{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["进展情况计算","资金投入计算","历年统计表"],"not_rendered":{"external_links":3,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"进展情况计算","index":0,"n_rows":70,"n_cols":17,"rows_kept":70,"merged":[[0,0,0,15],[1,0,1,5],[1,6,1,8],[1,9,1,15],[2,0,6,0],[2,1,6,1],[2,2,2,15],[3,2,3,7],[3,8,3,14],[3,15,6,15],[4,2,4,6],[4,7,6,7],[4,8,4,9],[4,10,4,11],[4,12,4,13],[4,14,6,14],[5,2,6,2],[5,3,6,3],[5,4,5,6],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[37,16,43,16],[48,17,49,17],[50,17,51,17],[55,17,68,17]],"flags":["formulas_cached_only"]}
["2024年保障性安居工程建设进展情况快报表"]
["填报单位：珠海市住房和城乡建设局（盖章）",{"$nulls":5},"填报时间：2024年9月30日",null,null,"单位：套、户、平方米、万元"]
["分类 指标","年度计划投资","2024年1月至报告期末"]
[null,null,"棚户区征收情况",{"$nulls":5},"保障性住房（棚户区安置住房）建设情况",{"$nulls":6},"入住套数"]
[null,null,"签订征收补偿协议户数",{"$nulls":4},"征收面积","新开工",null,"基本建成",null,"竣工",null,"完成投资"]
[null,null,"合计","其中：实物安置","其中：货币安置",{"$nulls":3},"套数","面积","套数","面积","套数","面积"]
[{"$nulls":4},"政府收购房源安置","政府搭桥，居民选购商品房安置","居民自由支配货币补偿款"]
["1-11总计",156332,0,0,0,0,0,0,12372,506372.07,8972,767149.0399999999,6513,475259.95,{"v":248897.52900000004,"d":"248897.53"},0]
["1-7合计",61800,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},6029,616501.69,3029,320832.69,{"v":66140.512,"d":"66140.51"},0]
["1、公共租赁住房小计",27800,"——","——","——","——","——","——",0,{"v":0,"d":"0.00"},1253,90058.57,1253,90058.57,{"v":31410.512,"d":"31410.51"},0]
["1.1、其中：纳入国家计划的新筹集公租房",0,"——","——","——","——","——","——",0,0,0,0,0,0,0,0]
["1.2、未申请中央补助资金、地方自行开工建设的公租房",27800,"——","——","——","——","——","——",0,0,1253,90058.57,1253,90058.57,{"v":31410.512,"d":"31410.51"},0]
["斗门区保障性住房二期工程",1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["香洲区南屏白沙头保障房项目",6200,{"$nulls":6},0,0,1253,90058.57,1253,90058.57,{"v":12406,"d":"12,406"}]
["金湾区公共租赁住房及人才公寓项目",20000,{"$nulls":6},0,0,{"$nulls":4},{"v":19004.512,"d":"19004.51"}]
["2、经济适用住房",null,"——","——","——","——","——","——"]
["3、限价商品住房",null,"——","——","——","——","——","——"]
["4、城市棚户区",34000,0,0,0,0,0,0,0,0,4776,526443.12,1776,230774.12,34730,0]
["洪湾村改造安置房项目",10000,0,0,0,0,0,0,0,0,3000,295669,0,0,{"v":22766,"d":"22,766"},0]
["平沙华侨农场砖瓦房改造",24000,0,0,0,0,0,0,0,0,{"v":1776,"d":"1,776"},{"v":230774.12,"d":"230,774"},{"v":1776,"d":"1,776"},{"v":230774.12,"d":"230,774"},11964,0]
[]
[]
["5、国有工矿棚户区"]
["6、国有林区（场）棚户区"]
["7、国有垦区危房"]
["8-11合计",94532,0,0,0,0,0,0,12372,506372.07,2943,{"v":150647.34999999998,"d":"150647.35"},3484,{"v":154427.26,"d":"154427"},{"v":182757.01700000002,"d":"182757.0"},0]
["8、共有产权住房（安居型商品房）",2500,"——","——","——","——","——","——",0,0,0,0,0,0,2500,0]
["智造小镇生活中心-S1地块（配建）",2500,"——","——","——","——","——","——",0,0,0,0,0,0,2500,0]
[{"$nulls":8},0,0]
[{"$nulls":8},0,0]
["9、人才住房",31660,"——","——","——","——","——","——",0,0,0,0,0,0,18765,0]
["中铁建金湾生活基地",25000,{"$nulls":6},0,0,0,0,0,0,5200,0]
["惠景沁园",3600,{"$nulls":6},0,0,{"$nulls":4},9466]
["惠景润园",3060,{"$nulls":6},0,0,{"$nulls":4},4099]
[{"$nulls":15},0]
[{"$nulls":15},0]
["10、保障性租赁住房",59572,"——","——","——","——","——","——",10626,506372.07,2943,150647.34999999998,3484,154427.26,{"v":160528.678,"d":"160528.68"},{"$error":"#REF!"}]
["润东晟电子科技工发展有限公司企业员工宿舍",1000,"——","——","——","——","——","——",0,0,1500,82189.54,0,"——",500,0,"新供应国有"]
["高新惠景智汇新寓",1172,{"$nulls":6},0,0,1443,68457.81,1443,68457.81,4589.45,0]
["高新惠景悦来花园（一期）",0,{"$nulls":6},2000,99074.93,{"$nulls":4},31529.03]
["珠海格力高端智能电器（高栏）产业园项目三期工程",6500,{"$nulls":6},0,0,0,0,0,0,4125]
["洪湾片区保障性租赁住房项目",12000,{"$nulls":6},0,0,0,0,0,0,13594.7,0]
["东澳岛南沙湾保障性租赁住房项目",6000,{"$nulls":6},0,0,0,0,0,0,4953.18]
["金湾区公共租赁住房及人才公寓项目",5000,{"$nulls":6},0,0,{"$nulls":4},{"v":4751.128,"d":"4751"}]
["南水镇保障性住房项目（南泓花园）",6000,{"$nulls":6},0,0,{"$nulls":4},4531.39,null,"新供应国有"]
["城市溪谷",600,{"$nulls":6},0,0,0,0,null,null,530]
["三锐精工科技有限公司厂区建设一期B区宿舍项目",700,{"$nulls":6},0,0,{"$nulls":4},700]
["南水镇“职工之家”保障性住房项目（南鑫花园）",8000,0,0,0,0,0,0,1088,44482.1,0,0,0,0,1520]
["广益村厂房建设项目配套综合楼",300,{"$nulls":6},0,0,{"$nulls":4},300]
["小林村厂房建设项目配套综合楼",400,{"$nulls":6},0,0,{"$nulls":4},400]
["南水镇保障性租赁住房项目（南泓花园二期）",7500,{"$nulls":6},0,0,{"$nulls":4},4817.23]
["钧崴珠海研发中心建设项目、电流感测精密型电阻生产项目宿舍楼",2400,{"$nulls":6},0,0,{"$nulls":4},2721.82]
["珠海市臻彩佳企业管理服务有限公司",2000,"——","——","——","——","——","——",417,11482.17,0,"——",0,"——",2000]
["富山工业园二围东片区工业厂房配套（一期）地块一项目",0,"——","——","——","——","——","——",2677,122834.9,"——","——","——","——",28765.75]
["富山工业园二围东片区工业厂房配套（二期）地块一项目",0,{"$nulls":6},2403,142528.52,{"$nulls":4},50200]
["1#、2#综合楼（员工宿舍）",0,"——","——","——","——","——","——",275,14275.8,"——","——",275,14275.8]
["3#4#综合楼（员工宿舍）",0,"——","——","——","——","——","——",420,12965.2,"——","——",420,12965.2]
["海鸥卫浴珠海厂区新员工宿舍",0,"——","——","——","——","——","——",138,5676.35,"——","——",138,5676.35]
["员工宿舍",0,"——","——","——","——","——","——",144,5887.7,"——","——",144,5887.7]
["公司生活区宿舍",0,"——","——","——","——","——","——",140,7904.6,"——","——",140,7904.6]
["集体宿舍",0,"——","——","——","——","——","——",47,2013.15,"——","——",47,2013.15]
["集体宿舍A#、餐厅",0,"——","——","——","——","——","——",96,3947.46,"——","——",96,3947.46]
["旧员工宿舍",0,"——","——","——","——","——","——",83,2293.2,"——","——",83,2293.2]
["新宿舍楼",0,"——","——","——","——","——","——",83,3579.54,"——","——",83,3579.54]
["职员宿舍",0,"——","——","——","——","——","——",68,2370,"——","——",68,2370]
["柴油机制造项目（一期）工程",0,"——","——","——","——","——","——",120,6729.75,"——","——",120,6729.75]
["厂区一二期",0,"——","——","——","——","——","——",50,2394.4,"——","——",50,2394.4]
["珠海汉胜科技股份有限公司",0,"——","——","——","——","——","——",197,10021.82,"——","——",197,10021.82]
["宿舍2",0,"——","——","——","——","——","——",180,5910.48,"——","——",180,5910.48]
["11、  发放租赁补贴",800,"——",{"$nulls":5},1746,0,0,0,0,0,{"v":963.3389999999999,"d":"963.34"},0]

{"sheet":"资金投入计算","index":1,"n_rows":67,"n_cols":16,"rows_kept":67,"merged":[[0,0,0,15],[1,0,1,5],[1,7,1,10],[1,14,1,15],[2,0,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1]],"flags":["formulas_cached_only"]}
["珠海市2024年保障性安居工程资金投入情况快报表"]
["填报单位：珠海市住房和城乡建设局（盖章）",{"$nulls":6},"时间：2024年9月30日",{"$nulls":6},"单位：万元"]
["分类          指标",null,"合计","中央补助","省级补助","地方债券","市县一般预算","土地出让净收益","住房公积金增值净收益","企业、个人筹集","公积金贷款","银行开发贷款","其它非银行金融机构融资","住户自筹","单位\n补助","其它\n投入"]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["1-11总计",null,{"v":248897.52900000004,"d":"248897.53"},2100,0,40043.32,{"v":15297.159000000001,"d":"15297.16"},0,0,{"v":122112.57,"d":"122112.6"},0,{"v":46578.479999999996,"d":"46578.48"},0,0,0,22766]
["1-7合计",null,{"v":66140.512,"d":"66140.51"},0,0,17600,{"v":1404.5120000000002,"d":"1404.51"},0,0,14940,0,9430,0,0,0,22766]
["1、公共租赁住房小计",null,{"v":31410.512,"d":"31410.51"},0,0,17600,{"v":1404.5120000000002,"d":"1404.51"},0,0,12406,0,0,0,0,0,0]
["其中：新建改建",null,{"v":31410.512,"d":"31410.51"},0,0,17600,{"v":1404.5120000000002,"d":"1404.51"},0,0,12406,0,0,0,0,0,0]
["斗门区保障性住房二期工程",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["香洲区南屏白沙头保障房项目",null,12406,{"$nulls":6},12406]
["金湾区公共租赁住房及人才公寓项目",null,{"v":19004.512,"d":"19004.51"},null,null,17600,{"v":1404.5120000000002,"d":"1404.51"}]
["2、经济适用住房",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3、限价商品住房",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4、城市棚户区",null,34730,0,0,0,0,0,0,2534,0,9430,0,0,0,22766]
["洪湾村改造安置房项目一期",null,22766,{"$nulls":12},22766]
["平沙华侨农场砖瓦房改造",null,11964,{"$nulls":6},{"v":2534,"d":"2,534"},null,{"v":9430,"d":"9,430"}]
[]
["5、国有工矿棚户区",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6、国有林区棚户区",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["7、华侨农场危房改造",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["8-11合计",null,{"v":182757.01700000002,"d":"182757.0"},2100,0,22443.32,{"v":13892.647,"d":"13892.65"},0,0,107172.57,0,{"v":37148.479999999996,"d":"37148"},0,0,0,0]
["8、共有产权住房（安居型商品房）",null,2500,{"$nulls":6},2500]
["智造小镇生活中心-S1地块（配建）",null,2500,"——","——","——","——","——","——",2500]
[]
[]
["9、人才住房",null,18765,0,0,0,0,0,0,18765,0,0,0,0,0,0]
["中铁建金湾生活基地",null,5200,{"$nulls":6},5200]
["惠景沁园",null,9466,{"$nulls":6},9466]
["惠景润园",null,4099,{"$nulls":6},4099]
[]
[]
["10、保障性租赁住房",null,{"v":160528.678,"d":"160528.68"},2100,0,22443.32,{"v":12929.308,"d":"12929.31"},0,0,85907.57,0,37148.479999999996,0,0,0,0]
["润东晟电子科技工发展有限公司企业员工宿舍",null,500,"——","——","——","——","——","——","——","——",500,"——","——","——","——"]
["珠海格力高端智能电器（高栏）产业园项目三期工程",null,4125,{"$nulls":3},4125]
["高新智汇新寓",null,{"v":4589.45,"d":"4589"},{"$nulls":8},{"v":4589.45,"d":"4589"}]
["高新惠景悦来花园",null,31529.03,{"$nulls":8},31529.03]
["洪湾片区保障性租赁住房项目",null,13594.7,1200,null,12394.7]
["东澳岛南沙湾保障性租赁住房项目",null,4953.18,900,null,0,4053.1800000000003]
["金湾区公共租赁住房及人才公寓项目",null,{"v":4751.128,"d":"4751"},{"$nulls":3},{"v":4751.128,"d":"4751"}]
["南水镇保障性住房项目（南泓花园）",null,4531.39,null,null,4531.39]
["城市溪谷",null,530,{"$nulls":8},530]
["三锐精工科技有限公司厂区建设一期B区宿舍项目",null,700,{"$nulls":6},700]
["南水镇“职工之家”保障性住房项目（南鑫花园）",null,1520,{"$nulls":6},1520]
["广益村厂房建设项目配套综合楼",null,300,null,null,300]
["小林村厂房建设项目配套综合楼",null,400,null,null,400]
["南水镇保障性租赁住房项目（南泓花园二期）",null,4817.23,null,null,4817.23]
["钧崴珠海研发中心建设项目、电流感测精密型电阻生产项目宿舍楼",null,2721.82,{"$nulls":6},2721.82]
["珠海市臻彩佳企业管理服务有限公司",null,2000,"——","——","——","——","——","——",2000,"——","——","——","——","——","——"]
["富山工业园二围东片区工业厂房配套（一期）地块一项目",null,{"v":28765.75,"d":"28766"},"——","——","——","——","——","——",28765.75,"——","——","——","——","——","——"]
["富山工业园二围东片区工业厂房配套（二期）地块一项目",null,50200,{"$nulls":6},50200]
["1#、2#综合楼（员工宿舍）",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["3#4#综合楼（员工宿舍）",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["海鸥卫浴珠海厂区新员工宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["员工宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["公司生活区宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["集体宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["集体宿舍A#、餐厅",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["旧员工宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["新宿舍楼",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["职员宿舍",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["柴油机制造项目（一期）工程",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["厂区一二期",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["珠海汉胜科技股份有限公司",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["宿舍2",null,null,"——","——","——","——","——","——",null,"——","——","——","——","——","——"]
["11、发放租赁补贴",null,{"v":963.3389999999999,"d":"963.34"},{"$nulls":3},{"v":963.3389999999999,"d":"963.34"},{"$nulls":3},0,0,0,0,0,0]

{"sheet":"历年统计表","index":2,"n_rows":28,"n_cols":16,"rows_kept":28,"hidden":true,"merged":[[0,0,0,15],[1,0,1,5],[1,6,1,9],[1,10,1,15],[2,0,8,0],[2,1,2,15],[3,1,3,4],[3,5,3,10],[3,11,8,11],[3,12,8,12],[3,13,8,13],[3,14,8,14],[3,15,8,15],[4,1,4,3],[4,4,8,4],[4,5,4,10],[5,1,8,1],[5,5,8,5],[5,6,8,6],[5,7,7,8],[5,9,7,10],[10,1,15,4],[28,0,28,15]],"flags":["formulas_cached_only"]}
["历年保障性安居工程建设总体情况统计表"]
["珠海市住房和城乡建设局",{"$nulls":5},"填报年月：2024年7月30日",{"$nulls":3},"单位：套、户、万平方米、万元"]
["分类 指标","开展住房保障工作始至报告期末"]
[null,"棚户区拆迁情况",{"$nulls":3},"保障性住房（棚户区安置住房）建设情况",{"$nulls":5},"土地供应面积","完成投资","累计保障户数（套数）","退出户数（套数）","已配租或配售套数"]
[null,"签订征收补偿协议户数",null,null,"拆迁面积","新开工"]
[null,null,"其","其",null,"套数","面积","其中基本建成",null,"其中竣工"]
[null,null,"中：","中："]
[null,null,"实物","货币"]
[null,null,"安置","安置",{"$nulls":3},"套数","面积","套数","面积"]
["1-7合计",{"$nulls":4},140369,851.37,132328,766.885857,128945,735.9658569999999,384.25999999999993,1502727.492,129431,1943,128945]
["1、公共租赁住房小计",{"$nulls":4},81470,348.7099999999999,78064,322.86585699999995,74884,295.025857,204.02,749806.352,75370,1943,74884]
["其中：新建改建",{"$nulls":4},81244,347.80999999999995,77838,{"v":321.96585699999997,"d":"321.97"},74658,{"v":294.125857,"d":"294.13"},204.02,749082.352,75144,1943,74658]
["购买"]
["长期租赁",{"$nulls":4},226,0.9,226,0.9,226,0.9,null,724,226,null,226]
["2、经济适用住房",{"$nulls":4},11671,87.99,11671,87.99,11671,87.99,29.42,15840,11671,null,11671]
["3、限价商品住房"]
["4、城市棚户区",{"$nulls":4},43917,393.83,39282,335.16,39282,335.16,135.73,665819.14,39282,null,39282]
["5、国有工矿棚户区"]
["6、国有林区（场）棚户区"]
["7、国有垦区危房",{"$nulls":4},3311,20.84,3311,20.87,3108,17.79,15.09,71262,3108,null,3108]
["廉租住房租赁补贴",{"$nulls":11},{"v":8115.478999999999,"d":"8115.48"},20111,null,20111]
["共有产权房（安居型商品房）",{"$nulls":4},3910,37.65,1149,10.29,1149,10.29,22.99,322578,1192,61,1131]
["人才住房",{"$nulls":4},4070,45.9,960,8.54,960,8.54,12.19,265776,42,null,42]
["保障性租赁住房",{"$nulls":4},35686,{"v":175.277207,"d":"175.28"},10047,{"v":51.674735,"d":"51.67"},16479,{"v":76.00512600000002,"d":"76.01"},233,{"v":330574.078,"d":"330574.1"},12995,null,12995]
["说明：1、本统计表为半年统计，每年6月底和12月底前汇总上报至住房城乡建设厅住房保障处，统计期间为住房保障工作开展始至上报月25日间的累计进展情况。"]
["2、本统计表统计的新开工项目为住房保障工作开始至报告期末所有保障性安居工程开工项目，含基本建成和竣工项目。"]
["3、基本建成和竣工按照建保规函﹝2011﹞30号规定的口径进行统计，基本建成包含竣工。"]
["4、本统计表统计的完成投资、累计保障户数、退出户数栏均为为住房保障工作开始至报"]