{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["Sheet1","汇泽园","汇兴园","汇福园","椰青园S01"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,0,0,3],[7,0,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3]],"flags":["formulas_cached_only"]}
["标的额汇总表"]
["序号","项目名称","标的额（元）","备注"]
[1,"汇泽园项目",{"v":94418257.57,"d":"94,418,257.57"},"已竣备，部分交付，已交房的不投保"]
[2,"汇兴园项目",{"v":110677423.2,"d":"110,677,423.20"},"已竣备，部分交付，已交房的不投保"]
[3,"汇福园项目",{"v":161584554.828129,"d":"161,584,554.83"},"已竣备，部分交付，已交房的不投保"]
[4,"椰青园S01地块",{"v":948662160.76,"d":"948,662,160.76"},"已竣备，部分交付，已交房的不投保"]
[null,null,{"v":1315342396.358129,"d":"1,315,342,396.36"},"已竣备，全部未交付，整个项目投保"]
["基本信息"]
["名称","江东新区·汇泽园、汇兴园、汇福园、椰青园S01项目财产一切险"]
["范围","由我公司开发建设的江东新区·汇泽园、汇兴园、汇福园、椰青园S01项目已完成竣工备案并部分交付。根据公司经营安排，拟建议启动江东新区·汇泽园、汇兴园、汇福园、椰青园S01项目财产一切险的招标采购工作。\n采购范围：1.汇泽园、汇兴园、汇福园三个项目投保范围为1、未交付房屋的户内装饰装修工程、这户包含的外立面门窗、户内门、入户门、栏杆；2、未交付商业的外立面门窗、栏杆及玻璃、电梯、公区装饰工程；3、整个项目的外立面涂料工程及空调百叶；标的额根据投保范围计算。\n2、椰青园S01因该项目住宅、商业尚未交付，公区未移交物业公司，整个项目全保，计算标的额时不包含土方工程、基坑支护工程、桩基工程，其他全部计入标的额。"]
["概况","1、江东新区·汇泽园项目：总建筑面积164413.25㎡，其中地上建筑面积127428.65㎡、地下建筑面积36984.60㎡，住宅1050套，已于2023年4月11日完成竣工备案，于2023年7月进行交付（截止2025年8月31日，已交付套内面积53984.02㎡），截止目前尚有住宅445套、及商业楼未交付；\n2、江东新区·汇兴园项目：总建筑面积309311.25㎡，其中地上建筑面积239043.51㎡、地下建筑面积70267.74㎡，住宅2082套，已于2023年12月4日完成竣工备案，于2024年3月进行交付（截止2025年8月31日，已交付套内面积118051.63㎡），截止目前尚有住宅748套、及配套、商业楼未交付；\n3、江东新区·汇福园项目：总建筑面积312261.63㎡，其中地上建筑面积241807.32㎡、地下建筑面积70454.31㎡，住宅2146套,已于2023年10月30日完成竣工备案，于2024年1月进行交付（截止2025年8月31日，已交付套内面积48741.5㎡），截止目前尚有住宅1471套、及配套、商业楼未交付；\n4、椰青园S01地块：总建筑面积229040.09㎡，其中地上建筑面积178799.14㎡、地下建筑面积50240.95㎡，住宅1250套,已分别于2024年12月31日、2025年6月13日完成竣工备案，全部未进行交付。"]

{"sheet":"汇泽园","index":1,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,2,2,3],[8,2,8,3]],"flags":["formulas_cached_only"]}
["汇泽园财产险造价"]
["序号","名称","套数","单套金额（含橱柜）","合计-元"]
[1,"住宅-外立面","/",null,{"v":35165493.31,"d":"35,165,493.31"}]
[2,"A户型",52,{"v":96260.79,"d":"96,260.79"},5005561.08]
[3,"B户型",34,{"v":101654.95,"d":"101,654.95"},3456268.3]
[4,"C户型",78,{"v":81685.27,"d":"81,685.27"},6371451.0600000005]
[5,"D户型",178,{"v":94179.28,"d":"94,179.28"},16763911.84]
[6,"E户型",100,{"v":76942.79,"d":"76,942.79"},7694278.999999999]
[7,"商业楼","/",null,{"v":19961292.98,"d":"19,961,292.98"}]
[9,"汇总",null,null,{"v":94418257.57000001,"d":"94,418,257.57"}]

{"sheet":"汇兴园","index":2,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["汇总表"]
["序号","名称","套数","单套金额\n（不含橱柜）","橱柜\n（元/户）","单套金额含橱柜","合计\n（不含橱柜）","合计\n（含橱柜）","备注"]
[1,"外立面",{"$nulls":4},{"v":23027524.96,"d":"23,027,524.96"},{"v":31330605.46,"d":"31,330,605.46"}]
[2,"商业外立面",{"$nulls":4},{"v":8843687.2,"d":"8,843,687.20"},{"v":8843687.2,"d":"8,843,687.20"}]
[3,"C-1户型",327,{"v":83036.0049235474,"d":"83,036.00"},{"v":4066.82,"d":"4,066.82"},{"v":87102.8249235474,"d":"87,102.82"},{"v":27152773.61,"d":"27,152,773.61"},{"v":28482623.750000004,"d":"28,482,623.75"}]
[4,"C-2户型",110,{"v":86277.55763636364,"d":"86,277.56"},{"v":4044.83,"d":"4,044.83"},{"v":90322.38763636364,"d":"90,322.39"},{"v":9490531.34,"d":"9,490,531.34"},{"v":9935462.64,"d":"9,935,462.64"}]
[5,"D-1户型",214,{"v":99145.44588785048,"d":"99,145.45"},{"v":3796.31,"d":"3,796.31"},{"v":102941.75588785048,"d":"102,941.76"},{"v":21217125.42,"d":"21,217,125.42"},{"v":22029535.76,"d":"22,029,535.76"}]
[6,"A-1户型",66,{"v":50401.39696969697,"d":"50,401.40"},{"v":2774.75,"d":"2,774.75"},{"v":53176.14696969697,"d":"53,176.15"},{"v":3326492.2,"d":"3,326,492.20"},{"v":3509625.7,"d":"3,509,625.70"}]
[7,"B-1户型",38,{"v":59623.47789473685,"d":"59,623.48"},{"v":3280.9,"d":"3,280.90"},{"v":62904.37789473685,"d":"62,904.38"},{"v":2265692.16,"d":"2,265,692.16"},{"v":2390366.3600000003,"d":"2,390,366.36"}]
[8,"B-2户型",66,{"v":59613.578636363636,"d":"59,613.58"},{"v":3348.79,"d":"3,348.79"},{"v":62962.36863636364,"d":"62,962.37"},{"v":3934496.19,"d":"3,934,496.19"},{"v":4155516.33,"d":"4,155,516.33"}]
[9,"汇总",{"$nulls":5},{"v":110677423.2,"d":"110,677,423.20"}]

{"sheet":"汇福园","index":3,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["汇总表"]
["序号","名称","套数","单套金额","合计","橱柜金额","合计\n（含橱柜）","备注"]
[1,"外立面",null,null,{"v":40106970.7,"d":"40,106,970.70"},null,40106970.7]
[2,"商业装修",null,null,{"v":7111459.51,"d":"7,111,459.51"},null,7111459.51]
[3,"C-1户型",552,{"v":85204.27898550725,"d":"85,204.28"},{"v":47032762,"d":"47,032,762.00"},{"v":2343376.45837838,"d":"2,343,376.46"},49376138.45837838]
[4,"C-2户型",307,{"v":80700.83364820847,"d":"80,700.83"},{"v":24775155.93,"d":"24,775,155.93"},{"v":605167.9,"d":"605,167.90"},25380323.83]
[5,"D-1户型",140,{"v":116928.46021428572,"d":"116,928.46"},{"v":16369984.43,"d":"16,369,984.43"},{"v":1362637.3310856,"d":"1,362,637.33"},17732621.7610856]
[6,"A-1户型",7,{"v":53731.12285714286,"d":"53,731.12"},{"v":376117.86,"d":"376,117.86"},{"v":22869.427231,"d":"22,869.43"},398987.28723099997]
[7,"B-1户型",164,{"v":66337.46073170732,"d":"66,337.46"},{"v":10879343.56,"d":"10,879,343.56"},{"v":627071.346617647,"d":"627,071.35"},11506414.906617647]
[8,"B-2户型",143,{"v":65915.14405594405,"d":"65,915.14"},{"v":9425865.6,"d":"9,425,865.60"},{"v":545772.774816176,"d":"545,772.77"},9971638.374816176]
[9,"汇总",null,null,{"v":156077659.59000003,"d":"156,077,659.59"},{"v":5506895.238128804,"d":"5,506,895.24"},{"v":161584554.82812878,"d":"161,584,554.83"}]

{"sheet":"椰青园S01","index":4,"n_rows":95,"n_cols":4,"rows_kept":95,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3]],"flags":["formulas_cached_only"]}
[null,"序号","名称","金额"]
[]
["1","1","1#楼",88427069.06]
["2","1.1","椰青园S01-1#楼-土建工程","64033426.14"]
["3","1.2","椰青园S01-1#楼-装饰工程","11742086.77"]
["4","1.3","椰青园S01-1#楼-装修安装工程","3716261.43"]
["5","1.4","椰青园S01-1#楼-电气工程","2874585.7"]
["6","1.5","椰青园S01-1#楼-弱电工程","1381354.1"]
["7","1.6","椰青园S01-1#楼-给排水、燃气工程","1377075.53"]
["8","1.7","椰青园S01-1#楼-消防工程","1547800.14"]
["9","1.8","椰青园S01-1#楼-电梯工程","1133600"]
["10","1.9","椰青园S01-1#楼-通风空调工程","620879.25"]
["11","2","2#楼",95492460.88]
["12","2.1","椰青园S01-2#楼-土建工程","68992372.33"]
["13","2.2","椰青园S01-2#楼-装饰工程","12768800.96"]
["14","2.3","椰青园S01-2#楼-装修安装工程","4099310.03"]
["15","2.4","椰青园S01-2#楼-电气工程","3188308.37"]
["16","2.5","椰青园S01-2#楼-弱电工程","1495565.57"]
["17","2.6","椰青园S01-2#楼-给排水、燃气工程","1489257.81"]
["18","2.7","椰青园S01-2#楼-消防工程","1631818.81"]
["19","2.8","椰青园S01-2#楼-电梯工程","1177200"]
["20","2.9","椰青园S01-2#楼-通风空调工程","649827"]
["21","3","3#楼",96508406.58999999]
["22","3.1","椰青园S01-3#楼-土建工程","69897446.54"]
["23","3.2","椰青园S01-3#楼-装饰工程","12831977.72"]
["24","3.3","椰青园S01-3#楼-装修安装工程","4099247.32"]
["25","3.4","椰青园S01-3#楼-电气工程","3217346.44"]
["26","3.5","椰青园S01-3#楼-弱电工程","1495630.97"]
["27","3.6","椰青园S01-3#楼-给排水、燃气工程","1506055.11"]
["28","3.7","椰青园S01-3#楼-消防工程","1639738.89"]
["29","3.8","椰青园S01-3#楼-电梯工程","1177200"]
["30","3.9","椰青园S01-3#楼-通风空调工程","643763.6"]
["31","4","4#楼",96470490.62]
["32","4.1","椰青园S01-4#楼-土建工程","69879150.89"]
["33","4.2","椰青园S01-4#楼-装饰工程","12738500.14"]
["34","4.3","椰青园S01-4#楼-装修安装工程","4099737.91"]
["35","4.4","椰青园S01-4#楼-电气工程","3222648.55"]
["36","4.5","椰青园S01-4#楼-弱电工程","1491728.79"]
["37","4.6","椰青园S01-4#楼-给排水、燃气工程","1510414.54"]
["38","4.7","椰青园S01-4#楼-消防工程","1703585.92"]
["39","4.8","椰青园S01-4#楼-电梯工程","1177200"]
["40","4.9","椰青园S01-4#楼-通风空调工程","647523.88"]
["41","5","5#楼",84601611.53999999]
["42","5.1","椰青园S01-5#楼-土建工程","61186127.79"]
["43","5.2","椰青园S01-5#楼-装饰工程","11244761.38"]
["44","5.3","椰青园S01-5#楼-装修安装工程","3561312.32"]
["45","5.4","椰青园S01-5#楼-电气工程","2796450.46"]
["46","5.5","椰青园S01-5#楼-弱电工程","1332937.02"]
["47","5.6","椰青园S01-5#楼-给排水、燃气工程","1352646.06"]
["48","5.7","椰青园S01-5#楼-消防工程","1448672.64"]
["49","5.8","椰青园S01-5#楼-电梯工程","1090000"]
["50","5.9","椰青园S01-5#楼-通风空调工程","588703.87"]
["51","6","6#楼（商业）",138113428.5]
["52","6.1","椰青园S01-6#楼-土建工程","116872221.72"]
["53","6.2","椰青园S01-6#楼-电气工程","5332542.83"]
["54","6.3","椰青园S01-6#楼-弱电工程","2051156.2"]
["55","6.4","椰青园S01-6#楼-给排水工程","1510902.94"]
["56","6.5","椰青园S01-6#楼-消防工程","6781444.3"]
["57","6.6","椰青园S01-6#楼-电梯工程","2430700"]
["58","6.7","椰青园S01-6#楼-通风空调工程",3134460.51]
["59","7","7#楼（商业）",17789480.29]
["60","7.1","椰青园S01-7#楼-土建工程","15443587.52"]
["61","7.2","椰青园S01-7#楼-电气工程","372358.81"]
["62","7.3","椰青园S01-7#楼-弱电工程","182818.84"]
["63","7.4","椰青园S01-7#楼-给排水工程","270239.31"]
["64","7.5","椰青园S01-7#楼-消防工程","1272383.93"]
["65","7.6","椰青园S01-7#楼-电梯工程","174400"]
["66","7.7","椰青园S01-7#楼-通风空调工程","73691.88"]
["67","8","地下室工程",281689685.5]
["68","8.1","椰青园S01-地下室-土建工程",218447883.22]
["69","8.2","椰青园S01-地下室变配电工程","15198520.53"]
["70","8.3","椰青园S01-地下室电气及弱电工程","25038988.25"]
["71","8.4","椰青园S01-地下室给排水工程","7948984.31"]
["72","8.5","椰青园S01-地下室消防工程","12028107.61"]
["73","8.6","椰青园S01-地下室通风空调工程",3027201.58]
["74","9","附属及室外工程",22190110.21]
["75","9.1","椰青园S01-附属用房-土建工程","988635.2"]
["76","9.2","椰青园S01-附属用房-安装工程","24053.88"]
["77","9.3","椰青园S01-园建工程","13945940.36"]
["79","9.5","椰青园S01-室外电气及弱电工程","1315318.17"]
["80","9.6","椰青园S01-室外给排水工程","5019610.09"]
["81","9.7","椰青园S01-室外绿化喷灌工程","802284.7"]
["82","9.8","椰青园S01-景观给排水工程","19173.26"]
["83","9.9","椰青园S01-泛光照明工程","75094.55"]
["84",10,"暂估价",43592434.96999994]
["85",10.1,"通风空调",19969479.16]
["86",10.2,"充电桩工程",341962.0199999809]
["87",10.3,"燃气工程",5627384.25999999]
["88",10.4,"外线工程",2317799.649999976]
["89",10.5,"抗震支架工程",1811752.1900000572]
["90",10.6,"室内外智能化工程",3383701.5299999714]
["91",10.7,"橱柜工程",5482256.159999967]
["92",10.8,"绿化工程",4658100]
["93",11,"设计变更",-16213017.4]
["85","","合计",948662160.7599999]