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

{"sheet":"Sheet1","index":0,"n_rows":39,"n_cols":26,"rows_kept":39,"merged":[[0,0,0,18],[1,17,1,18],[2,0,2,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,4,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
["暂不出售固定资产清单"]
[{"$nulls":17},"表4-6-1"]
[{"$f":"'[1]4-6固定资产汇总'!A3","v":"评估基准日：2020年4月20日"}]
[{"$f":"'[1]4-6固定资产汇总'!A4","v":"被评估单位：廊坊市圣驰金属制品有限公司"},{"$nulls":17},"金额单位：人民币元"]
["序号","资产编号","建筑物名称","权证号","证载权利人名称","坐落地址","建筑结构","抵押权情况","工程预决算情况","是否包含土地价值","计量单位","工程量","成本单价","减值准备","评估价值",null,null,"评估单价(元/m2)","备注","原序号","罚没资产描述","罚没面积㎡","罚没资产比例%","罚没资产评估原值","罚没资产评估净值"]
[{"$nulls":14},"原值","成新率%","净值"]
[1,null,"厕所","无证","无证","厂区东南角","砖混",{"$nulls":3},"m2",{"v":38.4,"d":"38.40"},{"v":800,"d":"800.00"},{"$nulls":4},{"v":1117.19,"d":"1,117.19"},"为非生产用房，无需确定评估值。",1]
[2,null,"保卫室","无证","无证","厂区东南角","砖混",{"$nulls":3},"m2",33.15,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":1396.68,"d":"1,396.68"},"为非生产用房，无需确定评估值。",2]
[3,null,"大机修车间","无证","无证","大机修车间","钢构",{"$nulls":3},"m2",{"v":4272,"d":"4,272.00"},{"v":2737.45,"d":"2,737.45"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN6","v":{"v":657200,"d":"657,200.00"}},{"v":3427.32,"d":"3,427.32"},null,3,{"$nulls":5},{"$f":"Q9/#REF!","v":{"$error":"#REF!"}}]
[4,null,"办公楼","无证","无证","办公区","砖混",{"$nulls":3},"m2",{"v":3540,"d":"3,540.00"},{"v":1131,"d":"1,131.00"},{"$nulls":4},{"v":1581.05,"d":"1,581.05"},"为非生产用房，无需确定评估值。",4,{"$nulls":5},{"$f":"Q10/#REF!","v":{"$error":"#REF!"}}]
[5,null,"锅炉房","无证","无证","办公区","砖混",{"$nulls":3},"m2",{"v":56,"d":"56.00"},{"v":1400,"d":"1,400.00"},{"$nulls":4},{"v":1957.14,"d":"1,957.14"},"为非生产用房，无需确定评估值。",5,{"$nulls":5},{"$f":"Q11/#REF!","v":{"$error":"#REF!"}}]
[6,null,"食堂","无证","无证","办公区","砖混",{"$nulls":3},"m2",{"v":483.8,"d":"483.80"},{"v":1500,"d":"1,500.00"},{"$nulls":4},{"v":2096.94,"d":"2,096.94"},"为非生产用房，无需确定评估值。",6,{"$nulls":5},{"$f":"Q12/#REF!","v":{"$error":"#REF!"}}]
[7,null,"小超市","无证","无证","办公区","砖混",{"$nulls":3},"m2",{"v":114.8,"d":"114.80"},712.89,{"$nulls":4},996.52,"为非生产用房，无需确定评估值。",7,{"$nulls":5},{"$f":"Q13/#REF!","v":{"$error":"#REF!"}}]
[8,null,"车库","无证","无证","办公区","砖混",{"$nulls":3},"m2",{"v":259.2,"d":"259.20"},{"v":1500,"d":"1,500.00"},{"$nulls":4},{"v":2096.84,"d":"2,096.84"},"为非生产用房，无需确定评估值。",8,{"$nulls":5},{"$f":"Q14/#REF!","v":{"$error":"#REF!"}}]
[9,null,"佛堂","无证","无证","大门处","砖混",{"$nulls":3},"m2",{"v":2400,"d":"2,400.00"},{"v":1482.08,"d":"1,482.08"},{"$nulls":4},{"v":2071.83,"d":"2,071.83"},"为非生产用房，无需确定评估值。",9,{"$nulls":5},{"$f":"Q15/#REF!","v":{"$error":"#REF!"}}]
[10,null,"南库房","无证","无证","佛堂东侧","钢构",{"$nulls":3},"m2",{"v":2233.9,"d":"2,233.90"},{"v":2623,"d":"2,623.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN13","v":{"v":323500,"d":"323,500.00"}},{"v":3467.03,"d":"3,467.03"},null,10,{"$nulls":5},{"$f":"Q16/#REF!","v":{"$error":"#REF!"}}]
[11,null,"北库房","无证","无证","佛堂东侧","砖混",{"$nulls":3},"m2",{"v":1520.4,"d":"1,520.40"},{"v":2001.79,"d":"2,001.79"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN14","v":{"v":0,"d":"0.00"}},{"v":1044.33,"d":"1,044.33"},"约953㎡罚没资产",11,"约953㎡在罚没范围",{"v":953,"d":"953.00"},{"v":0.6268,"d":"62.68%"},{"v":2666800,"d":"2,666,800.00"},{"v":2106759,"d":"2,106,759.00"},{"$f":"Q17/#REF!","v":{"$error":"#REF!"}}]
[12,null,"办公室","无证","无证","厂区东北角","砖混",{"$nulls":3},"m2",{"v":480,"d":"480.00"},{"v":1300,"d":"1,300.00"},{"$nulls":4},{"v":0,"d":"0.00"},"罚没资产，为非生产用房，无需确定评估值。",12,null,{"v":480,"d":"480.00"},{"v":1,"d":"100.00%"},{"v":872300,"d":"872,300.00"},{"v":654225,"d":"654,225.00"},{"$f":"Q18/#REF!","v":{"$error":"#REF!"}}]
[13,null,"厕所","无证","无证","厂区东北角","砖混",{"$nulls":3},"m2",{"v":80,"d":"80.00"},{"v":1100,"d":"1,100.00"},{"$nulls":4},{"v":1537.5,"d":"1,537.50"},"为非生产用房，无需确定评估值。",13,{"$nulls":5},{"$f":"Q19/#REF!","v":{"$error":"#REF!"}}]
[14,null,"门卫室","无证","无证","厂区东北角","砖混",{"$nulls":3},"m2",{"v":32,"d":"32.00"},{"v":1100,"d":"1,100.00"},{"$nulls":4},{"v":1537.5,"d":"1,537.50"},"罚没资产，为非生产用房，无需确定评估值。",14,{"$nulls":5},{"$f":"Q20/#REF!","v":{"$error":"#REF!"}}]
[15,null,"办公室","无证","无证","煤气柜","砖混",{"$nulls":3},"m2",119.04,{"v":1200.01,"d":"1,200.01"},{"$nulls":4},{"v":0,"d":"0.00"},"罚没资产，为非生产用房，无需确定评估值。",15,null,119.04,{"v":1,"d":"100.00%"},{"v":187800,"d":"187,800.00"},{"v":165264,"d":"165,264.00"},{"$f":"Q21/#REF!","v":{"$error":"#REF!"}}]
[16,null,"小仓库","无证","无证","煤气柜","砖混",{"$nulls":3},"m2",27.52,{"v":800,"d":"800.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN19","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},"罚没资产",16,null,27.52,{"v":1,"d":"100.00%"},{"v":30800,"d":"30,800.00"},{"v":27104,"d":"27,104.00"},{"$f":"Q22/#REF!","v":{"$error":"#REF!"}}]
[18,null,"电梯间","无证","无证","煤气柜","砖混",{"$nulls":3},"m2",41.34,{"v":1100,"d":"1,100.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},"罚没资产",18,null,41.34,{"v":1,"d":"100.00%"},{"v":63600,"d":"63,600.00"},{"v":55968,"d":"55,968.00"},{"$f":"Q23/#REF!","v":{"$error":"#REF!"}}]
[19,null,"小屋","无证","无证","废料场","砖混",{"$nulls":3},"m2",{"v":48,"d":"48.00"},{"v":1100,"d":"1,100.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN22","v":{"v":0,"d":"0.00"}},{"v":1537.5,"d":"1,537.50"},null,19,{"$nulls":5},{"$f":"Q24/#REF!","v":{"$error":"#REF!"}}]
[23,null,"保卫室","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",34.84,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":1397.82,"d":"1,397.82"},"为非生产用房，无需确定评估值。",23,{"$nulls":5},{"$f":"Q25/#REF!","v":{"$error":"#REF!"}}]
[24,null,"化铝室","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",{"v":116.4,"d":"116.40"},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN27","v":{"v":0,"d":"0.00"}},{"v":1397.77,"d":"1,397.77"},null,24,{"$nulls":5},{"$f":"Q26/#REF!","v":{"$error":"#REF!"}}]
[25,null,"热交换室","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",58.32,{"v":1100,"d":"1,100.00"},{"$nulls":3},{"$f":"'[1]房屋计算表'!AN28","v":{"v":0,"d":"0.00"}},{"v":1538.07,"d":"1,538.07"},null,25,{"$nulls":5},{"$f":"Q27/#REF!","v":{"$error":"#REF!"}}]
[26,null,"东食堂","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",{"v":1448,"d":"1,448.00"},{"v":1400,"d":"1,400.00"},{"$nulls":4},{"v":1957.11,"d":"1,957.11"},"为非生产用房，无需确定评估值。",26,{"$nulls":5},{"$f":"Q28/#REF!","v":{"$error":"#REF!"}}]
[27,null,"宿舍楼","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",{"v":3840,"d":"3,840.00"},{"v":1131,"d":"1,131.00"},{"$nulls":4},{"v":1581.04,"d":"1,581.04"},"为非生产用房，无需确定评估值。",27,{"$nulls":5},{"$f":"Q29/#REF!","v":{"$error":"#REF!"}}]
[28,null,"西食堂","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",{"v":608,"d":"608.00"},{"v":800,"d":"800.00"},{"$nulls":4},{"v":1118.26,"d":"1,118.26"},"为非生产用房，无需确定评估值。",28,{"$nulls":5},{"$f":"Q30/#REF!","v":{"$error":"#REF!"}}]
[29,null,"厕所","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",{"v":220,"d":"220.00"},{"v":800,"d":"800.00"},{"$nulls":4},{"v":1118.18,"d":"1,118.18"},"为非生产用房，无需确定评估值。",29,{"$nulls":5},{"$f":"Q31/#REF!","v":{"$error":"#REF!"}}]
[30,null,"保卫室","无证","无证","宿舍区","砖混",{"$nulls":3},"m2",20.15,{"v":1645.16,"d":"1,645.16"},{"$nulls":4},{"v":1697.27,"d":"1,697.27"},"为非生产用房，无需确定评估值。",30,{"$nulls":5},{"$f":"Q32/#REF!","v":{"$error":"#REF!"}}]
[31,null,"门口小房","无证","无证","小院","砖混",{"$nulls":3},"m2",{"v":16,"d":"16.00"},{"v":600,"d":"600.00"},{"$nulls":4},{"v":837.5,"d":"837.50"},"为非生产用房，无需确定评估值。",31,{"$nulls":5},{"$f":"Q33/#REF!","v":{"$error":"#REF!"}}]
[32,null,"东厢房","无证","无证","小院","砖混",{"$nulls":3},"m2",{"v":432,"d":"432.00"},{"v":1400,"d":"1,400.00"},{"$nulls":4},{"v":1557.64,"d":"1,557.64"},"为非生产用房，无需确定评估值。",32,{"$nulls":5},{"$f":"Q34/#REF!","v":{"$error":"#REF!"}}]
[33,null,"北正房","无证","无证","小院","砖混",{"$nulls":3},"m2",{"v":144,"d":"144.00"},{"v":1400,"d":"1,400.00"},{"$nulls":4},{"v":1557.64,"d":"1,557.64"},"为非生产用房，无需确定评估值。",33,{"$nulls":5},{"$f":"Q35/#REF!","v":{"$error":"#REF!"}}]
[34,null,"750库房及南面大库房","无证","无证","洸远厂区","钢构",{"$nulls":3},"m2",{"v":15642.4,"d":"15,642.40"},503.51,{"$nulls":3},{"$f":"'[1]房屋计算表'!AN37","v":{"v":1189100,"d":"1,189,100.00"}},{"v":0,"d":"0.00"},"罚没资产",34,null,{"v":15642.4,"d":"15,642.40"},{"v":1,"d":"100.00%"},{"v":11009900,"d":"11,009,900.00"},{"v":10459405,"d":"10,459,405.00"},{"$f":"Q36/#REF!","v":{"$error":"#REF!"}}]
[35,null,"热轧二线厂房","冀(2017)廊坊市不动产权第0016344号","廊坊市圣驰金属制品有限公司","厂区内","钢构",{"$nulls":3},"m2",{"v":174720,"d":"174,720.00"},325.04,{"$nulls":3},{"$f":"'[1]房屋计算表'!AN38","v":{"v":3044100,"d":"3,044,100.00"}},98.83,null,35,"约13161㎡违法占地上",{"v":13161,"d":"13,161.00"},{"v":0.7825,"d":"78.25%"},{"v":62122100,"d":"62,122,100.00"},{"v":49697702,"d":"49,697,702.00"},{"$f":"Q37/#REF!","v":{"$error":"#REF!"}}]
[36,null,"热轧一线厂房","冀(2017)廊坊市不动产权第0016344号","廊坊市圣驰金属制品有限公司","厂内","钢构",{"$nulls":3},"m2",{"v":201840,"d":"201,840.00"},322.59,{"$nulls":3},{"$f":"'[1]房屋计算表'!AN39","v":{"v":2984100,"d":"2,984,100.00"}},330.55,null,36,null,{"v":4402,"d":"4,402.00"},{"v":0.267,"d":"26.70%"},{"v":24302300,"d":"24,302,300.00"},{"v":18712740,"d":"18,712,740.00"},{"$f":"Q38/#REF!","v":{"$error":"#REF!"}}]
["合计",{"$nulls":15},{"$f":"SUM(Q7:Q38)","v":{"v":8198000,"d":"8,198,000.00"}}]

{"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}