WUYIGE Certified Public Accountants.LLP Telephone +86 10 82330558

1 Room 2206 22/FXueyuan International Tower Fax +86 10 82327668

22 2206 No.1 Zhichun RoadHaidian Dist. Internet www.daxincpa.com.cn

100083 BeijingChina100083WUYIGE Certified Public Accountants.LLP Telephone +86 10 82330558

1 Room 2206 22/FXueyuan International Tower Fax +86 10 82327668

22 2206 No.1 Zhichun RoadHaidian Dist. Internet www.daxincpa.com.cn

100083 BeijingChina100083WUYIGE Certified Public Accountants.LLP Telephone +86 10 82330558

1 Room 2206 22/FXueyuan International Tower Fax +86 10 82327668

22 2206 No.1 Zhichun RoadHaidian Dist. Internet www.daxincpa.com.cn

100083 BeijingChina100083WUYIGE Certified Public Accountants.LLP Telephone +86 10 82330558

1 Room 2206 22/FXueyuan International Tower Fax +86 10 82327668

22 2206 No.1 Zhichun RoadHaidian Dist. Internet www.daxincpa.com.cn

100083 BeijingChina100083

。-11--12--13--14--15-1-16-2

A.B.C.D.-17-3

4

-18--19--20--21--22--23--24--25--26--27-6.

6.

-28-6.-29-6.-30--31--32--33--34--35--36--37--38--39--40--41--42-1

2

(1)

(2)

(3)

-43-1

2

-44--45--46--47-/()

5063626734.953597536392.088451494.126824505.945072078229.073604360898.02

15439711.2514467677.78-8451494.12-6824505.946988217.137643171.84

-48-15%

13%6%5%

7%

3%

2%

1.2%12%

1.

15% 2023 12 8 GR202336001944

15%

15%

2.

3.

[1995]27

4.

[1987]32

-49-5.[1990]200

()

8460284.4996008003.72

18927.0018087.89

165141045.29688181379.32

173620256.78784207470.93

2000682614.701301124.697.20

3271219.45

2000682614.701304395916.65

2000682614.70100.002000682614.70

2000682614.70100.002000682614.70

2000682614.702000682614.70

-50-1304497088.39100.00101171.740.011304395916.65

1301124697.2099.741301124697.20

3372391.190.26101171.743.003271219.45

1304497088.39101171.741304395916.65

2000682614.70

2000682614.70

101171.74-101171.74

101171.74-101171.74

101171.74-101171.74

3705974975.472625332416.31

419896058.40442759347.51

21605902.031867374.40

1867374.40843297.93

809684.098778693.31

9503729.55725036.24

4159657723.943080306165.70

25947582.8717718128.70

4133710141.073062588037.00

-51-4159657723.94100.0025947582.870.624133710141.07

4139081076.3499.5112417243.230.304126663833.11

20576647.600.4913530339.6465.767046307.96

4159657723.9425947582.874133710141.07

3080306165.70100.0017718128.700.583062588037.00

3056506359.8399.239169519.080.303047336840.75

23799805.870.778548609.6235.9215251196.25

3080306165.7017718128.703062588037.00

4139081076.3412417243.230.30

4139081076.3412417243.230.30

3927128.16339696.588.65

511592.79151124.5129.54

3957138.611982526.4450.10

1867374.40935554.5750.10

809684.09617707.9976.29

9503729.559503729.55100.00

20576647.6013530339.64

17718128.708229454.1725947582.87

-52-9169519.083247724.1512417243.23

8548609.624981730.0213530339.64

17718128.708229454.1725947582.87

3434171723.293434171723.2982.5410302515.17

686592281.551200000.00687792281.5516.532063376.85

17301867.8917301867.890.4251905.60

8723584.918723584.910.218723584.91

3164358.783164358.780.081480599.59

4149953816.421200000.004151153816.4299.7822621982.12

1200000.003600.001196400.00

1200000.003600.001196400.00

1200000.00100.003600.000.301196400.00

1200000.00100.003600.000.301196400.00

1200000.00100.003600.000.301196400.00

-53-1200000.003600.000.03

1200000.003600.000.03

3600.003600.00

3600.003600.00

3600.003600.00

527343871.6912.61293806190.886.34

251362542.226.0121731314.320.47

14841468.000.354321480183.3293.19

3388368445.2081.0331265.20

4181916327.114637048953.72

-54-1010222850.0024.16

591811003.0914.15

578667040.0013.84

319568423.007.64

234726690.185.61

2734996006.2765.40

4585375.15

2964928.84664059.64

7550303.99664059.64

4585375.15

4585375.15

2988574.56663598.36

2970.00

2130376.762127406.76

5118951.322.793975.12

2154022.482129915.48

2964928.84664059.64

2515660.00

2000000.002000000.00

225472.69335121.57

-55-260411.87341446.79

117406.76117406.76

5118951.322793975.12

2154022.482129915.48

2964928.84664059.64

5118951.32100.002154022.4842.082964928.84

()

117406.762.29117406.76100.00

5001544.5697.712036615.7240.722964928.84

5118951.32——2154022.48——2964928.84

2793975.12100.002129915.4876.23664059.64

()

117406.764.20117406.76100.00

2676568.3695.802012508.7275.19664059.64

2793975.12——2129915.48——664059.64

12

132.722376.002127406.762129915.48

-56-12

23513.00-2376.002970.0024107.00

23645.722130376.762154022.48

117406.76117406.76

2012508.7224107.002036615.72

2129915.4824107.002154022.48

117406.76117406.76100.00

-57-117406.76117406.76——

2988574.5623645.720.79

2012970.002012970.00100.00

5001544.562036615.72

2515660.00149.14

2000000.00539.072000000.00

246271.8714.8112313.59

225472.6914.4011273.63

117406.7652.29117406.76

5104811.3299.712140993.98

1421689047.2048217109.801373471937.401693764224.7421557708.801672206515.94

39882751.5339882751.5342666751.5342666751.53

1511363870.051511363870.052118549519.372118549519.37

113362819.94113362819.94113827099.66113827099.66

3086298488.7248217109.803038081378.923968807595.3021557708.803947249886.50

-58-21557708.8026665321.005920.0048217109.80

21557708.8026665321.005920.0048217109.80

33605170.72

33605170.72

-59-52853576.93-6389841.63271749.4146735484.71

308381085.85-4604626.511458848.46510000.00304725307.80

43283295.71-791685.27433604.664585375.1538339839.95

404517958.49-11786153.412164202.535095375.15389800632.46

-60-52386747.801710527.6954097275.49

22019482.665578705.5816440777.08

12600000.002515660.003593660.0013678000.00

1267196.0024716.001291912.00

88273426.462515660.005328903.695578705.5885507964.57

24097275.49

41084595.92

5491773.33

801.601451738.08

50000000.00

801.6029589048.8292536334.00

-61-54097275.4952386747.80

16440777.0822019482.66

13678000.0012600000.00

1291912.001267196.00

85507964.5788273426.46

24097275.49

41084595.92

5491773.33

801.601451738.08

50000000.00

801.6029589048.8292536334.00

107946.28

107946.28

18608205.00

18608205.00

70%202411()

70%

2024121145

-62-1.28964105.1213119218.3342083323.45

2.

3.

4.28964105.1213119218.3342083323.45

1.11454932.395295748.4416750680.83

2.611464.44262384.32873848.76

1611464.44262384.32873848.76

3.

4.12066396.835558132.7617624529.59

1.

2.

3.

4.

1.16897708.297561085.5724458793.86

2.17509172.737823469.8925332642.62

1170334575.721216962399.71

1170334575.721216962399.71

-63-1.1164144475.24204824563.8381276930.7299708177.2230024360.45210896509.20229234356.618009836.832028119210.10

2.-173716042.2642981059.7430563809.47114718845.16350265.4912313147.755042539.781923547.3234177172.45

1-182211712.3137613779.0628774650.19113855536.44194003.491773743.13

28495670.054788251.691447119.46778352.97350265.4912119144.261682539.78149804.1929811147.89

3579028.99342039.8284955.751006024.56

43360000.003360000.00

3.15000.0014069070.212067456.328749741.671872610.407742274.222802318.2837923.0037356394.10

115000.0010709070.212067456.328749741.671872610.407742274.222802318.2837923.0033996394.10

23360000.003360000.00

4.990413432.98233736553.36109773283.87205677280.7128502015.54215467382.73231474578.119895461.152024939988.45

1.150101312.64131558447.6170623870.7587746423.1426627541.97150202751.06186852067.507444395.72811156810.39

2.28042340.8413324924.862292450.272028410.58457687.5215608645.8216179111.1098318.0678031889.05

128042340.8413324924.862292450.272028410.58457687.5215608645.8213830398.5298318.0675683176.47

22348712.582348712.58

3.14250.0012492180.951964083.518280402.671778979.887355160.502662202.3536026.8534583286.71

114250.0010143468.371964083.518280402.671778979.887355160.502662202.3536026.8532234574.13

22348712.582348712.58

4.178129403.48132391191.5270952237.5181494431.0525306249.61158456236.38200368976.257506686.93854605412.73

-64-1.

2.

1

3.

1

4.

1.812284029.50101345361.8438821046.36124182849.663195765.9357011146.3531105601.862388774.221170334575.72

2.1014043162.6073266116.2210653059.9711961754.083396818.4860693758.1442382289.11565441.111216962399.71

-65-783754890.57

783754890.57

914365.282045630.57

914365.282045630.57

914365.28914365.282045630.572045630.57

914365.28914365.282045630.572045630.57

72213378.49130009343.04202222721.53

2204185.172204185.17

970505.93970505.93

1233679.241233679.24

145000.00145000.00

145000.00145000.00

72213378.49132068528.21204281906.70

15007368.00113045756.52128053124.52

1444267.565418426.806862694.36

1444267.565418426.806862694.36

101016.96101016.96

101016.96101016.96

16451635.56118363166.36134814801.92

55761742.9313705361.8569467104.78

57206010.4916963586.5274169597.01

-66-6027142.66

6027142.66

11473713.2476491421.646226038.7141506924.72

6380450.1042536334.001888430.5612589537.01

2364662.9315764419.505144643.1734297621.13

4810773.3632071822.365140654.9634271033.03

25029599.63166863997.5018399767.40122665115.89

4438357.3229589048.82

4438357.3229589048.82

50000000.0050000000.00

50000000.0050000000.00

20241231

56368830.26169106.4956199723.77

503097.35503097.35

56871927.61169106.4956702821.12

-67-935912467.16790530412.21

935912467.16790530412.21

4416183774.913972241196.27

4416183774.913972241196.27

190307628.50

141525000.00

124720000.00

115664383.55

115448527.13

108889167.57

796554706.75

1.

305077.60

305077.60

4269343961.215284424185.09

4269343961.215284424185.09

3452314791.64

3452314791.64

-68-130081096.51356404196.31373630747.74112854545.08

-3928877.7553923601.8155672068.812180410.75

141983.37141983.37

134009974.26410469781.49429444799.92115034955.83

98501655.30265025405.35285382641.1578144419.50

22022568.0522022568.05

3411851.6820026154.2221656689.891781316.01

38332.2615746747.9715747147.9737932.26

3373519.422745400.004375535.671743383.75

1050611.061050611.06

483395.19483395.19

8540.6025011728.0025011728.008540.60

28159048.939175325.844414105.8032920268.97

15143014.8515143014.85

130081096.51356404196.31373630747.74112854545.08

194144.1734580076.0034580076.00194144.17

33206.581080450.131080450.1333206.58

3701527.0018263075.6820011542.681953060.00

3928877.7553923601.8155672068.812180410.75

37753603.05

11520757.0311520757.03

1450202.302695179.70

3168099.0441971.80

2262927.8929979.86

306005.01311906.24

180184.29180184.34

-69-70171.2123244.58

56711949.8214803223.55

54438478.8086431633.06

54438478.8086431633.06

33069592.4965776823.87

20790647.1120086569.99

432601.20432601.20

145638.00135638.00

54438478.8086431633.06

86853692.90133164.85

86853692.90133164.85

239032.49239032.49

239032.49239032.49

239032.49239032.49

239032.49239032.49

1

-70-46360568.94

46360568.94

39810601.171036052.6438774548.53

39810601.171036052.6438774548.53

717114512.00717114512.00

2921147482.842921147482.84

225928104.812164202.53228092307.34

3147075587.652164202.533149239790.18

2164202.53

-71--60678247.47-249801.89107946.28-53662.22-304085.95-60982333.42

-60678247.47-249801.89107946.28-53662.22-304085.95-60982333.42

-60678247.47-249801.89107946.28-53662.22-304085.95-60982333.42

-72-11743201.3211291344.442808084.6320226461.13

11743201.3211291344.442808084.6320226461.13

253066618.863934405.63257001024.49

253066618.863934405.63257001024.49

1227124027.111245544793.48

1227124027.111245544793.48

39236110.0232501169.58

97151.65

3923611.003250116.96

10756717.6842309756.21

5362062.78

1251776960.101227124027.11

5246024138.985067810504.523713344543.963593692296.39

6031488.184267724.5513580703.2410668601.63

5252055627.165072078229.073726925247.203604360898.02

-73-5252055627.165072078229.073726925247.203604360898.02

1646857948.031592807629.68882263640.91849343673.69

3583023179.193464674300.862811378917.892727882083.22

22174499.9414596298.5333282688.4027135141.11

5252055627.165072078229.073726925247.203604360898.02

3927883457.503796400682.743522511137.473419432841.70

1324172169.661275677546.33204414109.73184928056.32

5252055627.165072078229.073726925247.203604360898.02

5245969464.165068566862.883718045885.133597779754.36

6086163.003511366.198879362.076581143.66

:

212821.11218722.34

43237.6743237.56

3698836.3666776.93

2642025.9747697.81

72620.2330738.20

8374826.84

2279.282184.82

6671820.628784184.50

5359823.914718850.55

143811.56

1161529.92

1484581.661762791.37

6988217.137643171.84

26088184.5634531505.86

11109167.349319503.35

-74-719856.251333825.08

1000814.513079818.19

38918022.6648264652.48

41888001.0834891785.61

18124881.9916813559.52

3282.803326826.74

2185100.007967570.88

1473940.351280679.54

2490994.891525390.31

66166201.1165805812.60

8197612.014429393.84

-75363.14-90587.41

17169.2739336.10

-8255805.88-4480645.15

3862760.992051562.64

134859.64156066.76

3997620.632207629.40

2662208.35

1036052.641036052.64

64500.00

100000.00

6500.00

10.00

1009000.00

3862760.992051562.64

-75--11786153.414941591.55

2528359.71

11452595.00

801.603340.00

-2140000.00

-332756.815333291.26

101171.74220494.37

-8229454.17-4888416.97

-24107.002242715.32

-8152389.43-2425207.28

-26659401.0072287.00

-172706.49

-26832107.4972287.00

17270797.42

12862176.78

30132974.20

4182283.00

347044.97347044.97

270689.50270689.50

12100.004100.0012100.00

629834.474186383.00629834.47

1700846.49994013.241700846.49

-76-1800000.00

1700846.492794013.241700846.49

-2137812.69759347.67

-2137812.69759347.67

37098297.33

/5564744.60

1767802.77

2281837.23

-11752197.29

-2137812.69

8197612.014429393.84

2826708.351015510.00

2570479.844837600.61

13594800.2010282504.45

6153318.0414100467.47

850799.641333825.08

338232.401018396.90

-77-194622.9830380.59

182020.24103871.54

13602071.9110528899.98

21321065.2127115841.56

28455400.09

7020000.00

30060800.00

30060800.0035475400.09

10756717.6810756717.68

10756717.6810756717.68

39236110.0232501169.58

26832107.49-72287.00

8152389.432425207.28

75683176.4774090974.56

873848.76923809.48

6862694.3611753390.62

-30132974.20

1700846.49994013.24

-75363.14-90587.41

332756.81-7473291.26

-2137812.69759347.67

-78-880370814.58-489783778.89

-1382445900.382228134845.50

-228795328.00-1637620336.74

7447207.1710123501.88

-565962452.63196533004.31

173620256.78784207470.93

784207470.93623985672.12

-610587214.15160221798.81

173620256.78784207470.93

173601329.78784189383.04

18927.0018087.89

173620256.78784207470.93

5162887.14

714140.727.18845133529.16

3901.037.525729357.98

17712980.62

502525.00

-79-2720145.79

2809689.15

5529834.94

41888001.0834891785.61

18124881.9916813559.52

3282.803326826.74

2185100.007967570.88

1473940.351280679.54

2490994.891525390.31

66166201.1165805812.60

66166201.1165805812.60

25.50

35.00

35.00

-80-835447149.58140254178.63126796446.57864470017.37137224483.91154744096.79

451628507.0926316085.2229154775.83382465382.4130482493.0827930937.73

1287075656.67166570263.85155951222.401246935399.78167706976.99182675034.52

35844139.3324671581.8641126036.3827394777.984401693.8650102975.60

52765725.759491061.435282786.172425468.0512295063.328662294.59

88609865.0834162643.2946408822.5529820246.0316696757.1858765270.19

1198465791.59132407620.56109542399.851217115153.75151010219.81123909764.33

305608776.8646342667.2038339839.95310364364.2152853576.9343368417.52

-883469.06392817.51-1983278.36-5221.76

-79900.05

304725307.8046735484.7138339839.95308381085.8552853576.9343283295.71

105988066.5122980846.5186421713.10113529435.9490363873.76141459635.87

-18145380.53-19379026.14-2276877.242124196.591005297.9414508191.63

-81--18145380.53-19379026.14-2276877.242124196.591005297.9414508191.63

510000.00510000.005057250.71

-82-/

39810601.171036052.6438774548.53

39810601.171036052.6438774548.53

1036052.641036052.64

2826708.351015510.00

3862760.992051562.64

-83--84-2000682614.70

4159657723.9425947582.87

9704326.472154022.48

6170044665.1128101605.35

935912467.16935912467.16

4416183774.914416183774.91

54438478.8054438478.80

5406534720.875406534720.87

-85-5133529.1629357.985162887.14

5133529.1629357.985162887.14

17732689.083014557.143014557.14

23286678.663958735.373958735.37

18608205.00

-86-2515660.00

21123865.00

18608205.0011452595.00

2515660.00107946.28

21123865.0011560541.28

17732689.0813678000.0054097275.4985507964.57

17732689.0813678000.0054097275.4985507964.57

797285.424243.7743.77

-87-1257539628.532300000000.00771913989.47

466778445.86796750000.00156752099.08

10629692.9415416333.50

24035679.2135000000.0026967337.27

-88-10647488.1351000000.0034432166.98

1769630934.673182750000.001005481926.30

5088390636.553585393347.77

1329.14

156200772.27130767416.18

5244591408.823716162093.09

1378055.341693858.33

189933.71

1378055.341883792.04

17238125.622915467.302915467.30

17238125.622915467.302915467.30

312.61434.25

-89-165141045.29688181379.32

18927.0018087.89

7114968.992861563.53

37.5135.51

4145915602.8415938383.853068940339.6510881212.75

231366.65231366.65430797.05241537.60

2000682614.701304497088.39101171.74

1275854352.801134671723.49

117406.76117406.76117406.76117406.76

4585375.15

1200000.003600.00

56368830.26169106.49

1712164891.251469070891.01

10472564.881385077.75

-90-52542.40

4266170606.305280735407.93

86537066.45

497938913.1619155163.00

18468954.1457520916.03

11915.0011915.00

11032772.7116722.396.39

12190946.70