意见反馈 手机随时随地看行情
  • 公司公告

公司公告

[临时公告]恒立钻具:2022年度审计报告2023-04-18  

                        2022

       [2023]   ZE10128
2022   01   01   2022   12   31




                                   1-5




                                   1-2


                                    3


                                    4


                                   5-6


                                  1-84
                                          [2023]   ZE10128




       2022   12   31                    2022



                        2022   12   31
2022




                           1
                                “
                 ”   “             1
                           ”
            2022                     2
20,399.38



                                     3




                                     4




                                     5



                                     6




2022   12   31

31,489.72                            1
5,843.70

                                     2



                                         2
       3




       4




       5




2022




           3
4
(   )
                                                              “       ” “           ”          2001      9
        27                                               19
             400.00         2015        11      27                                          2016   4   25
                                                                       2022       12        8
                                                                   9142010073106629X0




                                                                   5




                                             2023    4    17


(   )
        1
             2001       9      27                                                      19
                      400.00
                                    [2001]076


                                                                              350.00                      87.50%

                                                                                4.00                        1.00%

                                                                                9.00                        2.25%

                                                                                8.50                      2.125%

                                                                                2.00                        0.50%

                                                                                1.00                        0.25%

                                                                                5.00                        1.25%

                                                                                3.00                        0.75%


                                                              1
                                                            1.00                 0.25%

                                                            1.00                 0.25%

                                                            2.00                 0.50%

                                                            4.00                 1.00%

                                                            1.00                 0.25%

                                                            1.00                 0.25%

                                                            0.50                0.125%

                                                            1.00                 0.25%

                                                            1.00                 0.25%

                                                            2.00                 0.50%

                                                            2.00                 0.50%

                                                            1.00                 0.25%

                                                          400.00               100.00%



2
    2004         6        30


        [2004]562                                                          <
                                                                   >
    [2002]859
                                      [2004]17
                                                                                 “
           ”
                               [2003]41
                                                             [2003]174
                     2004
            19%                                                                68.5%
                                                     26
                                          19
                     16


                                                                   10.5%
            26

                                                 2
                              26
                              7        26
        2004     11     30
                             19%
68.5%




                                            19.00%

                                            26.00%           1.25%

                                            22.75%
               87.50%
                                            18.00%

                                            0.75%            0.25%

                                            1.00%

               1.00%

               0.25%                        1.75%

               0.50%

               0.50%
                                            2.75%
               2.25%

               0.25%

               1.00%

               0.25%

               0.25%

               0.125%

               0.25%                        6.00%            0.5%

               0.25%

               2.125%

               0.50%

               0.25%

               0.75%

               98.00%                       98.00%   2.00%



                                   3
2004   12   1
2004   12   30




                      76.00   19.00%

                     109.00   27.25%

                      91.00   22.75%

                      72.00   18.00%

                      26.00    6.50%

                      11.00    2.75%

                      11.00    2.75%

                       4.00    1.00%

                     400.00   100.00%




                      76.00   19.00%

                      70.00   17.50%

                      75.00   18.75%

                      19.00    4.75%

                      20.00    5.00%

                      12.50   3.125%

                       6.50   1.625%

                       1.00    0.25%

                       5.50   1.375%

                       5.50   1.375%

                       3.00    0.75%

                       4.50   1.125%

                       7.50   1.875%

                       4.50   1.125%

                       4.50   1.125%

                       7.00    1.75%



                 4
                  9.50   2.375%

                  5.50   1.375%

                 10.50   2.625%

                 13.50   3.375%

                  5.00    1.25%

                  5.00    1.25%

                  4.50   1.125%

                  4.50   1.125%

                  4.50   1.125%

                  5.00    1.25%

                  4.50   1.125%

                  6.00    1.50%

                400.00   100.00%




   %      %

                         1.375%
18.75    4.00
                         2.625%

                         1.875%

                          1.75%

                         1.375%

17.50    9.75            1.375%

                         1.125%

                         1.125%

                         1.125%

                         0.375%

                         2.375%

                         3.375%
 4.75   13.25
                          1.25%

                          1.25%

                         1.125%



          5
                           %                %

                                                                               1.125%

                                                                               1.125%

                                                                               1.25%

                         0.25              0.75                                0.75%

                        1.625              1.13                                1.125%

                         5.00              1.50                                1.50%

                         2.75

                       50.625            30.375                               30.375%



3
    2006     10   31




           19%                                    2006        11   15


      14%                                                5%
    2006     11   3
      1%                0.75%
    2006    11    21
                       1.75%    0.75%
    2006     11   21
                                                                        19%




                                        14.00%                                14.00%

                                        5.00%

                                        1.75%                                  7.5%

                                        0.75%

                                        1.00%                                 1.00%

                                        22.50%                                22.50%


                                            6
2006   11   30
                 28       26            8             6




                               139.00       34.75%

                               151.00       37.75%

                                65.00       16.25%

                                23.00        5.75%

                                11.00        2.75%

                                11.00        2.75%

                               400.00       100.00%




                               100.00       25.00%

                               132.00       33.00%

                                12.00        3.00%

                                17.00        4.25%

                                12.50       3.125%

                                 6.50       1.625%

                                 5.50       1.375%

                                 5.50       1.375%

                                 3.00        0.75%

                                 4.50       1.125%

                                 7.50       1.875%

                                 4.50       1.125%

                                 4.50       1.125%

                                 7.00        1.75%

                                 9.50       2.375%

                                 5.50       1.375%

                                10.50       2.625%

                                13.50       3.375%

                                 5.00        1.25%



                      7
                            5.00   1.25%

                            4.50   1.125%

                            4.50   1.125%

                            4.50   1.125%

                            5.00   1.25%

                            4.50   1.125%

                            6.00   1.50%

                          400.00    100%




                                     1.375%

33.00%       4.75%                   2.625%

                                      0.75%

                                     1.875%

                                      1.75%

                                     1.375%

25.00%       9.75%                   1.375%

                                     1.125%

                                     1.125%

                                     1.125%

                                     0.375%

                                     2.375%

                                     3.375%

                                      1.25%

3.00%        13.25%                   1.25%

                                     1.125%

                                     1.125%

                                     1.125%

                                      1.25%

    1.625%       1.125%              1.125%

     4.25%        1.50%               1.50%



                  8
                       2.75%              0.00

                    69.625%       30.375%                            30.375%



4
    2012   4   20
               5.75%           1.5%


    2012   4   20




                                                           65.00   16.25%

                                                           23.00    5.75%

                                                          151.00   37.75%

                                                          139.00   34.75%

                                                           11.00    2.75%

                                                           11.00    2.75%

                                                          400.00   100.00%




                                                 100.00            25.00%

                                                 132.00            33.00%

                                                  12.00             3.00%

                                                  12.50            3.125%

                                                   6.50            1.625%

                                                   5.50            1.375%

                                                   5.50            1.375%

                                                   3.00             0.75%

                                                  21.50            5.375%

                                                   7.50            1.875%

                                                   4.50            1.125%

                                                   4.50            1.125%



                                      9
                    7.00    1.75%

                    9.50   2.375%

                    5.50   1.375%

                   10.50   2.625%

                   13.50   3.375%

                    5.00    1.25%

                    5.00    1.25%

                    4.50   1.125%

                    4.50   1.125%

                    4.50   1.125%

                    5.00    1.25%

                    4.50   1.125%

                    6.00    1.50%

                  400.00   100.00%




                           1.375%

33.00%    4.75%            2.625%

                            0.75%

                           1.875%

                            1.75%

                           1.375%

25.00%    9.75%            1.375%

                           1.125%

                           1.125%

                           1.125%

                           0.375%

                           2.375%

3.00%    13.25%            3.375%

                            1.25%

                            1.25%



         10
                                                              1.125%

                                                              1.125%

                                                              1.125%

                                                               1.25%

                        1.625%             1.125%             1.125%

                         2.75%

                         4.25%              1.50%              1.50%

                        69.625%            30.375%            30.375%



5
    2012   5     15     2012      5   27
               1.125%   2.625%




                                                     100.00      25.00%

                                                     142.50     35.625%

                                                      16.50      4.125%

                                                      12.50      3.125%

                                                       6.50      1.625%

                                                       5.50      1.375%

                                                       5.50      1.375%

                                                       3.00       0.75%

                                                      21.50      5.375%

                                                       7.50      1.875%

                                                       4.50      1.125%

                                                       4.50      1.125%

                                                       7.00       1.75%

                                                       9.50      2.375%

                                                       5.50      1.375%

                                                      13.50      3.375%

                                                       5.00       1.25%

                                                       5.00       1.25%




                                           11
                       4.50   1.125%

                       4.50   1.125%

                       5.00    1.25%

                       4.50   1.125%

                       6.00    1.50%

                     400.00   100.00%



6


    1   /




            155.00     8.50    163.50

            149.00    39.00    188.00

             51.80    -1.50     50.30

             49.20    -9.50     39.70

             74.80   -13.50     61.30

             30.00    -6.00     24.00

             44.00    -7.50     36.50

             21.36     1.50     22.86

             35.20    -7.00     28.20

             22.00     4.50     26.50

             30.80    -5.50     25.30

             28.60    -5.50     23.10

             24.00    -5.50     18.50

             19.80    -3.00     16.80

             22.00    -5.00     17.00

             22.00    -5.00     17.00

             22.00    -5.00     17.00

             22.40    -4.50     17.90

             19.80    -4.50     15.30

             19.80    -4.50     15.30




             12
                                 19.80                 -4.50             15.30

                                  8.80                 -4.50              4.30

                                                       48.50             48.50

                                892.16                                  892.16




  174.40
                                                                        17
           1       /


                                                                         26.40

                                                                         13.20

                                                                          8.80

                                                                          8.80

                                                                          8.80

                                                                         10.56

                                                                         10.56

                                                                          8.80

                                                                         16.40

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                          2.64

                                                                        133.44



2015   8                                   2015
                       400.00         1,600.00
2015   8       4                                  “           [2015]   8-001



                                 13
       ”                2015   8     4




     1,200.00
     2015       8   17




1                                    65.00   4.0625%

2                                    44.36   2.7725%

3                                   306.00   19.125%

4                                   288.00   18.00%

5                                    62.80   3.925%

6                                    33.00   2.0625%

7                                    49.20   3.075%

8                                    74.80   4.675%

9                                    30.00   1.875%

10                                   44.00    2.75%

11                                   35.20    2.20%

12                                   30.80   1.925%

13                                   28.60   1.7875%

14                                   24.00    1.50%

15                                   19.80   1.2375%

16                                   26.40    1.65%

17                                   22.00   1.375%

18                                   22.00   1.375%

19                                   22.00   1.375%

20                                   22.40    1.40%

21                                   19.80   1.2375%

22                                   19.80   1.2375%

23                                   19.80   1.2375%


                                14
    24                                   13.20   0.825%

    25                                    8.80    0.55%

    26                                    8.80    0.55%

    27                                    8.80    0.55%

    28                                    8.80    0.55%

    29                                   10.56    0.66%

    30                                   10.56    0.66%

    31                                    8.80    0.55%

    32                                   16.40   1.025%

    33                                    2.64   0.165%

    34                                    2.64   0.165%

    35                                    2.64   0.165%

    36                                    2.64   0.165%

    37                                    2.64   0.165%

    38                                    2.64   0.165%

    39                                    2.64   0.165%

    40                                    2.64   0.165%

    41                               174.40      10.90%

                                    1,600.00     100.00%



7
         2015     8      15
                1.875%         30                2.1875%
                          35


         2015     9      14




    1                                306.00      19.125%

    2                                288.00      18.00%

    3                                    62.80   3.925%

    4                                    44.36   2.773%



                                    15
5         33.00   2.063%

6         60.00   3.75%

7         57.40   3.588%

8         49.20   3.075%

9         74.80   4.675%

10        44.00   2.75%

11        35.20   2.20%

12        30.80   1.925%

13        28.60   1.788%

14        24.00   1.50%

15        19.80   1.238%

16        26.40   1.65%

17        22.00   1.375%

18        22.00   1.375%

19        22.00   1.375%

20        19.80   1.238%

21        19.80   1.238%

22        19.80   1.238%

23        13.20   0.825%

24         8.80   0.55%

25         8.80   0.55%

26         8.80   0.55%

27         8.80   0.55%

28        10.56   0.66%

29        10.56   0.66%

30         8.80   0.55%

31        16.40   1.025%

32         2.64   0.165%

33         2.64   0.165%

34         2.64   0.165%

35         2.64   0.165%

36         2.64   0.165%




     16
        37                                           2.64            0.165%

        38                                           2.64            0.165%

        39                                           2.64            0.165%

        40                                       174.40              10.90%

                                                1,600.00            100.00%



8
             2015     10       13             2015
                                                                       2015
               8     31                        1 0.654530744     2,400.00
                               1
                                       2015       10        15        (
                      )              (2015)    750572                  2015
                10        15
                2,400 .00
             2015     11       27
                9142010073106629X0




    1                                           459.00              19.125%

    2                                           432.00               18.00%

    3                                           261.60               10.90%

    4                                           112.20               4.675%

    5                                            94.20               3.925%

    6                                            90.00                3.75%

    7                                            86.10              3.5875%

    8                                            73.80               3.075%

    9                                            66.54              2.7725%

    10                                           66.00                2.75%

    11                                           52.80                2.20%

    12                                           49.50              2.0625%

    13                                           46.20               1.925%



                                                17
    14                             42.90    1.7875%

    15                             39.60     1.65%

    16                             36.00     1.50%

    17                             33.00    1.375%

    18                             33.00    1.375%

    19                             33.00    1.375%

    20                             13.20     0.55%

    21                             29.70    1.2375%

    22                             29.70    1.2375%

    23                             29.70    1.2375%

    24                             29.70    1.2375%

    25                             24.60    1.025%

    26                             19.80    0.825%

    27                             15.84     0.66%

    28                             15.84     0.66%

    29                             13.20     0.55%

    30                             13.20     0.55%

    31                             13.20     0.55%

    32                             13.20     0.55%

    33                               3.96   0.165%

    34                               3.96   0.165%

    35                               3.96   0.165%

    36                               3.96   0.165%

    37                               3.96   0.165%

    38                               3.96   0.165%

    39                               3.96   0.165%

    40                               3.96   0.165%

                                 2,400.00   100.00%



9
         2015   12   18   2015


         2016    3   25

                                  18
                          [2016]2398




10
     2020    4      20                    2020
                                        140.00                                                 1
                          7.50               2020        5        14
                                                                          1,050.00
       937.50                         125.00                        37.50                          5
            37.50                        5                          37.50                          5
                            140.00                   910.00
                                                                                      [2020]       0026


                                                                  2,540.00           2020      6       4




11
     2021    5      18                    2020
        2,540.00                                             10                  4          10             3
                     1,016.00                       762.00
            4,318.00


12
     2021    10      30                   2021
                                        4,147,100                                              1
                          11.58              2021        12         2


                                 48,023,418.00
     19,999,818.00                      1,727,100
                         28,023,600.00                            2,420,000
     4,147,100.00                 43,876,318.00
                                                                        [2021]       0062




                                                    19
                                                              4,732.71         2021        12     20




        13
             2022         4   13             2022
                                                    14,000,000                         2022       9
                  2                                       2022       41
                                    2022      10     26


                                              [2022]2582
                                       14,000,000                                   14.20
                                            198,800,000.00                         20,039,629.29
                                   178,760,370.71                         14,000,000.00
                                    164,760,370.71
                                   [2022]    ZE10666                        2022      12    2


                                                [2022]253                                  2022
             12       8




(   )
                                                       ——




        15   ——


(   )




                                                     20
(   )
                                                         2022
            12       31                      2022


(   )
                 1        1        12   31


(   )
                              12


(   )




(   )




            1
            2
            3
            4
            5




(   )




(   )
        1




                                                    21
        2




(   )


        1




            22
    1
    2




    3


2
        1




        2




            23
    3




    4




    5




    6




3




        24
    1
    2




    1
    2




4




        25
5




6




                            12




                       30




    14        (2017)




         26
(   )
        1




        2




        3




            27
            4




            5
                    1
                    2


(   )
            1




            2
                             6




(       )




                1
                2




                        28
(   )
        1




        2




        3
            1




                (        )




                    29
            2




(   )
        1




            1
            2




        2




                30
                              %           %

                     20   3       4.85

                     10   3       9.70

                     4    3       24.25

                     3    3       32.33



        3




(   )




(   )
        1




        2




            1


            2
            3




                31
        3


                3




        4




(   )
        1
            1




            2




                    32
        2



                  50        0%


                  10        0%




        3




        4




            (1)
            (2)
            (3)




            (4)


            (5)




(   )




                       33
(   )




(   )




(   )
        1




        2
            1




                    /
                /


            2




                        34
    3




(   )


        1
        2
        3




            35
(   )




    1




    2




        36
(   )
    1




        37
    2




        1




        2




            FOB CIF




(   )




               38
    1
    2




(   )
    1




    2




    3




        1


            39
        2




(   )
                         (
            )




    (       )




                     (       )




                40
(   )




    1
        1




            41
2




3




    42
             12




    4




    5




2




        43
1




2




    44
         3




    3




         1




         2


                     2




(   )
    1
         1                         15
             2021   12   30                  15   2021
        35                    15


                                        45
            15


                                                                                                     2022     1
     1                                                                        2022       1       1




            15


                                       2022      1     1                                     2022       1     1




     2                             <                                                         >


                 2022          5       19                              <
                      >                                         2022     13


     2022         6       30
                                                     2022       6   30




                                                                           2022      1       1




 3                                                    16
             2022          11      30                                             16                   2022
31                                          16




                                                           46
                   16




                                                          2022       1       1
                                               2022   1   1
            2022   1    1




                   16




                                   2022    1     1
                            2022   1   1
                                                      2022       1       1




        2




(   )




                                                                                 13.00%



                                                                                 7.00%

                                                                                 3.00%

                                                                                 2.00%


                                           47
                                                                                 15.00%



(   )
        1      2018
                                                              GR20184200005
                        2018     2020                 15%
        2021                                       GR202142002798
                 2021     2023               15%
        2                                                                     [2018]33
                                                                         40%




(   )


                                                   1,767.54                      960.27



                                             197,918,892.87              61,777,821.29

                                              10,951,979.50              13,222,595.18

                                             208,872,639.91              75,001,376.74




                                              10,676,179.50              12,899,615.00

                                                 275,800.00                   322,980.18

                                                   1,000.00

                                              10,952,979.50              13,222,595.18



(   )
        1


                                                6,700,000.00              8,035,830.10


                                        48
                       1,134,837.40     2,042,790.00

                       2,538,980.00     7,290,841.60

                        287,545.77       866,846.07

                      10,086,271.63    16,502,615.63



        2


                                        4,600,000.00

                                        1,134,837.40

                                        2,538,980.00

                                        8,273,817.40



(   )
        1


        1            178,224,683.37   156,890,026.69

        1   2         80,435,272.97    34,058,034.64

        2   3         26,417,442.06    10,860,548.38

        3   4          9,917,394.50     9,832,508.13
        4   5          8,393,442.53     7,935,248.01

        5             11,508,978.07     6,316,494.07

                     314,897,213.50   225,892,859.92

                      58,437,003.09    40,944,871.23

                     256,460,210.41   184,947,988.69




                49
2




                      %                         %                                         %                         %

      5,896,055.44     1.87    5,896,055.44   100.00                      5,896,055.44     2.61    5,896,055.44   100.00



      5,896,055.44     1.87    5,896,055.44   100.00                      5,896,055.44     2.61    5,896,055.44   100.00

    309,001,158.06    98.13   52,540,947.65    17.00   256,460,210.41   219,996,804.48    97.39   35,048,815.79    15.93   184,947,988.69



    309,001,158.06    98.13   52,540,947.65    17.00   256,460,210.41   219,996,804.48    97.39   35,048,815.79    15.93   184,947,988.69

    314,897,213.50   100.00   58,437,003.09            256,460,210.41   225,892,859.92   100.00   40,944,871.23            184,947,988.69




                                                           50
                                                     %




            5,896,055.44        5,896,055.44       100.00




            5,896,055.44        5,896,055.44




                                                                             %

1                       178,224,683.37          11,941,053.79                    6.70

1   2                    80,435,272.97          13,714,214.04                 17.05

2   3                    23,318,762.44           7,193,838.21                 30.85

3   4                      7,324,981.71          2,909,482.74                 39.72

4   5                      8,188,479.50          5,273,380.80                 64.40

5                        11,508,978.07          11,508,978.07                100.00

                        309,001,158.06          52,540,947.65



3




        35,048,815.79      17,500,924.59                    8,792.73   52,540,947.65

         5,896,055.44                                                   5,896,055.44

        40,944,871.23      17,500,924.59                    8,792.73   58,437,003.09



4



                                                                            3,597.41

                                                                            4,740.92

                                                                             454.40




                                           51
        5




                                                                (%)

                                       82,981,771.45               26.35         11,362,950.73

                                       75,797,525.32               24.07         21,484,121.58

                                       42,261,458.39               13.42             5,323,675.95

                                       19,734,032.30                  6.27           2,636,156.54

                                       12,589,077.85                  4.00           2,362,972.14

                                      233,363,865.31               74.11         43,169,876.95




(   )
        1



                                                                                     1,750,000.00

                                                 1,168,805.00                        4,206,696.00

                                                 1,168,805.00                        5,956,696.00



        2




            1,750,000.00     10,517,480.16   12,267,480.16

            4,206,696.00      1,168,805.00    4,206,696.00            1,168,805.00

            5,956,696.00     11,686,285.16   16,474,176.16            1,168,805.00




(   )
        1



                                                 (%)                                      (%)

        1                  1,145,172.82             92.05       2,552,077.03              100.00



                                               52
                                            (%)                                    (%)

        1   2                 98,945.94         7.95

        2   3

        3

                            1,244,118.76    100.00             2,552,077.03        100.00



        2


                                                                                 (%)

                                                       368,274.48                   29.60

        Friends Equipment                              172,342.59                   13.85

                                                       146,221.10                   11.75

                                                        75,000.00                      6.03

                                                        70,000.00                      5.63

                                                       831,838.17                   66.86



(   )




                                                  5,003,818.54                3,521,704.50

                                                  5,003,818.54                3,521,704.50



        1
                 1



        1                                         2,911,485.04                2,303,713.00

        1   2                                     1,480,453.00                 741,729.47

        2   3                                          437,900.00              476,262.03

        3   4                                          133,980.50               60,000.00

        4   5                                           60,000.00              100,000.00

        5                                              340,000.00              300,000.00


                                           53
     5,363,818.54   3,981,704.50

      360,000.00     460,000.00

     5,003,818.54   3,521,704.50




54
2




                   %                     %                                       %                    %

     360,000.00      6.71   360,000.00   100.00                   460,000.00     11.55   460,000.00   100.00



     360,000.00      6.71   360,000.00   100.00                   460,000.00     11.55   460,000.00   100.00

    5,003,818.54    93.29                         5,003,818.54   3,521,704.50    88.45                         3,521,704.50



    5,003,818.54    93.29                         5,003,818.54   3,521,704.50    88.45                         3,521,704.50

    5,363,818.54   100.00   360,000.00            5,003,818.54   3,981,704.50   100.00   460,000.00            3,521,704.50




                                                   55
                                             %

         300,000.00     300,000.00        100.00

          10,000.00       10,000.00       100.00


          50,000.00       50,000.00       100.00


         360,000.00     360,000.00




                                                           %

                5,003,818.54

                5,003,818.54



     3



         12
                                  (           (

                                      )            )

                                          460,000.00   460,000.00



--

--

--

--



                                          100,000.00   100,000.00




                                          360,000.00   360,000.00




                         56
                       12
                                                  (           (
                                                       )           )

                      3,521,704.50                         460,000.00    3,981,704.50



--

--

--

--

                      1,482,114.04                                       1,482,114.04

                                                           100,000.00     100,000.00



                      5,003,818.54                         360,000.00    5,363,818.54



     4




         460,000.00                           100,000.0                   360,000.00

         460,000.00                           100,000.0                   360,000.00



     5



                                        5,120,735.40                     3,417,593.50

                                                                          564,111.00

                                          243,083.14

                                        5,363,818.54                     3,981,704.50



     6




                                                                  (%)

                                 200,000.00      1-2              3.73




                                       57
                                                                               (%)

                                     200,000.00         2-3                    3.73

                                     100,000.00     1                          1.86

                                     200,000.00         1-2                    3.73

                                     300,000.00     5                          5.59     300,000.00

                                     500,000.00     1                          9.32




                                     459,429.00         1-2                    8.57
            3       4




                                     202,502.00     1                          3.78

                                     305,130.00         1-2                    5.69

                                    2,467,061.00                              46.00     300,000.00




(   )
        1




                                /                                         /




                 5,171,431.30        5,171,431.30        7,768,452.11                  7,768,452.11

                   63,253.12            63,253.12             79,126.73                  79,126.73

                 4,029,699.26        4,029,699.26        3,853,945.07                  3,853,945.07

                17,310,602.13       17,310,602.13       17,605,996.31                 17,605,996.31

                24,070,645.52       24,070,645.52       28,864,398.27                 28,864,398.27

                25,472,861.15       25,472,861.15       30,362,383.52                 30,362,383.52

                76,118,492.48       76,118,492.48       88,534,302.01                 88,534,302.01




                                            58
(   )
        1



                 11,816,541.12   12,969,659.17



                 11,816,541.12   12,969,659.17




            59
2



1

    1        9,266,884.19   20,051,356.49   2,937,221.89    957,999.79    33,213,462.36

    2                         799,489.35                     56,093.23      855,582.58

        —                    799,489.35                     56,093.23      855,582.58

        —

    3                         214,662.50     255,806.88                     470,469.38

        —                    214,662.50     255,806.88                     470,469.38

    4        9,266,884.19   20,636,183.34   2,681,415.01   1,014,093.02   33,598,575.56

2

    1        4,949,510.66   12,077,577.88   2,403,166.98    813,547.67    20,243,803.19

    2         461,982.34     1,157,901.41    311,501.83      63,200.97     1,994,586.55

        —    461,982.34     1,157,901.41    311,501.83      63,200.97     1,994,586.55

    3                         208,222.63     248,132.67                     456,355.30

        —                    208,222.63     248,132.67                     456,355.30

    4        5,411,493.00   13,027,256.66   2,466,536.14    876,748.64    21,782,034.44

3

    1

    2




                                    60
        —

    3

        —

    4

4

    1                             3,855,391.19   7,608,926.68          214,878.87   137,344.38   11,816,541.12

    2                             4,317,373.53   7,973,778.61          534,054.91   144,452.12   12,969,659.17

                2022    6   20                   3000                                            2022    6
         17      2025   6   16       2022                    0047937
              2022               0048120




                                                        61
        3



        1

            1             2,737,109.48   2,737,109.48

            2

                —

                —

            3

                —

                —

            4             2,737,109.48   2,737,109.48

        2

            1             1,462,059.80   1,462,059.80

            2              136,453.23     136,453.23

                —         136,453.23     136,453.23

            3

                —

            4             1,598,513.03   1,598,513.03

        3

            1

            2

                —

            3

                —

            4

        4

            1             1,138,596.45   1,138,596.45

            2             1,275,049.68   1,275,049.68



(   )



        1

            1             1,769,705.21   1,769,705.21



                     62
            2                   741,934.83             741,934.83

                —              741,934.83             741,934.83

                —

            3                   133,418.73             133,418.73

                —              133,418.73             133,418.73

                —

            4                  2,378,221.31           2,378,221.31

        2

            1                   697,742.75             697,742.75

            2                   748,013.76             748,013.76

                —              748,013.76             748,013.76

            3                   133,418.73             133,418.73

                —              133,418.73             133,418.73

                —

            4                  1,312,337.78           1,312,337.78

        3

            1

            2

                —

            3

                —

                —

            4

        4

            1                  1,065,883.53           1,065,883.53

            2                  1,071,962.46           1,071,962.46



(   )
        1



        1

            1        1,979,351.00         68,407.08   2,047,758.08



                          63
    2                               7,725,000.00                      7,725,000.00

        —                          7,725,000.00                      7,725,000.00

        —

    3

        —

        —

    4                               9,704,351.00        68,407.08     9,772,758.08

2

    1                                549,857.93         14,251.38        564,109.31

    2                                115,712.02          6,840.72        122,552.74

        —                           115,712.02          6,840.72        122,552.74

    3

        —

        —

    4                                665,569.95         21,092.10        686,662.05

3

    1

    2

        —

    3

        —

        —

    4

4

    1                               9,038,781.05        47,314.98     9,086,096.03

    2                               1,429,493.07        54,155.70     1,483,648.77

             2022   6   20                                  3000
                                        2022       6   17      2025      6   16
                2022                    0047937
                             2022                              0048120




                                         64
(   )
        1




                                            59,084,548.86   8,862,682.32        42,271,717.30      6,340,757.59

                                              113,040.10      16,956.02          1,973,423.95       296,013.59

                                            59,197,588.96   8,879,638.34        44,245,141.25      6,636,771.18



(   )




                                                                    1,101,176.91                   1,101,176.91


                                                                      110,000.00                    110,000.00

                                                                     1,211,176.91                  1,211,176.91



(   )
        1



                                                                                                   5,000,000.00

                                                                                                   2,000,000.00

                                                                                                   7,000,000.00



        1    2021         6        21
        2021-1249-035                                                      300.00                   12
                   LRP             3                                                                     2022
             6     22
        2        2021         8         3
        HT0127303010920210803001                                                         500.00
        12                        LRP             100              2021    12       31
                 200.00                                                                           2022    7
        27


                                                              65
(   )



                                 21,352,359.00                25,799,230.00

                                 21,352,359.00                25,799,230.00



(   )
        1



                                 113,363,367.04              107,935,578.46

                                   1,525,758.50                1,829,009.27

                                    650,515.89                  876,294.61

                                   2,367,989.23                 873,147.95

                                 117,907,630.66              111,514,030.29



        2



                                 15,639,771.02

                                  5,409,723.02

                                  4,109,619.48

                                  1,802,172.63

                                  1,267,685.13

                                 28,228,971.28



(   )
        1



                                    550,978.19                 3,628,190.78

                                    550,978.19                 3,628,190.78



(   )
        1



            5,285,547.28   22,564,306.67     24,947,510.70     2,902,343.25


                            66
                -                   1,508,885.23      1,508,885.23




                    5,285,547.28   24,073,191.90     26,456,395.93     2,902,343.25



        2



            1
                    5,248,819.97   20,182,843.37     22,566,047.40     2,865,615.94


            2                        946,052.75           946,052.75

            3                        822,650.91           822,650.91

                                     703,522.00           703,522.00

                                         57,637.25         57,637.25

                                         61,491.66         61,491.66

            4                        562,580.00           562,580.00

            5
                       36,727.31         19,948.64         19,948.64     36,727.31


            6

            7

            8                            30,231.00         30,231.00

                    5,285,547.28   22,564,306.67     24,947,510.70     2,902,343.25



        3



                                    1,446,853.41      1,446,853.41

                                         62,031.82         62,031.82



                                    1,508,885.23      1,508,885.23



(   )



                                           6,399,813.95                2,827,313.44


                                    67
                      5,727,664.66    3,916,425.91

                        25,932.58         5,655.52

                       511,356.96      247,248.37

                        27,206.13       23,518.24

                       358,362.41      166,867.34

                       112,491.39         7,618.55

                        72,426.66       20,827.70

                     13,235,254.74    7,215,475.07



(   )




                       791,110.30      788,600.23

                       791,110.30      788,600.23



        1
            1



                       132,900.00       68,100.00

                       658,210.30      720,500.23

                       791,110.30      788,600.23



(   )



                       628,589.82      678,005.83

                       628,589.82      678,005.83



(       )



                        71,627.17      471,664.80

                      8,273,817.40   12,675,822.50


                68
                                                               8,345,444.57                    13,147,487.30



(   )



                                                               1,173,020.06                     1,125,147.69

                                                                   76,992.68                         47,979.46

                                                                  628,589.82                       678,005.83

                                                                  467,437.56                       399,162.40



(   )



                             1,973,423.95                      1,860,383.85       113,040.10

                             1,973,423.95                      1,860,383.85       113,040.10



(   )

                                                              +




                  47,327,100.00    14,000,000.00                               14,000,000.00       61,327,100.00




    2022     4     13                       2022
                                       14,000,000                              2022      9     2
                                       2022         41
          2022     10      26


        [2022]2582                                                                              14,000,000
                                       14.20                                              198,800,000.00
                            20,039,629.29                               178,760,370.71
           14,000,000.00                                             164,760,370.71
                                                              [2022]     ZE10666
    2022     12       2


                                                         69
                                                                [2022]253
    2022   12   8


(   )



                          57,486,072.88           164,760,370.71                  222,246,443.59



                          57,486,072.88           164,760,370.71                  222,246,443.59




(   )



                    14,937,047.56       14,937,047.56        3,125,255.09          18,062,302.65

                    14,937,047.56       14,937,047.56        3,125,255.09          18,062,302.65



(   )



                                                                 103,210,605.52    76,586,994.81

                                    +                                                -546,390.11

                                                                 103,210,605.52    76,040,604.70

                                                                  31,252,550.89    48,533,334.25

                                                                   3,125,255.09     4,853,333.43




                                                                   9,465,420.00     6,350,000.00

                                                                                   10,160,000.00

                                                                 121,872,481.32   103,210,605.52




                                                        70
(   )
    1




              201,459,420.42   124,690,170.54       214,836,320.05   130,752,425.13

                2,534,426.43      855,004.28          1,971,927.17      733,307.44

              203,993,846.85   125,545,174.82       216,808,247.22   131,485,732.57




                                                201,459,420.42       214,836,320.05

                                                  1,615,929.19         1,042,944.10

                                                   279,748.87            359,542.85

                                                                         106,194.69

                                                   638,748.37            463,245.53

                                                203,993,846.85       216,808,247.22



    2




        TBM                                                          115,207,081.98

                                                                      35,397,493.03

                                                                      27,159,946.81

                                                                      18,282,335.89

                                                                       5,412,562.71

                                                                     201,459,420.42



                                                                     197,295,153.74

                                                                       4,164,266.68

                                                                     201,459,420.42




                                        71
(       )



                  807,134.41      770,705.93

                  573,791.34      546,381.67

                  149,262.33      111,316.75

                  135,347.04       64,757.69

                     8,700.00        9,660.00

                  188,703.12       93,266.80

                 1,862,938.24    1,596,088.84



(   )



                 5,564,949.29    6,695,597.26

                  786,380.62     1,017,961.52

                  667,290.15      752,166.20

                  723,419.33      647,602.79

                  287,354.27      439,287.28

                  175,917.96      192,312.14

                  254,480.89      240,986.91

                  153,914.84       58,252.43

                   47,166.08       73,188.15

                 8,660,873.43   10,117,354.68



(       )



                 4,236,909.93    3,151,296.93

                   947,491.63    1,117,775.83

                   884,818.34     972,673.16

                   712,622.59     576,627.96

                   424,788.32     414,823.41

                   308,659.92     231,204.43

                   210,889.62     189,735.71

                    73,540.56     139,959.82


            72
               244,610.32    284,338.33

               264,480.68    171,753.47

             1,045,995.47

                 6,603.77

               104,538.42    129,780.57

             9,465,949.57   7,379,969.62



(   )



             5,628,122.33   4,284,174.86

             2,769,696.40   2,331,077.09

               370,963.66    299,753.15

             8,768,782.39   6,915,005.10



(   )



               208,281.28    369,236.19

                89,401.30     70,570.71

               326,107.32    263,933.18

              -492,613.36    252,034.27

                73,744.27    122,124.00

              -536,695.13    479,461.28



(   )



             1,668,516.17   2,790,682.57

               10,052.26      29,239.91

             1,678,568.43   2,819,922.48




        73
                                                         /



    2021          50,000.00

    2021         300,000.00

    2022
                 200,000.00


    2022          50,000.00

        /    1,000,000.00       500,000.00

                  25,500.00       14,755.00

                  15,657.84       38,927.57

                   1,000.00        1,000.00

                  11,000.00       12,000.00

                   4,000.00

                  11,358.33

                               2,200,000.00

    2021                          20,000.00

    2020
                                   2,000.00


    2020                           2,000.00

             1,668,516.17      2,790,682.57



(   )



                                                 23,119.15

                         341,572.60

                          -51,751.27            -16,370.00

                         289,821.33               6,749.15



(   )



                         -579,300.30          -1,655,348.51

                       17,500,924.59          7,411,645.93



            74
                                -100,000.00       -133,540.00

                             16,821,624.29       5,622,757.42



(       )




            13,319.55                              13,319.55

            13,319.55                              13,319.55



(       )




             1,320.75                                1,320.75

             1,320.75                                1,320.75



(       )




                                    54,683.42

            76,037.80                              76,037.80

            76,037.80               54,683.42      76,037.80



(   )
        1



                         6,302,507.77            8,134,612.03

                         -2,242,867.16            -684,080.36

                         4,059,640.61            7,450,531.67



        2



                                                35,312,191.50


                    75
        [   ]                         5,296,828.73




                                        71,241.88




                                     -1,308,430.00

                                      4,059,640.61



(   )
    1




                     31,252,550.89   48,533,334.25

                     47,327,100.00   45,253,550.00

                           0.6604          1.0725

                           0.6604          1.0725




    2




                     31,252,550.89   48,533,334.25

                     47,327,100.00   45,253,550.00

                           0.6604          1.0725

                           0.6604          1.0725




(   )


                76
1



            326,107.32       62,497.56

            109,139.12       89,314.13

          1,680,492.32     2,819,922.48

          4,021,893.51     3,647,048.72

                           1,802,413.00

                             36,462.91

          6,137,632.27     8,457,658.80



2



           6,014,801.90    4,493,229.00

             15,737.60         2,160.00

            140,000.00     1,313,543.00

           6,626,322.98    6,371,687.64

                             86,519.61

          12,796,862.48   12,267,139.25



3



         115,000,000.00

                           5,001,435.62

         115,000,000.00    5,001,435.62



4



         115,000,000.00

         115,000,000.00



5



           8,298,320.75    1,287,000.00


    77
              479,756.90          682,294.42

             8,778,077.65       1,969,294.42



(   )
    1



    1

               31,252,550.89   48,533,334.25

               16,821,624.29    5,622,757.42



                1,994,586.55    1,946,906.55



                  748,013.76      697,742.75

                  122,552.74       46,427.74




                  -13,319.55


                                   54,683.42



                  208,281.28      369,236.19

                 -289,821.33        -6,749.15

               -2,242,867.16     -684,080.36



               12,415,809.53    -5,500,918.38

              -77,294,974.05   -80,567,102.86

               -3,515,792.57   26,751,389.84



              -19,793,355.62    -2,736,372.59

    2




        78
    3

                                                   197,919,660.41        61,778,781.56

                                                    61,778,781.56        14,648,684.38




                                                   136,140,878.85        47,130,097.18



    2



                                               197,919,660.41            61,778,781.56

                                                        1,767.54               960.27



                                               197,917,892.87            61,777,821.29




                                               197,919,660.41            61,778,781.56



(   )




                        10,952,979.50
                                         ETC

                         3,855,391.19                        3000

                         1,389,906.05                        3000

                        16,198,276.74

        2022   6   20                                      3000
                                    2022       6      17       2025      6   16
           2022                     0047937
                         2022                                  0048120


                                        79
(   )
    1



                                                                   692,077.94

                       99,370.79              6.9646               692,077.80

                            0.02              7.4229                     0.14

                                                                   760,666.65

                      109,219.00              6.9646               760,666.65




(   )
    1




    2021
              50,000.00           50,000.00


    2021
             300,000.00       300,000.00


    2022
             200,000.00       200,000.00


    2022      50,000.00           50,000.00

        /   1,500,000.00     1,000,000.00          500,000.00

              40,255.00           25,500.00            14,755.00

              54,585.41           15,657.84            38,927.57

               2,000.00            1,000.00             1,000.00

              23,000.00           11,000.00            12,000.00

               4,000.00            4,000.00

              11,358.33           11,358.33

            2,200,000.00                          2,200,000.00



                             80
        2021
               20,000.00             20,000.00


        2020

                2,000.00              2,000.00



        2020
                2,000.00              2,000.00




(   )




                                1,168,805.00     1,168,805.00


                                1,168,805.00     1,168,805.00




(   )




                           81
(   )




             2021        12
                                         51%        612.00
                     2021          12   20
            2021    12        31


(   )




(   )
        1
                     /



                                                                  25,088.83   99,589.66



                     /



                                                                              106,194.69

                                                                 185,170.81



        2




                                                             269,657.13       359,542.85



        3




                                               82
            30,000,000.00   2022/6/20




            30,000,000.00   2022/6/20




        4



                                    3,259,492.88                    2,960,135.62



(   )
        1




                                                        56,124.70      3,833.32




        2




                                           574,000.00




                    10                  1.00




                               83