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- 18 -- 19 -- 20 -- 21 -- 22 -2

-23-1

2

-24--25--26--27--28--29--30--31--32--33--34--35--36--37-1

RQ-2016-0054

([2011]4

[2011]100

3%

2

2024 10 28 GR202436000438

315%

3

20231220231120271231

()

()

25%20%

202712312025

10025%20%

-38-656639516.08733593965.95

5259811.986094448.49

661899328.06739688414.44

16074584.9013480980.58

2669157.462972921.00

18743742.3616453901.58

446352.761002920.06

18297389.6015450981.52

18900000.00

18900000.00

18743742.36100.00446352.762.3818297389.60

16074584.9085.7616074584.90

2669157.4614.24446352.7616.722222804.70

18743742.36100.00446352.762.3818297389.60

-39-16453901.58100.001002920.066.1015450981.52

13480980.5881.9313480980.58

2972921.0018.071002920.0633.741970000.94

16453901.58100.001002920.066.1015450981.52

16074584.9013480980.58

16074584.9013480980.58

2221676.71215005.219.68896271.0076136.078.49

772750.00159498.5820.64

447480.75231347.5551.70623900.00243038.5838.95

680000.00524246.8377.10

2669157.46446352.7616.722972921.001002920.0633.74

-

1002920.06-556567.30446352.76

1002920.06-556567.30446352.76

1002920.06-556567.30446352.76

-40-155657769.53129726815.86

28967586.2341801160.11

22369604.9919405940.25

36376656.5531693164.13

243371617.30222627080.35

70546470.1167363629.10

172825147.19155263451.25

36260413.7814.9033888947.0193.462371466.77

207111203.5285.1036657523.1017.70170453680.42

130697224.8553.7022996280.7217.60107700944.13

76413978.6731.4013661242.3817.8862752736.29

243371617.30100.0070546470.1128.99172825147.19

40777779.7218.3238282247.0393.882495532.69

181849300.6381.6829081382.0715.99152767918.56

102098626.7945.8618034172.4417.6684064454.35

79750673.8435.8211047209.6313.8568703464.21

222627080.35100.0067363629.1030.26155263451.25

20890519.3718801467.4490.00

3311555.853311555.85100.00

-41-2824148.362541733.5290.00

1749520.001749520.00100.00

1011960.001011960.00100.00

882000.00882000.00100.00

452283.20452283.20100.00

408685.00408685.00100.00

400000.00400000.00100.00

4329742.004329742.00100.00

36260413.7833888947.0193.46

20631178.5018568060.6590.00

4324148.363891733.5290.00

3511555.853511555.85100.00

1949520.001949520.00100.00

1011960.001011960.00100.00

882000.00882000.00100.00

630000.00630000.00100.00

516572.52516572.52100.00

516092.50516092.50100.00

408685.00408685.00100.00

400000.00400000.00100.00

5996066.995996066.99100.00

40777779.7238282247.0393.88

98335927.289710627.569.8765006106.855742741.368.83

17308967.224210905.6324.3320770482.544197106.9720.21

7211586.542958243.8241.0211770122.514585019.7838.95

7840743.816116503.7178.014551914.893509304.3377.10

130697224.8522996280.7217.60102098626.7918034172.4417.66

-42-57321842.255115212.088.9264720709.015497869.478.49

11658619.012893886.6824.828623997.521780026.3020.64

2506697.521295952.3151.703755417.741368942.9136.45

4926819.894356191.3188.422650549.572400370.9590.56

76413978.6713661242.3817.8879750673.8411047209.6313.85

38282247.03844289.974528097.49709492.5033888947.01

29081382.077992232.96416091.9336657523.10

67363629.108836522.934528097.491125584.4370546470.11

1500000.00

1500000.00

32624767.0132624767.0113.103156356.07

21218319.3521218319.358.5218935933.30

17528200.0017528200.007.041730901.68

12285047.75628260.0012913307.755.191325494.97

7438650.007438650.002.991809666.21

91094984.11628260.0091723244.1136.8426958352.23

5622290.63816469.564805821.078795714.661527393.937268320.73

5622290.63816469.564805821.078795714.661527393.937268320.73

-43-5622290.63100.00816469.5614.524805821.07

4610736.6382.01635032.9813.773975703.65

1011554.0017.99181436.5817.94830117.42

5622290.63100.00816469.5614.524805821.07

435140.854.95391626.7690.0043514.090

8360573.8195.051135767.1713.587224806.64

6804863.8177.37991164.0614.575813699.75

1555710.0017.69144603.119.291411106.89

8795714.66100.001527393.9317.377268320.73

391626.76-391626.76

1135767.17-319297.61816469.56

1527393.93-710924.37816469.56

5748266.8797.77996712.5379.36

6829.500.11134739.8210.73

--11802.540.93

124542.762.12112740.228.98

5879639.13100.001255995.11100.00

-44-5255211.4589.38

340000.005.78

55632.750.95

50000.000.85

40443.230.69

5741287.4397.65

8738462.538577991.48

8738462.538577991.48

1083628.998551156.07

7657606.85110609.92

100609.922585247.81

2869420.05293172.24

11711265.8111540186.04

2972803.282962194.56

8738462.538577991.48

265176.37316544.83

1070522.54848074.31

2779820.052779820.05

7595746.857595746.85

11711265.8111540186.04

2972803.282962194.56

8738462.538577991.48

-45-2779820.0523.742536838.0591.26242982.00

8931445.7676.26435965.234.888495480.53

265176.372.262651.761.00262524.61

1070522.549.1453526.135.001016996.41

7595746.8564.86379787.345.007215959.51

11711265.81100.002972803.2825.388738462.53

2779820.0524.092536838.0591.26242982.00

8760365.9975.91425356.514.868335009.48

316544.832.743165.451.00313379.38

848074.317.3542403.725.00805670.59

7595746.8565.82379787.345.007215959.51

11540186.04100.002962194.5625.678577991.48

1320000.001188000.0090.00

669820.05602838.0590.00

440000.00396000.0090.00

350000.00350000.00100.00

2779820.052536838.05

1320000.001188000.0090.00

669820.05602838.0590.00

440000.00396000.0090.00

-46-350000.00350000.00100.00

2779820.052536838.05

265176.372651.761.00

1070522.5453526.135.00

7595746.85379787.345.00

8931445.76435965.23

316544.833165.451.00

848074.3142403.725.00

7595746.85379787.345.00

8760365.99425356.51

12

425356.512536838.052962194.56

10608.7210608.72

435965.232536838.052972803.28

-47-2962194.5610608.722972803.28

2962194.5610608.722972803.28

7595746.851-264.86379787.34

1320000.003-411.271188000.00

669820.05425247.814-55.72602838.05

244572.24

440000.003-43.76396000.00

350000.003-42.99350000.00

10375566.9088.602916625.39

2674844.3138709.342636134.97580414.35-580414.35

8313662.47523956.057789706.424879218.80927917.483951301.32

2210423.37223248.641987174.733219980.76373850.022846130.74

1606431.01-1606431.011449833.79-1449833.79

36451.71-36451.7165458.47-65458.47

2408647.29105238.052303409.241790818.12192289.621598528.50

17250460.16891152.0816359308.0811985724.291494057.1210491667.17

927917.486315.72410277.15523956.05

38709.3438709.34

373850.0272783.04223384.42223248.64

-48-192289.6299007.48186059.05105238.05

1494057.12216815.58819720.62891152.08

50074.7550074.75

100012054.79

53840.6760982.84

100115970.21111057.59

-49-2439023.012500001.0060977.99

2439023.012500001.0060977.99

2439023.012500001.0060977.99

-50-1.4719737.441008489.545728226.98

2.

3.

4.4719737.441008489.545728226.98

1.1564423.25311100.991875524.24

2.113983.4425212.12139195.56

1113983.4425212.12139195.56

3.

4.1678406.69336313.112014719.80

1.

2.

3.

4.

1.3041330.75672176.433713507.18

2.3155314.19697388.553852702.74

49224657.9713512846.63

49224657.9713512846.63

-51-1.13856073.241586027.662747837.733015323.697996031.308112875.8537314169.47

2.34759229.22841232.751026282.291427243.1147404.9038101392.27

157136.181026282.292530.971085949.44

234759229.22738421.50-47404.9035545055.62

345675.071424712.14-1470387.21

3.2831.8643743.27665450.20749114.47-1461139.80

12831.8643743.27665450.20749114.47-1461139.80

4.48615302.461583195.803545327.213376155.788674159.948160280.7573954421.94

1.5157732.971222635.842098104.622270213.885764615.627288019.9123801322.84

2.571063.4486095.65241405.90126718.28681384.43536170.452242838.15

1571063.4486095.65241405.90126718.28681384.43536170.452242838.15

3.1300.3642045.96632177.69638873.011314397.02

11300.3642045.96632177.69638873.011314397.02

4.5728796.411307431.132297464.561764754.475807127.047824190.3624729763.97

1.

2.

3.

4.

1.42886506.05275764.671247862.651611401.312867032.90336090.3949224657.97

2.8698340.27363391.82649733.11745109.812231415.68824855.9413512846.63

-52-374322.8132046442.06

374322.8132046442.06

32046442.0632046442.06

188679.25188679.25

185643.56185643.56

374322.81374322.8132046442.0632046442.06

36850920.0032046442.063451208.6635497650.72

36850920.0032046442.063451208.6635497650.72

96.33100.00

96.33100.00

()

579837.60579837.60

91491.3691491.36

91491.3691491.36

488346.24488346.24

193279.20193279.20

113875.42113875.42

113875.42113875.42

30497.1230497.12

-53-30497.1230497.12

276657.50276657.50

211688.74211688.74

386558.40386558.40

6958012.921009264.0216800.0037881.201458135.319480093.45

193486.73193486.73

193486.73193486.73

6958012.921009264.0216800.0037881.201651622.049673580.18

878558.561009264.0216800.0037881.20887172.672829676.45

173950.32---133938.29307888.61

173950.32---133938.29307888.61

1052508.881009264.0216800.0037881.201021110.963137565.06

5905504.04630511.086536015.12

6079454.36570962.646650417.00

-54-10710855.3675137472.3311038840.7273814419.31

15087.45301749.0015087.45301749.00

303814.362025429.09189305.711262038.08

26690.01177933.4260541.21403608.07

11056447.1877642583.8411303775.0975781814.46

4406173.8629374492.40

31753.31211688.7457983.76386558.40

31753.31211688.744464157.6229761050.80

535775.45535775.45

974483.54723271.80

1510258.991259047.25

31157.3831157.38

173396.65173396.65

518717.77518717.77

251211.74

974483.54723271.80

5259811.986094448.49

5259811.986094448.49

18400000.00

18400000.00

-55-9737209.8211884142.75

22639712.00187968.00

32376921.8212072110.75

46899945.2456466716.72

15741709.3615925265.71

62641654.6072391982.43

4525760.00

3761413.46

1136262.83

1016981.13

10440417.42

36373.01128687.21

36373.01128687.21

6130767.4024402288.2523773182.736759872.92

--907050.92907050.92-

6130767.4025309339.1724680233.656759872.92

6005853.1721944007.1721261854.986688005.36

1049313.751049313.75-

-56-506050.13506050.13-

471473.30471473.30-

34576.8334576.83-

427440.00427440.00-

124914.23475477.20528523.8771867.56

6130767.4024402288.2523773182.736759872.92

879520.48879520.48

27530.4427530.44

907050.92907050.92

4384488.843973996.26

7745705.541485777.23

427299.65175929.91

305214.04138521.36

7343.0317762.24

124050.54139944.93

12994101.645931931.93

2549035.151327736.27

2549035.151327736.27

542732.80541600.00

2006302.35786136.27

2549035.151327736.27

500000.00

500000.00——

-57-177933.42192901.00

177933.42192901.00

500000.00

500000.00

180138.08417196.61

2204.6613588.54

177933.42403608.07

177933.42192901.00

-210707.07

1262038.08900000.00136608.992025429.09

1262038.08900000.00136608.992025429.09

8000.008000.00

558307033.58558307033.58

558307033.58558307033.58

44812010.426112051.8750924062.29

44812010.426112051.8750924062.29

221067580.46193323062.53

-58---

221067580.46193323062.53

57358005.4575320339.10

6112051.877575821.17

40000000.0040000000.00

232313534.04221067580.46

169830240.5480880315.31159945119.9871717433.61

773969.10139195.56737113.44139195.56

170604209.6481019510.87160682233.4271856629.17

101614561.8928547273.9598672195.5827975276.86

66551961.8351828837.7856208942.1042140720.06

265486.7336479.67455663.72142743.71

1398230.09467723.914608318.581458692.98

169830240.5480880315.31159945119.9871717433.61

773969.10139195.56737113.44139195.56

773969.10139195.56737113.44139195.56

170604209.6481019510.87160682233.4271856629.17

20597969.304655276.7232967918.2712388510.72

38159084.2319681882.5044152231.6622198318.10

38804614.7735363761.5134728073.9822252208.89

36345165.2610577382.6829186904.728582794.80

30049952.128348699.2910388280.033514851.31

6647423.962392508.179258824.762919945.35

170604209.6481019510.87160682233.4271856629.17

-59-101614561.89265486.7366551961.831398230.09773969.10170604209.64

101614561.89265486.7366551961.831398230.09773969.10170604209.64

827245.25968905.49

590889.45692075.35

273343.50268754.80

69965.64146345.29

84789.9282186.22

1846233.762158267.15

5683995.335559895.21

1527188.761604628.13

779538.91671385.36

181041.50354666.13

285523.40347623.62

989839.63753944.29

9447127.539292142.74

7340609.527405360.63

1445668.171811064.31

52801.2181333.67

1342725.191826795.42

330742.63510511.62

415532.86390460.68

337953.53329176.78

184190.25131762.50

73767.79132085.17

114301.57112611.73

617641.22340587.11

12255933.9413071749.62

7433072.876131052.84

-60-1537605.647763150.51

4723759.43

668135.82683591.79

274409.43133254.72

1849344.281498020.15

16486327.4716209070.01

422261.1323673.41

2253682.098340706.89

59422.7547843.67

1400.911038.46

-1770597.30-8268151.35

4662659.519268244.28

100000.00

2291500.00

10000000.00

136608.99550828.44

60000.00

30709.08

615304.79543332.78

5505282.3722753905.50

12142777.909902540.10

60977.99-23026.83

12203755.899879513.27

556567.303752239.39

-4308425.44-6791061.58

-10608.72-2275778.94

-3762466.86-5314601.13

-61-320560.89-310956.24

710924.37213139.32

1031485.26-97816.92

-18546.6850859.93

2536009.12

-18546.682586869.05

214524.22214524.22

1680.00100.001680.00

216204.22100.00216204.22

125586.82125586.82

113470.2781656.25113470.27

100.00

239057.0981756.25239057.09

8416760.8110393360.86

221097.47375039.64

260466.75

8898325.0310768400.50

66256330.48

/9938449.57

386567.48

260466.75

-275283.78

-62-196913.65

20724.97

-1623983.50

-5530.11

8898325.03

1035340.847391500.00

4113400.434865897.18

2253682.098340706.89

1680.00100.00

6704689.433082072.81

14108792.7923680276.88

12592004.9214802670.28

4103530.544196089.34

125586.82

5000000.001050000.00

21821122.2820048759.62

480000000.00330000000.00

480000000.00330000000.00

580000000.00330000000.00

580000000.00330000000.00

-63-18400000.00

18400000.00

171560.08193819.56

171560.08193819.56

210707.07171560.0839146.99

210707.07171560.0839146.99

57358005.4575320339.10

-1031485.2697816.92

3762466.865314601.13

2382033.712937402.84

113875.4285576.74

307888.61283643.19

18546.68-2586869.05

113470.2781656.25

422261.1323673.41

-12203755.89-9879513.27

247327.91186042.46

-4432404.31188997.18

-5264735.872575177.66

-92178652.14-46563820.54

84636573.3737660652.25

34251415.9465725376.27

-64-656639516.08733593965.95

733593965.95706013614.10

-76954449.8727580351.85

656639516.08733593965.95

656639516.08733593965.95

656639516.08733593965.95

5259811.986094448.49

5259811.986094448.49——

7433072.876131052.84

1537605.647763150.51

4723759.43

668135.82683591.79

274409.43133254.72

1849344.281498020.15

16486327.4716209070.01

16486327.4716209070.01

-65-2000100.00

2000100.00

/

362038.08136608.99225429.09

-500000.00500000.00

400000.00400000.00

2024

150*60%900000.00900000.00

1262038.08900000.00136608.992025429.09

136608.9912942328.44

4753368.599268244.28

4889977.5822210572.72

-66--67--68-1500.0039.3639.36

564054.64364645.96

308.22

5000000.00

-69-171560.08205040.9614299.6623673.41

-4380667.81

309.09336.87

-210707.07

177933.42192901.00

115734121.13129726815.86

28967586.2341801160.11

22369604.9919405940.25

35508665.4030825172.98

202579977.75221759089.20

64414045.7666495637.95

138165931.99155263451.25

-70-36260413.7817.9033888947.0193.46

166319563.9782.1030525098.7518.35

113169024.8555.8621265379.0418.79

35948697.5217.759259719.7125.76

17201841.608.49

202579977.75100.0064414045.7631.80

40777779.7218.3938282247.0393.88

180981309.4881.6128213390.9215.59

102098626.7946.0418034172.4417.66

78882682.6935.5710179218.4812.90

221759089.20100.0066495637.9529.99

20890519.3718801467.4490.00

3311555.853311555.85100.00

2824148.362541733.5290.00

1749520.001749520.00100.00

1011960.001011960.00100.00

882000.00882000.00100.00

452283.20452283.20100.00

408685.00408685.00100.00

400000.00400000.00100.00

4329742.004329742.00100.00

36260413.7833888947.0193.46

20631178.5018568060.6590.00

4324148.363891733.5290.00

-71-3511555.853511555.85100.00

1949520.001949520.00100.00

1011960.001011960.00100.00

882000.00882000.00100.00

630000.00630000.00100.00

516572.52516572.52100.00

516092.50516092.50100.00

408685.00408685.00100.00

400000.00400000.00100.00

5996066.995996066.99100.00

40777779.7238282247.0393.88

80807727.287979725.889.8765006106.855742741.368.83

17308967.224210905.6324.3320770482.544197106.9720.21

7211586.542958243.8241.0211770122.514585019.7838.95

7840743.816116503.7178.014551914.893509304.3377.10

113169024.8521265379.0418.79102098626.7918034172.4417.66

17724552.251581680.568.9264720709.015497869.478.49

11658619.012893886.6824.828623997.521780026.3020.64

2506697.521295952.3151.703755417.741368942.9136.45

4058828.743488200.1685.941782558.421532379.8085.97

35948697.529259719.7125.7678882682.6910179218.4812.90

38282247.03844289.974528097.49709492.5033888947.01

28213390.922727799.76416091.9330525098.75

66495637.953572089.734528097.491125584.4364414045.76

-72-1500000.00

1500000.00

21218319.3521218319.3510.1818935933.30

17201841.60164460.0017366301.608.33

12285047.75628260.0012913307.756.201325494.97

7438650.007438650.003.571809666.21

6964050.00203345.507167395.503.44707777.01

65107908.70996065.5066103974.231.7222778871.49

37310501.119488387.66

37310501.119488387.66

29755271.399561156.07

7657606.8510000.00

2585247.81

2869420.05293172.24

40282298.2912449576.12

2971797.182961188.46

37310501.119488387.66

164566.45215934.91

1070522.54848074.31

2779820.052779820.05

-73-28671642.401010000.00

7595746.857595746.85

40282298.2912449576.12

2971797.182961188.46

37310501.119488387.66

2779820.056.902536838.0591.26242982.00

37502478.2493.10434959.131.1637067519.11

164566.450.401645.661.00162920.79

1070522.542.6653526.135.001016996.41

7595746.8518.86379787.345.007215959.51

28671642.4071.18--28671642.40

40282298.29100.002971797.187.3837310501.11

2779820.0522.332536838.0591.26242982.00

9669756.0777.67424350.414.399245405.66

215934.911.732159.351.00213775.56

848074.316.8142403.725.00805670.59

7595746.8561.01379787.345.007215959.51

1010000.008.11--1010000.00

12449576.12100.002961188.4623.799488387.66

1320000.001188000.0090%

669820.05602838.0590%

-74-440000.00396000.0090%

350000.00350000.00100%

2779820.052536838.05

1320000.001188000.0090%

669820.05602838.0590%

440000.00396000.0090%

350000.00350000.00100%

2779820.052536838.05

164566.451645.661%

1070522.5453526.135%

7595746.85379787.345%

28671642.40--

37502478.24434959.13

215934.912159.351%

848074.3142403.725%

7595746.85379787.345%

1010000.00--

9669756.07424350.41

12

424350.412536838.052961188.46

-75-12

10608.7210608.72

434959.132536838.052971797.18

2961188.4610608.722971797.18

2961188.4610608.722971797.18

27631661.0068.60

7595746.8518.86379787.34

1320000.003.281188000.00

1039981.402.58

669820.051.66602838.05

——38257209.30——94.982170625.39

11070002.0011070002.001550002.001550002.00

-76-2439023.012439023.01

11070002.0011070002.003989025.013989025.01

1500002.001500002.00

50000.009520000.009570000.00

1550002.009520000.0011070002.00

-77-2439023.012500001.0060977.99

2439023.012500001.0060977.99

2439023.012500001.0060977.99

-78-134154727.2747009700.08159945119.9872043228.29

773969.10139195.56737113.44139195.56

134928696.3747148895.64160682233.4272182423.85

101072048.6228547273.9598672195.5827975276.86

31418961.8317958222.5556208942.1042466514.74

265486.7336479.67455663.72142743.71

1398230.09467723.914608318.581458692.98

134154727.2747009700.08159945119.9872043228.29

773969.10139195.56737113.44139195.56

773969.10139195.56737113.44139195.56

134928696.3747148895.64160682233.4272182423.85

20553721.524655276.7232967918.2712388510.72

37734305.4619681882.5044152231.6622198318.10

3671614.771493146.2834728073.9822578003.57

36271678.5410577382.6829186904.728582794.80

30049952.128348699.2910388280.033514851.31

6647423.962392508.179258824.762919945.35

134928696.3747148895.64160682233.4272182423.85

101072048.62265486.7331418961.831398230.09773969.10134928696.37

101072048.62265486.7331418961.831398230.09773969.10134928696.37

12142777.909902540.10

-79-60977.99-23026.83

12203755.899879513.27

-18546.682586869.05

245318.0712960328.44

4528097.4914570687.86

-22852.87-81656.25

12142777.909902540.10

2531219.095990815.38

14343574.8233947953.82

12142777.909902540.10

12142777.909902540.10

4662659.519268244.28

555199.36502172.64

42105.4323160.14

5259964.309793577.06

6.288.500.71700.9415

4.714.670.53770.5172