{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":17,"n_cols":25,"rows_kept":17,"merged":[[0,0,0,23],[2,0,4,0],[2,1,4,1],[2,3,4,3],[2,4,4,4],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,24,4,24],[6,0,7,0],[6,1,7,1],[6,3,7,3],[6,4,7,4],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,24,7,24],[10,0,13,0],[10,1,13,1],[10,3,13,3],[10,4,13,4],[10,11,13,11],[10,12,13,12],[10,13,13,13],[10,14,13,14],[10,24,13,24]]}
["招商地块基本情况统计表"]
["项目名称","权属公司","不动产证号","地理位置","土地性质（划拨/出让）","地块名称","用地性质","用地面积\n（m2）","用地面积\n（亩）","容积率","计容建筑面积\n（m2）","摘地时间","使用年限","土地取得价款（万元）","楼面地价（元）","旅馆面积\n（m2）","旅游服务设施面积","住宅面积\n（m2）","商务面积\n（m2）","商业面积\n（m2）","娱乐康体面积\n（m2）","建筑限高","建筑密度","绿地率","备注"]
["雁山GJ202004号地块","桂林鼎亨旅游开发有限公司","B-1-4地块桂（2021）桂林市不动产权第0013114号","雁山区中心大道西侧","出让","B-1-4","旅游服务设施用地\n兼容商业15%、娱乐康体15%",35820,{"$f":"H3/666.666","v":{"v":53.7300537300537,"d":"53.73"}},1.6,57310,"2020-04-20","2020年5月9日起2060年5月8日止",10800,{"$f":"N3*10000/K6","v":{"v":517.911091929219,"d":"517.9"}},"——",{"$f":"K3*0.7","v":40117},"——","——",{"$f":"K3*0.15","v":8596.5},{"$f":"K3*0.15","v":8596.5},18,{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"}]
[null,null,"B-1-5地块桂（2021）桂林市不动产权第0013108号",null,null,"B-1-5","旅游服务设施用地\n兼容商业15%、娱乐康体15%",43060,{"v":64.5900645900646,"d":"64.59"},1.6,68890,{"$nulls":4},"——",{"$f":"K4*0.7","v":48223},"——","——",{"$f":"K4*0.15","v":10333.5},{"$f":"K4*0.15","v":10333.5},18,{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"}]
[null,null,"B-1-7地块桂（2021）桂林市不动产权第0013118号",null,null,"B-1-7","娱乐康体用地",41167,{"v":61.7505617505617,"d":"61.75"},{"v":2,"d":"2.0"},82330,{"$nulls":4},"——","——","——","——","——",82330,34,{"v":0.3,"d":"30%"},{"v":0.35,"d":"35%"}]
["小计",{"$nulls":6},{"$f":"SUM(H3:H5)","v":120047},{"v":180.07068007068,"d":"180.07"},null,{"$f":"K3+K4+K5","v":208530},{"$nulls":5},{"$f":"SUM(Q3:Q5)","v":88340},null,null,{"$f":"SUM(T3:T5)","v":18930},{"$f":"SUM(U3:U5)","v":101260}]
["雁山05地块","桂林鼎亨旅游开发有限公司","B-1-8地块桂（2021）桂林市不动产权第0014225号","雁山区中心大道西侧","出让","B-1-8","商务用地\n兼容商业用地30%",47930,{"v":71.8950718950719,"d":"71.90"},{"v":3,"d":"3.0"},143790,"2020-04-20","2020年5月9日起2060年5月8日止",13200,{"$f":"N7*10000/K9","v":{"v":560.295428498663,"d":"560.3"}},"——","——","——",{"$f":"K7*0.7","v":100653},{"$f":"K7*0.3","v":43137},"——",45,{"v":0.4,"d":"40%"},{"v":0.25,"d":"25%"}]
[null,null,"B-1-9地块桂（2021）桂林市不动产权第0013826号",null,null,"B-1-9","商业用地\n兼容商务用地15%，兼容住宅用地15%",30603,{"v":45.9045459045459,"d":"45.90"},{"v":3,"d":"3.0"},91800,{"$nulls":4},"——","——",{"$f":"K8*0.15","v":13770},{"$f":"K8*0.15","v":13770},{"$f":"K8*0.7","v":64260},"——",45,{"v":0.45,"d":"45%"},{"v":0.2,"d":"20%"}]
["小计",{"$nulls":6},{"$f":"SUM(H7:H8)","v":78533},{"v":117.799617799618,"d":"117.80"},null,{"$f":"SUM(K7:K8)","v":235590},{"$nulls":6},{"$f":"SUM(R7:R8)","v":13770},{"$f":"SUM(S7:S8)","v":114423},{"$f":"SUM(T7:T8)","v":107397}]
["合计",{"$nulls":6},{"$f":"H9+H6","v":198580},{"v":297.870297870298,"d":"297.87"},null,444120]
["青莲地块GJ202011号","桂林鼎亨置业管理有限公司","桂（2021）临桂区不动产权第0016592号","南靠绕城高速路、北临桂林足球旅游文化产业园、西依桂阳公路","出让","N02","商业用地/二类居住用地\n居住比例30%",20563,{"$f":"H11/666.666","v":{"v":30.8445308445308,"d":"30.84"}},1.3,26730,"2020-06-05","零售商业用地：2020年6月27日起2060年6月26日止；\n\n城镇住宅用地：2020年6月27日起2090年6月26日止；",52800,{"$f":"N11*10000/K15","v":{"v":980.792807519412,"d":"980.8"}},"——","——",{"$f":"K11*0.3","v":8019},"——",18711,"——","18(局部30)",{"v":0.4,"d":"40%"},{"v":0.25,"d":"25%"}]
[null,null,"桂（2021）临桂区不动产权第0016591号",null,null,"S03","商业用地/二类居住用地\n居住比例30%",180107,{"v":270.16077016077,"d":"270.16"},1.3,234130,{"$nulls":4},"——","——",70239,"——",163891,"——","18(局部30)",{"v":0.4,"d":"40%"},{"v":0.25,"d":"25%"}]
[null,null,"桂（2021）临桂区不动产权第0016590号",null,null,"S06","商业用地/二类居住用地\n居住比例30%",136110,{"v":204.165204165204,"d":"204.17"},1.3,176940,{"$nulls":4},"——","——",53082,"——",123858,"——","18(局部30)",{"v":0.4,"d":"40%"},{"v":0.25,"d":"25%"}]
[null,null,"桂（2021）临桂区不动产权第0016589号",null,null,"S09-1","商业用地/二类居住用地\n居住比例30%",77339,{"v":116.008616008616,"d":"116.01"},1.3,100540,{"$nulls":4},"——","——",30162,"——",70378,"——","18(局部30)",{"v":0.4,"d":"40%"},{"v":0.25,"d":"25%"}]
["小计",{"$nulls":6},{"$f":"SUM(H11:H14)","v":414119},{"v":621.179121179121,"d":"621.18"},null,{"$f":"SUM(K11:K14)","v":538340},{"$nulls":6},{"$f":"SUM(R11:R14)","v":161502},null,{"$f":"SUM(T11:T14)","v":376838}]
["合计",{"$nulls":6},{"$f":"H15","v":414119},{"v":621.179121179121,"d":"621.18"},null,538340]
["总计",{"$nulls":6},{"$f":"H16+H10","v":612699},{"v":919.049419049419,"d":"919.05"},null,982460]