{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[1,0,1,8],[4,1,20,1]]}
["附件：1"]
["悦澜雅居第一批人才住房配售房源情况表"]
[]
["序号","项目名称","栋号房号","建筑面积\n（m2)","评估单价\n（元/m2）","房屋总价\n（基准价）\n（元)","8.5折后房屋总价（元）","9折后房屋总价（元）","住宅专项维修资金"]
[1,"悦澜雅居","1栋803",93.66,{"v":8300,"d":"8,300"},{"$f":"ROUND(D5*E5,0)","v":{"v":777378,"d":"777,378"}},{"$f":"F5*0.85","v":{"v":660771.3,"d":"660,771"}},{"$f":"F5*0.9","v":{"v":699640.2,"d":"699,640"}},{"$f":"D5*30","v":{"v":2809.8,"d":"2,810"}}]
[2,null,"1栋903",93.66,{"v":8300,"d":"8,300"},{"v":777378,"d":"777,378"},{"$f":"F6*0.85","v":{"v":660771.3,"d":"660,771"}},{"$f":"F6*0.9","v":{"v":699640.2,"d":"699,640"}},{"$f":"D6*30","v":{"v":2809.8,"d":"2,810"}}]
[3,null,"1栋1102",{"v":113.7,"d":"113.70"},{"v":8200,"d":"8,200"},{"v":932340,"d":"932,340"},{"v":792489,"d":"792,489"},{"v":839106,"d":"839,106"},{"v":3411,"d":"3,411"}]
[4,null,"1栋1303",93.66,{"v":8350,"d":"8,350"},{"v":782061,"d":"782,061"},{"v":664751.85,"d":"664,752"},{"v":703854.9,"d":"703,855"},{"v":2809.8,"d":"2,810"}]
[5,null,"1栋1305",93.78,{"v":8350,"d":"8,350"},{"v":783063,"d":"783,063"},{"v":665603.55,"d":"665,604"},{"v":704756.7,"d":"704,757"},{"v":2813.4,"d":"2,813"}]
[6,null,"1栋1501",{"v":113.7,"d":"113.70"},{"v":8300,"d":"8,300"},{"v":943710,"d":"943,710"},{"v":802153.5,"d":"802,154"},{"v":849339,"d":"849,339"},{"v":3411,"d":"3,411"}]
[7,null,"1栋1602",{"v":113.7,"d":"113.70"},{"v":8300,"d":"8,300"},{"v":943710,"d":"943,710"},{"v":802153.5,"d":"802,154"},{"v":849339,"d":"849,339"},{"v":3411,"d":"3,411"}]
[8,null,"1栋2403",93.66,{"v":8350,"d":"8,350"},{"v":782061,"d":"782,061"},{"v":664751.85,"d":"664,752"},{"v":703854.9,"d":"703,855"},{"v":2809.8,"d":"2,810"}]
[9,null,"1栋2801",{"v":113.7,"d":"113.70"},{"v":8300,"d":"8,300"},{"v":943710,"d":"943,710"},{"v":802153.5,"d":"802,154"},{"v":849339,"d":"849,339"},{"v":3411,"d":"3,411"}]
[10,null,"5栋1701",113.67,{"v":8200,"d":"8,200"},{"v":932094,"d":"932,094"},{"v":792279.9,"d":"792,280"},{"v":838884.6,"d":"838,885"},{"v":3410.1,"d":"3,410"}]
[11,null,"5栋2405",93.76,{"v":8300,"d":"8,300"},{"v":778208,"d":"778,208"},{"v":661476.8,"d":"661,477"},{"v":700387.2,"d":"700,387"},{"v":2812.8,"d":"2,813"}]
[12,null,"5栋2501",113.67,{"v":8200,"d":"8,200"},{"v":932094,"d":"932,094"},{"v":792279.9,"d":"792,280"},{"v":838884.6,"d":"838,885"},{"v":3410.1,"d":"3,410"}]
[13,null,"5栋2903",93.76,{"v":8300,"d":"8,300"},{"v":778208,"d":"778,208"},{"v":661476.8,"d":"661,477"},{"v":700387.2,"d":"700,387"},{"v":2812.8,"d":"2,813"}]
[14,null,"16栋201",141.49,{"v":8200,"d":"8,200"},{"v":1160218,"d":"1,160,218"},{"v":986185.3,"d":"986,185"},{"v":1044196.2,"d":"1,044,196"},{"v":4244.7,"d":"4,245"}]
[15,null,"16栋302",130.25,{"v":8300,"d":"8,300"},{"v":1081075,"d":"1,081,075"},{"v":918913.75,"d":"918,914"},{"v":972967.5,"d":"972,968"},{"v":3907.5,"d":"3,908"}]
[16,null,"16栋501",141.49,{"v":8250,"d":"8,250"},{"v":1167293,"d":"1,167,293"},{"v":992199.05,"d":"992,199"},{"v":1050563.7,"d":"1,050,564"},{"v":4244.7,"d":"4,245"}]
[17,null,"16栋1002",130.25,{"v":8400,"d":"8,400"},{"v":1094100,"d":"1,094,100"},{"v":929985,"d":"929,985"},{"v":984690,"d":"984,690"},{"v":3907.5,"d":"3,908"}]
["合计",null,null,{"$f":"SUM(D5:D21)","v":{"v":1881.56,"d":"1,881.56"}},null,{"$f":"SUM(F5:F21)","v":{"v":15588701,"d":"15,588,701"}},{"$f":"SUM(G5:G21)","v":{"v":13250395.85,"d":"13,250,396"}},{"$f":"SUM(H5:H21)","v":{"v":14029830.9,"d":"14,029,831"}},{"v":56446.8,"d":"56,447"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}