{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["房产明细 (2)","Sheet1"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"房产明细 (2)","index":0,"n_rows":21,"n_cols":18,"rows_kept":21,"merged":[[0,2,0,13],[1,2,1,13],[3,16,3,17],[4,3,15,3],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[null,null,"资产评估明细表-房屋建筑物"]
[null,null,"评估基准日：2024年12月23日"]
[null,null,"产权持有人：海阳市海晟信息服务有限公司",{"$nulls":10},"金额单位：人民币元"]
[null,null,"序号",null,"权证编号","建筑物名称","结构","建成年代","总层数","所在楼层","层高","建筑面积  （平方米）","评估单价  （元/平方米）","评估价值（元）",null,"挂牌价格","租赁期限"]
[null,null,1,"1号子标的","鲁（2024）海阳市不动产权第0011172号","景泰.金海螺商业广场5号楼1021","钢筋混凝土结构","2009-01-01",6,"1",null,81.59,{"v":11105,"d":"11,105.00"},{"v":906056.9500000001,"d":"906,056.95"},"宝通",918787,"2024-03-19","2025-03-18"]
[null,null,2,null,"鲁（2024）海阳市不动产权第0011175号","景泰.金海螺商业广场5号楼1023","钢筋混凝土结构","2009-01-01",6,"1",null,79.58,{"v":11105,"d":"11,105.00"},{"v":883735.9,"d":"883,735.90"},"宝通",896466]
[null,null,3,null,"鲁（2024）海阳市不动产权第0010955号","景泰.金海螺商业广场5号楼1025","钢筋混凝土结构","2009-01-01",6,"1",null,77.31,{"v":10550,"d":"10,550.00"},{"v":815620.5,"d":"815,620.50"},"华莱士",828351,"2024-03-17","2026-03-18"]
[null,null,4,null,"鲁（2024）海阳市不动产权第0011178号","景泰.金海螺商业广场5号楼1027","钢筋混凝土结构","2009-01-01",6,"1",null,{"v":74.8,"d":"74.80"},{"v":10550,"d":"10,550.00"},{"v":789140,"d":"789,140.00"},"佛也笑",801870,"2024-03-19","2025-03-18"]
[null,null,5,null,"鲁（2024）海阳市不动产权第0011154号","景泰.金海螺商业广场5号楼1029","钢筋混凝土结构","2009-01-01",6,"1",null,86.75,{"v":9990,"d":"9,990.00"},{"v":866632.5,"d":"866,632.50"},"沪上阿姨",879363,"2024-04-01","2025-03-31"]
[null,null,6,null,"鲁（2024）海阳市不动产权第0011181号","景泰.金海螺商业广场5号楼1031","钢筋混凝土结构","2009-01-01",6,"1",null,69.17,{"v":9990,"d":"9,990.00"},{"v":691008.3,"d":"691,008.30"},"大铁牛螺蛳粉",703739,"2023-12-05","2025-12-04"]
[null,null,7,null,"鲁（2024）海阳市不动产权第0011188号","景泰.金海螺商业广场5号楼1033","钢筋混凝土结构","2009-01-01",6,"1",null,66.12,{"v":9550,"d":"9,550.00"},{"v":631446,"d":"631,446.00"},"老北京炸酱面",644176,"2024-04-20","2025-04-19"]
[null,null,8,null,"鲁（2024）海阳市不动产权第0011201号","景泰.金海螺商业广场5号楼1035","钢筋混凝土结构","2009-01-01",6,"1",null,62.95,{"v":9550,"d":"9,550.00"},{"v":601172.5,"d":"601,172.50"},"老北京炸酱面",613903,"2024-04-20","2025-04-19"]
[null,null,9,null,"鲁（2024）海阳市不动产权第0011194号","景泰.金海螺商业广场5号楼1037","钢筋混凝土结构","2009-01-01",6,"1",null,59.69,{"v":9010,"d":"9,010.00"},{"v":537806.9,"d":"537,806.90"},"兰兰服饰",550537,"2024-11-01","2025-10-31"]
[null,null,10,null,"鲁（2024）海阳市不动产权第0011197号","景泰.金海螺商业广场5号楼1039","钢筋混凝土结构","2009-01-01",6,"1",null,56.38,{"v":9010,"d":"9,010.00"},{"v":507983.80000000005,"d":"507,983.80"},"柔情女人",520714,"2024-11-01","2025-10-31"]
[null,null,11,null,"鲁（2024）海阳市不动产权第0010965号","景泰.金海螺商业广场5号楼1051","钢筋混凝土结构","2009-01-01",6,"1",null,53.04,{"v":8660,"d":"8,660.00"},{"v":459326.39999999997,"d":"459,326.40"},"绝味鸭脖",472057,"2024-11-01","2025-10-31"]
[{"$nulls":5},"1号子标的合计",{"$nulls":7},{"v":7689929.75,"d":"7,689,929.75"},null,7829963]
[null,null,12,"2号子标的","鲁（2024）海阳市不动产权第0011168号","景泰.金海螺商业广场5号楼1020","钢筋混凝土结构","2009-01-01",6,"1",null,43.24,{"v":7107,"d":"7,107.00"},{"v":307306.68,"d":"307,306.68"},"惠子衣馆",320037,"2024-03-08","2025-03-07"]
[]
[]
[{"$nulls":5},"合计",{"$nulls":5},810.62,null,{"v":7997236.43,"d":"7,997,236.43"},null,8150000]
[null,null,"资产评估机构：山东誉华恒信资产评估事务所"]

{"sheet":"Sheet1","index":1,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[25,0,25,1],[26,0,26,1],[27,0,27,1],[27,2,27,4]],"flags":["formulas_cached_only"]}
["比较因素",null,"案例A","案例B","案例C"]
["名称",null,"民主佳苑商业房","丽水街1-34#","香山和院9号楼1、2、3、4"]
["坐落位置",null,"海东路52号","丽水街","海园西路99号"]
["交易价格（元/㎡）",null,11500,9800,12771]
["交易日期",null,"100/100","100/100","100/100"]
["交易情况",null,"100/100","100/100","100/100"]
["房屋类型",null,"100/100","100/100","100/100"]
[null,"基础设施保证率","100/100","100/100","100/100"]
["区域因素","公共配套设施完备程度","100/100","100/100","100/100"]
[null,"与主干道通达程度","100/100","100/100","100/100"]
[null,"地理位置和繁华程度","100/100","100/100","100/100"]
[null,"所在楼层","100/100","100/98","100/98"]
[null,"朝向","100/102","100/102","100/102"]
[null,"环境质量周围景观","100/102","100/102","100/102"]
[null,"成新度","100/100","100/100","100/100"]
["实物因素","空间布局","100/100","100/100","100/100"]
[null,"配套","100/100","100/100","100/100"]
[null,"装修情况","100/100","100/100","100/100"]
[null,"建筑结构","100/100","100/100","100/100"]
[null,"面积大小","100/100","100/100","100/99"]
[null,"物业管理","100/100","100/100","100/100"]
["权益因","土地使用权类型","100/100","100/100","100/100"]
["素","容积率","100/100","100/100","100/100"]
[null,null,"100/100","100/100","100/100"]
[null,"租约限制"]
["综合修正系数",null,0.9899,0.9901,0.9901]
["比准价格（元/㎡）",null,11383.85,9702.98,12644.56]
["评估单价（元/㎡）",null,11243.79]
[]
[{"$nulls":6},0.9612,0.9808,0.9907]
[null,null,0.9611687812379854,0.9807844706510056,0.9906913844959652,null,11053.800000000001,9611.84,12652.2297]
[]
[{"$nulls":6},33317.869699999996]
[null,null,11053.440984236833,9611.687812379854,12652.119671397972,null,11105.956566666666]
[]
[]
[null,null,11105.749489338219]
[]
[]
[null,null,11105.75]