广西钢铁集团有限公司资产评估报告

?

??С?????????С????Ω?

????????????????��

???????????????��

?

?

?

?

?

?

?????[2020]

?2638

?

??????СС????????????????

??澣澣

??澣澣

??????????????

?????????????????????????????亩?g??????��

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�

? ??

?

?

...... 1

?

? ...... 3

?

С

?

?

?

? ...... 5

?c???c???????С????????????С?????????? ...... 5

?c???? ...... 12

?c????????? ...... 13

?c???? ...... 16

?c????? ...... 16

?c???? ...... 17

?c???? ...... 22

?c??ё????ё??? ...... 43

?c???? ...... 44

?c???? ...... 46

??c?ι???? ...... 52

??c?????????? ...... 60

??c????? ...... 61

?С?????? ...... 63

�おおおおおおおおおおおおおおおおお�?????????????????????????????亩?g??????��

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�岛オ�

?

?

?

?c??С?????????????С??????????С????????С?????????????Ω?d?c????????С?????????????c?????????С??????????????С?????????????С????????????????С?????ē??С??????С????????d

?c??С?????????c?С?????????????С??????????c????????С??????????????ē???????????ю??С????????d

?c??С??????С??????С????????????????????ē?????????????????ē????????????????????????d

?c????????????????????c???c?????????????ē????????Сc???????????????c???????ē?????c???????ω?????????????d

?c??С??????С?????С???????????????????????????????????????????ē???????????d

?c?С??????С????????????????С???Ц?А??????????????С?????????Ρ????ē???????????С??????????А?ē

�おおおおおおおおおおおおおおおおお�?????????????????????????????亩?g??????��

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�逗オ�

???????????????ēω?????????????????С???????С???????d

?c??С????????С????????c???????С???????????????ē?С??????????????С??????????c????c?ι??????????????d?c?С???????С??????????c??????С????ē????c????????ēω??????С??????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�泛オ�

???????????????????????????????

?

?

?

?

?

?

?

?????[2020]

?2638

?

?

?

???С????????????????????????????????????ē???????????????????????????????????ē?????????????????????ē????????Ц???????d??????????????????????d???????????????????????С?????ē?????С?????С??С?????d

??????2020?6?30?d

???????????Ц??d

?????????????Ц???ē???????????ē??????????ē???С????????????????????????ē??????Α?d?????????????????????ē?????С???????????????d

????А??c??А?c?Ц?А???c???????ё?ē????????????????????????2020?06?30??????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�负オ�

????????????????????1,764,078.66??ē???1,774,105.95??ē????10,027.29??ē???0.57%d?????????????ē??????????46,538.36?????????c?????ι??2,888.36??c43,650.00???d????????????????????46,538.36??d?????????????????ē??????????????ē???????????d??????????????????????ē????????????????????d?????????ē?ι??????????????????????????????????d

???С????????ē??????????С????ē???????????????С??????ё????d???????????ē??2020?6?30??2021?6?29?????dб???ē???????d

?

???????С

??

????ē??????????????????????ē?????С??????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�购オ�

???????????????????????????????

?

?

?

?

?

?

?

?????[2020]

?2638

?

??????????c???????????

???С????????????????ē????c??????С???????ē????c?? ??????ē?ι???С???????ē??Ρ????ё?ē???????????????????????????????????ē???????????????????????????2020?6?30???Ц???????d???С?????????

ж???????????????????????????????????φ

???С????????????????????????????ē

ē????????????????d

?????????

? ы? ??????????

? ?? ??????(??)

? ?? ????????????????117?

???ζ?? ч??

?????256,279.32??

ю???? 2000?04?14?

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�汉オ�

?????2000?04?14????????????????91450200715187622B???????c??c?????С????ē????c?????С??????????С????????????С????????????????СС????????????????Сc?????????c????c???ζc??????????????????????q????r???????c?????????????????????????????????????????????c??c??????????????d??????????ē????????????????d?

????????????????

? ы? ??????????? ?? ??????? ?? ???ь??????????196????ζ?? ???????1,800,000???Λю???? 2005?12?26?????? 2005?12?26????????????????9145000078213554XP???????С???С?c???С??????С?c??С?c??????????c????c??????cю?????c??С???c????к?????к???????c??c??c?????????????С?c??c???С???c??????????????????????????????c??c??c????????????????c????c

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�缓オ�

?????????????ē?????????????d??????????ē????????????????d?

1c????????1???????????ю?2005 ? 12 ?ē????????????????w????????????xēю??????????????????ē?????ь???ē?????ē?????????????????????????С 62.51 ????ē??????? 65.06 ????d???????ē?????????

?ь??

??仍?з??

???????

1

↖???

		650,600.00	51.00%
2

????????

		625,100.00	49.00%
???		1,275,700.00	100.00%

?2????????????Ac2008 ?12?ē???????????2008 ? 9 ?ē????????????????w????????????xē??????????????ē?????

468.37 ??ē??ē??????? 374.696 ????ē?????

? 80%ē???????????????С 93.674 ????ē?????? 20%d2008 ? 12 ?ē?????ю????d????????????ē???????????

???	??ь??	???仍?з??	?????????
1	↖???	3.746.960.00	80.00%
2	????????	936,740.00	20.00%
???		4,683,700.00	100.00%

Bc2015?11?ē??????????2015 ? 8 ? 31 ?ē???????????ē??w?????????????xē???????????????ē????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�己オ�

????м???????????Сē????ю???????????ē??????? 800,000 ??ē???????????????????d2015 ? 11 ?ē?????ю????d

???????????ē???????????

???	??ь??	???仍?з??	????????
1

↖???

		800,000.00	100.00%
???		800,000.00	100.00%

Cc2018?4?ē??????2018 ? 2 ?ē???????????w????x,???????????d??w????x??ē??????????????ё?ē2018 ? 4 ?23 ?ē?????ю??ē?????800,000 ???? 206,200 ??d?????ю?ē???????????

???	??ь??	????仍仍?зз??	????????
1

↖???

		206,200.00	100.00%
???		206,200.00	100.00%

Dc2018?6?ē??????????????2018 ? 6 ?ē?????????????w??????????????????????????????x???С?[2018]352 ??ē??????????????????????????d

Ec2018?7?ē???????????ē?????????2018?7?19?ē????????????????????ē????????1,093,800??d???ē????????????1,300,000??d?????ю?ē???????????

???	??ь??	???仍?з??	????????
1	????	1,093,800.00	84.14%
2

↖???

		206,200.00	15.86%
???		1,300,000.00	100.00%

??????????ē??????????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�胶オ�

Fc2019?10?ē????????????????ι?2019?10?8?c10?24??????????????c???????????? 2019 ??????????????????????????????????????ē???Λ?????????ēω????????????d2019? 10 ? 30 ?ē?????????ē????????????ē????c?????????????????????????d

?????ю?ē???????????

???	??ь??	???仍?з??	??????????
1

????

		1,093,800.00	60.77%
2

????

		500,000.00	27.78%
3	↖???	206,200.00	11.46%
???		1,800,000.00	100.00%

???????ē???????????????ē?1,800,000.00??ē?????1,769,111.64??d2c?????1?????????ē???????????????1,769,111.64??ē???ыc??????Α????

???〦???仓?????

???	??ьь???	???仍?з??	????????
1

????

		1,090,911.64	61.66%
2

????

		472,000.00	26.68%
3

↖???

		206,200.00	11.66%
??		1,769,111.64	100.00%

?2?????????ē???????????????1,800,000.00??ē???ыc??????Α????

???〦???仓?????

???	??ь??	???仍?з??	????????
1

????

		1,093,800.00	60.77%
2

????

		500,000.00	27.78%
3

↖???

		206,200.00	11.45%
??		1,800,000.00	100%

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮春オ�

3c?Сc??????????????2020?06?30?ē???С???3,384,578.89??ē????1,620,500.23??ē??С??1,764,078.66??ē??????17.08??ē???1,766.94??d???3??????Сc??????ζ?

????????????

??????з?

亩亩?	2017???	2018???	2019????	2020??1-6??
????	1,009,688.32	1,119,924.50	2,780,614.54	3,384,578.89
???	690,295.37	823,970.08	1,258,869.38	1,620,500.23
????	319,392.95	295,954.42	1,521,745.16	1,764,078.66
亩亩?	2017???	2018???	2019???	2020??1-6??
???ъ???	-	32.53	39.02	17.08
????仍	-	-3,389.53	-618.33	1,166.94
????	-	-3,389.53	-618.33	1,766.94
?????????

?

??????

-

仍

3,209.27

-

-

		10,573.22	83,002.24	67,235.31
??????

-

仍

8,194.03

-

-891,38

27,408.81

6.38

-57

		0,190.57
??????

仍	7,000.00	77,386.42	946,190.44	604,891.44
????????????仍

-

4,403.31

39,404.38

-

28,198.18

101,936.18

????????

(

??????

????????

)

(

??????

????????

)��

(

??????

????????

)��

(

??????

)��

?????

????

[2018]2-00306?

????

????

[2020]0012963?��

[2020]0012963?��

????

				[2020]0012963?��
????	2018?3?20?	2020?9?21?	2020?9?21?	2020?9?21?
????	?????	?????	?????	?????

4c?????????????????ь???????С????????c????c?????c?????c????d?????ь??С????????????ē??????ē?????????????ē??????????????????????ē???????ē?????Щ????d?ь?????????????ē???????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮岛オ�

5c???????????????????Щ???????????????1?ēЩ?????????ζ?

??????????ж??

?????

???????????

?

???

?????

?

?

???

????

?%

????

1	???????????	2019-10	50?	20%	2,000,000.00	1,994,186.57
? ?					2,000,000.00	1,994,186.57

?1?????? ы??ь?????????? ????????(????????)? ???ь??????????????ζ??ч???????1,000???Λю????2019?09?05?????? 2019?09?05??2069?09?04??????????91450600MA5P235A1E?????????????????????????c??????????c??????????c???????c?????????????????????????????ё??????d??????????ē????????????????d??2????ыc??????Α????????ē?ь??????????????1,000???Λē???ыc??????Α????

???〦???仓?????

??	?ь??	??仍?з?????	????%
1	??????????	480.00	48.00%

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮逗オ�

2	??????????	200.00	20.00%
3	???????????????	200.00	20.00%
4	???????????	70.00	7.00%
5	???ъ????	50.00	5.00%
	?�お�?	1,000.00	100.00%

?3????????????2020?06?30?ē???С???17,982,602.86?ē????8,011,669.98?ē??С???9,970,932.88?ē2020?1-6???????0?ē????-29,381.24?ē???-29,381.24?d

?

?????????????????

???С?????????????????ē???????????????????????????????d

??????c?С????????????С???????

?????????????c?????c??????????c?????С?????????????????????????d

????????????ē???????????????????????????????ю????????ē??????С?????????????????????d

??????

??w???????????С????????x???Ω??2020-032??w?????????????????xē???????????????????????????????d

?????????????????????????????????Ц??ē??????????????????????????????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮泛オ�

п????????????????????????????????d???????????????????????С?????ē???С??3,384,578.89??c??1,620,500.23??c??С1,764,078.66??d???????С528,127.06???????С2,856,451.84???????541,040.23????????1,079,460.00??d???С???????????????????????????w??????????????x?????[2020]0012963??ē????????????????d??????????????????????????????d

?

????????С??

???????????С???2,727,589.91??ē????????С?80.59%d???????????c????cк?c????????ё?d???С???????

1c???С??????????????????С??????????d

2c??????????????????????d

????????????????Сē???????????ē?????2015??2020???d????????????????c?ь?????????cЬ??С????c????????????c???d?????????????????????d???С???????ē??Ш??d

3c????????????cк??????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮负オ�

???????????18?ē?????????2013??2019??ē????????????????????ē??????????С??????к???73?ē??к??????2005??2020?ē??????SY6483F3?????к???????к?????ē???????????????3?ē???Ш??d

?1????????????c??????ē??????????????????С?2500t/h????????c???????????????С????c?????????????С?300t??????c?????????????С?40t-30m?????????d

?2???????Ш??к???73?ē?????????LZW6449DEY?????кc???LZ6455XQ16AD?????кc???ZK6122HQB5Y?????кc???LZW6461DWY?????кcι??SGM6517 GL8?????кc???FV7321ATG???кc????SCT6702TRB53LEX?????кc???CC6462RM03A?????кc?т?DFL6451VAL1?????к?d

?3???????????3??ē????????c????????????ē???????Ш??d

4c???????ё?????ё-????С????ё-????Сd

?1???????????ё???ё??141?ē????13,201,170,108.21?d?????ё??????ё?c???c???c???????????ё??????10,877,588,664.72?ē???2030??c?????Ц??c????c???ёc????c????c??????c???????????????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮购オ�

?????????????????2,323,581,443.49?ē?????????????c???c?ё???c????c??????d?2??????????ё-????С??259?ē??????????9,075,260,300.27?ē??????????????????ь????????????ю?????????d

?

?????????????????????С??

1c?????????????????С-?????ā???????9?ē ???????

?????��

???

??????

????

????

				?????m2??
1	?????2010?0221?	1550mm????????	?ъ??	136,017.66
2	?????2010?0222?	1550mm????	?ъ??	554,495.27
3

?????2015?

?

???????????????

???

?ъ??

311,550.5

			3
4

?????2015?

?

?????????????

?ъ??

		??B???		279,515.92
5	?????2015?0393?	�潯�????????B???	?ъ??	528,502.79
6

?????2015?039

?

�潯�????????

??

?

?ъ??

				177,976.08
7	?????2015?0395?	450t?????????	?ъ??	412,001.72
8

?????2010?

?

???????

?????

39,99

			?	9.97
9	????	????	?ъ??	3,087,405.70
	? ?			5,527,465.64

2c?????????????????С-?????Сā???????4?ē???????

???

?????

????

??????

			????		????(??产)
			а??	???
1

???

?

?????????亩????

???????ъ?

?

?ъ??

???ъ??

				905.5816
2

??

?????н????

0016019?

?????????у????

??????????????????

亩?

????

????

??

?

???

??????

			2.7559
3

???

?

	?≤?????	???????ъ?

?ъ??

???ъ??

						9.1467
4		????	???????ъ?			429.0117
5		??≤???	???????ъ?			0.28
6

???

6020

0080?

???????

???????ъ?

?ъ??

???ъ??

30.3073

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮汉オ�

? ?

1,377.08

3c???????2020?6?30?ē??????????????????????Сd

?

????????ζ??С???c??

???????2020?6?30?ē????????????????????ζ??Сd

??????????????????????С??c???????

???????ē?????????Сc??????????????????????????ēω?ζ?γ??????ē????Ω??w??????????????x?????[2020]0012963??d

????ē???????????d

??????

????????ē?????????????Ц??d

?Ц???????????????????????????????ē?????????????Ш???????????d

???????

????С???????2020?6?30?d

???????????????????С??c?????c??????c?????????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮缓オ�

?????????С???????????????????c??????c??????c?С????ē?????????????????????ē?????

?

???

??????

1cw???????????С????????x???Ω??2020-032??2cw?????????????????xd

???

??????

1cw????????С???x?????46?ē????????????????ζ??Ш????????????2016?7?2???ē?2016?12?1??????

2cw??????????x?2018?10?26?????

3cw??????????x?2019?12?28??????????ζ??Ш??????????????

4cw??????????x????????????????ζ????????1999?3?15?????

5cw??????????x?2007?3?16?????????ζ???????????

6cw????????????С?x?2009?5?1??????

7cw?????С????????x??????С?????????12??2005?8?25???

8cw?????С????????x?2019?3?2??????

9cw?????С????????x???????c?????32???

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮己オ�

10cw?????????С?????????????x????С?[2006]274???

11cw??????????С????????c???С???????????x????[2001]102???

12cw???c???????ω????????????x ???[2017]37???

13cw???c????????????????x???[2018]32???

14cw???c????c????????????????????????c????c??????2019??39???

15cw??????????????x??????538??

16cw??????????????????x????c????????50??

17cw??????????????x(????61?)?

18cw???????С???????????????x??????С?????????С?[2009]941??2009?9?11???

19cw?????С??????????x????С?[2013]64???

20cw?????С??????????x????С?[2010]71???

21cw????????????x?2019?8?26??????????ζ??Ш??????????????

22cw???????ь???С???x?2019?8?26??????????ζ??Ш??????????????

23c????????????c????????d

?

?????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�氮胶オ�

1cw?С??????x???[2017]43???2cw?С????????x????[2017]30???3cw?С??????—?С????x????[2018]35???4cw?С??????—?С??ё?x????[2018]36???5cw?С??????—????x????[2018]38???6cw?С??????—?С??????x????[2017]33???7cw?С??????—??Сx????[2017]38???8cw?С??????—????x(???[2017]39?);9cw?С??????—???Сx????[2017]37???10cw?С??????—?С????x????[2018]37???11cw?????С??????x????[2017]42???12cw?С??????????x????[2017]47???13cw?С????????????x????[2017]48???14cw?С????????????x????[2017]46???15cw?С??????—???????????x????[2017]35???

16cw?С??????k?С????x????[2019]35???17c??????d?

????С????

1c???????c??????c??С?????С????2c??к????3c???С????????4c??????d

???????

1c????????????????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢春オ�

2cw????x?????????3cw????????????w???ё????????????????x???x(???[2016]100?)?

4c???c?????????s2008t170??w????????????????????x?5cw???????w??????????????x???w??????????????x???x?????????????691?ē2017?11?19???6cw????????????ё?????x(2013)?7cw??????????ё?????x(2015)?8cw??????????ё????x(2018)?9cw????????????ь????????????x???С?s2012t1508???10cw?ь???ё??2020?6?????x?11cw??????c??????????γ????x???s2018t15???12cw????????x??????2013?10???13cw??????c??????????γ????x???s2018t15???14cw????????γ????????x?????[2003]110???15cw???ё??????????x (????s2017t7?)?16cw???????????????????????x(??????????????2016??5?)?

17cw2019???С?????x?

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢岛オ�

18cw?????ь???????????ё??????????x(??γs2019t12?)?

19c??????????????c??????c????????

20c????????ё??????

21c???????????ё??????

22c????????ё????????????????

23c?????????????ζc?????

24c?????????????????2018?3?20?????????????y2018z?2-00306??????ζ???2017??c????????(??????)?2020?9?21????w??????????????x?????[2020]0012963??????ζ???2018-2019?c2020?1-6???????d????ē???????????d

25c?????????????????????????

26c?????Ц?Г?????????????????

27c???С????????????????????

28c????С?????????d

?

?????????

1cw?С??Ш????????x????????2011????

2cw??С????x?GB-T50291-2015??

3cwь??????ёx?GB-T18508-2014??

4cWind???????

5cw??????—????x??????33???

6cw??????—????x???[2006]18???

7cw2019????????????x?

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢逗オ�

8cw????x?[?]Damodanran?ē[?]???ē?????????9cw?????????????????3??x?[?]CopelandēT.??ē???ē????ē?????????10c??????dй??????

??????????

???С???????ē?????????????c?Ц?c?С???????d?????????????????????????ω?????????ю??d????????????????ē???“????”?????????????d????????????????????????ē?????????????????ēω?????????????????d?Ц????ЦΑ???ē???????????????????????????????????ē????????????????Α??ē??Ρ????ē?????????????????d?С???????????????С????????????????????d

???????????????????c????????Α???Ц????ē????????????Ц??????????С??????????????????ē???????????????????????ē?????????С??????????????????ē???????????ē????ю?????Λ??ē????????????ē???????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢泛オ�

??ē?????????С???????????d?

????С?????

?С???ē????????????????????????????????????????????С?????ē??????ю????????С??????????????????????d???С???????????

c???С

?1??Λ?????????????Λ??d

??????????????ē?????????????ēω??????????????????????????ē???А??????????ē?А“????????ζ”????????ē?????????????d????????????d

???Λ??ē??????????????ē???????ē????????d???Λ??????????????????????????????d

?2?????

??????ē?А?ē????????c?ζ??????ē???????ζ????ēА?????????c????c???????????????????ē???????????c???ē?????cζc?????d?????????ē????ē?????ē???????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢负オ�

?3???????????c????????ē??????????????????ē???????????А?????ē??????c???????c??????c?????c??c???????ē???????ι??????????????????ē????????????????????????ē???????0???????ζ??????????бЩ?ē???????100%?????????????ē?????????????ē???????????????ē???????????????d

????????????ēω??????????????ē??????ē????c????c?????????ē?????????????0??????????1???????????????????3%?????1?2?????????????????10%?????2?3?????????????????30%?????3??4?????????????????50%?????4??5?????????????????80%?5??????????100%d

???γ?ē????????ē?????????????????????????d???????????????d

?4?????

????????ē????А????????c??ē?А????????????ē????????????Ц??????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢购オ�

?????????????ē??????????c??c????????ēω?????ē?????cζc?????d??????????????????ē???????????????d?5??????С?????С?????????d???????????????c????c??ē???????????c???ē?????????d???????????????d

2c

c????С

?1?Щ????????????Щ??????ю???c????????????????ēωА??????c????c?ё????????ē???Щ?????????????d??Щ??????????ē?????????????dЩ?????????????????Α??????????ζ?????????Щ?????ē???????????????????С????Α??????d???????????c???????c???С???????ё?????ē????????γ?c????ē????????????????????С???d???Щ?????????ē??????????????????С???????d?2????С????????????????????С?????????d?????ю??d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢汉オ�

??????????????(?)??????????ē?????????????(?)?????γ????????d???????С??????????d?????????????????????ё?ē????????????????γ?c????c???????????????????????????d

?γ????????????ē????????????????γ?ё?ēω???????????????????????????????γ?c????c???????????????????????????d

????????????????Ц?Г?????????????ē????ю??ē????????????d

ю??=??????/(?????+??????)×100%

??????=????×ю??

?????(?)???????Г????ē??Α???ē??????????ē??????ω??????d

Ac???ё????

??w?????ь??????????????????????????????ё????????????γs2016t17?)x??ē??????????d

???Ц?????????????????????γ???????ё?ω??w????????????ё?????x(2013)cw??????????ё?????x(2015)?w??????????ё????x(2018)ēω??w?ь???ё??2020?6?????x???Еē??????“?????ё??”d

Bc??????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢缓オ�

???(?)????????????w????????ю?????x??????[2016]504???????????d

Cc??ю????

??ю???????Ш?????????????ю?ē???????????????????????d

??ю?=(?????ё??+???????)×????×????×50%

Dcю??

???????(?)??ю????????????????ē???Ц?Г?????????????ēω????ю??d??????

ю??=??????/(???????+??????)u100%

Ec??????

???=????×ю??

?????С

????????ē????????ē??Ц?????ē????????????????ē??????ю??????d

???=????×ю??

Ac???????

ac???????????

?????c?????????s2008t170??w????????????????????xē?2009?1?1??ē????????????c??????С???????ē???w??????????????x??????538???w??????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢己オ�

????????????x????c????????50???????ē????????d

??????w???????????????????x???��2016��36???w????????????????x????c????c??????2019??39?????????????d????????????????ē???????????????????d????=??????????+????????+??????????+?????????+??ю?

Ⅰc???

??????СЬ???????????c???w2020??С?????x?????ē?????????????????d?????А????????ē?????c??ι???????????????????ē?????????=???????/1.13d

Ⅱc???

?????????ē???СЬ????????????ē??w?С??Ш????????x?????????d??????СЬ???????????ē????????d

???????=???????×????

????????=???????/1.09

Ⅲ??????

???????c??c????ё?ē??w?С??Ш????????xē?????????ē?????????d

?????????=???????×????

??????????=?????????/1.09

???c???????ē??????????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�丢胶オ�

Ⅴc?ё?????????????????c???c?ё???c??????ē????????????ё????γ?ē??????????d��

??????? ?????ё??�纽�??��??????? >????????��???????��?????????@�弄�????????��

???????? >????????��???????��?????????@�弄�?????????��

Ⅳc??ю?

??ю???????Ш?????????????ю?ē???????????????????????d

??w????????��2019��?15?xē???????????????Ц?????LPR??ю??ē“?2019?8?20??ē?????????????З??????20?????????????Ц????”d?А?w2020?6?22????????З??????????Ц?????LPR???xē“2020?6?22????Ц?????LPR???1??LPR?3.85%ē5????LPR?4.65%d??LPR??????LPR????”d????????2020?6?30?ē????LPR?????????d

??????????????????ē?????????????2.5?ē???????1???5??LPR??????4.25%??????ē???ё?????????????ē??

??ю?=[??????????+???????+?????????+???????????]×????×????/2

bcк????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩春オ�

??к??Ц???w?к???x???к??Ц????ē???????????к???ē???????w???????к?????x??????????????????к????c?к????????ē???????d?????????ēк??????????????????d????=??????????+к????+?к???????

Ⅰ?к???????к??????к???????Ц???????к??????к???????Ц???????????Щē???А???????к???????????c???к???????к????d

??????????=?????/1.13d

Ⅱcк???????w???????к?????x??????????????????????к?????????????��10%d?“???????к???????????????”d?????????????÷(1+13%)×10%d

Ⅲc?к???????????к??????????????????d

cc????????

?????Ц???w?????xcw??????x????Ц????ē??????????????ē???СЬ????????????ē????????

????=???????/1.13

Bcю?????

ac????ю??

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩岛オ�

??????ю??ē???????????ēω???Ц?Г?????А???????c???????????ē?????ю?????Гē??????????????ē???????ю??Nē??N???????/????????????????×100%b?к?ю??????к?ē??2013?5?1?????w??к????γ???x???c???c???c??????2012??12?????ē???к????????ё???к???????ē???????ю???????????ю??ē??????ю????1??????????????×100%???ёю????1?????ё??????ё?×100%ю???Min?????ю??ē???ёю????????к???Ρ???Г??ē??Г?????????????ю???Е??ē????????ē???????ē??????d??ю???Min?????ю??ē???ёю???+aa:к?????????dcc????ю??ю??=?1-?????÷???????×100%?ю??=[??????÷??????+???????]×100%Cc?????????=????×ю???3????ёè???ё-????СAc???ё???ё????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩逗オ�

??????????????ē????ё???ё????ю??????d??ю????????ё???????????????ē????????????????????ю?dac???????????????ē???ё????ē????????c????????Ц?????ё?ē????????ē?????????????????????????Г????ē??Α???ē??????????ē??????ω??????d????????????ю??юdⅠc???ё???????????ё?????????ё????ё???d????????????????ē???????????ё??????????????ē??w?????ь??????????????????????????????ё????????????γs2016t17?)x??ē??????????d???Ц?????????????????????γ???????ё?ω??w????????????ё?????x(2013)cw??????????ё?????x(2015)?w??????????ё????x(2018)ēω??w?ь???ё??2020?6?????x???Еē??????“???ё??”?“???ё??”d??????ē???????Ц?????????????????????γ???????ё?ω??w?????ё????Ω???x?JTS/T 116—2019?ēw?????????ё??x?JTS/T276-1—2019?ēω??w?ь???ё??2020?6?????x???Еē??????“???ё??”?“???ё??”d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩泛オ�

Ⅱc??????????A?2030??亯??????????????????ē???????????d??????????c?Г???c?ё???c?γ???c???????c??????d????????????????ē????????????4.04%ē????????3.84%d?????????=???×????

B??????亯????ぁ???????φ???????????????????ぁ??????????????????????????????亯???????????????θ??????????ⅴ亯???????????????????????d�あ骳??ю?��??ю?????????ё????????????ē???????2020?6?22????????З??????????Ц??????ē??????????????ē???????????????ω??????????ю?=(???????????ё??-?????)×??×??/2

????????????????ē??????ё????ē??????ē????????????????????????ē???????????ю?ē?????ю?ē????ё?????????ю?ē??????????ю?????ē??????ю????ē??????ю???Е???dbcю?????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩负オ�

?????????ё???ю????ё?????ē?????????ё??????????С?????????????ёē????????ё?????dcc????????=????×ю??Bc???ё-????С????????????????????ё????????ē???????????????ē?????????????????????Ρ????????????????ē?????????С?????????????ē??????????????ю??????d

??ю?=(??????-?????)×??×??/2

ac???????????????З??????????Ц???????

bc??????????????ē???????????????

cc????ё?????????ю?ē??????????ю?????ē??????ю????ē??????ю???Е???d

é???ё-????С

?????ё???c??????c???????????ē??ю??????d

?????ё-?????ю??ē?????????ē????Ac??????2030???С??Bc??????????Cc???ё?С?????Dc?ё??d

??????AcBcD???ю???????????Cc??????ё????????????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩购オ�

Ac??????2030???С????2030???С??2013??2017????ē????????????d

??????c?С??????????ē??????cю???????d?????????????ē????????????ē??????????????????????????????????ē????????????????????ē?????????????????????????С????????????ē?????????????ē???????=?????/1.13d?????????ι??

???????????=???????×??????×1.13

?С?????????=?????????×??????

?????????????????ē???????????d??????????c?Г???c?ё???c?γ???c???????c??????d????????????????ē????????????4.04%ē????????3.84%d?????????=???×????

???????Ш???????ю?ē???ю?????С?????4???ē??ю?????ё?????c????????d

??2030???С?????????????d??????????3.08?ē???????Щē????С?????????????ē??2030???С??????????d??????ю??Nē?????????

N???????/????????????????×100%

??ē???=????????×ю??d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩汉オ�

??????(???)= ?????????/1.13+????????+??ю?

???????????=???????×??????×1.13

?С?????????=?????????×??????

???????=?????????×????????

????????=?????????×?????????

??ю?=[?????????+???????]×??×LPR??÷2

N???????/????????????????×100%

Bc??????????ē??????ё????????Ш??ēω?????Ш??d?ё???2015?1??2020?6???ē??????c?С??????????ē??????cю????????d

?????????????ē????????????ē??????????????????????????????????ē????С????????????ē???????=?????/1.13ē????????????????????ē?????????ю?d??ю??????????????????d??ю????????????????ē???????LPR???????ю?d

??

???=?????????/1.13+??ю?

???

???????????=???????×??????×1.13

?С?????????=?????????×??????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩缓オ�

??ю?=[?????????+????????????]×??×LPR??÷2

Cc??????????ё?С????????????????ё???Ш??ē???????????d

Dc?ё????????????ё???????ē?????????????????Ц??ē???????????d

ê?ё??

?ё??????Ь??????????????ё?????γ???c???γ???c??γ???c?????γ??????ь????????????c???c?????c???c??c???????????????????ё???????c??c????c????c????c????????????????d????А??????????c?А???????ē???????c???d?????ё????ζ??ё???????c??ē?????????????ēА?????????ē?????????c?????d???ē???ё???????c?Ц???????ē????А??????ē???ю???????d

?4????С

è???С-?????

???????Ц?А??ē??wь??????ёx???ē?????????c????c??????????Ц??ē?????????????

Ac?ЦΑ??

??????Ц?????????????????ē??????????????ē????????????????????ē???????Α?ē????ē??????d???????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩己オ�

??????ē??????????С?????ē???????????????????????????d?ЦΑ??????????????????ē??????ē??????????????????????????????Α?ēω?????????ē??????????c??c?????ι???Еιē???????????????????d??????????V = V

B×A×B×C×D???

V-??????;VB-Α?????;A-??????????/Α?????????;B-?????????????/Α???????????;

C-????????????/Α???????????;D-?????ι??????/Α????ι??????;Bc??????????????????????ь??????????????ζ???ю?ē??????????????????ι???????????????Α?ēω??????ζ??????????????????ē???????????????????d????????????????????×K

×(1+∑K)×K

×K

×K

×K

±K

???K

──??????K

──??????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�藩胶オ�

∑K──????????????K

—???????K

—??????K

—??????K

—??ё???????С-???????w??????????????x?32????“????????ю???ē??????d??????????????????????ē????????ē?????????????????????????ē?????????????ē???????????ē???????d”

????????????????????ю?????ёē???????????ё???????ē??????????????????????γ????????????????????????????????????d��?5???????С???????С???ē????????c?ζ??????ē???????ζ????ēА?????c????c?????????ē?????????С????c???d?????????ē?????????????d

3c

c??

??????????????????????c???ē?????????С???????????????????????d

????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜春オ�

1c

c??

????????DCF????????????????????ē???????????ē???????????????????????ē????????ю????ē????????d????????????????????????ē?????????????????ēω????????????????d???????????????????????ē??????????????????d??????????????????c???????????ē?????????????ē????Ц???d

c????

???????А??????????С?ю???????ē?????????????

?1?????ζ????С?????ē????????ι?????????????ēω????????С????

?2?????ζ??ē?????????????????????????????Λ??ē??????С????????????c?С???????????С?????С????ē??????????????????С????ē????????

?3???????С????????ē?????????????ē??????????ē???????????????d

c????

?1?????

????

???????????

��

��?��?��

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜岛オ�

???E???????????????D????????????B?????????????��

��?��?��P??????????С???��

CIPB����

nnni

ii

rrRrRP

)1()1(

������

��

?

��?��?��???R

i????????i???????????????r?????n????????????I?????????Щ????????C???????????????????С????????��

nnni

ii

rrRrRP

)1()1(

������

��

?

CCC��

��?��?��???C

???????????????С???????C

????????????????С??????d?2????γ????ē?????????????????????С????γē???????R=???+????+?????????-???? ?5?????????????????Ц???ē??????????????d????????????????????ω??ē???????????С??d?3????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜逗オ�

?????????С????ю????WACC??????r?��

��?��?��???W

d??????Щ???Α??��

eedd

wrwrru�痷)(DEDwd

��

��?��?��W

e??????????Α??��

)(DEDwd

��

)(DEEwe

��

�おお�?��?��rd?????????????re?????ю?ē????С?????CAPM???????ю?re?��

)(DEEwe

��

HE���眜�� )(fmeferrrr

��?��?��???r

f????????rm??Ц???????????????????????e?????????????Ц?????��

HE���眜�� )(fmeferrrr

�����氮��氮�

('WXH

u�豹痷EE

��?�氮�?��?u??Α?????????Ц?????

��

�����氮��氮�

('WXH

u�豹痷EE

iitu

EDt)1(1�豹�

EE

�おおおお�?�氮�?��?t??Α??????С?????Ц???????��

iitu

EDt)1(1�豹�

EE

xt

KEE%66%34��

��?�氮�?��???

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜泛オ�

K????????Ц??????ē?Ш??K=1??

x??Α??????С?????Ц???????D

icEi??ι??Α????????????d????ぁ????ぁ??????????????????

?????????

1c??????????????ē????????????c?????c???????????ēω??????С??????d2c???????С?Аc???С??????ζ???d???????????С???????ē???С????ē?????????С????ē???С????????d

????Ц????

????Ц????????2020?7?22??2020?8?31?d???????

1c???????????????????????????????С??????ē?????????c????c???С????????

2c???????С??????ζ????c?ιēω???????????????ē???????????????

3c???С??????ζē?????С???Ц?Г????

4cА??????????С?С?????ē???????????????А?ē???С????d???С????ē????????ω?????С??????c????С????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜负オ�

5c?????????С????????ē?????С????????6c???????????ē?????????c??c????ēА?ω??????c????c?????????????????ē?????Ц???А?????ē???????7c????????С???ē??А??????????????d8c??????????????????ē???????????????????????????????ē?????????????ēА????c??????????cС???c????c?Ц????c?????А?????ē????С????????c?Ц??ē????ю?????ē??????????d

?

?????????

????С??????????????????ē???????Ρ????c?????d

?????????

????????ē???С?????ē?????????????ē??????????ē????????С?????????ё??????????c??ē???????С?????d

??????

?????ē??????????????

???????

1c????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜购オ�

?????????????С????????ё?ē?????????С?????????Ц????d??????С?????????????????d2c???Ц?????Ц??ē?????Ц?????Сē????Ц?????Сē?С????Δ?????ēΔ????????Ц????????ē?????С???c????????????????d???Ц????С??Ц??????????d3c?С???????С??????????????????С????????????c??c??c?????????ē?????????????ē????????c?????d

?

??

?

????

1c?????????c????С???????????d

2c?????????????????????????????c??????????d

3c???????????????ē??????????????d

4c????????????????c?????С??????ē????????????d

5c???????????????ē???????Α??????d

6c??????ē??????С????c????????ē?????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜汉オ�

7c?????????????????????????????c??c??d8c?????????????????????d9c???????????????????????ē?????????d

10c????????????С????????ē???????????????ē??????d

11c?????????????????c????ē???????????????????????????d

12c?????????????????????????d

??????????ē?????????d

??????

?????????С?????c??c???????ē????c??c??c?????ē????С??????Ρ??ё?ē????А??c??А?c?Ц?А???c???????ё?ē??????????????????????????ē?????c????c????c?ё??????????ē??????????????????????С???????????2020?06?30??????????

?

????С???????

?С????3,384,578.89??ē???3,391,206.18??ē????6,627.29??ē???0.20%d

??????1,620,500.23??ē???1,617,100.23??ē????3,400.00??ē???0.21%d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜缓オ�

??С????1,764,078.66??ē???1,774,105.95??ē????10,027.29??ē???0.57%d???ζd

?????????????ъ??????????? ??????2020?06? 30 ? ?仍??????з?

亩?

????

????

???

????

B C D=C-

E=D/B

		B	×100%
1

????

		528,127.06	528,145.24	18.18	0.00
2

?????

		2,856,451.84	2,863,060.94	6,609.10	0.23
3

????

		368,194.00	2,189.12	13,995.11	3.80
4

????

2,359,395.90

2,291,581.02

-

-

		67,814.88	2.87
5

????

		128,062.51	189,091.38	61,028.87	47.66
6

????��??

600.00

-

-

-

		600.00	100.00
7

?

????

		3,384,578.89	3,391,206.18	6,627.29	0.20
8

????

		541,040.23	541,040.23	-	-
9

?????

1,079,460.00

1,076,060.00

-

-

		3,400.00	0.31
10

1,620,500.23

1,617,100.23

-

-

		3,400.00	0.21
11

1,764,078.66

1,774,105.95

10,027.29

0.57

?С????????????????ζd��

??????????

????А??c??А?c?Ц?А???c???????ё?ē??????????DCF????????????????d????????????????2020?06?30????С????1,764,078.66??ē?????????????1,770,723.28??ē????6,644.62??ē???0.38%d

????????????????

c?????Е???

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜己オ�

?????????????????????1,770,723.28??ēΑ?С????????????????1,774,105.95??ē?3,382.67??ē?0.19%d??????Е?????????1??С????????С?ю??????γ?ē?????С?????ю????????Ρ???ē????ю??Ш?????????????????С??????????ē???ю????????С????????????????????????d?2?????????С????????γ?ē?????С??????????????ē???????Ш???????????c????c?????c????c???????С?????????????d????ē???ю??????С?Е?d2c

c???????

????????????????????С??ēС??????????c????c?????c?????c????d????????????юē????С????d????????????Сē?????????????????????d????????????????????????ē?????????????????????????d

????ē?С???????ē??С??????????????С??Ц????????????????????ē??????????ē???????????ē???С?????????????d?????С???????????????????????????????d??????????????????????????????1,774,105.95??d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�釜胶オ�

3c

c??ю???

???????????????c??c??c??cё???ē???????????c??c????????ē????????????????????c?????????ю?d?????????????????c????ē???????????????????????????ē????????????????c????????????????????????С?????d??????????????????????ē????????????????????d

????????????Α????????

???????????????????????????С??????1,774,105.95??ē?????Α?????10,027.29??ē???0.57%d????????Α??????????

1c?Λ?????2,357,491,958.15?ē????181,841.78?ē????0.01%ē????????Λ????????ē???????????????ē????????????????????????d

2c???С??????????Α???139,951,111.59?ē???3.80%d???????

?1??????ē??????????????3,899,557,586.61?ē???? 3,474,622,575.15?ē?????3,915,418,400.00?ē?????3,647,003,031.00?ē??????????Α???15,860,813.39?ē????0.41%ē?????????Α???172,380,455.85?ē???4.96%d???????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬春オ�

è?????ē??????????????Α???38,948,172.14?ē????24.68%d???????????????????????????ē?????????????ē???????dé?????ē????????????Α???211,328,627.99?ē????6.37%d???????Ac?????????С?ю??ē???????Ц?c?c?Α?????ē????????Bc????????С?????Α????????????ē??????????????????????d?2?????????С???????14.75%ē???????15.64%ē???????????????????16.64%ē???????17.14%d??????????????????????????????c???c??ю?ē???????????????????????????????????????????Е???d

?к????????13.74%ē???????28.02%d

к????????????????ēк??Ц????ē??к???????ē????????????????????????????????????d

????????????30.59%ē????????ē??????14,969.00?d

???????????????????????????c???c???????????ē????С??????Α????????ē???Ц???С???????????????????????????????????????ē??????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬岛オ�

3c?????ё????22,915,810,232.86?ē????????Α?????678,148,785.26?ē???2.87%ē???????

?1????????ぁ?????????13,201,170,108.21?θ????11,980,045,822.32??????1,221,124,285.89?θ???

9.25%???????????ぁ2030?????????ぁ?2017

???????????θ????????????θ??????????????ж????????θ??????ж????χ?ж??2030???ぁ???????4?θ?????????????????亯???????????θ??????亯?????????????????р??

?2????????ё-????С????9,075,260,300.27?ē????????ē???ё-????С????9,618,235,800.90?ē????542,975,500.63?ē???5.98%d??????????ё-????С????????ю????????????????????????????????ю?????????d

4c?????С????1,890,913,800.00?ē????????Α?????610,288,698.63?ē???47.66%ē?????????

?1?????????917,724,791.87?ē??????1,096,033,100.00?ē?????????178,308,308.13?ē???

19.43%d???С???????????Ac???????ē??

????????ē????????????????ē?????????????ē????я????????Bc????????????ю???ē???????????ē?????я????d???????ю?????ē???????????????ē??????Ъ?c????????????????ē??????ю?????ē???????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬逗オ�

?2??????????362,900,309.50?ē????794,880,700.00?ē????431,980,390.50?ē???119.04%d?????????????w??????c??????????γ????x???s2018t15????????????????γ?ē???????????????d????????????2015???ē????w??x?????γ????????ē???????d5c??????С????6,000,000.00?d???????Сē???????????????????????Е?ēА???????c??c?ζ?c????????????????????ē??????????????????ē??????c??????d?????????С???2020???????ю?ē?????????????ē????????С???0d6c??????????6,000,000.00?ē????????Α?????34,000,000.00?ē???85.00%ē???????????????40,000,000.00?ē???????ь??????????????????????????????ю?????ē??????????????d????А??????c??ē???????ē????????????d????ю???ю??ē???????????????d?ж????亯???

???С?????

1c??С?????

?1?????С??????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬泛オ�

???А??ē???????2020?6?30?ē?????????????ь??????????196????????????4??????“??????????????С??????????ζ”???ё??????ē??????????c????ē????21,461.00?ē???????

↙???????????????

???	??????	???	?????	???	??????
1	?????????	??	2013/09	m2	21,461.00
1-1	1??	??	2013/09	m2	20,366.00
1-2

???????≤??

???????

			2013/09	m2	1,047.00
1-3	???	???	2013/09	m2	48.00
?? ??					21,461.00

??ē????????????ē??????????????СС????????ē??????С???С??????????С???????d??????????????d??????????c????????c????????????????????Ц???????ē????????????????Г?????????d

?2?????С??????????

???А??ē???????2020?6?30?ē???????????????????ь?????????????7?ē??????24,977.53?ē??????С????????“????С??????????ζ”?d????????????ē???????????????ē????????d???????

????????????????

???	??????	???	?????	???	?????
1	????????ъ??	??	2015/08	m2	2,113.00
2	????????2	??	2017/07	m2	7,108.60
3	???	??	2016/07	m2	14,700.00
3-1	???1	??	2016/07	m2	7,350.00
3-2

???

??

2

2016/07

m2

7,350.00

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬负オ�

4

102#????ㄉ

??

			2020/04	m2	642.88
5	102#

????

??

			2020/04	m2	19.80
6	201#?????	??	2016/03	m2	177.60
7	210#?211#??4#??ㄉ	??	2019/08	m2	215.65
?? ??		�お�	�お�	��	24,977.53

??ē????????????ē???СС????????ē??????С???С??????????С???????d??????????????d??????????c????????c????????????????????Ц???????ē????????????????Г?????????d2cк?С????????А??ē???????2020?6?30?ē?????????????10?кк????????????????????ē???????

??????ф?????у????ж??

??	????	???????	????	????	????	????	????
1

?

??

AE8806

SGM6512 GL8

??????

к?????

????

2005-11

???????亩??

??	395,111.00

-

?

2

P05679

???

SY6483

?????

????????????

2007-08

???????亩??????

260,512.00

-

?AY3

3

088

???

к?????

SGM6517 GL8??????

????

2007-07

↖???

?

?????

410,307.00

-

?A

4

W8591

???

??????

а?????

????

2008-07

?????亩????

??	510,170.00

-

?

5

P05251

???

??????

а?????

????

2007-09

???????亩??

????	562,273.00

-

?

6

AWG008

???

FV

????

а?????????

7321ATG

2008-09

?????亩????

??	711,742.00

-

?AWG

7

009

?

??FV

????

а?????????

7321ATG

2008-09

?????亩????

??	711,742.00

-

?

8

A81122

??JTFSX23

??????

а?????

2008-09

?????亩????

??	540,564.00

-

?

9

A77667

????

а?????

SCT6702TRB53LEX

????

2008-10

?????

亩????

549,682.00

-

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬购オ�

??????

				??
10

?

????

A77610

SCT

??????

а?????????

2008-10

?????亩????

??	549,682.00

-??ē????????????ē??10?кк????????????????????ē????????к???????????????????ē?????С???d??к??????????????????ēк?С?????????????????d??????????????d??к?С??????ē??????????ē???????????????d3c??С????????А??ē???????2020?6?30?ē????????????????1??????????????ē?????3,087,405.70???ē???????

???????????ж??

??

????

????

????

?????

1

????

???????ъ?

??㊣

3,087,405.70

?

?

3,087,405.70

????????С????ē?????????????????????d??ē????????????????????ē????????????????ē????d??????С???С??????????С???????d??????????????d??????????????????????????????ē????????????????Г?????????d

?

?????А???

???????ē????????????????А???d

?????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬汉オ�

???????ē?????????????????С????????d

?

???????c??????????

1c??????????

???????????????????????ё????c??????????c??????????????c??????????Е??????????????��2018��?14??ē?????????????d2020?9?2?ē?ь???????????????“?????[2018]?14?”???ē?????????????????????“?2019??01??258?”w?????xē??????????d??ē?ь????????????????????“?????[2018]?14?”?????d

??????????ē?????????????ē???????????ē??????????????????ē???????????d

2c???????????

??????ē???????????????c???c???c???????????c???????????????????2020??0602??1953??ē??????????????ē??γ??340529.86?d

??????????ē?????????ē???????????ē??????????????????ē???????????d

3c???ё??????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬缓オ�

2019?9???????????ё???????????????????c????????????????ё??????????��2019��?72??384??ē???????2020?7????????????????????????????ё?????ēω??????????ē????????????????ё?????????????????????d??????????ē?????????ē???????????ē??????????????????ē???????????d

?

?????????

1c??????????ē????????????3???ē???????��

???

у???

у???

??

у??

????

			?????
1

??????

?????

??????

儈???????????

??????

?

????

ZL201922237388.8

2020

-07

-28

2019

-12

????

		-13
2

???????????

??????

????

??????

????

Z

L2019

21911419.7

2020

-09

-01

2019

-

????

		11-7
3

???????????

??????

??????

????

??????

ZL201921912562.8

2020

-09

-01

2019

-

????

11-7

???????????????????ē???????????d

2???А??ē??????ē????????????ю???ёēω???????????????????????????Ьc??Ь?????????2017??ь????С??0006234

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬己オ�

?c?0006235??ē????????ь????????????????????????“?ь????????????”?d????????????2020?09?21????????w?????????xē???????ē?????????????????????ē????????????????????????????????????ē????????ω?????????d??????????????????ē???????????d3c?????????????????ē??????????46,538.36?????????c?????ι??2,888.36??c43,650.00???d????????????????????46,538.36??d?????????????????ē??????????????ē???????????d4c???????ē???????????d?

????????????

1c???????????????????????????С?????????ēω?????????????????????????????????d???????ё??ē???????????????????d??ē??????????????????????????ē???С?????c???????ē??????????????d

2c???ё?ē?????Г???????????ē????????Г????????????????ē????????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�躬胶オ�

????d???????Г?ē???????????????????ē?????????????Г?????????????????????????????????????d3c????????????????????????????d????????????????Ρ???Аc??c??ē?????????????????????ē??????????c???ē?????????????????????d?????????????????ē?????????????????d4c?????????????????????c?ζ?????ē???????????????????c?????d5c?????????????????????????????ē??????????????c?????????d

6c??????С???????????????????ω?ζ????ēω?????????????d????????????????????????d

7c??А???ё?ē????????????ё???к????????ь???????Ь??ē????????????ē???????????????????????Ц?Г??ё?d????ё???к???А??ē????????????С??????????ēω????????????????ē??????????c????????А??????c???????????ē?????????d

8c????????ē????????????????????????????????????????????ёē????????????ē???????????????ē?????

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�邯春オ�

???ē?????????????????ē???????????d9c????????????ē???С?????γ??????ē??????????1???С???????ē??????????С?????????

?2???С??γ?????c???С????С??????ē?????????????С?????????????

?3????????ē?С??c??γ????ē?????С????????????ē??????d

?????????????

?????????????????????????d??ē?????????????????????ē?????Ц????????????ē?????????????c????ē??????????????????????????ē??ē???????????????????????????????????С?????d?????????????????????????????ē?????????d????????????????????????????????d

?????ю???????????????????c???????ēω?????????d

???????????С????????????c????????С??????????????С?????ē?С???????С????????d

????????????�おおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおおお�?�邯岛オ�

???????c?С?????????????С??????????c????????С?????????ē???????????ю??С????????d????С????????????????????ē?????????????????ē????????????????????????d???????????????????????????d??????????????ē???????ē??????????????d?????????????ω??????ē?????????????????вc??????????ē??c??????????????????d??????С????????ē??????????С????ē???????????????С??????ё????d???????????ē??2020?6?30??2021?6?29?????dб???ē???????d?п?????????????澣?澣???????d