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

{"sheet":"Sheet1","index":0,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[0,0,0,19],[2,0,6,0],[2,1,6,1],[2,2,6,2],[2,3,6,3],[2,4,6,4],[2,11,6,11],[2,12,6,12],[2,13,6,13],[2,14,6,14],[2,20,6,20],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,3,10,3],[8,20,10,20]]}
["桃花江项目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）","商业面积\n（m2）","建筑限高","建筑密度","绿地率","备注"]
["鼎亨桃花江度假酒店项目","桂林鼎亨酒店投资有限公司","桂（2020）临桂区不动产权第0045906号","桃花江西岸阳江北路以南，老庙山以东","出让","B1-1a","防护绿地",1925,{"$f":"H3/666.666","v":{"v":2.88750288750289,"d":"2.89"}},"——","——","2020-04-20","旅馆用地：2020年5月9日起2060年5月8日止；\n公园与绿地：2020年5月9日起2070年5月8日止",18611,{"$f":"N3*10000/(K6+K7)","v":{"v":3091.9288545692,"d":"3091.9"}},"——","——","——","——",{"v":0.9,"d":"90%"},"楼面地价不包括公园绿地计容面积"]
[{"$nulls":5},"B1-1c","防护绿地",6022,{"v":9.03300903300903,"d":"9.03"},"——","——",{"$nulls":4},"——","——","——","——",{"v":0.9,"d":"90%"}]
[{"$nulls":5},"B1-2","公园绿地",39933,{"v":59.8995598995599,"d":"59.90"},0.15,{"$f":"H5*0.15","v":5989.95},{"$nulls":4},5989.95,"——",12,{"v":0.05,"d":"5%"},{"v":0.65,"d":"65%"}]
[{"$nulls":5},"B1-3b","旅馆用地",39317,{"v":58.975558975559,"d":"58.98"},1,{"$f":"H6*1","v":39317},{"$nulls":4},39317,"——",12,{"v":0.35,"d":"35%"},{"v":0.4,"d":"40%"}]
[{"$nulls":5},"B1-4","旅馆用地",34792,{"v":52.1880521880522,"d":"52.19"},0.6,{"$f":"H7*0.6","v":20875.2},{"$nulls":4},20875.2,"——",12,{"v":0.25,"d":"25%"},{"v":0.4,"d":"40%"}]
["小计",{"$nulls":6},{"$f":"SUM(H3:H7)","v":121989},{"v":182.983682983683,"d":"182.98"},null,{"$f":"SUM(K5:K7)","v":66182.15},{"$nulls":4},{"$f":"SUM(P5:P7)","v":66182.15}]
["桃江宾馆","桂林市桃江宾馆有限公司","——","桃花江北路以南，老庙山以东","出让","贵宾楼","商业用地",1779.3,{"v":2.66895266895267,"d":"2.67"},1.5,2709.36,"——","到2050年5月31日止","——","——","——",2709.36,15.5,{"v":0.5,"d":"50%"},null,"不含历史保留建筑1528.51㎡"]
[{"$nulls":4},"划拨","桃江宾馆","旅馆用地",23998.9,{"v":35.998385998386,"d":"36.00"},0.3,7346.78,"——","无","——","——",7346.78,"——",19.5,{"v":0.15,"d":"15%"}]
[{"$nulls":4},"出让","培训中心","教育用地",5097,{"v":7.64550764550764,"d":"7.65"},"——","——","——","到2055年5月10日止","——","——","——","——",12,"——"]
["小计",{"$nulls":6},{"$f":"H9+H10+H11","v":30875.2},{"$f":"I9+I10+I11","v":{"v":46.3128463128463,"d":"46.31"}},null,{"$f":"K9+K10","v":10056.14},{"$nulls":4},{"$f":"P10","v":7346.78},{"$f":"Q9","v":2709.36}]
["合计",{"$nulls":6},{"$f":"H12+H8","v":152864.2},{"$f":"I12+I8","v":229.296529296529},null,{"$f":"K12+K8","v":76238.29}]