2-1
2022 020243
1
2-2
1
25.41
12.41 13
6.15 40% 2022
9 9 11.39 / 7.69
2022 1 5 6
1
2
3
4
6 5
1 2 4
4
2
2-3
1
254,081.16
254,081.16
2
30,000.00 52,081.16 30,000.00
1 52,081.16 2
30,000.00
52,081.16 30,000.00
72,000.00 72,000.00
130,000.00 152,081.16
254,081.16 254,081.16
3
30,000.00 52,081.16
30,000.00
3
2-4
1
2022 10
25,198.32
8,000.00
30,000.00
60,000.00
52,081.16
30,000.00
4
2-5
2
2022/10/21 1,099.93
2022/10/09 572.34
2022/10/10 2,900.00
4,572.27
27,000.00
12,000.00 2023 8 15,000.00 2023 9
5
2-6
31,572.27
61,626.05
1
72,000.00
98,072,548 9.11% 35,175,000 35.87% 3.27%
94,258,452 8.75% 43,963,500 46.64% 4.08%
55,634,367 5.17% - - -
247,965,367 23.03% 79,138,500 31.92% 7.35%
247,965,367 79,138,500 31.92%
168,826,867 68.08%
5.20%/
6
2-7
40% 170% 150%
24
168,826,867
2022 10 27 20 11.04
/ 40% 74,553.94
72,000.00
2
1
10.00 13.00
6.00%
5
5 5
13 5 5
6
7
2-8
002840.SZ
2022 10 27
30
60.00%
2020 2021
1-9
2021 9 30 2020 12 31
1,093,432.88 894,262.81
801,365.07 620,892.70
292,067.81 273,370.11
2021 1-9 2020
675,523.12 892,396.10
5,110.44 23,682.89
2020
2021 1-9
2
603500.SH
5
603500.SH
2022 10 27
16
8
2-9
1
1
2022 10 27
63.79 37.76 37.75
59.15 22.42 29.63
37.82 37.82 37.82
Wind
2022 10 27
TTM 32.44
2
40%
40% 2021 1 2022 9
40%
300565 60%
300014 50%
300553 50%
300873 40%-60%
300055 40%
9
2-10
300953 40%
300757 40%
300729 40%
300691 40%
300389 40%
300761 35%
300715 35%
300926 35%
3 50%
43.60%
2
002840.SZ 13
603500.SH
5
10
2-11
1
2 3
4 5
6 7
1
1 1 30,000.00
30,000.00
22,081.16 6%
24
5.2%/
5 5
5
5
1 2 3 4 5
3,744.00 3,744.00
72,000.00
30,000.00
50,000.00 50,000.00 30,000.00
3,974.61
22,081.16
3,744.00 75,744.00 76,055.77 50,000.00 60,000.00
5
3,744.00 75,744.00 76,055.77 50,000.00 60,000.00
265,543.77
2 2 52,081.16
11
2-12
52,081.16
5
1 2 3 4 5
3,744.00 3,744.00
72,000.00
30,000.00
50,000.00 50,000.00 30,000.00
3,744.00 75,744.00 50,000.00 50,000.00 60,000.00
5
3,744.00 75,744.00 50,000.00 50,000.00 60,000.00
239,488.00
2
3,744.00
7,488.00 1,620.00
61,626.05
52,081.16 9,544.89
30,000.00 31,626.05
4,050.89
40.69%
1,648.31 3,296.62
43.60% 50%
3
30,000.00 258,055.77
52,081.16 232,000.00
12
2-13
1
568,774,911
/
20% 30% 40%
11.04 8.83 7.73 6.62
627,927.50 502,228.25 439,663.01 376,528.99
2022 10 27 20 11.04
/ 30% 7.73 / 7.92 /
40%
2
1 30,000.00
/
20% 30% 40%
11.04 8.83 7.73 6.62
0 0 0 0
78,575,171 98,241,210 112,221,201 131,037,747
13
2-14
20% 30% 40%
68,891,097 86,133,375 98,390,389 114,887,871
45,289,856 56,625,142 64,683,054 75,528,701
54,347,827 67,950,170 77,619,664 90,634,442
247,103,951 308,949,897 352,914,308 412,088,761
321,670,960 259,825,014 215,860,603 156,686,150
23.01% 18.59% 15.44% 11.21%
1
90
1% 2%
3%
5%
25%
2 36
135,545,753 40%
320,809,544
3 17%
4
40% 11.21%
2 52,081.16
/
20% 30% 40%
11.04 8.83 7.73 6.62
0 0 0 0
78,575,171 98,241,210 112,221,201 131,037,747
45,289,856 56,625,142 64,683,054 75,528,701
45,289,856 56,625,142 64,683,054 75,528,701
54,347,827 67,950,170 77,619,664 90,634,442
223,502,710 279,441,664 319,206,973 372,729,591
345,272,201 289,333,247 249,567,938 196,045,320
14
2-15
20% 30% 40%
24.70% 20.70% 17.86% 14.03%
40% 14.03%
3
2022 9 30
-
21,189,712 1.97%
1.52%
5%
30,000.00 40%
11.21%
52,081.16 40%
14.03%
4
1
2019 2020 2021 2022 1-9
12,674.84 19,609.76 30,240.62
15
2-16
33,676.85
2
3
30,000.00
52,081.16 30,000.00
72,000.00
130,000.00
16
2-17
98,072,548 9.11% 35,175,000 35.87% 3.27%
94,258,452 8.75% 43,963,500 46.64% 4.08%
55,634,367 5.17% - - -
247,965,367 23.03% 79,138,500 31.92% 7.35%
/
2021.8.9
35,175,000 12,000.00 3.41 170% 140%
-2023.8.9
2022.9.9
43,963,500 15,000.00 3.41 170% 140%
-2023.9.8
17
2-18
79,138,500 27,000.00 - - - - -
5.20%/
24
40%
170%
150%
1
35,175,000 35.87% 98,072,548 100.00% 98,072,548 23.41%
43,963,500 46.64% 94,258,452 100.00% 94,258,452 100.00%
- - 55,634,367 100.00% 55,634,367 100.00%
79,138,500 31.92% 247,965,367 100.00% 247,965,367 43.60%
100%
43.60% 50%
18
2-19
2
/
3.41 4.42
170% 170%
140% 150%
5.80 7.51
4.77 6.62
11.04 11.04
20% 8.83 8.83
30% 7.73 7.73
40% 6.62 6.62
1 = =
2
3
40% 6.62 /
7.51 / 6.62 /
43.60%
3
1
19
2-20
247,965,367 23.03%
79,138,500 31.92%
4
20
2-21
1
2
3
21
2-22
6 5
1
22
2-23
2
2022 4-5
3
2022
1
2
2020 2021
23
2-24
3
2022
2022 1 7
24
2-25
2022 6 25
6
2022 6 24
1
2
3
25
2-26
” “
”
247,965,367 23.03%
79,138,500 31.92%
26
2-27
1
1
2
3
4
5
6
2021 1 2022 9
7
8 2022 9 30
2
1
27
2-28
2
3
3
1
4
1
2
3
1
2
3
4
2022 4-5
28
2-29
5
29
2-30
2
2020 2021 3.90 7.95
1.02 2.25 2022 6 30
85.41% 28.51% 2020
2022 9 30 2021
0% 2022 6
30 3.21 5.80
11.36
30% 16
5.3 2,600
10
2022 13.39% 12.03%
1 2020
2 2021
3
30%
4
30
2-31
5
2 5
2021
2020
2020 248
2020 3 19
399.00 39,035.20
1 14,492.16 12,074.73 2022 9
2 10,345.35 8,494.93 2022 9
3 9,752.65 8,230.34 2022 9
4 11,100.00 10,235.20
45,690.15 39,035.20 -
2020
2022 3 31 2022 9 30
31
2-32
2022 10 25
2022 9 30
2020
2020
2020
1
2022 10 26
2022 9 30 2020
3305016673350
290.50
9666666
3585201001002
657.48
26712
364977680898 1,013.35
32
2-33
1994010104006
0.48
6663
0.48
2022 9 30
5,961.80
1,961.80
4,000.00
2022 10 26
2020
A B C
A-B-C
1 14,492.16 12,074.73 11,814.06 2,236.23 -1,975.56
2 10,345.35 8,494.93 6,341.30 3,147.55 -993.92
3 9,752.65 8,230.34 5,299.30 3,575.26 -644.22
4 11,100.00 10,235.20 10,235.18 - -
45,690.15 39,035.20 33,689.84 8,959.04 -3613.70
1 0.02
2
2020
2
33
2-34
30%
2020
2020
2020
25.65% 30%
2021 3341
4,885.4041 A 79,471.65
40 49,800.00
45 7,200.00
22,471.65
79,471.65
34
2-35
2021
2022 10
17 THS02-0102 2021
m2
2022
86,598.00 2022.9.26-2072.9.25
0016895
1
40
45
2022 10 31 2021
79,471.65 29,721.47
0.00
2021 22,471.65
0.00% 2022 1-10 7,249.82
40 40
1 49,800.00 49,800.00 7,033.82 14.12% 2024.12.31
45 45
2 7,200.00 7,200.00 216.00 3.00% 2024.12.31
3 24,000.00 22,471.65 22,471.65 100.00%
81,000.00 79,471.65 29,721.47 37.40%
35
2-36
2022 10 31 2021
37.40% 40
14.12% 45
3.00%
2 2021
1
40
45
2021
40
45
2021
2
2021
2021
2022 3
2022 4
2022 10
2021 2021 11 2022
10
2021
3
2021
36
2-37
2022 10
2021
3
18
6
2021
2022 6 24
6
37
2-38
30%
1
2019 2021
1
2 = + +
+ + + = + +
= -
= -
3
2019-2021 31.54% 2022-2024
30%
2021
38
2-39
2021 2021 2022 2024
2022 E 2023 E 2024 E
171,327.06 - 222,725.18 289,542.73 376,405.55
11,729.81 6.85% 15,248.75 19,823.38 25,770.39
116,128.90 67.78% 150,967.57 196,257.84 255,135.19
12,066.38 7.04% 15,686.29 20,392.18 26,509.84
1,535.17 0.90% 1,995.72 2,594.44 3,372.77
36,833.56 21.50% 47,883.63 62,248.72 80,923.33
8,260.61 4.82% 10,738.79 13,960.43 18,148.56
186,554.43 108.89% 242,520.76 315,276.99 409,860.08
17,956.53 10.48% 23,343.49 30,346.54 39,450.50
31,777.75 18.55% 41,311.08 53,704.40 69,815.72
1,742.32 1.02% 2,265.02 2,944.52 3,827.88
51,476.60 30.05% 66,919.58 86,995.45 113,094.09
135,077.83 78.84% 175,601.18 228,281.53 296,765.99
40,523.35 52,680.35 68,484.46
161,688.16
2022 2024
161,688.16
2
/
39
2-40
2018 2020
26.78%
2021 -2023
26.78%
10.00%
2020 -2022 11.81%
2017 2019
2020 -2022 12.00%
/
32.33% 9.94%
12.17%
2016 2018
59.45%
2019 -2021
59.45%
2019 2021
57.27%
2022 -2024
57.27%
3
2021 7
50,000 3,800
50,000 3,800
5.3
40
2-41
2,600
2021 9
4 30%
1 30%
2019 -2021 31.54%
43.10%
/
30%
2
2022-2024
30% 2019-2021 31.54%
30%
3
41
2-42
/
/
2021
2020
2022 9 30
30%
30%
42
2-43
5
5.3
2,600 167,470.28
1 5.3
5.3
5.3
3
101,049 600
127,730.64
%
123,149.15 96.41
1 32,494.44 25.44
2 76,981.00 60.27
3 2,309.43 1.81
4 7,864.28 6.16
5 3,499.99 2.74
4,581.49 3.59
127,730.64 100.00
127,730.64
2 2,600
2600
2,600 2
43
2-44
11,301
400
39,739.64
%
35,246.28 88.69
1 5,283.53 13.30
2 23,266.00 58.55
3 2,326.60 5.85
4 1,759.31 4.43
5 2,610.84 6.57
4,493.36 11.31
39,739.64 100.00
39,739.64 2018
2018
2022 -2024
5.3
127,730.64 119,649.16 8,081.48
2,600
39,739.64 32,635.44 7,104.20
167,470.28 152,284.60 15,185.68
=
2022 -2024
167,470.28 152,284.60
15,185.68
44
2-45
A 152,284.60
B 2,970.00
28,398.07
69,238.41
C=A-B 149,314.60
2
152,284.60 2,970.00
149,314.60 100,000.00
6
2022 9 32,931.31
2022 9 57,000.00
61,533.24
= + - 28,398.07
69,238.41
100,000.00
161,688.16
= + + - 302,528.50
45
2-46
1
2019 2021
30%
2019 -2021 31.54%
2
149,314.60
100,000.00
3
2021
2022 9 30
120,401.28 3,134.91
15,185.68
1
1 2020
2016 -2019 6
33,485.57 41,740.90 58,657.52
78,442.85 386.54 426.41 368.43
327.40
46
2-47
10,235.20
2020 3 25
2 2021 A
2018 -2021 6 41.11% 48.22% 41.69%
42.52%
-3,308.12
22,471.65
2021 11 25
2
254,081.16
1
2020 2021
2
/
47
2-48
3
2020 2021
4
2019 2021 2022 2024
30.25
48
2-49
2020 2021
1
25.41 15.41
10.00
2
1 /
/
600
40% 2022
2022 620
49
2-50
2025 800
1100
2
/
5.3 2,600
3
50%
/
3
1
50
2-51
2020 2021
2
2022 9 30 32,931.31
57,000.00
61,533.23 2020 2021
3,533.23 49,000.00
9,000.00 2022 9
28,398.07
3
51
2-52
2022 9 30
2022 9 30
32,931.31
57,000.00
A 89,931.31
B 61,533.24
C=A-B 28,398.07
120,401.28
/ 23.59%
2020 2021 3,533.24
49,000.00 9,000.00
2022 9 30 32,931.31
57,000.00 89,931.31
61,533.24 28,398.07
120,401.28 23.59%
1
2
2018 60% 2020
40% 30,800.00
52
2-53
19,400.00 3 2022 5
21.74% 42,900.00
1
1
2
3
30%
4
5
2
2022 9 30
53
2-54
57,000.00 -
- 255.60 255.60
4,387.96 -
51,965.34 -
2,265.00 -
11,264.92 -
1
2022 9 30
2022.12.
1 10,000.00 2022.3.7
12
2022.10.
2 10,000.00 2022.4.8
10
2022.4.1 2022.10.
3 10,000.00
2 12
2022.4.2 2022.12.
4 10,000.00
2 12
2022.4.2 2022.10.
5 9,000.00
8 28
2022.5.1 2022.10.
6 1,000.00
9 19
2022.07. 2022.10.
7 3,500.00
CSDVY2022 11 21
18448
54
2-55
2022.07. 2022.10.
8 CSDVY202 3,500.00
11 21
21
8449
2
2022 9 30 255.60
2019 2022
9 30 255.60
3
2022 9 30 4,387.96
2022 9 30
4,387.88
0.09
4,387.96
2022 9 30
4
2022 9 30
55
2-56
2,017.34 49.00%
49,948.00 21.74%
2020 12
5
56
2-57
2020
2022 9 30
1,500.00 15.00%
760.00 19.00%
5.00 5.00%
2,265.00 - -
90%
57
2-58
2014 8
58
2-59
6
2022 9 30 11,264.92
2022 9 30
2,810.02
769.42
7,685.48
11,264.92
2022 9 30
255.60
0.09% 30%
3
1
59
2-60
2
3
4
5
6
2021.12. 2022.04.
1 5,000.00
27 01
2021.12. 2022.04.
2 5,000.00
27 01
2021.12. 2022.03.
3 10,000.00
29 30
60
2-61
-
2021
377 H
2021.12. 2022.02.
4 3,000.00
31 07
2022 9
2022.01. 2022.04.
5 10,000.00
05 06
2022.01. 2022.03.
6 5,000.00
07 31
2022.01. 2022.03.
7 5,000.00
17 31
2022.02. 2022.05.
8 CDs2236007 3,000.00
08 09
2022.03. 2022.12.
9 10,000.00
07 12
2022.04. 2022.10.
10 10,000.00
08 10
2022.04. 2022.10.
11 10,000.00
12 12
2022.04. 2022.12.
12 10,000.00
22 12
2022.04. 2022.10.
13 9,000.00
28 28
61
2-62
2022.10. 2022.12.
14 10,000.00
13 12
2022
2022.01. 2022.04.
15 2,000.00
10 11
220037
22JG3172
2022.03. 2022.06.
16 3 1,500.00
23 23
B
2022.04. 2022.07.
17 5,000.00
13 15
2022.05. 2022.10.
18 1,000.00
19 19
2022
2022.06. 2022.09.
19 3,000.00
20 20
221183
2022.07. 2022.10.
20 3,500.00
CSDVY2022 11 21
18448
2022.07. 2022.10.
21 CSDVY2022 3,500.00
11 21
1
8449
2022
2022.10. 2023.01.
22 5,000.00
18 18
222122
2022.10. 2023.01.
23 3,490.00
CSDVY2022 27 30
22697
2022.10. 2023.01.
24 3,510.00
CSDVY2022 27 31
22698
62
2-63
7
8
2022
2021 2020 2019
1-9
62.84 83.78 81.76 51.79
5.89 53.01 235.84 38.02
9.37% 63.27% 288.46% 73.40%
3,900.00 5,200.00 5,200.00 5,200.00
583.42 3,650.39 3,747.68 2,979.85
14.96% 70.20% 72.07% 57.30%
1 2022 1-9
63
2-64
2022 1-9
2 2022 1-9
2021
12 4
2021 12 5
2022 5 27
2022 1-5
2022 5 27
2022 6-9
2022 1-9
64
2-65
1
2019 2021 2019
-2021
2021 2020 2019
95.00% 95.00%
2
2019 2021
2021 2020 2019
96.92% 98.58% 89.72%
68.79% 56.85% 89.85%
87.98% 88.00% 99.39%
100.72%
67.30%
2022 1-9
65
2-66
1
2025 2020 10%
15%
2
2022
66
2-67
3
2022 5
67
2-68
1 2020
2 2020
2022 9 30
3 2021
2021
4
68
2-69
2022 9
5
6
7
8
9 2022 1-9
2022 1-9
1 2020
69
2-70
2 2021
3
30%
4
15.41 10
5
6
7
8
70
2-71
71
2-72