20221231
2021231
()
(1)
(2)
(3)
(4)
(1)(2)(3)
(4)(5)
/
24.2
26.1
26.2
28 /
-
-
-
-
30 -
-
-
-
-
2022
1,127,564.56 | 17,906,764.60 |
13,740,000.00 | - |
- | 247,187,416.40 |
145,038.88 | 31,666.46 |
537,080.71 | 4,802,780.12 |
17,752.39 | - |
15,567,436.54 | 269,928,627.58 |
14,842,270.00 | 476,780.00 |
1,219,062,083.72 | 2,233,872,400.00 |
1,219,059,300.00 | 2,233,872,400.00 |
2,783.72 | - |
1,233,904,353.72 | 2,234,349,180.00 |
1,249,471,790.26 | 2,504,277,807.58 |
13,740,000.00 | - |
- | 16,495,150.06 |
9,000,000.00 | 188,819.35 |
256.45 | - |
6,099,925.37 | 118,729,740.92 |
477,893,189.50 | 70,519,112.54 |
- | 52,220,000.00 |
506,733,371.32 | 258,152,822.87 |
- | 172,824,479.03 |
- | 172,824,479.03 |
506,733,371.32 | 430,977,301.90 |
742,738,418.94 | 2,073,300,505.68 |
742,738,418.94 |
2,073,300,505.6
8 |
740,000,000.00 | 2,065,000,000.00 |
(1)
613,071,379.68(740,946,588.02)289,050,886.59(628,018,672.77)
318,398,200.00(100,000,000.00)2,695,547.06(11,766,158.10)1,671,694.34()1,131,055.93(1,129,011.75)123,995.76(32,745.40)
(1)
(2)
(3)
(4)
(5)
(6)
(1)
(2)
(3)
202211
53,799,906.07 |
30,220,242.3
8 |
()
- |
2022123184,020,148.4
5 |
(4)
(5)
20221231
(1)
(2)
(3)
(1)
(2)
2022123120211231446,777,293.27
562,487,063.2877.30%81.25 %
(1)
(2)
(3)
(4)
(1)
(2)
6,921,828.12 | - | 6,277,401.74 | 13,199,229.86 |
10,500,000.00 | - | - | 10,500,000.00 |
54,108,506.10 | - | 445,354.00 | 54,553,860.10 |
- | 4,500,000.00 | - | 4,500,000.00 |
71,530,334.22 | 4,500,000.00 | 6,722,755.74 | 82,753,089.96 |
17,370,760.63(18,802,231.03)
(1)
(2)
(3)
(4)
14 -
(5)
(1)
(2)
a.
b.
(
% |
4,349,335,600.00
4,349,335,600.00 |
426,663,436.59
426,663,436.59 |
2,720,869,494.15
2,720,869,494.15 |
-
-
- |
2,159,986,445.71
2,159,986,445.71 |
-
- |
987,546,485.03
987,546,485.03 |
72.3
% |
7 |
72.3
% |
7 |
3,600,000.00
3,600,000.00 |
3,600,000.00
3,600,000.00 |
0.45%
0.45% |
/
3,752,960,000.00
3,752,960,000.00 |
518,720.95
518,720.95 |
109,856,825.97
109,856,825.97 |
-
-
- |
108,640.77
108,640.77 |
-
- |
110,266,906.15
110,266,906.15 |
2.9
% |
4 |
2.9
% |
4 |
-
-
- |
-
- |
338,105,800.00 |
-
96,581,900.45
96,581,900.45 |
-
-
- |
-
-
- |
96,581,900.45
96,581,900.45 |
28.57%
28.57% |
28.57%
28.57% |
-
-
- |
-
- |
Low-E
129,698,000.00
129,698,000.00 |
-
92,850,690.81
92,850,690.81 |
20,299.14
20,299.14 |
-
- |
-
-
- |
92,870,989.95
92,870,989.95 |
71.61%
71.61% |
71.61%
71.61% |
-
-
- |
-
- |
220KV
146,000,000.00 |
-
119,474,969.05
119,474,969.05 |
-
-
- |
48,393,581.32
48,393,581.32 |
-
- |
71,081,387.73
71,081,387.73 |
81.83%
81.83% |
81.83%
81.83% |
-
-
- |
-
- |
1152
101,753,200.00
101,753,200.00 |
-
58,026,533.79
58,026,533.79 |
-
-
- |
-
-
- |
58,026,533.79
58,026,533.79 |
57.03%
57.03% |
57.03%
57.03% |
-
-
- |
-
- |
1,632,609,800.00
1,632,609,800.00 |
1,129,878,953.18
1,129,878,953.18 |
220,767,378.30
220,767,378.30 |
-
-
- |
1,331,945,027.49
1,331,945,027.49 |
-
- |
18,701,303.9
9 |
18,701,303.9 |
98.27%
98.27% |
98.27%
98.27% |
-
-
- |
-
- |
1,751,683,600.0
1,751,683,600.0 |
823,934,022.33
823,934,022.33 |
497,484,400.74
497,484,400.74 |
-
-
- |
1,304,077,128.06
1,304,077,128.06 |
-
- |
17,341,295.01
17,341,295.01 |
75.44%
75.44% |
75.44%
75.44% |
16,910,810.53
16,910,810.53 |
16,910,810.53
16,910,810.53
1.61%
1.61% |
//
165,000,000.00 |
30,815,218.24
30,815,218.24 |
20,206,213.42
20,206,213.42 |
-
1,761,128.98
1,761,128.98 |
51,419,169.56
51,419,169.56 |
-
- |
1,363,391.08
1,363,391.08 |
100.96%
100.96% |
100.96%
100.96% |
-
-
- |
-
- |
1,420,000,000.00
1,420,000,000.00 |
33,569,328.04
33,569,328.04 |
11,038,656.40
11,038,656.40 |
-
968,442.36
968,442.36 |
44,412,995.68
44,412,995.68 |
-
- |
1,163,431.12
1,163,431.12 |
99.20%
99.20% |
99.20%
99.20% |
106,199,446.37
106,199,446.37 |
-
- |
-
- |
/
2800
170,000,000.00
170,000,000.00 |
11,467,536.25
11,467,536.25 |
61,202,888.96
61,202,888.96 |
-
-
- |
71,847,943.64
71,847,943.64 |
-
- |
822,481.57
822,481.57 |
97.56%
97.56% |
97.56%
97.56% |
-
-
- |
-
- |
80,000,000.00 |
66,950,958.67
66,950,958.67 |
12,819,221.81
12,819,221.81 |
-
-
- |
79,703,479.58
79,703,479.58 |
-
- |
66,700.90
66,700.90 |
99.71%
99.71% |
99.71%
99.71% |
-
-
- |
-
- |
230,667,647.71 |
142,197,037.81
142,197,037.81 |
88,470,609.90
88,470,609.90 |
-
-
- |
230,667,647.71
230,667,647.71 |
-
- |
-
100.00%
100.00% |
100.00%
100.00% |
-
-
- |
-
- |
4200
400,000,000.00
400,000,000.00 |
75,478,773.23
75,478,773.23 |
104,794,686.20
104,794,686.20 |
-
-
- |
180,273,459.43
180,273,459.43 |
-
- |
-
68.07
% |
68.07 |
68.07%
68.07% |
-
-
- |
-
- |
243,046,815.84 |
30,544,592.60
30,544,592.60 |
20,407,192.17
20,407,192.17 |
-
-
- |
50,951,784.77
50,951,784.77 |
-
- |
-
100.00%
100.00% |
100.00%
100.00% |
-
-
- |
-
- |
110KV
76,000,000.00
76,000,000.00 |
33,965,185.47
33,965,185.47 |
17,677,642.92
17,677,642.92 |
-
-
- |
16,535,669.09
16,535,669.09 |
35,107,159.30
35,107,159.30 |
-
67.95%
67.95% |
67.95%
67.95% |
-
-
- |
-
- |
(3)
18/
(1)
(2)
(3)
(4)
18/
(5)
(1)
(2)
1-2
2-3
(3)
(1)2023
(1)
(2)
(3)
(1)
(2)
(3)
1 2022213
100%100%100%100%334,394.7652,094.762022228
()
() -
(2)
1-2
2-5
(3)
6,457,941.49
- |
6,457,941.49
- |
(1)
(2)
)
(1)
(2)
(3)
30-120
68,782,757.96 | 4,644,433.66 |
14,963,047.87 | 11,353,621.79 |
14,218,406.68 | 9,266,792.11 |
9,232,289.95 | 5,952,549.14 |
8,921,670.90 | 4,442,864.71 |
8,864,015.56 | 5,640,558.47 |
4,809,374.46 | 2,701,160.34 |
3,707,836.30 | 3,459,342.00 |
1,272,926.55 | 1,004,863.15 |
-
52()
54()
(1)
(2)
(3)
(4)
(5)
(6)
(1)
2,122,780,428.43 | 2,119,919,326.43 |
3,094,217.86 | 10,202,178.73 |
39,074,459.18 |
(23,554,616.85
) |
1,431,470.40 | 1,431,470.40 |
805,494,206.43 | 505,130,872.45 |
5,004,335.20 | 4,727,421.43 |
498,092,486.99 | 32,623,319.75 |
2,719,052.46 | 2,242,629.01 |
8,899,606.56 |
(3,599,005.34
) |
1,828,707.98 | 1,382,927.57 |
393,254,203.27 | 82,581,084.39 |
(12,864,496.08
) |
(31,886,225.40
) |
(88,392,572.46
) | 20,775,279.09 |
19,316,172.45 | 60,201,329.63 |
(122,941,654.17
) |
(1,807,276,520.35
) |
(4,735,708,423.46) |
(1,306,723,760.35
) |
1,203,370,256.79 | 883,021,094.30 |
(12,710,376.58
) |
(11,476,239.62
) |
13,206,977.30 | 2,998,977.20 |
31,948,589.20 | 37,007,309.90 |
176,897,647.75 | 579,728,852.37 |
(2)
1.
2.
3.
4.
5.
(1)
(2)
311,486,939.34 | 193,794,231.09 |
(3)
(4)
412,844.04 | 412,844.04 |
(1)
(3)
(2)
(1)
(3)
(2)
1,000,000
- | - |
1,000,0001,500,000
5 | 5 |
1,500,0002,000,000
- | - |
(1)
(2)
- |
44.02
7.29
3.9
2.6
22,378,535.78 |
44.02/
42.89/-
14.73%~18.71%
(1)
13,681,797,758.21 | 349,913,721.40 | 595,576,936.84 | 334,991,997.59 | 439,401,222.43 | 59,161,590.89 | 15,460,843,227.36 |
10,491,982,451.08 | 287,077,721.08 | 511,726,345.20 | 402,993,984.76 | 334,899,114.03 | 19,511,263.46 | 12,048,190,879.61 |
3,189,815,307.13 | 62,836,000.32 | 83,850,591.64 |
(
68,001,987.17 | 104,502,108.40 | 39,650,327.43 | 3,412,652,347.75 |
134,772,326.23 |
118,877,978.75 |
277,541,944.49 |
523,230,185.51 |
240,434,620.48 |
338,235,144.15 |
59,295,478.89 |
77,452,388.08 |
12,864,496.08 |
7,566,505.74 |
(
1,828,707.98 |
(
39,074,459.18 |
(
3,094,217.86 |
(
8,899,606.56 |
2,155,215,184.87 |
1,435,472.21 |
3,774,893.58 |
2,152,875,763.50 |
30,095,335.07 |
2,122,780,428.43 |
7,121,636,842.98 | 380,740,715.26 | 711,402,297.80 | 393,531,134.45 | 66,349,052.29 | 39,568,022.81 | 8,713,228,065.59 |
4,579,444,886.08 | 263,786,516.43 | 476,516,168.05 | 240,679,289.44 | 28,328,663.66 | 31,636,443.28 | 5,620,391,966.94 |
2,542,191,956.90 | 116,954,198.83 | 234,886,129.75 | 152,851,845.01 | 38,020,388.63 | 7,931,579.53 | 3,092,836,098.65 |
48,466,185.37 |
85,724,646.32 |
221,778,736.93 |
408,417,461.35 |
52,518,443.24 |
90,252,414.76 |
37,314,406.92 |
58,331,820.26 |
31,886,225.40 |
(
1,382,927.57 |
23,554,616.85 |
(
10,202,178.73 |
3,599,005.34 |
2,381,717,186.99 |
2,674,782.95 |
4,176,927.50 |
2,380,215,042.44 |
(2)
(3)
()
(4)
()
()
425,953,563.97(147,991,082.17)218,398,200.00()203,077,602.34(136,205,650.39)2,694,238.86(
11,764,853.71)1,671,694.34()111,828.43(20,578.07)
(1)
202211
()
20221231
(4)
(5)
20221231
(1)
(2)
(3)
(1)
(2)
(1)
(2)
(3)
(4)
(1)
(2)
/
10,000,000.00 | - | 10,000,000.00 | - |
150,000,000.00 | - | 150,000,000.00 | - |
70,000,000.00 | - | 70,000,000.00 | - |
1,000,000,000.00 | 30,000,000.00 | - | 1,030,000,000.00 | - |
30,000,000.00 |
(
30,000,000.00 | - | - |
()
66,137,343.00 | - | 66,137,343.00 | - |
10,000,000.00 | - | 10,000,000.00 | - |
- | 7,000,000.00 | - |
740,000,000.00 | - | 740,000,000.00 |
2,065,000,000.00 | - | 2,065,000,000.00 |
100,000.00 | - | 100,000.00 | - |
10,000,000.00 | - | 10,000,000.00 | - |
6,277,401.74 | 13,199,229.86 | - |
4,500,000.00 | - | 4,500,000.00 | - |
1,350,059,171.12 | 2,819,600,000.00 | 6,277,401.74 | 4,175,936,572.86 | - |
(1)
(2)
(3)
(1)
(2)
(3)
13 /
(1)
(2)
(3)
(1)
(2)
1-2
2-3
(1)
2023
(1)
(2)
(3)
(1)
(2)
(3)
(1)
(2)
1-2
2-5
(3)
(1)
30-120
34 ()
(1)
(2)
(3)
(4)
(5)
(6)
(1)
340,316,191.44 | 1,401,607,683.56 |
824,680.43 | 9,739,396.44 |
16,741,308.91 |
(23,816,457.19
) |
244,268,126.62 | 180,147,452.14 |
10,928,626.98 | 8,850,514.89 |
866,710.47 | 98,490.98 |
(515,053.81
) |
(4,838,620.24
) |
160,169,742.93 | 44,142,410.74 |
(10,883,515.73
) |
(804,952,405.23
) |
- | 21,128,907.19 |
37,804,917.05 | 8,557,857.51 |
(231,957,195.34
) |
(149,548,891.50
) |
(1,655,418,681.08
) |
(75,973,634.82
) |
355,627,739.16 | 439,694,493.39 |
(4,590,107.26
) |
(10,063,370.41
) |
31,948,589.20 | 37,007,309.90 |
(703,867,920.03) | 1,081,781,137.36 |
(2)
(1)
(()
(2)
1)
()
2)
334,857,087.24 | 716,245,029.42 |
223,509,979.98 |
243,553,462.29 |
212,685,098.53 |
80,722,117.84 |
30,876,621.31 |
3,975,261.86 |
1,377,726.85 |
(3)
(4)
(5)
(6)
()
(7)
(8)
(9)
27,590,844.58
27,590,844.58 | 9,360,004.02 |
97,091,187.50 |
27,590,844.58 | 106,451,191.52 |
(10)
(10) -
(11)
(11)
() ()
/
(%)
2022 2021 2020 2019 2018
15,460,843,227.36 | 8,713,228,065.59 | 4,806,804,020.96 | 3,063,802,709.44 |
12,048,190,879.61 | 5,620,391,966.94 | 3,517,642,435.22 | 2,341,603,779.32 |
134,772,326.23 | 48,466,185.37 | 35,026,838.85 | 28,635,983.23 |
118,877,978.75 | 85,724,646.32 | 27,205,988.86 | 19,485,823.41 |
277,541,944.49 | 221,778,736.93 | 121,498,560.29 | 117,786,385.22 |
523,230,185.51 | 408,417,461.35 | 204,151,559.30 | 113,246,196.64 |
240,434,620.48 | 52,518,443.24 | 53,129,460.34 | 1,611,581.32 |
338,235,144.15 | 90,252,414.76 |
59,295,478.89 | 37,314,406.92 |
77,452,388.08 | 58,331,820.26 |
()
12,864,496.08 | 31,886,225.40 |
7,566,505.74 | 5,558,487.56 |
()(
1,828,707.98 |
(1,382,927.57
) |
() (
39,074,459.18 | 23,554,616.85 |
(
3,094,217.86 |
(
10,202,178.73 | ) |
()(
8,899,606.56 | 3,599,005.34 |
2,155,215,184.87 | 2,381,717,186.99 |
1,435,472.21 | 2,674,782.95 |
3,774,893.58 | 4,176,927.50 |
2,152,875,763.50 | 2,380,215,042.44 |
30,095,335.07 | 260,295,716.01 | 145,426,535.45 | 58,830,542.68 |
2,122,780,428.43 | 2,119,919,326.43 | 717,243,708.67 | 407,314,716.31 |
2,122,780,428.43 | 2,119,919,326.43 | 717,243,708.67 | 407,314,716.31 |
- | - |
49,963,457.84 | 13,594,620.59 |
(32,274,518.98
10,620,833.40 | 11,271,623.87 |
49,963,457.84 | 13,594,620.59 |
(32,274,518.98
10,620,833.40 | 11,271,623.87 |
- |
(1,913,160.00
) |
(3,217,914.84
- |
(1,913,160.00
) |
(3,217,914.84
49,963,457.84 | 15,507,780.59 |
(29,056,604.14
10,620,833.40 | 11,271,623.87 |
50,150,986.60 | 12,470,952.05 |
(23,092,036.70
10,620,833.40 | 11,271,623.87 |
(
187,528.76 | 3,036,828.54 |
- | - |
2,172,743,886.27 | 2,133,513,947.02 | 727,864,542.07 | 418,586,340.18 |
2,172,743,886.27 | 2,133,513,947.02 | 727,864,542.07 | 418,586,340.18 |
- | - |
()0.
99 | 0.99 | 0.37 | 0.23 |
()0.
99 | 0.99 |
20221231
20211231
20201231
20191231
20181231