天津市房地产发展（集团）股份有限公司
审 计 报 告
中喜审字【2016】第 0721 号
中喜会计师事务所（特殊普通合伙）
地址：北京市东城区崇文门外大街11 号新成文化大厦A 座11 层
邮编：100062
电话：010-67085873
传真：010-67084147
邮箱：zhongxi_xz_cpa@163.cn
r:p ~ ~ tt Uffi $ ~ JiJi {~ J! it-il ~ i*}
ZHONGXI CPAs (SPECIAL GENERAL PARTNERSHIP)
it
9=J-I-El3 [201 6] ~ 0721 %
ft 1n *it 1 J§ 131t E8 :K 1f -m OHtP.tz: ttM c~ ~ ) JN 17t1f ~~ 0 i§J cI2J. r ran~ ":Km
/tJi" ) Wt9311Vcz, -§f52015if:12Jj 31 El E8-§-#~tz:ff:t f6r~V0~Fff:t 1~*~ 201 5if:JJt
E8-§-#~M*~M*~-§-#~~~a*~~~-*~-§-#JN*~~~~*JN
**X~~~* 12J.RWt %1~* 1311 o
~ fl U )fo 0 ft Yut~W;f %1~* t&:K!Jj ltJi 1fIg E8 ~ ff , l3:*~ ~ ff-§ M: 0 )nz: ~~ :1:
~%itft!X!U EfJ~J\l/E~fljUW:f%1~* #1t~~fJR.0 ft&E!k:: C2)i&it ~ j')tAf-tO~tH?16,~
E8~$~~. 12J.~M***~~~~~-~~m~~~E8m*m*o
=, ttffl~it!frll BJI!Jk~iiE ~ffJ;
1'1: JJ. 11': WHiE ~ ffJ;
:J<.iJ :5t :;~g l\f 1H\'f ~ ~ :fb. f~
- ~ ~ i~-~~r-fiti;1Jffdlll Ji, c=+ll!ll 3,911 ,330,000.00 1,636,650,000.00
X fMEi;IJ:fb. f~ Ji, c=+Iil 619,764.86 619,764.86
illti;IJ:fb.~1ht 7,211,970,526.41 6,929,220,086.27
~r-imi;IJ:fb.~:
*MfiliffJ; Ji, c=+i\ l 6,413,809,873.00 4,691 ,434,594.00
@ fgfjj!~ Ji, c=+-t l 5,136,362,719.87 1'191 ,378,190.13
Xcp, ft;tll9:
jj( ~ f!J!
* MEzfiffJ; Ji , c=+M 90,191.12 62,185.12
*MEzfilli\IiiTIJillf
~J!)j@ fiffJ;
JYiit:fb. f~ Ji, c=+tt.l 15,324,073.50 15,324,073.50
JKJ~i&A Ji, c::::+ l 919,067.00 658,800.00
)Kl~JiJi~f!l.ffl. fiJ! Ji, c+ll!l l 1,815,734.67 1,815,734.67
X fm~r- fiEZ;IJffl. fiJI Ji, c::::+-l 8,020,246.16 8,020,246.16
~r-illti;IJ:fb.~1ht 11 ,576,341 ,905.32 5,908,693,823.58
:fb.fft-)-it 18,788,312,431 .73 12,837,913,909.85
m':ff:#*XA:
Jl9:* Ji , C.=.+=l 1'105,700,000.00 1'105,700,000.00
X ftl!.:l:ZhHJl
Xtf': tt;tll9:
71< ~ f!J!
l3i*0f.R Ji, c::::+:::: l 2,205,241,832.32 2,205,241 ,832.32
~: J!i":(fll9:
X ftl!. tffi%i&A
~J!)j f~~
:?.\l.~0t.R Ji, c::::+m 295,527,059.22 295,527,059.22
-!Jl1: )X1.~1fE~
*:5t!!c~J ~EJ Ji, c::::+Iil 935,775,377.01 982,262,602.56
JJ:lJJI'fffl:0iflm':ff:#ttA1l"tr 4,542,244,268.55 4,588,731,494.10
:J;-Ii&Jl9::$:l:ZA 1,060,456,434.29 1,353,565,011.03
3T:ff:#*XA1l"tr 5,602,700,702.84 5,942,296,505.13
:fb. fiUPm':ff:#ttA.!,t it 24,391 ,013,134.57 18,780,210,414.98
..
r~i~
~MM***Ma:t,]*M***~illdR:5t
li>EitiJlJ., U4>tt Ifi'Jitllt A, i \, ~ 4>tt1Jll<>Jitllt A,
~F=fft~*
2015:12~ 31 B
~m ~mm~F~~c~>&~~~0~
:q)j§ llfttl: M*~~ 1-:fJJ~~
rAii9J~F =
m ffi ~~ 530,235,730.46 42,890,136.06
~0ftfum~~x~~~A~Mm~~~MmF
1~rj::~~!l!mF
@ ~1l~1J.!i
@ ~1l9*~ +n, (-) 3,629,063.1 8 3,629,063.18
r.vH-t~rm 2,259,202.14 2,259,202.14
@~1c;ftl,@.
@~1c&;ftl 6,911,462.49 4,889,269.60
X1th@~Ux +n, c-= > 5,986,119,306.39 3,304,91 8,610.80
ff.m 384,544,714.42 514,363,845.54
tiJ7t~~~1'H~~mF
- :r*J~iJM~~~At~mF
X 1th Ati9J ~ 1" 86,922,734.42 82,685,498.7 4
rAti9J ~F1tit 7,000,622,213.50 3,955,635,626.06
~~mti9J~F:
PJf#t:ei!l'~MmF 7,967,115.00 7,967,11 5.00
~~.~tlMt9:m
*MS~1l~
*M&;&t9:m +n, c.=:> 5,634,854,585.64 4,119,307,994.25
t9:mttm±mF 709,328,980.80 745,998,246.81
lf!IJmt= 72,663,577.91 86,296,210.71
rntif
If!1o/Jm
lf!IJmFm:FI
j::F 'tij:: !lo/.1 mt=
11r~mt=
x%mt= 6,211,561.54 6,355,181.46
tf~~t:e
lli1!t
*M~~~ffl 6,982,804.78 8,750,804.78
JSi~?M~f mt= 15,029,126.56 15,109,939.70
X1th~~At~~t=
~~rAii;IJ ~ 1"1tit 6,453,037,752.23 4,989,785,492.71
~ F.~it 13,453,659,965.73 8,945,421 '11 8.77
~rz:~~* (~)
20 1 5~12JJ 31 B
lli!8 llfttt ~*~~ ~:fn~~
mtl;!Jffi:!l:
mJ!Afi§'*J\ 335,600,000.00
~0ft~-* ~~X~~*A~~--~*M~ffl
t{i'1::*~~~ 1m
lstzfi ~t!S
Jstz119U!k 198,698,768.51 337,925,598.05
ffi~~~J9i 337,906,392.97 432,221 ,033.50
lstzfilfRIMM 404,469.56 577,354.63
Jstz?it~St~ 2,950,031 .25 11 ,911 ,305.57
~stzfitv .e. 160,533,333.33 71 ,200,000.00
lstz1i!lH U 72,832,103.34 59,576,281 .64
XftP.Jstzfi~ 21 1,396,827.53 1,394,248,108.42
:JVJ 7t:lW!
tJVIH~~il' !i'ilft ~~ i1>Wl
f,l?:Jt!l.tUV ~ l±l
7H~i'ltf!l
'.§'~fll.~.&llft:!m Ji, <~ +-t) 249,014,875.08 210,630,994.28
fl!li!i'ltf!l Ji, <~ + )\.) 139,172,642.93 126,355,111.20
'l§l'I.mi'ltf!l Ji, c~+ tu 165,430,740.13 151 ,066,833.94
~i~i'liffl Ji, <11!1+ ) 160,002,675.19 139,220,089.17
~ f'~ i1H9l $IC Ji, m+- ) 868,000.63 -234,409.03
~ . 0 ft~ m~~~GC$fe ~- ~-~)
1.2:~ 4ll:G c $1C~ - ~m Ji, m+.= ) -3,687,598.81 2,356,969.44
;tttf', ~--~~ ~ il'~ ~~ 1.li:~~G -4,453,408.61 -2,907,019.22
1:.5Mll:G < $1( ~ "-" ~-m
~. tf)jk'f!JW! < 7~~ - ~ ~ m 216,682,516.63 431 ,366,480.62
:!JO: '.§'~5'r4ll:.A Ji, CI!!J+.:::) 84,043,886.60 689,643.74
;tt;tV~'fJ 4,494,808.10 168,363,178.81
j>~Jllt*t9lG 177,765,487.55 139,143,916.53
i\ ,;Jt-ft!!t;J;ifljj(.ttfi9~ Fo ?t~
a I* iiJ *1l*fl9;tt-ft!!t;J;ifi&.tta9~Fo?t~
(-) ~f~f'~~~
2. ~G:1.(f 1~1.ll:~.l!i-i:!l:H~a~~ittG ~ ;tt iffi~il'~G9='.$1l ~ ffiW!
3. jl;-fffi
<=) ~ f~Jllt* ~ ~il'4ll:§.~W! 177,765,487.55 139,143,916.53
}\., ~!llti&.tt :
(-) *&lllt 4ll:§(~/Jllt) 0.15
<=) f.li;ff&Jllt 4ll:§ (Jt/Jllt) 0.15
;ito
:q)i§ ffli'± *Wh~li J:M~Ii
-,lf.\Ill&.A +.li, Cll!D 430,424,359.35 2,153,873,084.58
~: gill:PX;* +.li, ( [ll ) 230,082,485.61 1,648,433,593.73
gill:f>l.~litllltno 26,086,727.24 126,379,223.01
f~~~ffl 15,291,681.96 46,769,526.33
~:FI~ffl 97,420,934.45 88,208,241.27
~;t~~ffl 170,546,642.19 154,129,150.09
:8i 1" ~ flt.P:l ~ 164,572.43 -1,049,802.69
;IJQ: 0ft~{l~~~~(~~"-"~~~)
W::oi~~ (fftl~~ n -" ~~J'tl) +.li, ( .li) -1,665,405.92 -891 ,493.62
~~ , m~ill:~~-~ill:~W:~~ -4,453,408.61 -2,907,019.22
=,W.\Il~~<~~~"-"%~ftl 110,834,090.45 90,1 11,659.22
no: Will::SH~.A 83,624,500.99 153,607.56
~~' ~FAi:~:oif'!L!:.'!.:fH~ 1,645.00 97,607.56
~: Will:5'r~tl:l 83,330.86 93,228.53
- ~~: ~F!rE~:oif'!L!:lH.P:l~
~,~~Aii<~~Aii~"-"%~ft)
79,829.44
27,292,920.32
93,228.53
90,172,038.25
~: JiM~f>l. ~ ffl 80,813.14 23,271,423.35
[ll, ~*'J~ (~~~~ "-" %~~J) 27 ,373,733.46 66,900,614.90
Ji,jt.ftB~itl&~aJi\~ 2,268,759,300.11 1,681 ,409,319.81
~? :rt~lD ji'ij,illc{t J)H~:Jjjj ~~ Jlol@i
[l;)'f:9HlHrfi\l'~~~JJol!9i
[I;) !!;fiE.~ iM!tfl.i'tJ tJl; A!5i ~ flt ~ JlD l@i
4HrJJ)j(~~Htliil~~~fllfiJi\~
r&JrJ :fl}f~H~ .illc ~HJI'. ~ flt l!9i
~f' fi~~&t:2:55t ~ flt~Jlol@i
~I~0ft~m*H!!;~Z;/J*A ~ ~-AfiJi\~
tJl:A!5i~flt~1.JDl@i
@IWJ.illc~ 55t~flt:lillJJol!9i
4iliiJflJi\~ Ji, m-t-7\ ) 1 2,835,864,747.56 2,246,198,264.74
~'A'mZ;/JJ.W.~im:A,Ht- 5,104,624,047.67 3,927,795,903.41
Y!IJ~i\li"'l>' tH':%'~51:1tflJi\~ 5,144,348,301 .97 4,840,963,455.89
~ f' 17HP:&~il'P: flt:lillJJDl@i
1~ 9=' :'ktiHrW liil.illcil'P::Jlli flt:lill JlDl@i
51:11 J)j\~~.g. liil~N*X:t!ii flJi\~
5/:ftflj,~" .f-~~&1ffl~fiJi\~
51:11~$ttfrJfiJi\~ 125,753,310.68 121 ,602,823.95
51:1tfiJi\~
~fllt:2:55tr&A4UJfiJI'.~ 765,809.80 5,263,988.66
~I~~Ri""-~%mi""W!tf!E.*Mmf"=r&l§lfiB
4UJXf!E.!j:f':2:mmi9J1l;')CflJI'.~
ttBfmZ;/JJ.W.~im:A ,Ht 845,688.38 5,341 ,898.66
Y!IJ~~-F-~%mFW!tflE*MmF51:1tfiJI'.~
ttBfmZ;I)Jj\\~mt tH 'Ht 506,148,397.32 4,763,992.10
ttBfmZ;I]f"=~flJI'.~ 29,800,000.00 96,080,000.00
XJI'.~ Ji, m-t/\) 3 96,491 ,500.00 15,205,000.00
~BfmZ;I]Jj\\~im:A,Ht- 11 ,250,579,339.62 5,451 ,940,000.00
f~jffl~ 51: ftfiJI'.~ 3,687,112,560.62 3,852,820,406.00
~~~~-~M-M1t~A51:1tfiJI'.~ Ji, m-t-7\ ) 4 91 ,762,561 .80 137,364,888.62
~BfmZ;I)Jj\\~mttH,Ht 4,760,871,664.29 4,700,594,023.82
~BfmZ;I]f"=~(!(JJj\\~~flttli 6,489,707,675.33 751 ,345,976.18
~-~*~Z;/J~J.W.~&Jj\\~~~~(!(J~~
Ji, Jj\\~.&Jj\\~~~~fl>Jt:bofilli 2,378,876,593.66 2,484,447 ,841 .90
J.Jo: MW>JI'.~&>JI'.~~fil'!!m>itl@i 661 ,619,956.13 3, 146,067,798.03
7\, ~IIJ:*Jj\\~.&Jj\\~~~~~filli 3,040,496,549.79 661,619,956.13
2015~~
~I§ Jlltr± *M~Ii _tWJ~Ii
-, r1fml;IJf'~(!(J:fJ.i\~lt:a,
tf!l~ifli~- m1~~~~~iV(!(JlJR.~ 310,642,921.82 241 ,340,347.75
~~iV(!(J~>t~~~
~~iV~1tP.~~~ml;IJ:ff~(!(JlJR.~ 8,730,088,492.50 4,735,359,878.34
~'l'ml;IJJli\~ltA/J,tt 9,040,731 ,414.32 4,976,700,226.09
~~iflj~, ~~~~j:ft(!(Jl}R.~ 899,821 ,914.89 172,077,279.07
j: 11~ JU\I !J-.&;/:J li.Hij: 1i(!(JlJR.~ 87,088,125.07 80,808,213.89
j:ft(j(j~J9i*>l.~ 47,084,752.33 31 ,640,125.21
j:ft~1m~~~ml;IJ:ff~(!(JlJR.~ 11,407,427,922.41 4,468,062,980.11
~gml;IJJli\~ltt!H'tt 12,441,422,714.70 4, 752,588,598.28
~'lfml;IJf'~(!(J:fJ.i\~lt:l:?tli -3,400,691,300.38 224,111,627.81
=- ~!lfml;IJf'~(!(J:fJ.i\~lt:l:,
4~@JN:~4HV(!(JlJR.~
Illl1~N:~ ~~~ ~~iV (!(JlJR.~ 765,809.80 249,043.50
~-~~~f',~%~f'~~~*M~f'~@J(!(J~~~- 2,300.00 61 ,920.00
~-~0~.&~~~~-~~~(j(j~~~-
4~iV~1m ~N:~mzt~J:ff~(!(JlJR.~
~!lfml;IJJli\~ltA/J'tt 768,109.80 310,963.50
~-~~~f',~%~f'~~~*M~f'j:ft(!(J~~ 1,025,440.00 202,116.40
N:~j:ft(!(Jl}R.~ 1,520,000,000.00 100,000,000.00
_.. I\)l-~0~.&~~~~-~j:ft(j(j~~~-
j: 1i~1tP.~N~mzt~J:ff~(!(JlJR.~
~!lfml;IJJli\~lttll/J,tt 1,521,025,440.00 100,202,116.40
~!lfmzt~Jf'~(!(J:fJ.i\~lt:t?tli -1 ,520,257,330.20 99,891 '152.90
=., !lfmzt~Jf'~(j(j:fJ.i\~lt:l::
Ji&~N:~~iV(!(J~~
Illl1~fU.X~iV(!(JlJR.~ 2,900,000,000.00 415,600,000.00
1Hf1~~~iV(!(JlJR.~ 3,936,720,000.00 1'190,300,000.00
~iV~1lli~*~mzt~J:ff~(!(JlJR.~
~!lfmzt~Jlli\~ltA/J,tt 6,836,720,000.00 1,605,900,000.00
1~~1~~j:ft(!(Jl}R.~ 935,600,000.00 2,222,580,000.00
*~ft~,~~-~1-t~Aj:ft(!(J~~ 472,536,475.02 310,915,986.46
j:ft~11R~*~mzt~J:ff~(!(J~~ 20,289,300.00 1,215,026.66
!lfml;IJlli\~lttll/J,tt 1,428,425,775.02 2,534,711,013.12
!lfml;IJf'~(j(j:fJ.i\~lt:t?tli 5,408,294,224.98 928,811 ,013.12
~,~$~1;1JM:fJil.~.&lli\~~~~(!(J~~
:n., lli\~.&lli\~~~~?titl:1.mli 487,345,594.40 -804,590,538.21
:bo , M:tJHJR.~.&l.IR.~~11l'!lo/.J~t9l 42,890,136.06 847,480,674.27
-J\,WJ*lli\~.&lli\~~~~~li 530,235,730.46 42,890,136.06
J ~ \t ) ~ ~
1t1f3f~~;&~1tl;IJ*
2015~/.l
M~ ~*M *~~c m)affi~~0~ $fft, AR.ffi -u
;;$:J11l
~3Jiii-TSJ~"--IM!1\Hll.trii:
!ViE! &I/&
iN;;$:
!tft!l;fll.trii:IA
!il';;$:~t.Q
li'IG: !tft!l
~J9liill~ Ei:IF-~t.Q
-mt *7H'ii'. JN::ll<;fll.frii:
M':ffit;fll.trii:frit
ft%!llt ,:J<~i!Jl !tft!l Jti;.ffJN: t'f.{rqj(frii: JXI.ilfti'!t~ Ofijifjj
- ,J::4'J11l ;f<1*~ 1,105,700,000.00 2,205,241 ,832.32 295,527,059.22 982,262,602.56 1,353,565,011 .03 5,942,296,505.13
tJu, 4l;it i!.&Jil'~
lliJJ11lt;\:ljjiE
li'.l - ~lji!Jr':(E~{r;lf
!tit!!
=,:;;$:4'J11l:W1*~ 1,105,700,000.00 2,205,241,832.32 295,527,059.22 982,262,602.56 1,353,565,011.03 5,942,296,505.13
.=., :;;$:J11llt~1!:~~~ <~Y!!.I."-"~~m 46,487,225.55 -293,1 08,576.74 339,595,802.29
(-) !.*fr qj(frii:.~Wi 4,494,808.10 177,765,487.55 182,260,295.65
<=) ?Ji:ffit19:A'fllli'JG&!il';;$: -470,200,000.00 -470,200,000.00
1. !llt:ll!&
:1\ft!l~~IA :1\ft!l - !G: ffrfl"ff~~itit
JN:;t-tli 1'105,700,000.00 2,205,241,832.32 288,836,997.73 865,122,763.47 1,118,929,921 .87 #VALUE I
)Jlh ~ it il!dl\'501!
!lu Wli!Hl< !I! JE
[6J - )';'I!iiff :it !~tit#
:1\ft!l
-- *~~:t'J>t-tll 1'105,700,000.00 2,205,241,832.32 288,836,997.73 865,122,763.47 1,118,929,921 .87 5,583,831 ,515.39
-=:, ;!!J." -" ~ IAJ!Jl 6,690,061 .49 117,1 39,839.09 234,635,089.16 358,464,989.74
(-) !*iti&~ .~i!i 168,363,178.81 139,143,916.53 307,507,095.34
C: J Jilifl"~iJtA~~:J>l!t;i
4. :1\ft!l
(-) 'f'JifiJ :$1-llG 6,690,061.49 -51,223,339.72 -588,827.37 45,122,105.60
1. m!IJ.iil.>it~~ 6,690,061.49 -6,690,061.49
2. m!IJ. -JG:JX\~i1t ~
3. ~ffrfl"~ CiiltJN*) rt-l:$1-llC 44,228,000.00 -588,827.37 -44,816,827.37
4 :1\ft!l -305,278.23 305,278.23
<11!1) ffrfl"ff~~Jilllll;a~
1. l1t;<$:~~Wtl1t;~~.,tp;
4. :1\ft!l
C1i) '!fl9ifoll~
1. ;!it*
1. lll1:*lltl\'ll'illilll1:
2.it1t!!:fX~IAt.l''ff~lltl\!it*
3. lll1:f7t~Nitl\1Ji'ff~:tt~l'fl:it119!
4. itft!!
<.=:.) ~J ili11tft~ -50,662,200.00 50,862,200.00
1. tll\I!Jt?M~0W-
2. '.!t!Ji'ff~ (oJt/ll1:*) l'fl1t~ 50,662,200.00 -50,862,200.00
3. it1t!!
<11!D 1Ji'ffI<~IIi 1,105,700,000.00 2,205,127,733.83 291,919,957.69 411 ,977,863.70 4,014,725,555.22
~~~~
Fo'ft~***''fti1~*~r.!ll./'Gil1t.
l!~itH ( ~~ ~-*iti~~A, ~t~)~\ ifit:lnl'ijfAiU:
) ) ~ 1 ) ) l
JW:fl#:&~3e~*
2015~/.lr
"f!IU'I' "J - 1- 1.!1. ,, ,-r u ~ '"""' ,......_, ~'" '""- 1'1.0 ' ,....._ ,n n ~ ,- -~ - - .!1. ...... , ....
J:Jtll
tm l'l itft!ltll:tti,A,
JR$: ~:<$:0~ ~' J1f!R itft!li*il-<&:tt ~tmfU !l.'i>it0~ **ll~flj ~Jj ffi~*tll:ttil-it
tlt$'GJR zidUi itft!l
- , J:~M>I<>ittli 1,105,700,000.00 2,205,127,733.83 285,229,896.20 474,231,243.75 4,070,288,873.78
JJO, ~itii&J!t'lt:l!!
ilUJtll ~Hlf'l! if
jtft!l
=- $:~M:W~tli 1,105,700,000.00 2,205,127,733.83 285,229,896.20 474,231,243.75 4,070,288,873.78
.=:, ;t>Mlll!R~ili.J~tli < l'R~\li." -"~~11J l 6,690,061 .49 15,982,553.41 22,672,614.90
(-) tiiit0~ 6,690,061 .49 -6,690,061.49
2. Mffi~* it0~~lti!R$: (!ii(JR$:)
3. !l.'i>it0~ '11Ff~?t.O\
4. itfl!l
JOIM>I<~tli 1,105,700,000.00 2,205,127,733.83 291 ,919,957.69 490,213,797.16 4,092,961,488.68
i) ~u~1 *J iZ!~
FollltJHH IU (Io- o G
s
1! 1JJ} ~ 110101016535959 G
_:....,.
1tE±~~tl
Pl. :ti.. a ~VL 20131f:11J=J2813
* 1* wr ~i zo13~11!12aB~ :WJ .
If te ~ m ~.::.:r
-:. -i,,...
'' .
' . ,;. 2015
~ '
",
.
'1 ..
' '
' '
"' ~t*'
~'
'
j\., '
/ ,
,, ; . ' .... < ."
_{ ..
!'''-';
1~.
~
~;.-,:
'\ } .
\ , ';.
'~"~ .
-:: ...
. ~- .
~,
!'
...,
'
'
1,[- .
\
1..
;::..~
.:"'.
...
1,. .
.. ..., . ~~
'\~- -~
.
. .;, ..
"";;