{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["租金案例","汇总表","建筑物物价指数"],"not_rendered":{"images":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"租金案例","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"汇总表","index":1,"n_rows":74,"n_cols":15,"rows_kept":74,"merged":[[0,0,0,6],[1,1,1,6],[2,1,2,6],[3,1,3,2],[4,1,16,1],[17,1,44,1],[45,1,58,1],[59,1,72,1]],"flags":["formulas_cached_only"]}
["修文农商行位于麒龙贵州塔租金评估（降价）"]
["价值时点"]
["权利人","贵州修文农村商业银行股份有限公司"]
["序号","坐落",null,"用途","建筑面积","月租金·/㎡（元）","年租金（元）",null,"年净收益","报酬率","递增率","收益年期","建筑面积","评估单价","评估总价"]
[1,"观山湖区金阳大道与梨园路交界处麒龙贵州塔（原西能浙商大厦）","负2层1号","商业服务",63.01,90,68050.8,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[2,null,"负2层2号","商业服务",54.08,90,58406.4]
[3,null,"负2层3号","商业服务",48.17,90,52023.6]
[4,null,"负2层8号","商业服务",58.22,35,24452.4]
[5,null,"负2层9号","商业服务",58.22,90,62877.6]
[6,null,"负2层10号","商业服务",58.22,35,24452.4]
[7,null,"负2层11号","商业服务",58.22,90,62877.6]
[8,null,"负2层12号","商业服务",58.22,35,24452.4]
[9,null,"负2层13号","商业服务",58.22,90,62877.6]
[10,null,"负2层14号","商业服务",58.22,35,24452.4]
[11,null,"负2层15号","商业服务",58.22,90,62877.6]
[12,null,"负2层16号","商业服务",58.22,35,24452.4]
[13,null,"负2层17号","商业服务",58.22,90,62877.6]
[14,"观山湖区金阳大道与梨园路交界处麒龙贵州塔（原西能浙商大厦）（2）1单元","2层1号","商业服务",57.25,65,44655]
[15,null,"2层2号","商业服务",73.82,65,57579.6]
[16,null,"2层3号","商业服务",61.77,65,48180.6]
[17,null,"2层4号","商业服务",44.59,65,34780.2]
[18,null,"2层5号","商业服务",{"v":53.8,"d":"53.80"},65,41964]
[19,null,"2层6号","商业服务",79.63,65,62111.4]
[20,null,"2层7号","商业服务",33.48,65,26114.4]
[21,null,"2层8号","商业服务",34.73,65,27089.4]
[22,null,"2层9号","商业服务",34.26,65,26722.8]
[23,null,"2层10号","商业服务",34.37,65,26808.6]
[24,null,"2层11号","商业服务",34.26,65,26722.8]
[25,null,"2层12号","商业服务",34.37,65,26808.6]
[26,null,"2层13号","商业服务",{"v":39,"d":"39.00"},65,30420]
[27,null,"2层14号","商业服务",{"v":30.1,"d":"30.10"},65,23478]
[28,null,"2层15号","商业服务",79.63,65,62111.4]
[29,null,"2层16号","商业服务",{"v":53.8,"d":"53.80"},65,41964]
[30,null,"2层17号","商业服务",{"v":46.5,"d":"46.50"},65,36270]
[31,null,"2层18号","商业服务",60.93,65,47525.4]
[32,null,"2层19号","商业服务",60.22,65,46971.6]
[33,null,"2层20号","商业服务",60.22,65,46971.6]
[34,null,"2层21号","商业服务",60.22,65,46971.6]
[35,null,"2层22号","商业服务",60.22,65,46971.6]
[36,null,"2层23号","商业服务",60.22,65,46971.6]
[37,null,"2层24号","商业服务",60.22,65,46971.6]
[38,null,"2层25号","商业服务",{"v":59.5,"d":"59.50"},65,46410]
[39,null,"2层26号","商业服务",26.32,65,20529.6]
[40,null,"2层27号","商业服务",74.95,65,58461]
[41,null,"2层28号","商业服务",58.75,65,45825]
[42,"观山湖区金阳大道与梨园路交界处麒龙贵州塔（原西能浙商大厦）（1）北单元","32层1号","办公",158.51,40,76084.8]
[43,null,"32层2号","办公",146.16,40,70156.8]
[44,null,"32层3号","办公",151.21,40,72580.8]
[45,null,"32层4号","办公",146.16,40,70156.8]
[46,null,"32层5号","办公",158.51,40,76084.8]
[47,null,"32层6号","办公",115.75,40,55560]
[48,null,"32层7号","办公",115.75,40,55560]
[49,null,"32层8号","办公",158.51,40,76084.8]
[50,null,"32层9号","办公",146.16,40,70156.8]
[51,null,"32层10号","办公",151.21,40,72580.8]
[52,null,"32层11号","办公",146.16,40,70156.8]
[53,null,"32层12号","办公",158.51,40,76084.8]
[54,null,"32层13号","办公",115.75,40,55560]
[55,null,"32层14号","办公",115.75,40,55560]
[56,"观山湖区金阳大道与梨园路交界处麒龙贵州塔（原西能浙商大厦）（1）北单元","33层1号","办公",157.18,40,75446.4]
[57,null,"33层2号","办公",146.16,40,70156.8]
[58,null,"33层3号","办公",151.21,40,72580.8]
[59,null,"33层4号","办公",146.16,40,70156.8]
[60,null,"33层5号","办公",157.18,40,75446.4]
[61,null,"33层6号","办公",115.75,40,55560]
[62,null,"33层7号","办公",115.75,40,55560]
[63,null,"33层8号","办公",157.18,40,75446.4]
[64,null,"33层9号","办公",146.16,40,70156.8]
[65,null,"33层10号","办公",151.21,40,72580.8]
[66,null,"33层11号","办公",146.16,40,70156.8]
[67,null,"33层12号","办公",157.18,40,75446.4]
[68,null,"33层13号","办公",115.75,40,55560]
[69,null,"33层14号","办公",115.75,40,55560]
["合计",{"$nulls":3},{"v":6177.470000000001,"d":"6177.47"},null,3661674.6]

{"sheet":"建筑物物价指数","index":2,"n_rows":68,"n_cols":19,"rows_kept":68,"hidden":true,"flags":["formulas_cached_only"]}
[]
[]
[]
[null,1999,1.89,0.0089,{"$nulls":5},2008,114.25]
[null,2000,1.89,0.0089,{"$nulls":5},16,2007,105.4,null,"时间","贵州建筑安装工程价格指数:总指数"]
[null,2001,1.84,0.0084,{"$nulls":5},17,2006,101.5,null,2000,102.5,0.025,null,"2019年",102.048]
[null,2002,1.82,0.0082,{"$nulls":5},18,2005,101.78,null,2001,101.2,0.012,null,"2018年",106.02]
[null,2003,{"v":1.8,"d":"1.80"},0.008,{"$nulls":5},19,2004,106.4,null,2002,100.8,0.008,null,"2017年",107.26]
[null,2004,1.73,0.0073,{"$nulls":5},20,2003,103.85,null,2003,103.85,0.0385,null,"2016年",98.26]
[null,2005,1.59,0.0059,null,106.5,6.5,0.065,null,21,2002,100.8,null,2004,106.4,0.064,null,"2015年",98.07]
[null,2006,1.57,0.0057,null,106.5,6.5,0.065,null,22,2001,101.2,null,2005,101.78,0.0178,null,"2014年",101.3]
[null,2007,1.55,0.0055,null,106,6,0.06,null,23,2000,102.5,null,2006,101.5,0.015,null,"2013年",101.45]
[null,2008,1.47,0.0047,null,103.5,3.5,0.035,null,24,1999,100.2,null,2007,105.4,0.054,null,"2012年",101.97]
[null,2009,{"v":1.3,"d":"1.30"},0.003,null,103.4,3.4000000000000057,0.03400000000000006,null,25,1998,102.5,null,2008,114.25,0.1425,null,"2011年",107.52]
[null,2010,1.35,0.0035,null,102.7,2.700000000000003,0.027000000000000027,null,26,1997,103.9,null,2009,102,0.02,null,"2010年",103.61]
[null,2011,1.29,0.0029,null,110.11,10.11,0.1011,null,27,1996,109.1,null,2010,103.61,0.0361,null,"2009年",102]
[null,2012,1.18,0.0018,null,106.47,6.469999999999999,0.0647,null,28,1995,107.9,null,2011,107.52,0.0752,null,"2008年",114.25]
[null,2013,1.16,0.0016,null,104.45,4.450000000000003,0.044500000000000026,null,29,1994,123.8,null,2012,101.97,0.0197,null,"2007年",105.4]
[null,2014,1.16,0.0016,null,103.19,3.1899999999999977,0.03189999999999998,null,30,1993,133.1,null,2013,101.45,0.0145,null,"2006年",101.5]
[null,2015,1.15,0.0015,{"$nulls":5},31,1992,123.4,null,2014,101.3,0.013,null,"2005年",101.78]
[null,2016,1.18,0.0018,null,null,7563012.523135338,7.563012523135338e-14,null,32,1991,111.1,null,2015,98.07,-0.0193,null,"2004年",106.4]
[null,2017,1.19,0.0019,{"$nulls":9},2016,98.26,-0.0174,null,"2003年",103.85]
[null,2018,{"v":1.1,"d":"1.10"},0.001,{"$nulls":9},2017,107.26,0.0726,null,"2002年",100.8]
[null,2019,1.03,0.0003,{"$nulls":9},2018,106.02,0.0602,null,"2001年",101.2]
[null,2020,{"v":1,"d":"1.00"},1,{"$nulls":9},2019,102.048,0.0205,null,"2000年",102.5]
[{"$nulls":13},2020,103.19,0.0319,null,"1999年",100.2]
[null,"环比增长率",null,6.720812727793828e-51,{"$nulls":8},"环比增长率"]
[{"$nulls":13},1.9748949627335672e+42]
[{"$nulls":12},"约2%"]
{"$rows_empty":9}
[{"$nulls":13},2013.03,101.2]
[{"$nulls":13},2013.06,101.4]
[{"$nulls":13},2013.09,101.7]
[{"$nulls":13},2013.12,101.5]
[{"$nulls":13},2014.03,102.7]
[{"$nulls":13},2014.06,101.5]
[{"$nulls":13},2014.09,101.2]
[{"$nulls":13},2014.12,99.9]
[{"$nulls":13},2015.03,98.8]
[{"$nulls":13},2015.06,99.9]
[{"$nulls":13},2015.09,96.2]
[{"$nulls":13},2015.12,96.2]
[{"$nulls":13},2016.03,96.4]
[{"$nulls":13},2016.06,97.5]
[{"$nulls":13},2016.09,97.8]
[{"$nulls":13},2016.12,98.3]
[{"$nulls":13},2017.03,106.4]
[{"$nulls":13},2017.06,106.3]
[{"$nulls":13},2017.09,107.7]
[{"$nulls":13},2017.12,107.3]
[{"$nulls":13},2018.06,106.5]
[{"$nulls":13},2018.09,106.5]
[{"$nulls":13},2018.12,106]
[{"$nulls":13},2019.03,103.5]
[{"$nulls":13},2019.06,103.4]
[{"$nulls":13},2019.09,102.7]
[{"$nulls":13},"2019.12E",110.11]
[{"$nulls":13},"2020.03E",106.47]
[{"$nulls":13},"2020.06E",104.45]
[{"$nulls":13},"2020.09E",103.19]