{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["汇总表","泉南闽赣省界收费站","浦建闽赣省界收费站"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"汇总表","index":0,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9],[2,0,2,9],[3,0,3,9],[4,2,4,3],[4,8,4,9],[6,1,7,1],[8,0,8,2],[9,6,9,9],[10,6,10,9],[12,3,12,4],[13,3,13,4],[14,3,14,4]],"flags":["formulas_cached_only"]}
["固定资产——机器设备评估结果明细表"]
[]
["三明高速辖区省界撤站报废处置资产评估结果汇总表"]
["评估基准日：2020年12月31日"]
[{"$nulls":8},"金额单位：人民币元"]
["序号","所属单位","资产类别（名称）","数量（套）","拆除日期","拆除地点","设备重量（吨）","切割运输费用","评估值","备注"]
[1,"三明福银高速公路有限责任公司","收费系统",1,"2019/12","泉南闽赣收费站",{"v":70.512,"d":"70.51"},24545,{"v":133416.8,"d":"133,416.80"}]
[2,null,"收费系统",1,"2019/12","浦建闽赣收费站",{"v":42.949,"d":"42.95"},14887,{"v":89084.1,"d":"89,084.10"}]
["合计",{"$nulls":5},{"v":113.461,"d":"113.46"},39432,{"v":222500.9,"d":"222,500.90"},"取整为222,500.00"]
[{"$nulls":6},"福州盛名资产评估房地产估价有限公司"]
[{"$nulls":6},"2021年02月01日"]
[{"$nulls":5},"账面原值","账面净值","评估值","评估值/账面原值","评估值/账面净值"]
[{"$nulls":3},"三明",null,433.37,{"v":310.2742999999999,"d":"310.27"},{"v":22.25009,"d":"22.25"},{"v":0.05134201721392805,"d":"5.13%"},{"v":0.07171103117467352,"d":"7.17%"}]
[null,215967.90000000002,null,"南平",null,812.78,{"v":579.414434,"d":"579.41"},{"v":46.5455,"d":"46.55"},{"v":0.057267034129776816,"d":"5.73%"},{"v":0.08033196494376596,"d":"8.03%"}]
[null,222497.9,null,"三明（不含软件）",null,{"v":346.905955,"d":"346.91"},{"v":223.81063599999993,"d":"223.81"},{"v":21.92479,"d":"21.92"},{"v":0.0632009617707485,"d":"6.32%"},{"v":0.09796134085423898,"d":"9.80%"}]
[]
[]
[{"$nulls":6},3102743]

{"sheet":"泉南闽赣省界收费站","index":1,"n_rows":37,"n_cols":17,"rows_kept":37,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,6]],"flags":["formulas_cached_only"]}
["泉南闽赣省界收费站报废处置资产评估结果明细表"]
["评估基准日：2020年12月31日"]
["被评估单位：三明永宁高速公路有限责任公司",{"$nulls":15},"单位：人民币元"]
["序号","资产类别（名称）","品牌厂家","规格型号/尺寸","单位","数量","建成日期","拆除日期","存放地点","账面原值","账面净值","材质","设备重量（吨）","切割运输费用","评估价值","已使用年限","备注"]
["一","收费系统"]
["（一）","征费管理",{"$nulls":7},{"v":1012714.2400000001,"d":"1012714.24"},{"v":488803.38999999996,"d":"488803.39"},null,{"v":12.215,"d":"12.22"},{"v":4155,"d":"4155.00"},{"v":13921,"d":"13,921.00"}]
[1,"KVM多电脑切换器",null,"CS-1754","台",1,2011.12,2019.12,"嵩口收费站仓库二楼",{"v":3049.7,"d":"3049.70"},{"v":1471.9899999999998,"d":"1471.99"},{"$nulls":3},{"v":10,"d":"10.00"},8]
[2,"收费亭内摄像机","深圳金三立","ST-CC4095","套",5,2011.12,2019.12,"嵩口收费站仓库二楼",8676.55,{"v":4187.879999999999,"d":"4187.88"},{"$nulls":3},{"v":150,"d":"150.00"},8]
[3,"安全报警踏板","北京诚信圣通","FS-1","套",5,2011.12,2019.12,"嵩口收费站仓库二楼",{"v":620.5,"d":"620.50"},299.49,{"$nulls":3},{"v":5,"d":"5.00"},8]
[4,"车牌自动识别设备","上海高德威","GW-PR-9902T/VPD4B","套",7,2011.12,2019.12,"嵩口收费站仓库二楼",{"v":225310.7,"d":"225310.70"},108749.96,"钢",0.14,null,{"v":336.00000000000006,"d":"336.00"},8,"拆解为两部分：①立柱高1.3m，②识别器"]
[5,"手动栏杆","石家庄优创","V8670","台",23,2011.12,2019.12,"闽赣收费站",162241.59,78308.61,"钢",{"v":0.345,"d":"0.35"},{"v":69,"d":"69.00"},{"v":758.9999999999999,"d":"759.00"},8,"露天存放于草坪上"]
[6,"通行信号灯","福建信达光电","XD-CD-TX-1","套",7,2011.12,2019.12,"嵩口收费站仓库一楼和二楼",45793.04,22102.77,"铁",{"v":0.105,"d":"0.11"},{"v":21,"d":"21.00"},{"v":126,"d":"126.00"},8,"5套存放一楼、2套存放二楼"]
[7,"雨棚信号灯及附属设备",{"$nulls":10},{"v":5.5,"d":"5.50"},{"v":1925,"d":"1,925.000"},{"v":11275,"d":"11,275.000"}]
["7-1","雨棚信号灯","福建信达光电","XD-CD-4-1","对",25,2011.12,2019.12,"嵩口收费站仓库一楼/石壁收费站仓库",225492.84,{"v":108837.87999999999,"d":"108837.88"},"钢",1.25,{"v":437.5,"d":"437.50"},{"v":2562.5,"d":"2,562.50"},8]
["7-2","雨棚信号灯附属设备",null,null,"套",27,null,null,"闽赣收费站",null,null,"钢",4.25,{"v":1487.5,"d":"1487.50"},{"v":8712.5,"d":"8,712.50"},null,"拆解为两部分：①立柱，长4.7m。②“人”字形，长度8m。露天存放于草坪上"]
[8,"收费站配电箱","国产定制","定制","套",1,2011.12,2019.12,"清流收费站仓库",{"v":10503.5,"d":"10503.50"},5069.69,"铁",{"v":0.025,"d":"0.03"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},8,"尺寸：52*28*84cm"]
[9,"数据库管理软件（标准版）","美国微软","SQLSvrStd 2008 R2","套",1,2011.12,2019.12,"泉南闽赣收费站",34628.98,{"v":16714.250000000004,"d":"16714.25"},{"$nulls":3},0,8,"现场无实物"]
[10,"车道软件","信科","定制","套",7,2011.12,2019.12,"泉南闽赣收费站",54816.68,26458.18,{"$nulls":3},0,8,"现场无实物"]
[11,"无人值守自动发卡机（内含非接触IC卡读写器、天线，卡夹随机满配）（捷力GERI-KJ-06-W-ZF","石家庄优创","V8259F","套",2,2011.12,2019.12,"闽赣收费站",241580.16,116602.69,"钢",{"v":0.6,"d":"0.60"},{"v":210,"d":"210.00"},{"v":1230,"d":"1,230.00"},8,"尺寸：130*210*65cm"]
["（二）","计重收费",{"$nulls":7},{"v":1316838.5899999999,"d":"1316838.59"},{"v":958843.8999999999,"d":"958843.90"},null,{"v":58.1,"d":"58.10"},{"v":20335,"d":"20335.00"},{"v":119105,"d":"119,105.00"}]
[1,"普通车道称重设备（WT1000）","北京万集","WT-1000","套",3,2011.12,2019.12,"宁化收费站",418605.93,202047.13,"钢",{"v":3.5999999999999996,"d":"3.60"},{"v":1259.9999999999998,"d":"1260.00"},{"v":7380,"d":"7,380.00"},8,"露天存放，锈蚀"]
[2,"计重设备冲洗设备","国产定制","定制","套",3,2011.12,2019.12,"闽赣收费站",33902.66,{"v":16363.680000000004,"d":"16363.68"},{"$nulls":3},0,8]
[3,"超宽车道整车称重平台及附属设施","西安三沃","3.6*21m","套",1,2017.1,2019.12,"闽赣收费站",{"v":288110,"d":"288110.00"},246811.03,"钢",{"v":20.1,"d":"20.10"},{"v":7035.000000000001,"d":"7035.00"},{"v":41205,"d":"41,205.00"},2,"未拆卸"]
[4,"普通车道整车称重平台及附属设施","西安三沃","3.1*21m","套",2,2017.1,2019.12,"闽赣收费站",{"v":576220,"d":"576220.00"},493622.06,"钢",{"v":34.4,"d":"34.40"},{"v":12040,"d":"12040.00"},{"v":70520,"d":"70,520.00"},2]
["（三）","不停车收费（ETC）",{"$nulls":7},413268.14,199470.75,null,{"v":0.056999999999999995,"d":"0.06"},{"v":6,"d":"6.00"},{"v":103.8,"d":"103.80"}]
[1,"手动栏杆","石家庄优创","V8670","台",2,2011.12,2019.12,"泉南闽赣收费站",{"v":14106.7,"d":"14106.70"},{"v":6808.830000000001,"d":"6808.83"},"钢",0.03,{"v":6,"d":"6.00"},{"v":66,"d":"66.00"},8]
[2,"车道收费系统控制机","研华","IPC-610MB","台",2,2011.12,2019.12,"嵩口收费站仓库一楼",67084.66,{"v":32379.530000000006,"d":"32379.53"},"铁",{"v":0.027,"d":"0.03"},null,{"v":37.8,"d":"37.80"},8,"尺寸：48*43*18"]
[3,"ETC车道软件","广州华工","华软","套",2,2011.12,2019.12,"泉南闽赣收费站",332076.78,160282.39,{"$nulls":3},0,8,"现场无实物"]
["（四）","7#车道自动发卡",{"$nulls":7},{"v":81162,"d":"81162.00"},76350.87,null,0.14,{"v":49.00000000000001,"d":"49.00"},{"v":287.00000000000006,"d":"287.00"}]
[1,"无人值守自动发卡机（内含非接触IC卡读写器、天线，卡夹随机满配）","广东电子科技所","GERI-06","套",1,2019.1,2019.12,"闽赣收费站",{"v":78262,"d":"78262.00"},73622.78,"钢",0.14,{"v":49.00000000000001,"d":"49.00"},{"v":287.00000000000006,"d":"287.00"},1,"尺寸：115*65*135cm"]
[2,"感应线圈","电子所","定制","套",1,2019.1,2019.12,"闽赣收费站",{"v":2900,"d":"2900.00"},2728.09,{"$nulls":3},0,1,"埋藏地底下，就地报废"]
["（五）","二代收费软件数据库升级",null,null,"套",1,2016.1,2019.12,"泉南闽赣收费站",21944.44,16293.32,{"$nulls":3},0,3,"现场无实物"]
["（六）","二代收费软件",null,null,"项",1,2016.12,2019.12,"泉南闽赣收费站",93657.14,75487.64,{"$nulls":3},0,3,"现场无实物"]
[null,"收费系统小计",{"$nulls":7},{"v":2939584.5500000003,"d":"2939584.55"},{"v":1815249.8699999996,"d":"1815249.87"},null,{"v":70.512,"d":"70.51"},{"v":24545,"d":"24545.00"},{"v":133416.8,"d":"133,416.80"}]
[]
[{"$nulls":9},537124.02,537124.02]
[{"$nulls":9},{"v":2402460.5300000003,"d":"2402460.53"},{"v":1278125.8499999996,"d":"1278125.85"}]

{"sheet":"浦建闽赣省界收费站","index":2,"n_rows":39,"n_cols":17,"rows_kept":39,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,6]],"flags":["formulas_cached_only"]}
["浦建闽赣省界收费站报废处置资产评估结果明细表"]
["评估基准日：2020年12月31日"]
["被评估单位：三明建泰高速公路有限责任公司",{"$nulls":15},"单位：人民币元"]
["序号","资产类别（名称）","品牌厂家","规格型号","单位","数量","建成日期","拆除日期","存放地点","账面原值","账面净值","材质","设备重量（吨）","切割运输费用","评估价值","已使用年限","备注"]
["一","收费系统"]
["（一）","征费管理",{"$nulls":7},300702.76,300702.76,null,{"v":0.6,"d":"0.60"},{"v":120,"d":"120.00"},{"v":1340,"d":"1,340.00"}]
[1,"报警协议转换器",null,null,"台",1,2018,2019.12,"建宁收费站",8000.45,{"v":8000.45,"d":"8,000.45"},{"$nulls":3},{"v":10,"d":"10.00"},1]
[2,"警铃",null,null,"个",1,2018,2019.12,"建宁收费站",2500.45,{"v":2500.45,"d":"2,500.45"},{"$nulls":3},{"v":10,"d":"10.00"},1]
[3,"自动发卡机(内含非接触IC卡读写器、天线，固定卡夹随机满配)","U创","V8259","套",1,2018,2019.12,"建宁收费站",94500.45,{"v":94500.45,"d":"94,500.45"},"钢",{"v":0.3,"d":"0.30"},{"v":60,"d":"60.00"},{"v":660,"d":"660.00"},1,"130*70*230cm"]
[4,"自动发卡机(内含非接触IC卡读写器、天线，固定卡夹随机满配)","U创","V8259","套",1,2018,2019.12,"浦建闽赣收费站",94500.45,{"v":94500.45,"d":"94,500.45"},"钢",{"v":0.2,"d":"0.20"},{"v":40,"d":"40.00"},{"v":440,"d":"440.00"},1,"未拆卸，50*70*190cm"]
[5,"车道软件",null,"定制","套",3,2018,2019.12,"浦建闽赣收费站",15001.36,{"v":15001.36,"d":"15,001.36"},{"$nulls":3},0,1,"现场无实物"]
[6,"车道软件","新大陆","定制","套",3,2018,2019.12,"浦建闽赣收费站",15001.36,{"v":15001.36,"d":"15,001.36"},{"$nulls":3},0,1,"现场无实物"]
[7,"数据库管理软件(标准版)","微软","SQL 2012","套",1,2018,2019.12,"浦建闽赣收费站",41028.09,{"v":41028.09,"d":"41,028.09"},{"$nulls":3},0,1,"现场无实物"]
[8,"防病毒软件服务器端","瑞星","服务器端","套",1,2018,2019.12,"浦建闽赣收费站",800,{"v":800,"d":"800.00"},{"$nulls":3},0,1,"现场无实物"]
[9,"防病毒软件客户端","瑞星","客户端","套",5,2018,2019.12,"浦建闽赣收费站",800,{"v":800,"d":"800.00"},{"$nulls":3},0,1,"现场无实物"]
[10,"IP对讲及报警管理软件",null,null,"套",1,2018,2019.12,"浦建闽赣收费站",17000.9,{"v":17000.9,"d":"17,000.90"},{"$nulls":3},0,1,"现场无实物"]
[11,"限高龙门架","定制","定制","套",2,2018,2019.12,"闽赣所营区",11569.25,{"v":11569.25,"d":"11,569.25"},"钢",{"v":0.1,"d":"0.10"},{"v":20,"d":"20.00"},{"v":220,"d":"220.00"},1,"2根架子长5.5m、高50*2cm、厚2mm、直径7cm。2块板4*0.5m。"]
["（二）","计重收费",{"$nulls":7},845527.06,{"v":760831.8799999999,"d":"760831.88"},null,{"v":42.248999999999995,"d":"42.25"},{"v":14747,"d":"14747.00"},{"v":87524.1,"d":"87,524.10"}]
[1,"普通车道称重设备","万集","DCS-30K（WT-1000）","套",1,2018,2019.12,"闽赣所营区",94500.45,94500.45,"钢",{"v":1.2,"d":"1.20"},{"v":420,"d":"420.00"},{"v":2460,"d":"2,460.00"},1,"分两部分存放，嵌套关系，芯尺寸：380*80*28cm。"]
[2,"超宽车道路肩计重设备车辆分离器防撞岛头及防撞柱",null,"现场实施","套",1,2018,2019.12,null,7000,7000,null,{"v":0.074,"d":"0.07"},12,{"v":531.6,"d":"531.60"},1]
[2.1,"车辆分离器",null,null,"个",2,null,null,"建宁收费站高速征管所厂区",null,null,"不锈钢",0.06,{"v":12,"d":"12.00"},{"v":498,"d":"498.00"},null,"不锈钢材质厚度1cm，尺寸：165*15*15cm，露天存放"]
[2.2,"防撞导头",null,null,"个",2,null,null,"闽赣所营区",null,null,"钢",{"v":0.014,"d":"0.01"},null,{"v":33.6,"d":"33.60"},null,"尺寸：115*20*25cm"]
[3,"计重冲洗设备","万集","定制","套",1,2018,2019.12,"浦建闽赣收费站",4500.45,4500.45,{"$nulls":3},{"v":50,"d":"50.00"},1,"未拆卸 ，铁皮+电机，铁皮尺寸：55*30*35cm"]
[4,"6道整车式称重平台及附属设施","航天三沃",null,"套",1,2017.12,2019.12,null,375081.71,313953.94,null,{"v":17.235,"d":"17.24"},6020,{"v":35557.5,"d":"35,557.50"},2,"含称重控制器"]
[4.1,"显示控制器",null,null,"台",1,null,null,"建宁收费站高速征营所厂区",null,null,"不锈钢",{"v":0.035,"d":"0.04"},null,{"v":297.5,"d":"297.50"},null,"无底座，尺寸：37*20*60cm"]
[4.2,"称重平台",null,"3.1*21m","套",1,null,null,"闽赣所营区",null,null,"钢",{"v":17.2,"d":"17.20"},{"v":6020,"d":"6020.00"},{"v":35260,"d":"35,260.00"}]
[5,"18道车式称重平台及附属设施","航天三沃",null,"套",1,2018.12,2019.12,null,364444.45,340877.04,null,23.74,{"v":8295,"d":"8295.00"},{"v":48925,"d":"48,925.00"},1]
[5.1,"显示控制器",null,null,"台",1,null,null,"建宁收费站高速征营所厂区",null,null,"不锈钢",0.04,null,{"v":340,"d":"340.00"},null,"有底座，尺寸：47*20*60cm"]
[5.2,"称重平台",null,"4.2*21m","套",1,null,null,"浦建闽赣收费站",null,null,"钢",{"v":23.7,"d":"23.70"},{"v":8295,"d":"8295.00"},{"v":48585,"d":"48,585.00"},null,"未拆卸"]
["（三）","不停车收费（ETC）",{"$nulls":7},143001.82,143001.82,null,{"v":0.1,"d":"0.10"},20,{"v":220,"d":"220.00"}]
[1,"ETC收费软件(车道)","新大陆","定制","套",2,2018,2019.12,"浦建闽赣收费站",133000.91,133000.91,{"$nulls":3},0,1,"现场无实物"]
[2,"手动栏杆",null,"定制","台",2,2018,2019.12,"闽赣所营区",10000.91,10000.91,"钢",{"v":0.1,"d":"0.10"},{"v":20,"d":"20.00"},{"v":220,"d":"220.00"},1]
["（四）","二代收费软件数据库升级",null,null,"项",1,2015.12,2019.12,"浦建闽赣收费站",24380,18073.69,{"$nulls":3},0,4,"现场无实物"]
["（五）","二代收费软件升级改造",null,null,"项",1,2016.12,2019.12,"浦建闽赣收费站",80500,64882.98,{"$nulls":3},0,3,"现场无实物"]
[null,"收费系统小计",{"$nulls":7},{"v":1394111.6400000001,"d":"1394111.64"},1287493.13,null,{"v":42.949,"d":"42.95"},{"v":14887,"d":"14887.00"},{"v":89084.1,"d":"89,084.10"}]
[]
[]
[{"$nulls":9},327512.62,327512.62]
[{"$nulls":9},1066599.02,{"v":959980.5099999999,"d":"959980.51"}]