"]
[null,18,"4门",0.49,729.87,1,"1-2",1,0.49,13.05]
[null,21,"3门",0.49,2294.1,0.47,"1-2",1,0.23,19.26,{"$nulls":4},230,7.66666666666667,10]
[null,"合计",null,null,3023.97,null,1,null,null,32.31]
[]
[]
[]
[{"$nulls":10},100,63]
[{"$nulls":9},270.13]
[{"$nulls":9},27.013]
[{"$nulls":9},73]
[{"$nulls":9},28.5714285714286]
[{"$nulls":9},44.4285714285714]

{"sheet":"车库成本测算","index":1,"n_rows":54,"n_cols":44,"rows_kept":54,"hidden":true,"merged":[[3,3,5,3],[3,4,5,4],[3,6,3,9],[3,10,3,17],[3,18,3,20],[3,21,3,24],[3,25,5,25],[3,26,5,26],[4,7,4,9],[4,10,4,17],[4,18,4,20],[4,21,4,24],[8,37,8,39],[9,37,12,37],[10,3,10,21],[11,3,12,3],[11,4,12,4],[11,6,12,6],[11,7,11,20],[11,21,12,21],[13,37,19,37],[17,3,19,3],[17,4,19,4],[17,6,17,10],[17,11,17,13],[17,15,19,15],[19,6,19,14],[20,3,20,4],[20,37,21,37],[22,37,25,37],[26,37,26,38],[27,37,27,38],[34,37,34,38],[34,40,34,42],[35,37,41,37],[35,40,35,42],[36,40,36,42],[37,40,37,42],[38,40,38,42],[39,40,39,42],[40,40,40,42],[41,38,41,40],[41,41,41,42],[42,37,46,37],[42,40,42,42],[43,40,43,42],[44,40,44,42],[45,40,45,42],[46,38,46,41],[47,37,49,37],[47,40,47,42],[48,40,48,42],[49,38,49,40],[49,41,49,42],[50,37,50,39],[50,40,50,42]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"序号","建筑物名称",null,"直接费",{"$nulls":3},"措施费",{"$nulls":7},"价差调整",null,null,"规    费",{"$nulls":3},"税金","建筑工程工程造价"]
[{"$nulls":6},"人工费+材料费+机械费","《辽宁省建筑工程量消耗定额》（2008）",null,null,"［人工费+机械费］×费率",{"$nulls":7},"根据市场价与定额价之差据实调整",null,null,"[人工费+机械费]×费率"]
[{"$nulls":6},"直接工程费（元/平方米）","人工费\n（元/平方米）","材料费\n（元/平方米）","机械费\n（元/平方米）","安全文明施工措施费","夜间施工增加费","二次搬运费","已完工程及设备保护费","冬雨季施工费","市政工程干扰费","企业管理费","利润","人工费价差","材料费价差","机械费价差","工程排污染费","社会保障费","住房公积金","危险作业意外伤害保险"]
[{"$nulls":3},1,"门市",null,1400,400,550,450,0.07,0.02,0.006,0.0015,0.07,0.04,0.1225,0.1675,0,0,0,0.003,0.2619,0.0818,0.0012,0.0314,2185]
[{"$nulls":3},2,"车库",null,1200,400,350,450,0.07,0.02,0.006,0.0015,0.07,0.04,0.1225,0.1675,0,0,0,0.003,0.2619,0.0818,0.0012,0.0314,1979,{"$nulls":4},"序号","费用项目","计算公式","费率％"]
[{"$nulls":3},3,"库房",null,850,300,220,330,0.07,0.02,0.006,0.0015,0.07,0.04,0.1225,0.1675,0,0,0,0.003,0.2619,0.0818,0.0012,0.0314,1426,{"$nulls":4},1,"地形图费","建安造价×费率",0.0015]
[{"$nulls":31},2,"放线费","建安造价×费率",0.0085,null,null,"直接费（《辽宁省建筑工程量消耗定额》（2008））","人工费\n（元/平方米）",{"$error":"#REF!"}]
[{"$nulls":3},"房屋建筑物清查评估明细表",{"$nulls":27},3,"测绘费","建安造价×费率",0.0012,{"$nulls":3},"材料费\n（元/平方米）",{"$error":"#REF!"}]
[{"$nulls":3},"序号","房屋名称",null,"建筑面积(m2)","评估价值（元）",{"$nulls":13},"备注",{"$nulls":9},4,"文物勘测费","建安造价×费率",0.0075,{"$nulls":3},"机械费\n（元/平方米）",{"$error":"#REF!"}]
[{"$nulls":7},"建筑物建安成本单价（元）","勘查设计和前期费用及其他工程费费率","勘查设计和前期费用及其他工程费","市政配套设施建设费","开发期间税费","开发成本","管理费率","管理费用","开发期\n（年）","投资利率","投资利息","销售税率","开发利润率","重置成本",null,"土地楼面地价",{"$nulls":8},5,"土地登记费","建安造价×费率",0.0003,{"$nulls":3},"合计",{"$error":"#REF!"}]
[{"$nulls":3},1,"门市",null,null,2185,{"v":0.0585,"d":"5.85%"},127.82,110,0,2422.82,{"v":0.02,"d":"2.00%"},48.46,3,{"v":0.048,"d":"4.80%"},180.05,{"v":0.03,"d":"3.00%"},{"v":0.1,"d":"10.00%"},3048,null,3702,6750,{"$nulls":7},6,"规划及工程设计费","建安造价×费率",0.0015,null,null,"措施费\n［人工费+机械费］×费率","安全文明施工措施费",{"$error":"#REF!"}]
[{"$nulls":3},2,"车库",null,null,1979,{"v":0.0585,"d":"5.85%"},115.77,110,0,2204.77,{"v":0.02,"d":"2.00%"},44.1,3,{"v":0.048,"d":"4.80%"},163.85,{"v":0.03,"d":"3.00%"},{"v":0.1,"d":"10.00%"},2773,null,3702,6475,{"$nulls":7},10,"工程施工保险费","建安造价×费率",0.002,{"$nulls":3},"二次搬运费",{"$error":"#REF!"}]
[{"$nulls":3},3,"库房",null,null,1426,{"v":0.0585,"d":"5.85%"},83.42,110,0,1619.42,{"v":0.02,"d":"2.00%"},32.39,3,{"v":0.048,"d":"4.80%"},120.35,{"v":0.03,"d":"3.00%"},{"v":0.1,"d":"10.00%"},2037,null,3702,5739,{"$nulls":7},11,"建设单位管理费","建安造价×费率",0.008,{"$nulls":3},"已完工程及设备保护费",{"$error":"#REF!"}]
[{"$nulls":31},12,"环境影响评价","建安造价×费率",0.028,{"$nulls":3},"冬雨季施工费",{"$error":"#REF!"}]
[{"$nulls":3},"序号","建筑物名称",null,"结构部分",{"$nulls":4},"装饰部分",null,null,"设备部分","成新率",{"$nulls":15},13,"合    计",null,0.0585,{"$nulls":3},"市政工程干扰费",{"$error":"#REF!"}]
[{"$nulls":6},"基础工程","承重结构","非承重结构","屋面","地面","门窗","外装饰","内装饰","配套设施(暖、电)",{"$nulls":23},"企业管理费",{"$error":"#REF!"}]
[{"$nulls":6},"完全分",{"$nulls":31},"利润",{"$error":"#REF!"}]
[{"$nulls":3},"标准分",null,null,25,25,15,20,15,40,30,30,100,100,{"$nulls":21},"价差调整\n根据市场价与定额价之差据实调整","人工费价差",0]
[{"$nulls":3},1,"门市",null,25,25,15,20,15,40,30,30,100,{"v":1,"d":"100.00%"},{"$nulls":22},"材料费价差",0]
[{"$nulls":37},"规费\n[人工费+机械费]×费率","工程排污染费",{"$error":"#REF!"}]
[{"$nulls":38},"社会保障费",{"$error":"#REF!"}]
[{"$nulls":38},"住房公积金",{"$error":"#REF!"}]
[{"$nulls":38},"危险作业意外伤害保险",{"$error":"#REF!"}]
["楼房","单价","面积","用途修正","套间","库房","格局修正","面积修正","评估单价","评估总价",{"$nulls":27},"税金",null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":27},"建筑工程工程造价",null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":27},"工程名称",null,"标准分","具体情况",null,null,"评定分"]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":27},"结构部分","基础工程",25,"有承载能力，稍有超过允许范围的不均匀下沉，但仍稳定",null,null,25]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"承重构件",25,"有轻微变形、细小裂缝",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"非承重墙",15,"有风化、裂缝、勒脚有侵蚀、墙皮脱落严重",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"屋面",20,"隔热层、保温层已损失",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"楼地面",15,"整体面层稍有裂缝、空鼓、起砂、剥落",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":29},100,{"$nulls":3},{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"　综合求取时权重取为",null,null,0.85,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":27},"装饰部分","门窗",40,"少量变形、开关不灵",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},6475,{"$error":"#REF!"},1,"是",1,1,1,6475,{"$error":"#REF!"},{"$nulls":28},"外装饰",30,"稍有空鼓、裂缝、风化",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":28},"内粉饰",30,"稍有空鼓、裂缝、剥落",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":29},100,{"$nulls":3},{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":28},"　综合求取时权重取为",{"$nulls":3},0.05,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":27},"设备部分","电照和动力电",100,"电器设备、线路、照明装置不完全。",null,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":29},100,{"$nulls":3},{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":28},"　综合求取时权重取为",null,null,0.1,null,{"$error":"#REF!"}]
[{"$error":"#REF!"},5739,{"$error":"#REF!"},1,null,1,1,1,5739,{"$error":"#REF!"},{"$nulls":27},"合计",{"$nulls":5},{"$error":"#REF!"}]
[]
[]
[{"$nulls":9},{"$error":"#REF!"}]

{"sheet":"土地价值","index":2,"n_rows":41,"n_cols":19,"rows_kept":41,"hidden":true,"merged":[[2,1,3,1],[2,2,3,2],[2,3,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[18,15,18,17]],"flags":["formulas_cached_only"]}
[]
[]
[null,"因素名称","因素说明","参考指标",{"$nulls":4},"因素","优","较优","一般","较劣","劣",null,"宗地修正因素","影响因素说明","优劣程度","修正系数"]
[{"$nulls":3},"优","较优","一般","较劣","劣"]
[null,"教育资源状况","根据宗地周边中小学校、幼儿园和其它社会教育机构等教育设施的数量、质量、距离及到达这些设施的便捷程度等因素综合判定","距中小学<700米","距中小学校700～1000米","距中小学1000～1500米","距中小学1500米～2000米","距中小学>2000米","教育资源状况",{"v":0.0257,"d":"2.57%"},{"v":0.0129,"d":"1.29%"},{"v":0,"d":"0.00%"},{"v":-0.0129,"d":"-1.29%"},{"v":-0.0257,"d":"-2.57%"},null,"教育资源状况","距于洪区于台小学300米","优",{"v":0.0257,"d":"2.57%"}]
[null,"生活配套设施状况","根据宗地周边农贸市场、超市、便利店等日常生活配套设施的数量、规模、距离及到达这些设施的便捷程度等因素综合判定","周边日常生活配套设施综合条件好","周边日常生活配套设施综合条件较好","周边日常生活配套设施综合条件一般","周边日常生活配套设施综合条件较差","周边日常生活配套设施综合条件差","生活配套设施状况",{"v":0.0162,"d":"1.62%"},{"v":0.0081,"d":"0.81%"},{"v":0,"d":"0.00%"},{"v":-0.0081,"d":"-0.81%"},{"v":-0.0162,"d":"-1.62%"},null,"生活配套设施状况","周边日常生活配套设施综合条件一般（距益格美郡综合市场）","一般",{"v":0,"d":"0.00%"}]
[null,"公用及基础设施完备状况","根据宗地所在区域的上下水、电、煤气、道路、供暖、通讯等各项基础设施管线的铺设程度及区域内医院、银行、邮局、文体设施和公共安全等公共设施的数量、等级、规模、距离及到达这些设施的便捷程度来判定","各项基础设施保障率高；公共设施完备，数量、等级、规模、距离等综合条件好","各项基础设施保障率高；公共设施完备，数量、等级、规模、距离等综合条件较好","各项基础设施保障率高；公共设施较完备，数量、等级、规模、距离等综合条件一般","各项基础设施保障率较高；公共设施综合条件略低于区域平均水平","各项基础设施保障率一般；公共设施综合条件明显低于区域平均水平","公用及基础设施完备状况",{"v":0.0257,"d":"2.57%"},{"v":0.0129,"d":"1.29%"},{"v":0,"d":"0.00%"},{"v":-0.0129,"d":"-1.29%"},{"v":-0.0257,"d":"-2.57%"},null,"公用及基础设施完备状况","各项基础设施保障率高；公共设施完备，数量、等级、规模、距离等综合条件较好","较优",{"v":0.0129,"d":"1.29%"}]
[null,"公交状况","根据宗地周边公交站点的数量、公交线路的覆盖范围、候车间隔及距公交站点的距离等因素判定","公交站点步行距离<500米","公交站点步行距离500米～800米","公交站点步行距离800米～1000米","公交站点步行距离1000米～1500米","公交站点步行距离>1500米","公交状况",{"v":0.0254,"d":"2.54%"},{"v":0.0127,"d":"1.27%"},{"v":0,"d":"0.00%"},{"v":-0.0127,"d":"-1.27%"},{"v":-0.0254,"d":"-2.54%"},null,"公交状况","距129公交站150米","优",{"v":0.0254,"d":"2.54%"}]
[null,"地铁状况","根据宗地距地铁站点的距离和到达站点的便捷程度来判定","地铁站点步行距离<1000米","地铁站点步行距离800米～1000米","地铁站点步行距离1000米～1500米","地铁站点步行距离1500米～2000米","地铁站点步行距离>2000米","地铁状况",{"v":0.025,"d":"2.50%"},{"v":0.0125,"d":"1.25%"},{"v":0,"d":"0.00%"},{"v":-0.0125,"d":"-1.25%"},{"v":-0.025,"d":"-2.50%"},null,"地铁状况","距张士地铁站2.1公里","劣",{"v":-0.025,"d":"-2.50%"}]
[null,"路网状况","根据宗地所在区域内道路数量、等级、道路通达度、交通限行管制等因素来判定","周围有主干道经过，进出主干道较方便","周围有主干道经过，可由次干道直接到达","周围有支干道经过","周围有普通道路经过","周围只有小路经过","路网状况",{"v":0.0244,"d":"2.44%"},{"v":0.0122,"d":"1.22%"},{"v":0,"d":"0.00%"},{"v":-0.0122,"d":"-1.22%"},{"v":-0.0244,"d":"-2.44%"},null,"路网状况","周围有主干道经过，可由次干道直接到达（临南阳湖街）","较优",{"v":0.0122,"d":"1.22%"}]
[null,"自然环境状况","根据宗地距公园、绿地、水域等自然风景区域的距离来判定","宗地毗邻公园、绿地、水域等自然风景区域，自然环境优","宗地与公园、绿地、水域等自然风景区域距离较近，自然环境较优","宗地与公园、绿地、水域等自然风景区域有一定距离，自然环境一般","宗地与公园、绿地、水域等自然风景区域有一定距离，自然环境较差","宗地远离公园、绿地、水域等自然风景区域，自然环境差","自然环境状况",{"v":0.0188,"d":"1.88%"},{"v":0.0094,"d":"0.94%"},{"v":0,"d":"0.00%"},{"v":-0.0094,"d":"-0.94%"},{"v":-0.0188,"d":"-1.88%"},null,"自然环境状况","宗地与公园、绿地、水域等自然风景区域有一定距离，自然环境较差","较劣",{"v":-0.0094,"d":"-0.94%"}]
[null,"人文环境状况","根据宗地与高校、政府机构驻地的距离及所在区域居民的职业构成、受教育程度、收入状况等因素来判定","宗地所在区域人口综合素质高","宗地所在区域人口综合素质较高","宗地所在区域人口综合素质一般","宗地所在区域人口综合素质较低","宗地所在区域人口综合素质低","人文环境状况",{"v":0.0221,"d":"2.21%"},{"v":0.0111,"d":"1.11%"},{"v":0,"d":"0.00%"},{"v":-0.0111,"d":"-1.11%"},{"v":-0.0221,"d":"-2.21%"},null,"人文环境状况","宗地所在区域人口综合素质一般","一般",{"v":0,"d":"0.00%"}]
[null,"污染状况","根据宗地周边是否存在化学工业污染源及其对人体危害程度、宗地所在区域平均空气质量及是否存在噪音、电磁等污染因素来判定","周边无污染源环境质量优","周边无污染源环境质量较优","周边有少数污染源环境质量一般","周边有多处污染源，对人体健康有一定危害","紧邻污染源，对人体健康有直接危害","污染状况",{"v":0.0178,"d":"1.78%"},{"v":0.0089,"d":"0.89%"},{"v":0,"d":"0.00%"},{"v":-0.0089,"d":"-0.89%"},{"v":-0.0178,"d":"-1.78%"},null,"污染状况","周边有少数污染源环境质量一般","一般",{"v":0,"d":"0.00%"}]
[null,"商服设施状况","根据宗地所在区域商服设施的种类、规模及距各商服设施的距离、到达的便捷程度等因素来判定","商业设施综合条件好","商业设施综合条件较好","商业设施综合条件一般","商业设施综合条件较差","商业设施综合条件差","商服设施状况",{"v":0.0254,"d":"2.54%"},{"v":0.0127,"d":"1.27%"},{"v":0,"d":"0.00%"},{"v":-0.0127,"d":"-1.27%"},{"v":-0.0254,"d":"-2.54%"},null,"商服设施状况","商业设施综合条件一般（距三隆商场1.1公里）","一般",{"v":0,"d":"0.00%"}]
[null,"朝向","根据宗地内所建（可建）房屋向南朝向的比例来判定","宗地内所建（可建）房屋均可朝南","宗地内所建（可建）房屋南向比例高","宗地内所建（可建）房屋南向比例较高","宗地内所建（可建）房屋南向比例较低","宗地内所建（可建）房屋南向比例低","朝向",{"v":0.0166,"d":"1.66%"},{"v":0.0083,"d":"0.83%"},{"v":0,"d":"0.00%"},{"v":-0.0083,"d":"-0.83%"},{"v":-0.0166,"d":"-1.66%"},null,"朝向","宗地内所建（可建）房屋均可朝南","优",{"v":0.0166,"d":"1.66%"}]
[null,"宗地形状","根据宗地形状是否规则、土地是否可充分利用、是否有利于设计和实施建筑方案来判定","宗地形状规则、可实现充分利用，有利于设计和实施建筑方案","宗地形状较规则、对土地利用及设计和实施建筑方案较有利","宗地形状对土地利用及设计和实施建筑方案无不利影响","宗地形状不规则，对土地利用及设计和实施建筑方案有一定影响","宗地形状不规则，不利于土地利用及设计和实施建筑方案","宗地形状",{"v":0.0164,"d":"1.64%"},{"v":0.0082,"d":"0.82%"},{"v":0,"d":"0.00%"},{"v":-0.0082,"d":"-0.82%"},{"v":-0.0164,"d":"-1.64%"},null,"宗地形状","宗地形状较规则、对土地利用及设计和实施建筑方案较有利","较优",{"v":0.0082,"d":"0.82%"}]
[null,"居住社区成熟度","根据宗地所在区域的居住用地比例、居住小区规模和社区发展完善程度等因素判定","宗地所在区域居住用地比例高，居住小区规模大，社区发展完善程度高","宗地所在区域居住用地比例较高，居住小区规模较大，社区发展完善程度较高","宗地所在区域居住用地比例一般，居住小区规模一般，社区发展完善程度一般","宗地所在区域居住用地比例较低，居住小区规模较小，社区发展完善程度较低","宗地所在区域居住用地比例很低，居住小区规模小或无，社区发展完善程度低","居住社区成熟度",{"v":0.0287,"d":"2.87%"},{"v":0.0144,"d":"1.44%"},{"v":0,"d":"0.00%"},{"v":-0.0144,"d":"-1.44%"},{"v":-0.0287,"d":"-2.87%"},null,"居住社区成熟度","宗地所在区域居住用地比例高，居住小区规模大，社区发展完善程度高","优",{"v":0.0287,"d":"2.87%"}]
[null,"土地规划条件","根据规划管理部门确定的宗地绿地率、建筑密度等规划因素来判定","规划条件可充分发挥土地利用效能，且能明显提升建设项目品质","规划条件可较好发挥土地利用效能，且有利于提升建设项目品质","规划条件能正常发挥土地利用效能，对建设项目品质无影响","规划条件对土地利用效能和建设项目品质有一定影响","规划条件不利于土地利用效能的发挥，且对建设项目品质有不利影响","土地规划条件",{"v":0.0218,"d":"2.18%"},{"v":0.0109,"d":"1.09%"},{"v":0,"d":"0.00%"},{"v":-0.0109,"d":"-1.09%"},{"v":-0.0218,"d":"-2.18%"},null,"土地规划条件","规划条件可较好发挥土地利用效能，且有利于提升建设项目品质","较优",{"v":0.0109,"d":"1.09%"}]
[{"$nulls":15},"合计",null,null,{"v":0.1062,"d":"10.62%"}]
[]
[]
[]
[null,"宗地编号","土地级别","用途","P1","P","K","S1","S2","S3","S4","M","基准地价","委估宗地","楼面价","房产成本价","评估单价","评估总价"]
[null,1,"5级a","住宅",{"v":1281,"d":"1,281"},1622,{"v":0.1062,"d":"10.62%"},1,1,{"v":0.9675,"d":"0.968"},1.4262,0,"七通一平","七通一平",610,0,610,{"v":579500,"d":"579,500"}]
[]
[{"$nulls":9},2.1]
[null,"基准日","2019.12.4",{"$nulls":4},"S1—宗地用途修正系数",null,450,"土地"]
[{"$nulls":7},"S2—年期修正系数",null,950,"建筑面积"]
[null,"综合容积率",2.89,{"$nulls":4},"S3—容积率修正系数"]
[{"$nulls":7},"S4—期日修正系数"]
[null,"住宅5级a出让金",783,{"$nulls":4},"M—相应基础设施差异的配套费"]
[null,"住宅5级a基准地价",1622]
[null,"出让金比率",0.4827]
[]
[]
[]
[]
[null,"2016年3季度住宅价指数",238.3335,"期日修正系数",1.4262,null,null,"土地评估价值",2476,null,"楼面地价",7155.64]
[null,"2019年3季度住宅价指数",339.923]
[]
[null,"楼面地价",3702]

{"sheet":"住宅价值","index":3,"n_rows":121,"n_cols":14,"rows_kept":121,"hidden":true,"merged":[[0,1,0,6],[0,8,0,13],[1,1,5,1],[1,8,1,9],[2,8,2,9],[3,8,3,9],[4,8,4,9],[5,8,5,9],[6,1,10,1],[6,8,10,8],[11,1,18,1],[11,8,18,8],[20,1,21,6],[22,1,22,2],[23,1,25,1],[26,1,30,1],[31,1,38,1],[39,1,39,2],[48,1,48,2],[49,1,49,2],[49,3,49,5],[52,3,52,7],[59,3,59,5],[63,2,63,3],[63,9,63,10],[64,2,64,3],[64,9,64,10],[65,2,65,3],[65,9,65,10],[66,2,66,3],[66,9,66,10],[67,2,67,3],[67,9,67,10],[68,2,68,3],[68,9,68,10],[69,2,69,3],[69,9,69,10],[70,2,70,3],[70,9,70,10],[71,2,71,3],[71,9,71,10],[72,2,75,2],[72,9,75,9],[76,2,86,2],[76,9,86,9],[87,2,88,2],[87,9,88,9],[91,8,91,10],[92,8,96,8],[92,9,96,9],[97,8,108,8],[97,9,108,9],[99,2,99,3],[99,4,99,6],[109,8,111,8],[109,9,111,9]],"flags":["formulas_cached_only"]}
[null,"市场比较法修正因素",{"$nulls":6},"市场法情况说明"]
[null,"权属因素","物业名称","估价对象","圆缘雅居","圆缘雅居","警官之家",null,"物业名称",null,"估价对象","圆缘雅居","圆缘雅居","警官之家"]
[null,null,"交易单价","待估",7272,7583,7052,null,"交易单价","交易单价","待估",7272,7583,7052]
[null,null,"用途","住宅","住宅","住宅","住宅",null,"用途","用途","住宅","住宅","住宅","住宅"]
[null,null,"交易情况","正常","正常","正常","正常",null,"交易情况","交易情况","正常","正常","正常","正常"]
[null,null,"交易时点","2014.10.9","2014.10.9","2014.10.9","2014.10.9",null,"交易时点","交易时点","2014.10.23","2014.10.23","2014.10.23","2014.10.23"]
[null,"区域因素","社区成熟度","较好","较好","较好","较好",null,"区域因素","社区成熟度","良好","良好","良好","良好"]
[null,null,"公交便捷度","便捷","便捷","便捷","便捷",null,null,"公交便捷度","周围有132、177、211路公交车通过","周围有132、177、211路公交车通过","周围有132、177、211路公交车通过","周围有132、177、211路公交车通过"]
[null,null,"环境","较好","较好","较好","较好",null,null,"环境","周围有众多成熟住宅小区","周围有众多成熟住宅小区","周围有众多成熟住宅小区","周围有众多成熟住宅小区"]
[null,null,"基础设施完善度","完备","完备","完备","完备",null,null,"基础设施完善度","完备","完备","完备","完备"]
[null,null,"公共配套设施","齐全","齐全","齐全","齐全",null,null,"公共配套设施","齐全","齐全","齐全","齐全"]
[null,"个别因素","临路状况","一面（一级马路）","一面（一级马路）","一面（一级马路）","一面（二级马路）",null,"个别因素","临路状况","临东北大马路","临东北大马路","临东北大马路","东辽街"]
[null,null,"楼层比","8/9","8/9","5/6","3/6",null,null,"总楼层及所在层比","8/9","8/9","5/6","3/6"]
[null,null,"物业管理","优","较优","较优","较优",null,null,"物业管理"]
[null,null,"朝向","南北","南北","南北","南北",null,null,"朝向","南北","南北","南北","南北"]
[null,null,"装修情况","较好","较好","较好","较好",null,null,"装修情况","较好","较好","较好","较好"]
[null,null,"面积",90.09,83,98.9,95,null,null,"面积",90.09,83,98.9,95]
[null,null,"新旧程度","于2008年建成并投入使用","于2008年建成并投入使用","于2008年建成并投入使用","于2005年建成并投入使用",null,null,"新旧程度","于2008年建成并投入使用","于2008年建成并投入使用","于2008年建成并投入使用","于2005年建成并投入使用"]
[null,null,"设备设施","一般","齐全","齐全","齐全",null,null,"设备设施","水、电、暖等设备设施齐全","水、电、暖及消防等设备设施齐全","水、电、暖及消防等设备设施齐全","水、电、暖及消防等设备设施齐全"]
[]
[null,"市场比较法修正系数"]
[]
[null,"物业名称",null,"估价对象","圆缘雅居","圆缘雅居","警官之家"]
[null,"权属修正","用途",100,100,100,100]
[null,null,"交易情况",100,100,100,100]
[null,null,"交易时点",100,100,100,100]
[null,"区域因素","社区成熟度",100,100,100,100]
[null,null,"公交便捷度",100,100,100,100]
[null,null,"环境",100,100,100,100]
[null,null,"基础设施完善度",100,100,100,100]
[null,null,"公共配套设施",100,100,100,100]
[null,"个别因素","临路状况",100,100,100,98]
[null,null,"楼层比",100,100,101,102]
[null,null,"物业管理",100,100,100,100]
[null,null,"朝向",100,100,100,100]
[null,null,"装修状况",100,100,100,100]
[null,null,"面积",100,101,96,98]
[null,null,"新旧程度",100,100,100,98]
[null,null,"设备设施",100,100,100,100]
[null,"修正系数",null,null,0.9901,1.0314,1.0416]
[]
[]
[null,null,"估价对象","实例A","实例B","实例C"]
[null,"交易价格",null,7272,7583,7052]
[null,"设计用途",100,100,100,100]
[null,"交易情况修正",100,100,100,100]
[null,"市场状况调整",100,100,100,100]
[null,"房地产状况调整",0,0.9901,1.0314,1.0416]
[null,"比准价格",null,7200.01,7821.11,7345.36]
[null,"评估单价",null,7455]
{"$rows_empty":69}
[null,null,641.637107776262,null,14318]
[{"$nulls":6},7759.13333333333]

{"sheet":"车库市场","index":4,"n_rows":80,"n_cols":8,"rows_kept":80,"hidden":true,"merged":[[4,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,16,2],[17,2,24,2],[26,2,26,3],[27,2,29,2],[30,2,34,2],[35,2,42,2],[43,2,43,3],[53,3,53,4],[54,3,54,4],[54,5,54,7],[62,2,63,2]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,null,"因素",null,"估价对象","实例一","实例二","实例三"]
[{"$nulls":4},"丰乐家园","地旺国际临街门市","地旺国际临街门市","德商五号院临街门市"]
[null,null,"交易价格",null,null,6997,7380,9985]
[null,null,"交易时间",null,null,"2020.8.6","2020.8.6","2020.8.6"]
[null,null,"交易方式",null,"正常","正常","正常","正常"]
[null,null,"使用年限",null,40,40,40,40]
[null,null,"土地使用类型",null,"出让","出让","出让","出让"]
[null,null,"实际用途",null,"商业","商业","商业","商业"]
[null,null,"区域因素状况","交通便捷度","较好","较好","较好","较好"]
[{"$nulls":3},"道路通达性","通畅","通畅","通畅","通畅"]
[{"$nulls":3},"商业繁华程度","一般","较繁华","较繁华","繁华"]
[{"$nulls":3},"环境质量优劣度","较好","较好","较好","较好"]
[{"$nulls":3},"基础设施完备程度","七通一平","七通一平","七通一平","七通一平"]
[null,null,"个别因素状况","建筑结构","钢混","钢混","钢混","钢混"]
[{"$nulls":3},"区内人口密集程度","一般","较好","较好","好"]
[{"$nulls":3},"周围公共停车位","一般","公共停车","公共停车","独立停车场所"]
[{"$nulls":3},"道路状况","道路较宽","道路较宽","道路较宽","道路较宽"]
[{"$nulls":3},"建筑面积",200.69,586,542,1010.5]
[{"$nulls":3},"小区内配套情况","配套完善","配套完善","配套完善","配套完善"]
[{"$nulls":3},"装修情况","清水","精装","精装","精装"]
[{"$nulls":3},"使用情况","车库单一使用","车库单一使用","车库单一使用","车库单一使用"]
[]
[null,null,"比较项目",null,"估价对象","实例一","实例二","实例三"]
[null,null,"权属因素","土地使用年限",100,100,100,100]
[{"$nulls":3},"土地性质",100,100,100,100]
[{"$nulls":3},"城市规划",100,100,100,100]
[null,null,"区域因素","交通便捷度",100,100,100,100]
[{"$nulls":3},"道路通达性",100,100,100,100]
[{"$nulls":3},"商业繁华程度",100,105,105,105]
[{"$nulls":3},"环境质量优劣度",100,100,100,100]
[{"$nulls":3},"基础设施完备程度",100,100,100,100]
[null,null,"个别因素","建筑结构",100,100,100,100]
[{"$nulls":3},"区内住户",100,102,102,102]
[{"$nulls":3},"周围公共停车位",100,100,100,100]
[{"$nulls":3},"道路状况",100,100,100,100]
[{"$nulls":3},"建筑面积",100,100,100,100]
[{"$nulls":3},"小区内配套情况",100,100,100,100]
[{"$nulls":3},"新旧程度",100,100,100,100]
[{"$nulls":3},"使用情况",100,100,100,100]
[null,null,"合计",null,null,0.9337,0.9337,0.9337]
[]
[]
[]
[{"$nulls":4},"估价对象","实例A","实例B","实例C"]
[{"$nulls":3},"交易价格",null,6875,6930,7000]
[{"$nulls":3},"设计用途",100,100,100,100]
[{"$nulls":3},"交易情况修正",100,100,100,100]
[{"$nulls":3},"市场状况调整",100,100,100,100]
[{"$nulls":3},"房地产状况调整",0,0.9337,0.9337,0.9337]
[{"$nulls":3},"比准价格",null,6419.19,6470.54,6535.9]
[{"$nulls":3},"评估单价",null,6475]
{"$rows_empty":7}
[null,null,"车库楼房","建筑面积","评估单价","评估总价"]
[{"$nulls":3},"（㎡）","（元/㎡）","（万元）"]
[null,null,"4#库房1",27.88,{"v":6475,"d":"6,475"},18.05]
[null,null,"4#库房2",27.88,{"v":6475,"d":"6,475"},18.05]
[null,null,"1#车库1",59.48,{"v":6475,"d":"6,475"},38.51]
[null,null,"1#车库2",37.41,{"v":6475,"d":"6,475"},24.22]
[null,null,"1#车库3",37.41,{"v":6475,"d":"6,475"},24.22]
[null,null,"2#车库1",42.3,{"v":6475,"d":"6,475"},27.39]
[null,null,"2#车库2",37.31,{"v":6475,"d":"6,475"},24.16]
[null,null,"2#车库3",28.4,{"v":6475,"d":"6,475"},18.39]
[null,null,"2#车库4",25.56,{"v":6475,"d":"6,475"},16.55]
[null,null,"2#车库5",25.56,{"v":6475,"d":"6,475"},16.55]
[null,null,"2#车库6",28.4,{"v":6475,"d":"6,475"},18.39]
[null,null,"2#车库7",37.31,{"v":6475,"d":"6,475"},24.16]
[null,null,"3#车库1",31.62,{"v":6475,"d":"6,475"},20.47]
[null,null,"3#车库2",31.48,{"v":6475,"d":"6,475"},20.38]
[null,null,"3#车库3",19.38,{"v":6475,"d":"6,475"},12.55]
[null,null,"合计",497.38,null,322.04]

{"sheet":"面积修改","index":5,"n_rows":33,"n_cols":18,"rows_kept":33,"hidden":true,"merged":[[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[16,3,16,4],[16,12,16,13],[18,12,19,12],[18,13,19,13],[18,14,19,14],[18,15,19,15],[32,12,32,13]],"flags":["formulas_cached_only"]}
[]
[null,null,"原",{"$nulls":8},"现（市）"]
[{"$nulls":3},"楼号","层数","建筑面积（㎡）","朝向","评估单价","评估总价",{"$nulls":3},"楼号","层数","建筑面积（㎡）","朝向","评估单价","评估总价"]
[{"$nulls":7},"（元/㎡）","（万元）",{"$nulls":7},"（元/㎡）","（万元）"]
[{"$nulls":3},"4#4-1.2.3","1-2",294.44,"东向",{"v":14835,"d":"14,835"},436.8,null,324.5,null,"4#4-1.2.3","1-2",{"v":324.5,"d":"324.50"},"东向",{"v":14835,"d":"14,835"},{"v":481.4,"d":"481.40"}]
[{"$nulls":3},"2#2-1","1",97.88,"北向",{"v":14541,"d":"14,541"},142.33,null,114.68,null,"2#2-1","1",95.51,"北向",{"v":14541,"d":"14,541"},138.88]
[{"$nulls":3},"2#2-2","1-2",293.1,"北向",{"v":13577,"d":"13,577"},397.94,null,292.16,null,"2#2-2","1-2",292.16,"北向",{"v":13577,"d":"13,577"},396.67]
[{"$nulls":3},"2#2-3","1-2",266.68,"北向",{"v":13447,"d":"13,447"},358.6,null,265.82,null,"2#2-3","1-2",265.82,"北向",{"v":13447,"d":"13,447"},357.45]
[{"$nulls":3},"2#2-4","1-2",266.68,"北向",{"v":13447,"d":"13,447"},358.6,null,265.82,null,"2#2-4","1-2",265.82,"北向",{"v":13447,"d":"13,447"},357.45]
[{"$nulls":3},"2#2-5","1-2",262.72,"北向",{"v":13055,"d":"13,055"},342.98,null,261.88,null,"2#2-5","1-2",261.88,"北向",{"v":13055,"d":"13,055"},341.88]
[{"$nulls":3},"2#2-6","1-2",239.96,"北向",{"v":13742,"d":"13,742"},329.75,null,222.08,null,"2#2-6","1-2",239.19,"北向",{"v":13742,"d":"13,742"},328.69]
[{"$nulls":3},"3#3-1","1-2",263.38,"北向",{"v":13605,"d":"13,605"},358.33,null,287.1,null,"3#3-1","1-2",{"v":287.1,"d":"287.10"},"北向",{"v":13605,"d":"13,605"},{"v":390.6,"d":"390.60"}]
[{"$nulls":3},"3#3-2","1-2",250.36,"北向",{"v":12924,"d":"12,924"},323.57,null,272.92,null,"3#3-2","1-2",272.92,"北向",{"v":12924,"d":"12,924"},352.72]
[{"$nulls":3},"3#3-3","1-2",250.36,"北向",{"v":12794,"d":"12,794"},320.31,null,272.92,null,"3#3-3","1-2",272.92,"北向",{"v":12794,"d":"12,794"},349.17]
[{"$nulls":3},"3#3-4","1-2",250.36,"北向",{"v":12794,"d":"12,794"},320.31,null,272.92,null,"3#3-4","1-2",272.92,"北向",{"v":12794,"d":"12,794"},349.17]
[{"$nulls":3},"3#3-5","1-2",250.36,"北向",{"v":12663,"d":"12,663"},317.03,null,272.92,null,"3#3-5","1-2",272.92,"北向",{"v":12663,"d":"12,663"},{"v":345.6,"d":"345.60"}]
[{"$nulls":3},"合计",null,2986.28,null,null,{"v":4006.55,"d":"4,006.55"},null,3125.72,null,"合计",null,{"v":3123.66,"d":"3,123.66"},null,null,{"v":4189.68,"d":"4,189.68"}]
[]
[{"$nulls":11},"现（成）","楼号","层数","建筑面积（㎡）","朝向","评估单价","评估总价"]
[{"$nulls":16},"（元/㎡）","（万元）"]
[{"$nulls":12},"4#4-1、2、3","1-2",{"v":324.5,"d":"324.50"},"东向",{"v":7287,"d":"7,287"},236.46]
[{"$nulls":12},"2#2-1","1",95.51,"北向",{"v":7142,"d":"7,142"},68.21]
[{"$nulls":12},"2#2-2","1-2",292.16,"北向",{"v":6669,"d":"6,669"},194.84]
[{"$nulls":12},"2#2-3","1-2",265.82,"北向",{"v":6605,"d":"6,605"},175.57]
[{"$nulls":12},"2#2-4","1-2",265.82,"北向",{"v":6605,"d":"6,605"},175.57]
[{"$nulls":12},"2#2-5","1-2",261.88,"北向",{"v":6413,"d":"6,413"},167.94]
[{"$nulls":12},"2#2-6","1-2",239.19,"北向",{"v":6750,"d":"6,750"},161.45]
[{"$nulls":12},"3#3-1","1-2",{"v":287.1,"d":"287.10"},"北向",{"v":6683,"d":"6,683"},191.87]
[{"$nulls":12},"3#3-2","1-2",272.92,"北向",{"v":6348,"d":"6,348"},173.25]
[{"$nulls":12},"3#3-3","1-2",272.92,"北向",{"v":6284,"d":"6,284"},{"v":171.5,"d":"171.50"}]
[{"$nulls":12},"3#3-4","1-2",272.92,"北向",{"v":6284,"d":"6,284"},{"v":171.5,"d":"171.50"}]
[{"$nulls":12},"3#3-5","1-2",272.92,"北向",{"v":6220,"d":"6,220"},169.76]
[{"$nulls":12},"合计",null,3123.66,null,null,{"v":2057.92,"d":"2,057.92"}]

{"sheet":"房地产租赁评估明细表","index":6,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,9],[4,10,5,10],[6,1,8,1],[6,2,8,2],[9,1,26,1],[27,1,65,1],[33,7,34,7],[36,7,46,7],[47,7,49,7],[50,7,52,7],[53,7,56,7],[58,7,60,7],[62,7,63,7],[66,7,69,7],[67,1,69,1],[71,0,71,3]],"flags":["formulas_cached_only"]}
["房地产（租赁）评估明细表"]
["价值时点：2024年7月   日"]
[]
["被评估单位：沈阳万润新城建设发展有限公司",{"$nulls":9},"金额单位：人民币元"]
["序号","小区名称","地址","门牌号","层数","结构","建筑面积(m2)","现用途","评估价值",null,"备注"]
[{"$nulls":8},"评估单价\n（元.天/m2）","评估总价\n（万元/年）"]
[1,"泰奕夏园一期","浑南区白塔河路11-1号","1门",1,"混合",174.11,"闲置"]
[2,null,null,"2门",1,"混合",146.29,"闲置"]
[3,null,null,"3门",1,"混合",106.01,"闲置"]
[4,"泰奕夏园二期","浑南区白塔河路9-13号W1-B11门","9-13号","W1-B11","钢混",195.93,"闲置"]
[5,null,"浑南区白塔河路9-15号W3-1门","9-15号","W3-1","钢混",562.61,"闲置"]
[6,null,"浑南区白塔河路9-15号W3-2门","9-15号","W3-2","钢混",155.64,"闲置"]
[7,null,"浑南区白塔河路9-15号W3-3门","9-15号","W3-3","钢混",156.43,"闲置"]
[8,null,"浑南区白塔河路9-15号W3-4门","9-15号","W3-4","钢混",263.39,"闲置"]
[9,null,"浑南区白塔河路9-15号W3-5门","9-15号","W3-5","钢混",242.02,"闲置"]
[10,null,"浑南区白塔河路9-15号W3-7门","9-15号","W3-7","钢混",242.02,"闲置"]
[11,null,"浑南区白塔河路9-15号W3-9门","9-15号","W3-9","钢混",242.02,"闲置"]
[12,null,"浑南区白塔河路9-15号W3-11门","9-15号","W3-11","钢混",345.44,"闲置"]
[13,null,"浑南区白塔河路9-15号W3-12门","9-15号","W3-12","钢混",298.22,"闲置"]
[14,null,"浑南区白塔河路9-15号W3-14门","9-15号","W3-14","钢混",299.93,"闲置"]
[15,null,"浑南区白塔河路9-15号W3-16门","9-15号","W3-16","钢混",303.34,"闲置"]
[16,null,"浑南区白塔河路9-16号W4-3门","9-16号","W4-3","钢混",166.94,"闲置"]
[17,null,"浑南区白塔河路9-16号W4-4门","9-16号","W4-4","钢混",166.94,"闲置"]
[18,null,"浑南区白塔河路9-17号W5门","9-17号","W5","钢混",1161.98,"综合市场"]
[19,null,"浑南区白塔河路9-19号W7-1门","9-19号","W7-1","钢混",220.75,"闲置"]
[20,null,"浑南区白塔河路9-19号W7-3门","9-19号","W7-3","钢混",277.26,"闲置"]
[21,null,"浑南区白塔河路9-20号W8-1门","9-20号","W8-1","钢混",4452.88,"生鲜市场"]
[22,"泰奕桃园","浑南区全运五路9-1号","1门","1-2","钢混",365.63,"闲置"]
[23,null,"浑南区全运五路9-1号","2门","1-2","钢混",300.84,"闲置"]
[24,null,"浑南区全运五路9-1号","3门","1-2","钢混",291.84,"闲置"]
[25,null,"浑南区全运五路9-1号","4门","1-2","钢混",291.84,"闲置"]
[26,null,"浑南区全运五路9-1号","5门","1-2","钢混",284.02,"生鲜市场"]
[27,null,"浑南区全运五路9-1号","6门","1-2","钢混",268.4,"闲置"]
[28,null,"浑南区全运五路9-1号","7门","1-2","钢混",412.54,"养老院"]
[29,null,"浑南区全运五路9-1号","8门","1-2","钢混",424.42]
[30,null,"浑南区全运五路9-1号","11门","1-2","钢混",527.2,"卫生站"]
[31,null,"浑南区全运五路9-1号","12门","1-2","钢混",297.29,"公安局"]
[32,null,"浑南区全运五路9-1号","13门","1-2","钢混",286.64]
[33,null,"浑南区全运五路9-1号","14门","1","钢混",29.8]
[34,null,"浑南区全运五路9-1号","15门","1-2","钢混",295.02]
[35,null,"浑南区全运五路9-1号","16门","1","钢混",29.8]
[36,null,"浑南区全运五路9-1号","17门","1-2","钢混",286.64]
[37,null,"浑南区全运五路9-1号","18门","1","钢混",29.8]
[38,null,"浑南区全运五路9-1号","19门","1-2","钢混",286.64]
[39,null,"浑南区全运五路9-1号","20门","1","钢混",29.8]
[40,null,"浑南区全运五路9-1号","21门","1-2","钢混",340.53]
[41,null,"浑南区全运五路9-1号","22门","1","钢混",27.26]
[42,null,"浑南区全运五路9-1号","23门","1","钢混",49.83,"物资回收"]
[43,null,"浑南区全运五路9-1号","24门","1","钢混",42.44]
[44,null,"浑南区全运五路9-1号","25门","1","钢混",30.99]
[45,null,"浑南区全运五路9-1号","26门","1","钢混",27.34,"饭店"]
[46,null,"浑南区全运五路9-1号","27门","1","钢混",64.58]
[47,null,"浑南区全运五路9-1号","28门","1","钢混",87.34]
[48,null,"浑南区全运五路9-2号","2门","1-2","钢混",145.68,"闲置"]
[49,null,"浑南区全运五路9-2号","3门","1-2","钢混",154.2]
[50,null,"浑南区全运五路9-2号","9门","1-2","钢混",364.56]
[51,null,"浑南区全运五路9-2号","10门","1-2","钢混",373.58]
[52,null,"浑南区全运五路9-2号","4门","1","钢混",111.72,"闲置"]
[53,null,"浑南区全运五路9-2号","5门","1-2","钢混",393.33,"幼儿园"]
[54,null,"浑南区全运五路9-2号","6门","1-2","钢混",268.88]
[55,null,"浑南区全运五路9-2号","7门","1-2","钢混",284.54]
[56,null,"浑南区全运五路9-2号","8门","1-2","钢混",364.56,"餐饮"]
[57,null,"浑南区全运五路9-2号","11门","1-2","钢混",366.29,"闲置"]
[58,null,"浑南区全运五路9-2号","12门","1-2","钢混",90.46]
[59,null,"浑南区全运五路9-2号","13门","1","钢混",90.46,"餐饮"]
[60,null,"浑南区全运五路9-2号","14门","1","钢混",56.39,"闲置"]
[61,"泰奕上园","浑南区沈本大街5-8号","8号","1楼北\n1楼北\n1楼西\n1楼东","钢混",129.4,"超市"]
[62,"泰奕青园","浑南区沈本大街3-8号","8号","1楼北","钢混",130.6]
[63,null,"浑南区沈本大街3-3号","3号","1楼西","钢混",9.92]
[64,null,"浑南区沈本大街3-2号","2号","1楼东","钢混",9.92]
[65,"火石桥市场","浑南区创新路火石桥大街",{"$nulls":3},2100,"生鲜市场"]
["合计",{"$nulls":5},21033.11]

{"sheet":"房地产出售评估明细表","index":7,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[0,0,0,10],[1,0,1,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,9],[4,10,5,10],[6,1,8,1],[6,2,8,2],[9,1,26,1],[27,0,27,3]],"flags":["formulas_cached_only"]}
["房地产（出售）评估明细表"]
["价值时点：2024年7月  日"]
[]
["被评估单位：沈阳万润新城建设发展有限公司",{"$nulls":9},"金额单位：人民币元"]
["序号","小区名称","地址","门牌号","层数","结构","建筑面积(m2)","现用途","评估价值",null,"备注"]
[{"$nulls":8},"评估单价\n（元/m2）","评估总价\n（万元）"]
[1,"泰奕夏园一期","浑南区白塔河路11-1号","1门",1,"混合",174.11,"闲置"]
[2,null,null,"2门",1,"混合",146.29,"闲置"]
[3,null,null,"3门",1,"混合",106.01,"闲置"]
[4,"泰奕夏园二期","浑南区白塔河路9-13号W1-B11门","9-13号","W1-B11","钢混",195.93,"闲置"]
[5,null,"浑南区白塔河路9-15号W3-1门","9-15号","W3-1","钢混",562.61,"闲置"]
[6,null,"浑南区白塔河路9-15号W3-2门","9-15号","W3-2","钢混",155.64,"闲置"]
[7,null,"浑南区白塔河路9-15号W3-3门","9-15号","W3-3","钢混",156.43,"闲置"]
[8,null,"浑南区白塔河路9-15号W3-4门","9-15号","W3-4","钢混",263.39,"闲置"]
[9,null,"浑南区白塔河路9-15号W3-5门","9-15号","W3-5","钢混",242.02,"闲置"]
[10,null,"浑南区白塔河路9-15号W3-7门","9-15号","W3-7","钢混",242.02,"闲置"]
[11,null,"浑南区白塔河路9-15号W3-9门","9-15号","W3-9","钢混",242.02,"闲置"]
[12,null,"浑南区白塔河路9-15号W3-11门","9-15号","W3-11","钢混",345.44,"闲置"]
[13,null,"浑南区白塔河路9-15号W3-12门","9-15号","W3-12","钢混",298.22,"闲置"]
[14,null,"浑南区白塔河路9-15号W3-14门","9-15号","W3-14","钢混",299.93,"闲置"]
[15,null,"浑南区白塔河路9-15号W3-16门","9-15号","W3-16","钢混",303.34,"闲置"]
[16,null,"浑南区白塔河路9-16号W4-3门","9-16号","W4-3","钢混",166.94,"闲置"]
[17,null,"浑南区白塔河路9-16号W4-4门","9-16号","W4-4","钢混",166.94,"闲置"]
[18,null,"浑南区白塔河路9-17号W5门","9-17号","W5","钢混",1161.98,"综合市场"]
[19,null,"浑南区白塔河路9-19号W7-1门","9-19号","W7-1","钢混",220.75,"闲置"]
[20,null,"浑南区白塔河路9-19号W7-3门","9-19号","W7-3","钢混",277.26,"闲置"]
[21,null,"浑南区白塔河路9-20号W8-1门","9-20号","W8-1","钢混",4452.88,"生鲜市场"]
["合计",{"$nulls":5},10180.15]

{"sheet":"地下车位租、售明细表","index":8,"n_rows":345,"n_cols":9,"rows_kept":345,"merged":[[0,0,0,8],[1,0,1,2],[1,3,1,5],[1,6,1,8]],"flags":["formulas_cached_only"]}
["泰奕夏园二期车位"]
["A区",null,null,"B区",null,null,"C区"]
["车位号","尺寸","备注","车位号","尺寸","备注","车位号","尺寸","备注"]
["A001","2500*5300","人防车位","B001","2500*5300",null,"C001","2500*5300"]
["A002","2500*5300","人防车位","B002","2500*5300",null,"C002","2500*5300"]
["A003","2500*5300","人防车位","B003","2500*5300",null,"C003","2400*5300\n2400*5300","子母车位"]
["A004","2500*5300","人防车位","B004","2400*5300\n2400*5300","子母车位","C004","2400*5300"]
["A005","2500*5300","人防车位","B005","2400*5300",null,"C005","2500*5300"]
["A006","2500*5300","人防车位","B006","2500*5300",null,"C006","2500*5300"]
["A014","2500*5300","人防车位","B014","2400*5300",null,"C014","2500*5300"]
["A015","2500*5300","人防车位","B015","2500*5300",null,"C015","2500*5300"]
["A016","2500*5300","人防车位","B016","2500*5300",null,"C016","2500*5300"]
["A017","2500*5300","人防车位","B017","2500*5300",null,"C017","2400*5300"]
["A018","2500*5300","人防车位","B018","2500*5300",null,"C018","2500*5300"]
["A019","2500*5300","人防车位","B019","2400*5300",null,"C019","2500*5300"]
["A020","2500*5300","人防车位","B020","2500*5300",null,"C020","2400*5300"]
["A021","2500*5300","人防车位","B021","2500*5300",null,"C021","2500*5300"]
["A022","2400*5300\n2400*5300","子母车位\n人防车位","B022","2400*5300",null,"C022","2500*5300"]
["A023","2400*5300\n2400*5300","子母车位\n人防车位","B023","2500*5300",null,"C023","2400*5300"]
["A024","2500*5300",null,"B024","2500*5300",null,"C024","2500*5300"]
["A025","2500*5300",null,"B025","2400*5300",null,"C025","2500*5300"]
["A026","2500*5300",null,"B026","2400*5300",null,"C026","2400*5300"]
["A027","2500*5300",null,"B027","2500*5300",null,"C027","2400*5300\n2400*5300","子母车位"]
["A028","2500*5300",null,"B028","2500*5300",null,"C028","2400*5300"]
["A029","2500*5300",null,"B029","2400*5300",null,"C029","2500*5300"]
["A030","2500*5300",null,"B030","2500*5300",null,"C030","2500*5300"]
["A031","2400*5300",null,"B031","2500*5300",null,"C031","2400*5300"]
["A032","2500*5300",null,"B032","2400*5300",null,"C032","2500*5300"]
["A033","2500*5300",null,"B033","2500*5300",null,"C033","2500*5300"]
["A034","2500*5300","人防车位","B034","2500*5300",null,"C034","2400*5300"]
["A035","2500*5300","人防车位","B035","2400*5300",null,"C035","2500*5300"]
["A036","2500*5300","人防车位","B036","2500*5300",null,"C036","2500*5300"]
["A037","2500*5300","人防车位","B037","2500*5300",null,"C037","2400*5300"]
["A038","2500*5300","人防车位","B038","2500*5300",null,"C038","2500*5300"]
["A039","2500*5300","人防车位","B039","2500*5300",null,"C039","2500*5300"]
["A040","2500*5300","人防车位","B040","2500*5300",null,"C040","2500*5300"]
["A041","2500*5300",null,"B041","2500*5300",null,"C041","2500*5300"]
["A042","2500*5300",null,"B042","2500*5300",null,"C042","2400*5300"]
["A043","2500*5300",null,"B043","2400*5300",null,"C043","2500*5300"]
["A044","2500*5300",null,"B044","2500*5300",null,"C044","2500*5300"]
["A045","2500*5300",null,"B045","2500*5300",null,"C045","2400*5300"]
["A046","2500*5300",null,"B046","2400*5300\n2400*5300","子母车位","C046","2500*5300"]
["A047","2500*5300",null,"B047","2400*5300\n2400*5300","子母车位","C047","2500*5300"]
["A048","2500*5300",null,"B048","2400*5300\n2400*5300","子母车位","C048","2400*5300"]
["A049","2500*5300",null,"B049","2400*5300\n2400*5300","子母车位","C049","2500*5300"]
["A050","2500*5300",null,"B050","2400*5300\n2400*5300","子母车位","C050","2500*5300"]
["A051","2500*5300",null,"B051","2400*5300\n2400*5300","子母车位","C051","2400*5300"]
["A052","2500*5300",null,"B052","2400*5300\n2400*5300","子母车位","C052","2500*5300"]
["A053","2500*5300","人防车位","B053","2400*5300",null,"C053","2500*5300"]
["A054","2500*5300","人防车位","B054","2500*5300",null,"C054","2400*5300"]
["A055","2500*5300","人防车位","B055","2500*5300",null,"C055","2500*5300"]
["A056","2500*5300","人防车位","B056","2400*5300",null,"C056","2500*5300"]
["A057","2500*5300","人防车位","B057","2500*5300",null,"C057","2400*5300"]
["A058","2500*5300","人防车位","B058","2400*5300",null,"C058","2500*5300"]
["A059","2500*5300","人防车位","B059","2400*5300",null,"C059","2500*5300"]
["A060","2500*5300","人防车位","B060","2400*5300",null,"C060","2400*5300"]
["A061","2500*5300","人防车位","B061","2500*5300",null,"C061","2500*5300"]
["A062","2500*5300","人防车位","B062","2500*5300",null,"C062","2500*5300"]
["A063","2500*5300","人防车位","B063","2400*5300",null,"C063","2400*5300"]
["A064","2500*5300","人防车位","B064","2500*5300",null,"C064","2500*5300"]
["A065","2500*5300",null,"B065","2500*5300",null,"C065","2500*5300"]
["A066","2500*5300",null,"B066","2400*5300",null,"C066","2400*5300"]
["A067","2500*5300",null,"B067","2500*5300",null,"C067","2500*5300"]
["A068","2500*5300",null,"B068","2500*5300",null,"C068","2500*5300"]
["A069","2500*5300",null,"B069","2400*5300",null,"C069","2400*5300"]
["A070","2500*5300",null,"B070","2500*5300",null,"C070","2500*5300"]
["A071","2500*5300",null,"B071","2500*5300",null,"C071","2500*5300"]
["A072","2500*5300",null,"B072","2400*5300",null,"C072","2500*5300"]
["A073","2500*5300",null,"B073","2400*5300",null,"C073","2500*5300"]
["A074","2500*5300",null,"B074","2500*5300",null,"C074","2500*5300"]
["A075","2500*5300",null,"B075","2500*5300",null,"C075","2500*5300"]
["A076","2500*5300",null,"B076","2400*5300",null,"C076","2500*5300"]
["A077","2500*5300",null,"B077","2500*5300",null,"C077","2500*5300"]
["A078","2500*5300",null,"B078","2500*5300",null,"C078","2500*5300"]
["A079","2500*5300",null,"B079","2400*5300",null,"C079","2500*5300"]
["A080","2500*5300",null,"B080","2500*5300",null,"C080","2500*5300"]
["A081","2500*5300",null,"B081","2500*5300",null,"C081","2500*5300"]
["A082","2500*5300",null,"B082","2500*5300",null,"C082","2500*5300"]
["A083","2500*5300",null,"B083","2500*5300",null,"C083","2500*5300"]
["A084","2500*5300",null,"B084","2500*5300",null,"C084","2500*5300"]
["A085","2500*5300",null,"B085","2500*5300",null,"C085","2500*5300"]
["A086","2500*5300",null,"B086","2500*5300",null,"C086","2500*5300"]
["A087","2500*5300",null,"B087","2500*5300",null,"C087","2500*5300"]
["A088","2500*5300",null,"B088","2500*5300",null,"C088","2500*5300"]
["A089","2400*5300",null,"B089","2500*5300",null,"C089","2500*5300"]
["A090","2500*5300",null,"B090","2500*5300",null,"C090","2500*5300"]
["A091","2500*5300",null,"B091","2500*5300",null,"C091","2500*5300"]
["A092","2400*5300",null,"B092","2500*5300",null,"C092","2500*5300"]
["A093","2500*5300",null,"B093","2500*5300",null,"C093","2500*5300"]
["A094","2500*5300",null,"B094","2500*5300",null,"C094","2500*5300"]
["A095","2400*5300",null,"B095","2500*5300",null,"C095","2500*5300"]
["A096","2500*5300",null,"B096","2500*5300",null,"C096","2500*5300"]
["A097","2500*5300",null,"B097","2500*5300",null,"C097","2500*5300"]
["A098","2400*5300",null,"B098","2500*5300",null,"C098","2500*5300"]
["A099","2500*5300",null,"B099","2500*5300",null,"C099","2500*5300"]
["A100","2500*5300",null,"B100","2500*5300",null,"C100","2500*5300"]
["A101","2400*5300",null,"B101","2500*5300",null,"C101","2500*5300"]
["A102","2500*5300",null,"B102","2500*5300",null,"C102","2500*5300"]
["A103","2500*5300",null,"B103","2500*5300",null,"C103","2500*5300"]
["A104","2500*5300",null,"B104","2500*5300",null,"C104","2500*5300"]
["A105","2500*5300",null,"B105","2500*5300",null,"C105","2500*5300"]
["A106","2500*5300",null,"B106","2500*5300",null,"C106","2500*5300"]
["A107","2400*5300",null,"B107","2500*5300",null,"C107","2500*5300"]
["A108","2400*5300",null,"B108","2500*5300",null,"C108","2500*5300"]
["A109","2500*5300",null,"B109","2500*5300",null,"C109","2500*5300"]
["A110","2500*5300",null,"B110","2500*5300",null,"C110","2500*5300"]
["A111","2500*5300",null,"B111","2500*5300",null,"C111","2500*5300"]
["A112","2500*5300",null,"B112","2500*5300",null,"C112","2500*5300"]
["A113","2500*6000","横向","B113","2500*5300",null,"C113","2500*5300"]
["A114","2500*6000","横向","B114","2500*5300",null,"C114","2500*5300"]
["A115","2500*5300",null,"B115","2500*5300",null,"C115","2500*5300"]
["A116","2500*5300",null,"B116","2500*5300",null,"C116","2500*5300"]
["A117","2400*5300",null,"B117","2500*5300",null,"C117","2400*5300"]
["A118","2500*5300",null,"B118","2500*5300",null,"C118","2400*5300"]
["A119","2500*5300",null,"B119","2500*5300",null,"C119","2400*5300"]
["A120","2400*5300",null,"B120","2500*5300",null,"C120","2400*5300"]
["A121","2500*5300",null,"B121","2500*5300",null,"C121","2500*5300"]
["A122","2500*5300",null,"B122","2500*5300",null,"C122","2500*5300"]
["A123","2500*5300",null,"B123","2500*5300",null,"C123","2400*5300"]
["A124","2500*5300",null,"B124","2500*5300",null,"C124","2500*5300"]
["A125","2500*5300",null,"B125","2400*5300",null,"C125","2500*5300"]
["A126","2500*5300",null,"B126","2400*5300\n2400*5300","子母车位","C126","2500*5300"]
["A127","2500*5300",null,"B127","2400*5300\n2400*5300","子母车位","C127","2500*5300"]
["A128","2500*5300",null,"B128","2400*5300\n2400*5000","子母车位（子车位进深5000）","C128","2500*5300"]
["A129","2500*5300",null,"B129","2500*5300",null,"C129","2400*5300"]
["A130","2500*5300",null,"B130","2400*5300\n2400*5300","子母车位","C130","2500*5300"]
["A131","2500*5300",null,"B131","2500*5300",null,"C131","2500*5300"]
["A132","2500*5300",null,"B132","2500*5300",null,"C132","2400*5300"]
["A133","2500*5300",null,"B133","2500*5300",null,"C133","2500*5300"]
["A134","2500*5300",null,"B134","2500*5300",null,"C134","2500*5300"]
["A135","2500*5300",null,"B135","2500*5300",null,"C135","2500*5300"]
["A136","2500*5300",null,"B136","2400*5300\n2400*5300","子母车位","C136","2500*5300"]
["A137","2500*5300",null,"B137","2500*5300",null,"C137","2400*5300"]
["A138","2500*5300",null,"B138","2500*5300",null,"C138","2500*5300"]
["A139","2500*5300",null,"B139","2500*5300",null,"C139","2500*5300"]
["A140","2500*5300",null,"B140","2500*5300",null,"C140","2400*5300"]
["A141","2500*5300",null,"B141","2500*5300",null,"C141","2500*5300"]
["A142","2500*5300",null,"B142","2500*5300",null,"C142","2500*5300"]
["A143","2500*5300",null,"B143","2500*5300",null,"C143","2400*5300"]
["A144","2500*5300",null,"B144","2500*5300",null,"C144","2500*5300"]
["A145","2500*5300",null,"B145","2500*5300",null,"C145","2500*5300"]
["A146","2500*5300",null,"B146","2500*5300",null,"C146","2400*5300"]
["A147","2500*5300",null,"B147","2500*5300",null,"C147","2500*6000","横向"]
["A148","2400*5300",null,"B148","2500*5300",null,"C148","2500*5300"]
["A149","2500*5300",null,"B149","2500*5300",null,"C149","2500*5300"]
["A150","2500*5300",null,"B150","2500*5300",null,"C150","2400*5300\n2400*5300","子母车位"]
["A151","2500*5300",null,"B151","2400*5300",null,"C151","2400*5300\n2400*5300","子母车位"]
["A152","2500*5300",null,"B152","2400*5300",null,"C152","2400*5300"]
["A153","2500*5300",null,"B153","2500*5300",null,"C153","2400*5300"]
["A154","2500*5300",null,"B154","2400*5300\n2400*5000","子母车位（子车位进深5000）","C154","2400*5300"]
["A155","2500*5300",null,"B155","2400*5300\n2400*5000","子母车位（子车位进深5000）","C155","2400*5300"]
["A156","2500*5300",null,"B156","2400*5300\n2400*5000","子母车位（子车位进深5000）","C156","2400*5300"]
["A157","2500*5300",null,"B157","2400*5300\n2400*5000","子母车位（子车位进深5000）","C157","2400*5300"]
["A158","2500*5300",null,"B158","2400*5300",null,"C158","2400*5300"]
["A159","2500*5300",null,"B159","2500*5300",null,"C159","2400*5300"]
["A160","2500*5300",null,"B160","2400*5300\n2400*5000","子母车位（子车位进深5000）","C160","2500*5300"]
["A161","2500*5300",null,"B161","2400*5300\n2400*5000","子母车位（子车位进深5000）","C161","2500*5300"]
["A162","2500*5300",null,"B162","2400*5300\n2400*5000","子母车位（子车位进深5000）","C162","2500*5300"]
["A163","2500*5300",null,"B163","2400*5300\n2400*5000","子母车位（子车位进深5000）","C163","2500*5300"]
["A164","2500*5300",null,"B164","2500*5300",null,"C164","2400*5300\n2400*5300","子母车位"]
["A165","2500*5300",null,"B165","2400*5300",null,"C165","2400*5300\n2400*5300","子母车位"]
["A166","2500*5300",null,"B166","2500*5300",null,"C166","2400*5300\n2400*5300","子母车位"]
["A167","2500*5300",null,"B167","2400*5300",null,"C167","2400*5300\n2400*5000","子母车位（子车位进深5000）"]
["A168","2500*5300",null,"B168","2500*5300",null,"C168","2400*5300\n2400*5000","子母车位（子车位进深5000）"]
["A169","2500*5300",null,"B169","2400*5300",null,"C169","2400*5300\n2400*5300","子母车位"]
["A170","2500*5300",null,"B170","2500*5300",null,"C170","2400*5300\n2400*5300","子母车位"]
["A171","2500*5300",null,"B171","2400*5300",null,"C171","2400*5300"]
["A172","2400*5300",null,"B172","2500*5300",null,"C172","2500*5300"]
["A173","2500*5300",null,"B173","2500*5300",null,"C173","2500*5300"]
["A174","2500*5300",null,"B174","2400*5300",null,"C174","2500*5300"]
["A175","2400*5300",null,"B175","2400*5300\n2400*5300","子母车位","C175","2500*5300"]
["A176","2500*5300",null,"B176","2500*5300",null,"C176","2500*5300"]
["A177","2500*5300",null,"B177","2500*5300",null,"C177","2500*5300"]
["A178","2500*5300",null,"B178","2400*5300",null,"C178","2500*5300"]
["A179","2500*5300",null,"B179","2500*5300",null,"C179","2500*5300"]
["A180","2500*5300",null,"B180","2500*5300",null,"C180","2500*5300"]
["A181","2500*5300",null,"B181","2400*5300",null,"C181","2500*5300"]
["A182","2400*5300",null,"B182","2500*5300",null,"C182","2500*5300"]
["A183","2500*5300",null,"B183","2500*5300",null,"C183","2500*5300"]
["A184","2500*5300",null,"B184","2500*5300",null,"C184","2500*5300"]
["A185","2400*5300",null,"B185","2500*5300",null,"C185","2500*5300"]
["A186","2400*5300",null,"B186","2500*5300",null,"C186","2500*5300"]
["A187","2400*5300",null,"B187","2500*5300",null,"C187","2500*5300"]
["A188","2500*5300",null,"B188","2500*5300",null,"C188","2500*5300"]
["A189","2500*5300",null,"B189","2500*5300",null,"C189","2500*5300"]
["A190","2500*5300",null,"B190","2500*5300",null,"C190","2500*5300"]
["A191","2500*5300",null,"B191","2500*5300",null,"C191","2500*5300"]
["A192","2500*5300",null,"B192","2500*5300",null,"C192","2500*5300"]
["A193","2500*5300",null,"B193","2500*5300",null,"C193","2500*5300"]
["A194","2500*5300",null,"B194","2500*5300",null,"C194","2500*5300"]
["A195","2500*5300",null,"B195","2500*5300",null,"C195","2500*5300"]
["A196","2500*5300",null,"B196","2500*5300",null,"C196","2400*5300"]
["A197","2500*5300",null,"B197","2500*5300",null,"C197","2500*5300"]
["A198","2500*5300",null,"B198","2500*5300",null,"C198","2400*5300"]
["A199","2500*5300",null,"B199","2500*5300",null,"C199","2400*5300"]
["A200","2500*5300",null,"B200","2500*5300",null,"C200","2500*5300"]
["A201","2500*5300",null,"B201","2500*5300",null,"C201","2400*5300"]
["A202","2500*5300",null,"B202","2500*5300",null,"C202","2400*5300"]
["A203","2500*5300",null,"B203","2400*5300",null,"C203","2500*5300"]
["A204","2500*5300",null,"B204","2500*5300",null,"C204","2400*5300"]
["A205","2500*5300",null,"B205","2500*5300",null,"C205","2500*5300"]
["A206","2500*5300",null,"B206","2400*5300",null,"C206","2500*5300"]
["A207","2500*5300",null,"B207","2500*5300",null,"C207","2400*5300\n2400*5300","子母车位"]
["A208","2500*5300",null,"B208","2500*5300",null,"C208","2400*5300\n2400*5300","子母车位"]
["A209","2500*5300",null,"B209","2400*5300",null,"C209","2500*5300"]
["A210","2400*5300",null,"B210","2500*5300",null,"C210","2400*5300"]
["A211","2500*5300",null,"B211","2500*5300",null,"C211","2400*5300"]
["A212","2500*5300",null,"B212","2400*5300",null,"C212","2500*5300"]
["A213","2400*5300",null,"B213","2500*5300",null,"C213","2400*5300"]
["A214","2500*5300",null,"B214","2500*5300",null,"C214","2400*5300\n2400*5300","子母车位"]
["A215","2500*5300",null,"B215","2400*5300",null,"C215","2400*5300\n2400*5300","子母车位"]
["A216","2400*5300",null,"B216","2500*5300",null,"C216","2400*5300\n2400*5300","子母车位"]
["A217","2500*5300",null,"B217","2500*5300",null,"C217","2500*5300"]
["A218","2500*5300",null,"B218","2400*5300",null,"C218","2500*5300"]
["A219","2400*5300",null,"B219","2500*5300",null,"C219","2400*5300"]
["A220","2500*5300",null,"B220","2500*5300",null,"C220","2500*5300"]
["A221","2500*5300",{"$nulls":4},"C221","2500*5300"]
["A222","2400*5300",{"$nulls":4},"C222","2400*5300\n2400*5300","子母车位"]
["A223","2500*5300",{"$nulls":4},"C223","2500*5300"]
["A224","2500*5300",{"$nulls":4},"C224","2500*5300"]
["A225","2400*5300",{"$nulls":4},"C225","2500*5300"]
["A226","2500*5300",{"$nulls":4},"C226","2500*5300"]
["A227","2500*5300",{"$nulls":4},"C227","2400*5300"]
["A228","2500*5300",{"$nulls":4},"C228","2500*5300"]
["A229","2500*5300",{"$nulls":4},"C229","2500*5300"]
["A230","2400*5300",{"$nulls":4},"C230","2400*5300"]
["A231","2500*5300",{"$nulls":4},"C231","2500*5300"]
["A232","2500*5300",{"$nulls":4},"C232","2500*5300"]
["A233","2400*5300",{"$nulls":4},"C233","2400*5300"]
["A234","2500*5300",{"$nulls":4},"C234","2500*5300"]
["A235","2500*5300",{"$nulls":4},"C235","2500*5300"]
["A236","2400*5300",{"$nulls":4},"C236","2400*5300"]
["A237","2500*5300",{"$nulls":4},"C237","2400*5300\n2400*5300","子母车位"]
["A238","2500*5300",{"$nulls":4},"C238","2400*5300\n2400*5300","子母车位"]
["A239","2400*5300",{"$nulls":4},"C239","2400*5300\n2400*5300","子母车位"]
["A240","2500*5300",{"$nulls":4},"C240","2400*5300\n2400*5300","子母车位"]
["A241","2500*5300",{"$nulls":4},"C241","2400*5300\n2400*5300","子母车位"]
["A242","2400*5300",{"$nulls":4},"C242","2400*5300\n2400*5300","子母车位"]
["A243","2500*5300",{"$nulls":4},"C243","2400*5300\n2400*5300","子母车位"]
["A244","2500*5300",{"$nulls":4},"C244","2400*5300\n2400*5300","子母车位"]
["A245","2400*5300",{"$nulls":4},"C245","2400*5300\n2400*5300","子母车位"]
["A246","2500*5300",{"$nulls":4},"C246","2400*5300\n2400*5300","子母车位"]
["A247","2500*5300",{"$nulls":4},"C247","2400*5300\n2400*5300","子母车位"]
["A248","2500*5300",{"$nulls":4},"C248","2400*5300\n2400*5300","子母车位"]
["A249","2500*5300",{"$nulls":4},"C249","2500*6000","横向"]
["A250","2500*5300",{"$nulls":4},"C250","2500*6000","横向"]
["A251","2500*5300",{"$nulls":4},"C251","2500*5300"]
["A252","2500*5300",{"$nulls":4},"C252","2500*5300"]
["A253","2500*5300",{"$nulls":4},"C253","2500*5300"]
["A254","2500*5300",{"$nulls":4},"C254","2500*5300"]
["A255","2500*5300",{"$nulls":4},"C255","2500*5300"]
["A256","2400*5300",{"$nulls":4},"C256","2500*5300"]
["A257","2500*5300",{"$nulls":4},"C257","2500*5300"]
["A258","2500*5300",{"$nulls":4},"C258","2500*5300"]
["A259","2400*5300",{"$nulls":4},"C259","2500*5300"]
["A260","2500*5300",{"$nulls":4},"C260","2500*5300"]
["A261","2500*5300",{"$nulls":4},"C261","2500*5300"]
["A262","2400*5300",{"$nulls":4},"C262","2500*6000","横向"]
["A263","2400*5300",{"$nulls":4},"C263","2500*6000","横向"]
["A264","2500*5300",{"$nulls":4},"C264","2500*6000","横向"]
["A265","2500*5300",{"$nulls":4},"C265","2500*5300"]
["A266","2400*5300",{"$nulls":4},"C266","2500*5300"]
["A267","2500*5300",{"$nulls":4},"C267","2400*5300"]
["A268","2500*5300",{"$nulls":4},"C268","2500*5300"]
["A269","2400*5300",{"$nulls":4},"C269","2500*5300"]
["A270","2500*5300",{"$nulls":4},"C270","2400*5300"]
["A271","2500*5300",{"$nulls":4},"C271","2500*5300"]
[{"$nulls":6},"C272","2500*5300"]
["车位数量","正常车位数量","子母车位数量","横向车位数量","人防车位",null,"C273","2400*5300"]
[864,810,54,8,42,null,"C274","2500*5300"]
[{"$nulls":6},"C275","2500*5300"]
[{"$nulls":6},"C276","2500*5300"]
[{"$nulls":6},"C277","2500*5300"]
[{"$nulls":6},"C278","2500*5300"]
[{"$nulls":6},"C279","2400*5300"]
[{"$nulls":6},"C280","2500*5300"]
[{"$nulls":6},"C281","2500*5300"]
[{"$nulls":6},"C282","2400*5300"]
[{"$nulls":6},"C283","2500*5300"]
[{"$nulls":6},"C284","2500*5300"]
[{"$nulls":6},"C285","2400*5300"]
[{"$nulls":6},"C286","2500*5300"]
[{"$nulls":6},"C287","2500*5300"]
[{"$nulls":6},"C288","2400*5300"]
[{"$nulls":6},"C289","2500*5300"]
[{"$nulls":6},"C290","2500*5300"]
[{"$nulls":6},"C291","2400*5300"]
[{"$nulls":6},"C292","2500*5300"]
[{"$nulls":6},"C293","2500*5300"]
[{"$nulls":6},"C294","2400*5300"]
[{"$nulls":6},"C295","2400*5300"]
[{"$nulls":6},"C296","2500*5300"]
[{"$nulls":6},"C297","2500*5300"]
[{"$nulls":6},"C298","2400*5300"]
[{"$nulls":6},"C299","2500*5300"]
[{"$nulls":6},"C300","2500*5300"]
[{"$nulls":6},"C301","2400*5300"]
[{"$nulls":6},"C302","2500*5300"]
[{"$nulls":6},"C303","2500*5300"]
[{"$nulls":6},"C304","2500*5300"]
[{"$nulls":6},"C305","2400*5300"]
[{"$nulls":6},"C306","2500*5300"]
[{"$nulls":6},"C307","2500*5300"]
[{"$nulls":6},"C308","2400*5300"]
[{"$nulls":6},"C309","2500*5300"]
[{"$nulls":6},"C310","2500*5300"]
[{"$nulls":6},"C311","2400*5300"]
[{"$nulls":6},"C312","2500*5300"]
[{"$nulls":6},"C313","2500*5300"]
[{"$nulls":6},"C314","2500*5300"]
[{"$nulls":6},"C315","2500*5300"]
[{"$nulls":6},"C316","2500*5300"]
[{"$nulls":6},"C317","2400*5300"]
[{"$nulls":6},"C318","2500*5300"]
[{"$nulls":6},"C319","2500*5300"]
[{"$nulls":6},"C320","2500*5300"]
[{"$nulls":6},"C321","2400*5300"]
[{"$nulls":6},"C322","2500*5300"]
[{"$nulls":6},"C323","2500*5300"]
[{"$nulls":6},"C324","2400*5300"]
[{"$nulls":6},"C325","2500*5300"]
[{"$nulls":3},"C350","2500*5300",null,"C326","2500*5300"]
[{"$nulls":3},"C351","2500*5300",null,"C327","2400*5300"]
[{"$nulls":3},"C352","2500*5300",null,"C328","2500*5300"]
[{"$nulls":3},"C353","2400*5300",null,"C329","2500*5300"]
[{"$nulls":3},"C354","2500*5300",null,"C330","2400*5300"]
[{"$nulls":3},"C355","2500*5300",null,"C331","2500*5300"]
[{"$nulls":3},"C356","2500*5300",null,"C332","2500*5300"]
[{"$nulls":3},"C357","2500*5300",null,"C333","2400*5300"]
[{"$nulls":3},"C358","2500*5300",null,"C334","2500*5300"]
[{"$nulls":3},"C359","2500*5300",null,"C335","2500*5300"]
[{"$nulls":3},"C360","2500*5300",null,"C336","2400*5300"]
[{"$nulls":3},"C361","2500*5300",null,"C337","2500*5300"]
[{"$nulls":3},"C362","2500*5300",null,"C338","2500*5300"]
[{"$nulls":3},"C363","2500*5300",null,"C339","2400*5300"]
[{"$nulls":3},"C364","2500*5300",null,"C340","2500*5300"]
[{"$nulls":3},"C365","2500*5300",null,"C341","2500*5300"]
[{"$nulls":3},"C366","2500*5300",null,"C342","2400*5300"]
[{"$nulls":3},"C367","2500*5300",null,"C343","2500*5300"]
[{"$nulls":3},"C368","2500*5300",null,"C344","2500*5300"]
[{"$nulls":3},"C369","2500*5300",null,"C345","2500*5300"]
[{"$nulls":3},"C370","2500*5300",null,"C346","2400*5300"]
[{"$nulls":3},"C371","2500*5300",null,"C347","2500*5300"]
[{"$nulls":3},"C372","2500*5300",null,"C348","2500*5300"]
[{"$nulls":3},"C373","2500*5300",null,"C349","2400*5300"]