多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
注册 登录
估值基数(元)
未来N年增长(%)
折现率(%) 相当于 - 倍PE
永续增长率(%)
估值(亿元)

-

计算估值
总市值(亿元)

-

阶段 未来值 现值
暂无数据
- +

建议参数

最近1年(归母净利)
-
选我填入估值基数
三年平均(归母)
-
选我
五年平均(归母)
-
选我
十年平均(归母)
-
选我
建议折现率(%)
-
使用并填入折现率

复合增长率

3年增长(%)
-
选我填入近年增长
5年增长(%)
-
选我
8年增长(%)
-
选我
10年增长(%)
-
选我
上市以来增长(%)
-
选我

说明:


一、关于估值基数
  1. 不要迷信自由现金流,大多企业没有还不好算。如果你非要算,我也不拦你,你自已算好填入基数框就可以了。
  2. 长期来说净利润等于经营现金流净额,且净利润中还包含折旧,如果长期不等于先看看是不是假账
  3. 我们给了四种口径的归母净利,如果差异太大,不建议使用DCF估值,他不适合

二、未来x年增长
  1. 我们提供了四个值,要选就选最低的。如果波动很大的周期股,最好放弃DCF估值法
  2. 阶段建议用5年左右,正常人的眼界最多看到五年后的企业,说十年后企业是什么样子,其实都是瞎猜。
  3. 建议保守,30~40+增速的企业不适合DCF(除非使用年份少)

三、关于折现率
  1. 建议使用我们的参数
  2. 不用也是可以,但你至少要知道他是什么意思

四、永续增长率
  1. 为了避免你过份乐观,我们锁死了上限(上限3%)
  2. 默认是0,我们也建议使用0,哪有什么永远?都是骗鬼的话

五、其它用途
  1. 如果你要算复利,其它值填零,只填基数。然后看未来值,要看几年加几年
  2. 同理估算通胀贬值也是可以的,只填期数和折现率,其它填零然后看现值,要看几年加几年
  3. 另外你还可以测算企业需要多少的成长,才能配的上现在的市值

评价数据

N年折现合计

-

永续价值

-

估值

-

证券代码600734
上市年数25.73
财报时间2018-12-31
财报季节4
财报评分-15
财报平均分-39.6
最终参考-10.03
估值pb1.89
估值pe1.89
dcf-32.52
VP-1.8926
R0.163
R1229修-1
每股收益-5.3
成长评分12291
成长估值1229-13.27
close_now5.3
pe_now-1
pb_now-1
wr60
wr100
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 3:13:52
评语

经营利润是负的,净利润也是负的

净利润负的,和现金流对比没意义

ROE-10.24负的还谈啥回报率?要啥自行车?

毛利率9.51辣么低,竞争应该很激烈

-3.95沙雕一样的净利率!

三项费用占比6.34

卖货很快不愁销路,35.97天内就能把货走完

要账速度也忒慢了吧?需194.32天,不会被赖账吧?

一个经营周期需要129.56天,说明企业效率一般

轻资产企业,固定类资产仅有3.55

其它类资产占20.69核查资产结构

负债率64.42超过一半啦

能占用供应商资金135.24天!

注意!商誉占总资产14.02

自选False

财报原始数据

600734
*ST实达
福建实达集团股份有限公司
电子设备
消费电子设备
217830.3
19960808
L
142
福建
福州市
www.start.com.cn
N
sql
26|238
序号
_0
_1
_2
_3
_4
_5
_6
_7
_8
_9
_10
_11
_12
_13
_14
_15
_16
_17
_18
_19
_20
_21
_22
_23
_24
_25
_26
_27
_28
_29
_30
_31
_32
_33
_34
_35
_36
_37
_38
_39
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_0
600734
2021-12-31
909485145.75
0
0
0
0
0
0
0
0
0
0
0
59604826.27
5475237.81
0
0
0
0
0
0
0
0
0
0
96239607.9
0
86367068.3
80684192.72
0
3600607.14
1241456685.89
0
0
0
2879458.42
0
223670546.42
55626527.81
0
0
0
0
0
42349056.59
0
0
0
0
0
783720.07
0
0
0
0
59863325.91
0
385172635.22
0
1626629321.11
159105904.42
0
0
0
0
0
0
0
0
0
76057545.2
30926250.74
0
0
9045993.21
2940729.53
28044655.41
240900
0
0
0
0
0
0
0
0
137891315.37
0
0
0
0
1740719.12
669101944.73
0
1115095957.73
0
0
0
654146.13
0
654146.13
55745751
0
0
0
56399897.13
0
1171495854.86
622372316
0
0
0
0
2978154530.68
0
19062040.02
0
-3164455445.41
0
0
0
0
24.96
455133466.25
0
455133466.25
1626629321.11
921819897.33
921819897.33
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1267806007.08
837004777.14
0
0
0
0
0
0
0
0
0
8203960.59
0
0
26084776.44
223507594.32
173004898.59
1401421488.52
0
-8253157.68
2486523581.99
2725359.84
0
10111147.51
740973973.55
1500584.97
0
110772272.25
0
0
631702286.27
-58582417.52
0
0
690284703.79
689930892.18
353811.61
1.1086
1.1086
27970675.11
718255378.9
717901567.29
353811.61
927320255.46
0
0
0
0
0
0
0
0
0
0
3897765.41
117268109.35
601752803.94
0
0
0
0
0
182967952.33
32202157.71
269285848.5
-37722632.26
4599894
289617.57
1827100
0
0
8418811.08
0
0
0
21501414.5
-23203614.01
899998158
899998158
0
0
5000000
34189200.02
11475379.47
7639587.78
0
6192402.2
913879988.57
-447856.69
0
852505885.61
50836040.87
903341926.48
a_1
600734
2020-12-31
64367002.05
0
0
0
0
0
0
0
0
0
0
185778911.8
478383735.36
73173946.41
0
0
0
0
0
0
0
0
0
0
113051023.99
0
207920868.57
57959514
0
59182421.42
1239817423.6
0
0
0
15532489.99
0
244316845.57
53190785.54
0
0
0
0
228346188.8
222311198.01
0
0
0
0
0
36898319.04
0
0
0
7369020.51
114597688.33
36294881.88
958857417.67
0
2198674841.27
1696295015.7
0
0
0
0
0
0
0
0
66291824.48
570511938.5
162524537.47
0
0
47662689.12
29876275.7
250047059.79
240900
0
0
0
0
0
0
0
0
328696164.14
0
0
0
0
0
43638287.39
0
3195784692.29
0
0
0
0
0
0
11847170.45
675251.82
0
61983360.37
74505782.64
0
3270290474.93
622372316
0
0
0
0
2078156372.68
0
19062040.02
0
-3763233660.88
0
0
0
0
-27970650.15
-1071613582.33
-2051.33
-1071615633.66
2198674841.27
1151473160.46
1151473160.46
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1542577288.59
1045790946.49
0
0
0
0
0
0
0
0
0
9960832.37
0
0
40310923.15
239714050.76
206800535.82
207429749.94
0
-580862.42
551988.74
551988.74
0
13105882.7
-585456869.05
3477345.95
0
60684803.57
0
0
-642664326.67
-51612629.42
0
0
-591051697.25
-591138752.23
87054.98
-.9498
-.9498
-12219411.32
-603271108.57
-603358163.55
87054.98
932023227.86
0
0
0
0
0
0
0
0
0
0
8474937.45
179166003.67
687645630.24
0
0
0
0
0
190060093.38
38830338.48
270531433.92
-67403327.04
0
1017951.86
577139
0
0
10128868.44
0
0
0
0
-8533777.58
0
0
0
0
9290000
0
27395495.23
14820351.1
0
18413575.82
-51339422.15
-1988795.94
0
-129265322.71
180101363.58
50836040.87
a_2
600734
2019-12-31
215664686.74
0
0
0
0
0
0
0
0
0
0
134829429.77
498302580.38
158550734.24
0
0
0
0
0
0
0
0
0
0
17422335.73
0
469909848.27
54993075.82
0
42251868.71
1591924559.66
0
0
0
16113352.41
0
267914083.23
53656748.66
0
0
0
0
240336881.59
251545437.48
0
0
0
0
0
46582499.86
0
0
0
22288879.28
65132502.82
62678881.88
1026249267.21
0
2618173826.87
1709073009.52
0
0
0
0
0
0
0
0
96304716.09
601836796.69
202883386.56
0
0
35745466.63
32404706.45
34053494.63
240900
0
0
0
0
0
0
0
0
226998732.99
0
0
0
0
29432656.32
40097314.84
0
3009071180.72
0
0
0
0
0
0
8363282.12
1455288.83
0
67628600.29
77447171.24
0
3086518351.96
622372316
0
0
0
0
2078156372.68
0
19062040.02
0
-3172094908.65
0
0
0
0
-15751238.83
-468255418.78
-89106.31
-468344525.09
2618173826.87
1556985105.98
1556985105.98
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2043002451.71
1550744992.34
0
0
0
0
0
0
0
0
0
11267529.22
0
0
50291080.62
293711346.49
136987503.04
2612766546.37
0
-7564379.49
834590.36
834590.36
0
31947302.16
-3073566379.07
14306304.34
0
23968132.08
0
0
-3083228206.81
-36110729.74
0
0
-3047117477.07
-3047028370.76
-89106.31
-4.8906
-4.8906
-17259655.75
-3064377132.82
-3064288026.51
-89106.31
3311617381.94
0
0
0
0
0
0
0
0
0
0
8074525.77
371366083.33
3196995066.69
0
0
0
0
0
226220231.29
71535734.23
393829742.21
-197522783.38
0
744135.11
18720.4
0
0
10361347.03
0
0
0
0
-9598491.52
75000000
75000000
0
0
1440318033.33
115430000
1172534832.58
109174485.8
0
56859281.93
292179433.02
78000.45
0
85136158.57
94965205.01
180101363.58
a_3
600734
2018-12-31
299366263.53
0
0
0
0
0
0
0
0
0
0
112193052.92
3373979906.93
667469447.54
0
0
0
0
0
0
0
0
0
0
71645789.43
0
775275984.23
20841605.16
0
6437498.09
5327209547.83
0
0
0
23677731.9
0
188124181.38
53566293.41
0
0
0
0
252327574.38
260803802.98
0
0
0
0
0
63405749.63
0
0
1028261563.32
30540805.57
29391914.9
79278074.2
2009377691.67
0
7336587239.5
1041619581.44
0
0
0
0
0
0
0
0
2333533626.35
0
270065963.34
0
0
28742985.23
185342945.2
0
0
0
0
0
0
0
0
0
0
128131691.98
0
0
0
0
595970703.59
0
0
4583407497.13
64300000
0
0
0
0
64300000
234002.42
5180420.8
0
73273840.21
142988263.43
0
4726395760.56
623515807
0
0
0
0
2091171752.89
0
19062040.02
0
-125066537.89
0
0
0
0
1508416.92
2610191478.94
0
2610191478.94
7336587239.5
6759565820.36
6759565820.36
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7059371892.58
6116617137.51
0
0
0
0
0
0
0
0
0
21277357.49
0
0
44574538.14
275692393.65
108420895.84
492789569.95
0
0
3551950.26
1875733.16
0
83872855.3
-212381266.66
513651.81
0
1113558.09
0
0
-212981172.94
54174557.44
0
0
-267155730.38
-267155730.38
0
-.4285
-.4285
2563206.29
-264592524.09
-264592524.09
0
6516936118.26
0
0
0
0
0
0
0
0
0
0
97059489.51
312100063.41
6652121276.42
0
0
0
0
0
238007701.95
139648555.2
142429203.98
-246111066.37
131262712.33
362872.3
127985
0
0
125049671.45
1059216
0
0
0
5644682.18
0
0
0
0
906000000
0
1328980000
111684969.18
0
1020000
-535684969.18
869589.97
0
-775281763.4
870246968.41
94965205.01
a_4
600734
2017-12-31
1170316390.39
0
0
0
0
0
0
0
0
0
0
223477233.92
3487687789.17
313949850.43
0
0
0
0
0
0
0
0
0
0
58562089.38
0
430250110.94
4641386.11
0
63177825.67
5752062676.01
0
0
0
23727611.87
0
115000636.83
153430711.78
0
0
0
0
271118486.64
220767585.2
0
0
0
0
0
47362635.75
0
0
1500486051.43
35670765.37
20399152.81
85092461.1
2473056098.78
0
8225118774.79
1358161398.6
0
0
0
0
0
0
0
0
645007625.11
2132420529.08
211777726.02
0
0
24985958.37
125919775.28
5671232.88
240900
0
0
0
0
0
0
0
0
26173774.35
0
0
0
0
87700000
0
0
4618058919.69
54750000
0
590024818.93
0
0
644774818.93
234002.42
8347950.59
0
78919080.13
732275852.07
0
5350334771.76
623515807
0
0
0
0
2091171752.89
0
19062040.02
0
142089192.49
0
0
0
0
-1054789.37
2874784003.03
0
2874784003.03
8225118774.79
6474445474.46
6474445474.46
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6277940733.06
5855139934.01
0
0
0
0
0
0
0
0
0
26585328.59
0
0
34089420.65
272603101.5
70550746.49
18972201.82
0
0
5767592.49
-597508.28
0
14327400.82
216599734.71
1886807.36
0
5998746.79
0
0
212487795.28
25550393.84
0
0
186937401.44
186708521.64
228879.8
.3001
.3001
-1321668.91
185615732.53
185481768.5
133964.03
5824328247.72
0
0
0
0
0
0
0
0
0
0
4741048.49
133848944.51
5745782842.46
0
0
0
0
0
220326480.63
127067429.68
163184949.9
-293443461.95
3350000
0
140302.99
0
0
44963818.95
231867713
0
295226669.84
222060.87
-568789959.67
781000000
187000000
0
594000000
1162930000
570000
824100000
45434842.35
0
5230000
1069735157.65
-2912529.12
0
204589206.91
665657761.5
870246968.41
a_5
600734
2016-12-31
1028875708.75
0
0
0
0
0
0
0
0
0
0
862790817.29
2326433774.47
138896236.16
0
0
0
0
0
0
0
0
2444970.55
0
25651598.64
0
544239038.98
0
0
14611234.99
4943943379.83
0
0
0
14628605.97
0
0
1949220.06
0
0
0
0
286186218.48
220743483.38
0
0
0
0
0
64080347.22
0
0
1500486051.43
41743057.53
12338212.21
37356728.6
2179511924.88
0
7123455304.71
1302651092.57
0
0
0
0
0
0
0
0
671370644.42
1828401113.65
139181404.89
0
0
27354077.54
62812450.21
0
240900
0
0
0
0
0
0
0
0
337521240.58
0
0
0
0
40000000
0
0
4409532923.86
80000000
0
0
0
0
80000000
234002.42
10069615.97
0
84564320.06
174867938.45
0
4584400862.31
607764598
0
0
0
0
1951477349.64
0
19062040.02
0
-44619329.15
0
0
0
0
193098.43
2533877756.94
5176685.46
2539054442.4
7123455304.71
4232988543.77
4232988543.77
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4119672990.98
3904290410.99
0
0
0
0
0
0
0
0
0
18962509.71
0
0
17288362.75
139045408.16
27129716.01
12956583.36
0
0
74880002.47
-37432.19
0
0
188195555.26
18645234.97
22735.49
714845.81
235364.47
258099.96
206125944.42
23213749.5
0
0
182912194.92
183750784.48
-838589.56
.3744
.3744
-6353707.08
176558487.84
177344932.75
-786444.91
2712838511.36
0
0
0
0
0
0
0
0
0
0
1753661.06
53426599.77
2110358251.41
0
0
0
0
0
131781893.02
89001220.84
315485563.32
121391843.6
59372200
34482.19
161849.82
82407500
36068386.99
27545105.54
0
0
847629459.61
1613164.73
-698743310.88
1180000000
1180000000
0
0
478196950
0
548000000
32006300.8
0
771000
1077419649.2
3697004.12
0
503765186.04
161892575.46
665657761.5
a_6
600734
2015-12-31
161892575.46
0
0
0
0
0
0
0
0
0
0
0
8955
384451.18
0
0
0
0
0
0
0
0
0
0
715394.72
0
109399.64
0
0
107382593.52
270493369.52
0
0
0
9613984.89
0
0
0
0
0
0
0
0
54386977.14
0
0
0
0
0
354991.09
0
0
0
1322318.24
0
31188128.6
96866399.96
0
367359769.48
0
0
0
0
0
0
0
0
0
0
1044308.85
42543228
0
0
715290.19
540247.48
0
240900
0
0
0
0
0
0
0
0
63690128.02
0
0
0
0
0
0
0
108774102.54
0
0
0
0
0
0
145751
0
0
0
145751
0
108919853.54
351558394
0
0
0
0
123113174.28
0
19062040.02
0
-228370113.63
0
0
0
0
6598950.16
271962444.83
-13522528.89
258439915.94
367359769.48
310337979.54
310337979.54
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
354541717.01
234640024.35
0
0
0
0
0
0
0
0
0
18454287.68
0
0
25881440.92
44615709.22
29765926.27
1184328.57
0
0
192799023.97
0
0
0
148595286.5
453617.61
0
4756605.41
59294.66
59294.66
144292298.7
4390832.32
0
0
139901466.38
154819126.72
-14917660.34
.4404
.4404
0
139901466.38
154819126.72
-14917660.34
326636988.48
0
0
0
0
0
0
0
0
0
0
585.98
96024399.73
213524824.59
0
0
0
0
0
34243678.53
24899212.2
45642536.73
104351722.14
0
0
10720
77380879.81
0
4219242.25
0
0
0
0
73172357.56
0
0
0
0
193438205
0
154180000
69573554.96
0
2839500
-33154849.96
0
0
144369229.74
17523345.72
161892575.46
a_7
600734
2014-12-31
72039793.68
0
0
0
0
0
0
0
0
0
0
0
1111685.37
68734960.69
0
0
0
0
0
0
0
0
0
0
71840503.98
0
1216420945.96
0
0
1064335.78
1431212225.46
0
0
0
34300672.06
0
0
0
0
0
0
0
0
10284193.4
48342881.92
0
0
0
0
423292.94
0
0
19793058.6
23799.84
123248.56
31188128.6
144479275.92
0
1575691501.38
62000000
0
0
0
0
0
0
0
0
50000000
223816963.05
175403227.66
0
0
3200197.62
16874308
0
240900
0
0
0
0
0
0
0
0
328851477.23
0
0
0
0
200000000
0
0
1060387073.56
367000000
0
0
0
0
367000000
145751
36925708.56
0
0
404071459.56
0
1464458533.12
351558394
0
0
0
0
194510699.25
0
27711795.64
0
-456637570.78
0
0
0
0
0
117143318.11
-5910349.85
111232968.26
1575691501.38
195034744.98
195034744.98
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269039560.73
121604081.38
0
0
0
0
0
0
0
0
0
19281924.75
0
0
19821971.17
43611151.7
55789292.01
8931139.72
0
0
0
0
0
0
-74004815.75
12698900.8
0
8727618.65
-12671622.77
0
-70033533.6
1257540.07
0
0
-71291073.67
-39571521.16
-31719552.51
-.1126
-.1126
0
-71291073.67
-39571521.16
-31719552.51
183639417.4
0
0
0
0
0
0
0
0
0
0
0
17670791.5
310541020.74
0
0
0
0
0
35090485.6
34162171.57
104493767.68
-282977236.69
0
0
8040.82
0
0
7021561.29
0
0
0
824150.94
-7837671.41
0
0
0
0
665558773.85
0
267615093.6
58432758
0
45633800
293877122.25
0
0
3062214.15
14461131.57
17523345.72
a_8
600734
2013-12-31
48533592.1
0
0
0
0
0
0
0
0
0
0
0
5436085.44
70148071.7
0
0
0
0
0
0
0
0
0
0
60981969.7
0
863066172.21
0
0
8804809.92
1056970701.07
0
0
0
0
0
0
34300672.06
0
0
0
0
0
11893005.38
36601855.21
0
0
0
0
577031.73
0
0
26724265.49
71399.88
982719.67
33369323.61
144520273.03
0
1201490974.1
0
0
0
0
0
0
0
0
0
0
151290227.19
192144014.08
0
0
2355716.92
32025279.87
0
240900
0
0
0
0
0
0
0
0
236839334.55
0
0
0
0
167000000
0
0
781895472.61
200000000
0
0
0
0
200000000
145751
36925708.56
0
0
237071459.56
0
1018966932.17
351558394
0
0
0
0
193818322.99
0
27711795.64
0
-417066049.62
692376.26
0
0
0
0
156714839.27
25809202.66
182524041.93
1201490974.1
110825757.63
110825757.63
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
156359882.77
93758800.81
0
0
0
0
0
0
0
0
0
3222794.53
0
0
6359096.49
35561149.8
19165402.39
-1707361.25
0
0
26935100.24
7073484.08
0
0
-18599024.9
12961384.05
0
8479308.59
0
0
-14116949.44
1523160.65
0
0
-15640110.09
7321383.38
-22961493.47
.0208
.0208
-5775488.07
-21415598.16
1545895.31
-22961493.47
239478005.65
0
0
0
0
0
0
0
0
0
0
399600
67773593.17
244540318.69
0
0
0
0
0
33054448.77
28112634.61
40030735.02
-38086938.27
35186749.76
0
15726000
0
0
10597937.5
0
0
0
0
40314812.26
0
0
0
0
255245000
0
220000000
23187248.75
0
11600000
457751.25
0
0
2685625.24
11775506.33
14461131.57
a_9
600734
2012-12-31
38790852.48
0
0
0
0
0
0
0
0
0
0
0
1503039.58
68975572.95
0
0
0
0
0
0
0
0
0
0
77292107.78
0
723602749.57
0
0
0
910164322.36
0
0
0
1186248
0
0
47141561.65
0
0
0
0
0
46954271.15
26896766.6
0
0
0
0
1019309.99
0
0
26724265.49
752854.16
2505880.32
0
153181157.36
0
1063345479.72
0
0
0
0
0
0
0
0
0
0
187067708.93
64880974.48
0
0
1319083.7
40471756.84
0
240900
0
0
0
0
0
0
0
0
132100956.12
0
0
0
0
220000000
0
0
646081380.07
167000000
0
0
0
0
167000000
9398751
36925708.56
0
0
213324459.56
0
859405839.63
351558394
0
0
0
0
199593811.06
0
27711795.64
0
-424387433
692376.26
0
0
0
0
155168943.96
48770696.13
203939640.09
1063345479.72
135446702.83
135446702.83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
215481256.31
114397235.63
0
0
0
0
0
0
0
0
0
3339673.19
0
0
12222316.41
49137363.19
34122410.31
2262257.58
0
0
3878707.36
-18765131.31
0
0
-76155846.12
10672194.74
0
1240461.98
163362.58
0
-66724113.36
3214043.55
0
0
-69938156.91
-39495469.5
-30442687.41
-.1123
-.1123
-17740566.47
-87678723.38
-57236035.97
-30442687.41
154500156.47
0
0
0
0
0
0
0
0
0
0
30400
128828733.77
160518068.56
0
0
0
0
0
36290216.67
96284851.29
33830879.76
-43564726.04
24733959
19665.2
110469.12
33800000
0
12330078.57
0
0
0
0
46334014.75
0
0
0
0
0
0
73000000
83583410.51
49000000
0
-156583410.51
0
0
-153814121.8
165589628.13
11775506.33
a_10
600734
2011-12-31
193142328.74
0
0
0
0
0
0
0
0
0
0
0
604457.14
120291144.88
0
0
0
0
0
0
0
0
0
0
108596687.01
0
660414268.88
0
0
0
1083048886.65
0
0
0
21036600
0
0
65906692.96
0
0
0
0
0
50301356.09
16129774.16
0
0
0
0
1294135.79
0
0
26724265.49
1561079.48
5249300.46
0
188203204.43
0
1271252091.08
0
0
0
0
0
0
0
0
0
0
168718235.21
60935091.44
0
0
2415673.15
125699462.23
0
240900
0
0
0
0
0
0
0
0
55813520.08
0
0
0
0
50000000
0
0
463822882.11
410000000
0
0
0
0
410000000
19885136.94
36925708.56
0
0
466810845.5
0
930633727.61
351558394
0
0
0
0
217334377.53
0
27711795.64
0
-384891963.5
692376.26
0
0
0
0
212404979.93
128213383.54
340618363.47
1271252091.08
1135663157.28
1135663157.28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1042076488.66
733162795.26
0
0
0
0
0
0
0
0
0
73740508.18
0
0
80037800.5
121979996.74
14471460.9
18683927.08
0
0
84517722.64
0
0
0
178104391.26
46560267.48
0
941347.79
24924.38
0
223723310.95
38764740.64
0
0
184958570.31
139693890
45264680.31
.3974
.3974
-61165949.51
123792620.8
78527940.49
45264680.31
910878154.79
0
0
0
0
0
0
0
0
0
0
6450754.39
111818871.97
823280299.74
0
0
0
0
0
105481754.33
79677172.57
157441532.43
-136732977.92
20098951.79
2240348.21
45006000
3802476.54
0
16541523.38
0
0
-328.56
0
54606581.72
7000000
7000000
7000000
0
231348151.82
0
360490107.14
103263736.56
68600000
25951650
-251357341.88
-90045.86
0
-333573783.94
499163412.07
165589628.13
a_11
600734
2010-12-31
583953465.8
0
0
0
0
0
0
0
0
0
0
0
132996269.67
79358141.34
0
0
0
0
0
0
0
0
0
0
44730378.02
0
863465403.99
0
0
0
1704503658.82
0
0
0
36644400
0
0
23188290.74
0
0
0
0
0
71128999.69
1369375.88
0
0
0
0
1810390.2
0
0
37611219.94
16042046.66
37185239.31
869105.3
225849067.72
0
1930352726.54
98256528.26
0
0
0
0
0
0
0
0
25286286.21
402985116.73
312535864.17
0
0
1842418.15
105670999.34
12494505.55
240900
0
0
0
0
0
0
0
0
65443569.62
0
0
0
0
50000000
0
0
1074756188.03
350000000
0
0
0
0
350000000
45487374.6
36925708.56
0
0
432413083.16
0
1507169271.19
351558394
0
0
0
0
313369552.64
0
58721638.71
0
-556031295.08
22694430.41
0
0
0
0
190312720.68
232870734.67
423183455.35
1930352726.54
1364760313.46
1364760313.46
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1280860540.69
939415236.35
0
0
0
0
0
0
0
0
0
136870856.59
0
0
70564905.26
106727580.77
7589331.3
19692630.42
0
0
0
0
0
0
83899772.77
32772934.35
0
1023072.44
63667.05
0
115649634.68
34892290.67
0
0
80757344.01
26679051.92
54078292.09
.0759
.0759
34104777.14
114862121.15
60783829.06
54078292.09
1407847990.33
0
0
0
0
0
0
0
0
0
0
4591883.78
46940494.98
870895054.13
0
0
0
0
0
96855984.53
141431475.48
190593656.91
159604198.04
0
0
412595
0
0
16998373.42
55690160
0
0
0
-72275938.42
3000000
3000000
0
0
403288763.82
0
201650000
34644669.3
0
4255000
165739094.52
-140451.29
0
252926902.85
246236509.22
499163412.07
a_12
600734
2009-12-31
294446921.47
0
0
0
0
0
0
0
0
0
0
0
110963264.39
77651193.34
0
0
0
0
0
0
0
0
0
0
57901818.03
0
800365425.54
0
0
44955.04
1341373577.81
0
0
0
0
0
0
13458552.35
0
0
0
0
0
71577235.68
0
0
0
0
0
1777714.48
0
0
37611219.94
11718408.53
24710888.81
878509.04
161732528.83
0
1503106106.64
33700000
0
0
0
0
0
0
0
0
0
300991511.3
314822756.43
0
0
3362667.08
32198179.93
26070541.07
240900
0
0
0
0
0
0
0
0
86681070.67
0
0
0
0
127000000
0
0
925067626.48
135950000
0
0
0
0
135950000
64250229.19
36925708.56
0
0
237125937.75
0
1162193564.23
351558394
0
0
0
0
286108565.15
0
58721638.71
0
-588784509.17
23030148.74
0
0
0
0
130634237.43
210278304.98
340912542.41
1503106106.64
1269045412.58
1269045412.58
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1200792171.69
964691404.81
0
0
0
0
0
0
0
0
0
58502759.03
0
0
71259903.63
92929953.7
16584993.44
-3176842.92
0
0
226200
0
0
0
68479440.89
152977840.9
0
26496025.71
21117532.77
0
194961256.08
40738666.3
0
0
154222589.78
115157801.56
39064788.22
.3276
.3276
-10310.78
154212279
115147490.78
39064788.22
1512552413.04
0
0
0
0
0
0
0
0
0
0
4449030.44
121277364.5
875749817.65
0
0
0
0
0
84230223.92
115032906.02
436132490.27
127133370.12
0
226200
212058712.42
0
0
12655627.32
0
0
9012438.26
0
190616846.84
0
0
0
0
271686621.5
0
416936621.5
24229437.19
0
483000
-169962437.19
-9770.99
0
147778008.78
98458500.44
246236509.22
a_13
600734
2008-12-31
107704979.39
0
0
0
0
0
0
0
0
0
0
200000
81556643.67
41063059.2
0
0
0
0
0
0
0
0
0
0
39214573.53
0
755708232.74
0
0
214712.36
1025662200.89
0
0
0
0
0
0
14616790.92
0
0
0
0
0
251260683.17
0
0
0
0
0
13344249.97
0
0
36852265.8
10130439.42
17198516.86
756388.4
344159334.54
0
1369821535.43
145705000
0
0
0
0
0
0
0
0
0
161692453.23
125212935.72
0
0
2258920.81
8323305.74
70912225.21
240900
0
0
0
0
0
0
0
0
206831317.28
0
0
0
0
113000000
0
0
834177057.99
197000000
0
0
0
0
197000000
124089314.23
36925708.56
0
0
358015022.79
0
1192192080.78
351558394
0
0
0
0
286108565.15
0
58721638.71
0
-703942310.73
23040459.52
0
0
0
0
15486746.65
162142708
177629454.65
1369821535.43
1338772915.47
1338772915.47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1259947382.55
1038540750.33
0
0
0
0
0
0
0
0
0
52940466.73
0
0
75075160.45
70225397.54
29057013.94
-5891406.44
0
0
-20911146.06
4126.65
0
0
57914386.86
136114288.64
0
23034484.22
44978.79
0
170994191.28
13329049.87
0
0
157665141.41
130027346.43
27637794.98
.3699
.3699
0
0
0
0
1098629044.25
0
0
0
0
0
0
0
0
0
0
3777847.62
212020123.1
772067922.7
0
0
0
0
0
82315999.38
68084646.31
269065707.92
122892738.66
40027632
0
580382.45
-20269342.37
0
5726834.14
16000000
0
0
737146.64
-2125308.7
50000000
50000000
0
0
131500218.25
10037235.06
265303122.75
47813369.12
0
726112.05
-122305150.61
-376988.54
0
-1914709.19
100373209.63
98458500.44
a_14
600734
2007-12-31
78442528.44
0
0
0
0
0
0
0
0
0
0
0
116361502.29
9966570.71
0
0
0
0
0
0
0
0
0
0
88685712.44
0
135114585.66
0
0
194624.12
428765523.66
0
0
0
0
0
0
56286304.33
0
0
0
0
0
257069716.05
0
0
0
0
0
15215783.51
0
0
0
10331222.38
8796.67
3331150.94
342242973.88
0
771008497.54
208276918.05
0
0
0
0
0
0
0
0
0
125937962.12
7976149.11
0
0
1667069.67
800989.85
63961755.56
240900
0
0
0
0
0
0
0
0
194246522.43
0
0
0
0
110000000
0
0
713108266.79
0
0
0
0
0
0
162524426.73
0
0
0
162524426.73
0
875632693.52
351558394
0
0
0
0
229784875.56
0
60556165.57
0
-770814179.51
22957350.66
0
0
0
0
-105957393.72
1333197.74
-104624195.98
771008497.54
573474051.08
573474051.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
618002014.59
469102728.49
0
0
0
0
0
0
0
0
0
1808557.13
0
0
58525727.87
52579807.46
62554053.83
-26568860.19
0
6792650.08
34466796.58
16743861.27
0
0
-3268516.85
78969081.76
0
9990141.71
24807.91
0
65710423.2
1936699.1
0
0
63773724.1
63668559.16
105164.94
.18
.18
0
0
0
0
642079611.78
0
0
0
0
0
0
0
0
0
0
7630326.11
100183364.76
508609181.43
0
0
0
0
0
68479581.92
25370555.07
144404094.26
3029889.97
25283031.05
0
47315.37
0
0
1757202.69
0
0
0
0
23573143.73
0
0
0
0
1892272.36
0
16362962.78
7990760.56
0
0
-22461450.98
-213563.03
0
3928019.69
74514508.75
78442528.44
a_15
600734
2006-12-31
71701950.16
0
0
0
0
0
0
0
0
0
12305846.92
500000
340919943.44
57462436.51
0
0
0
0
0
0
0
0
0
2873000
493208166.55
0
100032156.16
0
0
936465.24
586731798.43
0
0
0
0
0
0
219756422.5
0
219756422.5
0
0
0
63539491.83
0
0
0
0
0
13285763.8
0
0
0
12404175.51
0
0
308985853.64
0
895717652.07
304218540.99
0
0
0
0
0
0
0
0
0
81556442.55
4312603.23
0
0
892327.93
-380106.09
0
240900
0
0
0
0
0
0
0
0
167361314.01
0
0
0
0
234180662.95
70400
0
792453085.57
0
0
0
0
0
0
235761566.91
0
0
0
235761566.91
0
1028214652.48
351558394
0
0
0
0
240880738.65
0
58721638.71
0
-624398806.52
8126083.33
-168877132.54
0
0
0
-133989084.37
1492083.96
-132497000.41
895717652.07
477871662.62
477871662.62
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
781255650.1
389896663.34
0
0
0
0
0
0
0
0
0
525335.57
0
0
82048295.6
253854145.06
54931210.53
0
0
0
-13820430.5
0
0
10489839.04
-306714578.94
5000235.15
0
74981702.76
0
0
-376696046.55
-166627.62
127878227.55
0
-248651191.38
-246794052.39
-1857138.99
0
0
0
0
0
0
690661780.83
0
0
0
0
0
0
0
0
0
0
4521284.44
71288648.94
531430777.96
0
0
0
0
0
95149486.59
35869125.4
75177869.33
28844454.93
1280057.95
127697.97
36432361.87
0
0
2574984.05
34100000
0
0
0
1165133.74
0
0
0
0
25161127.84
0
59554508.14
11424748.02
0
0
-45818128.32
-539604.48
0
-16348144.13
0
0
a_16
600734
2005-12-31
88050094.29
0
0
0
0
0
0
0
0
0
6748480.2
0
616638454
22669864.79
0
0
0
0
0
0
0
0
0
0
555806568.61
0
159945029.81
0
0
1629146.54
895681069.63
0
0
0
0
0
0
206758388.34
0
206758388.34
0
0
0
82007497.27
0
0
0
0
0
14139745.39
0
0
0
15945745.53
0
0
318851376.53
0
1214532446.16
398570926.38
0
0
0
0
0
0
0
0
0
78820025.28
9844949.79
0
0
2518095.37
8706807.26
0
2164513.6
0
0
0
0
0
0
0
0
76346470.32
0
0
0
0
240000000
39100
0
817010888
0
0
0
0
0
0
183269119.36
0
0
0
183269119.36
0
1000280007.36
351558394
0
0
0
0
208614738.65
0
54852480.45
0
-369386227.77
2318699.33
-40998904.99
0
0
0
206959179.67
7293259.13
214252438.8
1214532446.16
798350055.2
798350055.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
924916490.38
617889564.1
0
0
0
0
0
0
0
0
0
667581.24
0
0
117909137.31
125415759.4
63034448.33
0
0
0
-9936299.7
0
0
17709573.41
-118793161.47
3981940.14
0
186847819.55
0
0
-301659040.88
-7218.45
16036888.14
0
-285614934.29
-280732115.27
-4882819.02
0
0
0
0
0
0
1024927303.6
0
0
0
0
0
0
0
0
0
0
3611212.23
178826760.14
816418241.2
0
0
0
0
0
104450895.04
26988014.3
119772242.11
139735883.32
15463992.29
6734436
34664679.65
12696997.42
0
11604053.52
982996.41
0
0
0
44276058.01
0
0
0
0
80400000
0
295037525.07
29959394.55
0
43394.99
-244640314.61
2471826.66
0
-58156546.62
0
0
a_17
600734
2004-12-31
146206640.91
0
0
0
0
0
0
0
0
0
15383162.39
6364421
900896900.14
17326402.82
0
0
0
0
0
0
0
0
0
0
739150066.2
0
239398926
0
0
1772876.93
1327349330.19
0
0
0
0
0
0
251742034.18
0
251742034.18
0
0
0
122871463.83
0
0
0
0
0
16552748.32
0
0
0
16736847.96
0
0
407903094.29
0
1735252424.48
675208451.45
0
0
0
0
0
0
0
0
5510381.6
241109675.49
32173393.2
0
0
3701684.55
4356175.29
0
2164513.6
0
0
0
0
0
0
0
0
105874931.49
0
0
0
0
240000000
948522.02
0
1311047728.69
0
0
0
0
0
0
0
0
0
0
0
0
1311047728.69
351558394
0
0
0
0
208614738.65
0
51198788.27
0
-85000420.32
-153127.33
-94014872.04
0
0
0
432203501.23
-7998805.44
424204695.79
1735252424.48
1589309616.91
1589309616.91
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1786258010.11
1355478117.55
0
0
0
0
0
0
0
0
0
402340.27
0
0
193446724.62
177331189.96
59599637.71
0
0
0
-12638221.82
0
0
8574785.46
-201011829.56
954098.91
0
7254454.68
0
0
-207312185.33
1325790.6
79480555.35
0
-129157420.58
-95316524.49
-33840896.09
0
0
0
0
0
0
1958057368.02
0
0
0
0
0
0
0
0
0
0
16271
38707750
1639837319.51
0
0
0
0
0
123309339.47
34002478.46
436224990.38
-236592738.8
125959068.58
13610359.44
15582153.27
0
0
19971538.74
23650467.44
0
0
0
111529575.11
0
0
0
0
700159650.01
0
830570000
60709831.59
0
457450
-191577631.58
-169043.18
0
-316809838.45
0
0
a_18
600734
2003-12-31
463016479.36
0
0
0
0
0
0
0
0
0
17801979.85
8237271
862598843.46
28249499.68
0
0
0
0
0
0
0
0
0
0
639407752.74
0
308443622.08
0
0
2436839.96
1690784535.39
0
0
0
0
0
0
266634724.96
0
266634724.96
0
0
0
155194517.44
0
0
0
0
0
17134802.65
0
0
0
11129581.05
0
0
450093626.1
0
2140878161.49
805618801.44
0
0
0
0
0
0
0
0
105280862
228663016.02
22363309.08
0
0
2092442.15
-3120832.01
0
2164513.6
0
0
0
0
0
0
0
0
102938598.87
0
0
0
0
0
652236.94
0
1266652948.09
240000000
0
0
0
0
240000000
0
0
0
0
240000000
0
1506652948.09
351558394
0
0
0
0
207640092.45
0
51136143.17
0
10378749.27
-573504.63
-14534316.69
0
0
0
605605557.57
28619655.83
634225213.4
2140878161.49
2290878690.86
2290878690.86
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2383154863.22
2002167301.63
0
0
0
0
0
0
0
0
0
394266.52
0
0
182624204.09
142229647.64
55739443.34
0
0
0
95084652.72
0
0
14887219.57
17695699.93
62947.02
0
3054323.53
0
0
14704323.42
13223604.53
14534316.69
0
16015035.58
22733634.32
-6718598.74
0
0
0
0
0
0
2650094498.3
0
0
0
0
0
0
0
0
0
0
75781.37
49948069.36
2292711469.72
0
0
0
0
0
101365136.31
74698072.02
309925586.37
-78581915.39
51822275.71
5600000
90411.16
0
-43261802.12
13362950.92
52303111.55
0
0
0
-51415177.72
0
0
0
0
923118801.44
204691
962950000
61651127.8
0
350097.1
-101627732.46
0
0
-231624825.57
0
0
a_19
600734
2002-12-31
694641304.93
0
0
0
0
0
0
0
0
0
31365287.55
4680400
584997203.94
26634190.14
0
0
0
0
0
0
0
0
0
0
381995946.95
0
332492244.57
0
0
3414368.94
1678225000.07
0
0
0
0
0
0
204307757.32
0
204307757.32
0
0
0
164444943.25
0
0
0
0
0
17716856.98
0
0
0
6510124.73
0
0
392979682.28
0
2071204682.35
805450000
0
0
0
0
0
0
0
0
76903694.9
180539647.17
26443053.71
0
0
1219504.09
9571131.24
0
2164513.6
0
0
0
0
0
0
0
0
60648541.8
0
0
0
0
0
1161936.27
0
1164102022.78
280000000
0
0
0
0
280000000
0
0
0
0
280000000
0
1444102022.78
351558394
0
0
0
0
207394886.97
0
50550445.59
0
-2507006.4
-433130.23
0
0
0
0
606563589.93
20539069.64
627102659.57
2071204682.35
2324977114.04
2324977114.04
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2312867900.71
1952773938.27
0
0
0
0
0
0
0
0
0
1175301.71
0
0
198309991.66
117485948.06
43122721.01
0
0
0
9105070.43
0
0
10935514.17
32149797.93
666037.18
0
1891443.71
0
0
30924391.4
13534274.05
0
0
17390117.35
20996070.33
-3605952.98
0
0
0
0
0
0
2308917776.32
0
0
0
0
0
0
0
0
0
0
471791.36
33130647.8
1840681894.19
0
0
0
0
0
109539828.82
23574435.91
267655196.68
101068859.88
50795500
4400000
4610579.96
0
0
50778868.3
177465390.54
0
0
0
-168438178.88
10000000
10000000
0
0
1445450000
0
1078536486.18
53056924.34
0
0
323856589.48
0
0
256487270.48
0
0
a_20
600734
2001-12-31
338154034.45
0
0
0
0
0
0
0
0
0
24663531.27
14633305
523058527.58
43116297.72
0
0
0
0
0
0
0
0
0
0
363447316.35
0
391800223.59
0
0
718469.46
1336144389.07
0
0
0
0
0
0
143731763.67
0
143731763.67
0
0
0
170562677.17
11000000
0
0
0
0
16307879.75
0
0
0
4378805.41
0
0
345981126
0
1682125515.07
695200000
0
0
0
0
0
0
0
0
29018075
184251658.31
32322230.46
0
0
6199960.29
18435991.39
0
11382019.54
0
0
0
0
0
0
0
0
71284656.09
0
0
0
0
22000000
5715778
0
1075810369.08
0
0
0
1336486.18
0
1336486.18
0
0
0
0
1336486.18
0
1077146855.26
351558394
0
0
0
0
370805151.65
0
109359778.09
0
-253279207.3
-15448.86
0
0
0
0
578428667.58
26549992.23
604978659.81
1682125515.07
2896863453.73
2896863453.73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2854763467.42
2401201893.42
0
0
0
0
0
0
0
0
0
4800228.04
0
0
250604824.55
157963871.86
40192649.55
0
0
0
16828430.94
0
0
12891255.31
71819672.56
11034479
0
2419572.82
0
0
80434578.74
14497634.18
0
0
65936944.56
51298942.33
14638002.23
0
0
0
0
0
0
2952736901.22
0
0
0
0
0
0
0
0
0
0
0
48408220.44
2511876369.2
0
0
0
0
0
136071053.87
79856233.02
306332748.06
-32991282.49
63970520.43
4406951.65
28768
0
0
55054120.48
95000000
0
0
0
-81647880.4
0
0
0
0
34000000
0
0
44781668.11
0
0
-10781668.11
0
0
-125420831
0
0
a_21
600734
2000-12-31
463574865.45
0
0
0
0
0
0
0
0
0
35710642.35
2586246
489679068.21
95075470.88
0
0
0
0
0
0
0
0
0
1440697.57
274136893.15
0
387285674.93
0
0
1882543.08
1477235208.47
0
0
0
0
0
0
169016426.89
0
121535856.28
0
0
0
156666100.82
0
0
0
0
0
16849913.34
0
0
0
3059676.83
0
2398184.84
300509732.11
0
1777744940.58
659200000
0
0
0
0
0
0
0
0
4724499.74
312040706.44
70406553.53
0
0
4897943.04
-17285060.01
0
2371566.6
0
0
0
0
0
0
0
0
137037410.24
0
0
0
0
14000000
3110545.35
0
1190504164.93
10000000
0
0
2536022.28
0
12536022.28
0
0
0
0
12536022.28
0
1203040187.21
351558394
0
0
0
0
367092651.65
0
91668832.13
0
-278827159.32
-4856.05
0
0
0
0
531487862.41
43216890.96
574704753.37
1777744940.58
3201611925.02
3201611925.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3431428743.24
2808114343.77
0
0
0
0
0
0
0
0
0
3249971.45
0
0
240582467.72
311255388.89
35062502.35
33164069.06
0
0
-22779812.26
0
0
12866105.74
-239730524.74
6208367.12
0
3893888.34
0
0
-237416045.96
12180223.38
0
0
-249596269.34
-252112175.11
2515905.77
0
0
0
0
0
0
3360372787.91
0
0
0
0
0
0
0
0
0
0
11518453.34
37515795.8
2999155213.16
0
0
0
0
0
117019627.39
18729587.97
340674249.74
-66171641.21
160301929.53
18036342.35
3277301.65
0
2387732.4
20341632.77
55769163.74
0
0
0
107892509.42
0
0
0
0
157625049.29
0
0
43280124.94
6418295.77
0
114344924.35
0
0
156065792.56
0
0
a_22
600734
1999-12-31
325414596.23
0
0
0
0
0
0
0
0
0
30000000
7622297
726367751.04
83083693.73
0
0
0
0
0
0
0
0
0
0
366637562.82
0
378136941.49
0
0
2897849.14
1553523128.63
0
0
0
0
0
0
170817889.69
0
168992981.23
0
0
0
172371547.79
0
0
0
0
0
17391946.93
0
0
0
3534930.32
0
3669775.54
365961181.81
0
1919484310.44
528374950.71
0
0
0
0
0
0
0
0
987524.08
328767869.4
94958302.02
0
0
4086705.62
-27531602.88
0
2634238.6
0
0
0
0
0
0
0
0
90655110.11
0
0
0
0
0
3868127.97
0
1026801225.63
27200000
0
0
0
0
27200000
0
0
0
0
27200000
0
1054001225.63
351558394
0
0
0
0
367092651.65
0
95290725.84
0
-29127923.37
-59906.61
0
0
0
0
784753941.51
80729143.3
865483084.81
1919484310.44
2371077535.07
2371077535.07
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2422485679.97
1949154377.9
0
0
0
0
0
0
0
0
0
7114262.1
0
0
201866441.76
216499715.84
40627149.17
7223733.2
0
0
-3921258.04
0
0
6140799.66
-49188603.28
22037399.36
0
3197524.62
0
0
-30348728.54
9864741.84
0
0
-40213470.38
-54972505.83
14759035.45
0
0
0
0
0
0
2323219951.73
0
0
0
0
0
0
0
0
0
0
16390167.59
1508411.14
1800374197.32
0
0
0
0
0
98037414.56
87935701.21
408177307.94
-53406090.57
7600000
1824908.46
5616413.37
0
0
41822105.63
30000000
0
0
0
-56780783.8
205265866.37
205265866.37
0
0
78134950.71
0
24000000
46160124.42
0
0
213240692.66
0
0
103053818.29
0
0
a_23
600734
1998-12-31
222360777.94
0
0
0
0
0
0
0
0
0
5600000
11745600
465076246.21
108187565.32
0
0
0
0
0
0
0
0
0
0
227424891.78
0
364279084.55
0
0
11783416
1189032690.02
0
0
0
0
0
0
173921241.86
0
173921241.86
0
0
0
153805118.07
5400157.17
0
0
0
0
17933980.52
0
0
0
22512309.03
0
2074682.94
375647489.59
0
1564680179.61
490440000
0
0
0
0
0
0
0
0
0
178892205.1
60740341.22
0
0
4525437.5
-33258210.67
0
8965883.6
0
0
0
0
0
0
0
0
58459098.36
0
0
0
0
11000000
841630.84
0
780606385.95
0
0
0
1560874.58
0
1560874.58
0
0
0
0
1560874.58
0
782167260.53
325129440
0
0
0
0
188235881.33
0
96569534.89
0
84133814.98
-41098.72
0
0
0
0
694027572.48
88485346.6
782512919.08
1564680179.61
1906227455.61
1906227455.61
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1832202018.85
1577741309.45
0
0
0
0
0
0
0
0
0
6938324.19
0
0
129234377.3
84385664.58
33902343.33
0
0
0
4202125.21
0
0
2688424.43
80915986.4
33126683.87
0
2540726.96
0
0
111501943.31
3282043.1
0
0
108219900.21
84871137.2
23348763.01
0
0
0
0
0
0
1913348908.76
0
0
0
0
0
0
0
0
0
0
26877234.74
33385163.08
1596106038.49
0
0
0
0
0
53339942.48
32626021.83
187271751.14
104267552.64
14400000
4739304.44
117696.54
0
281590
89182098.98
132050397.46
0
0
0
-201693905.46
0
0
0
0
97519838.08
0
8505413.64
80402796.45
0
0
8611627.99
0
0
-88814724.83
0
0
a_24
600734
1997-12-31
311175502.77
0
0
0
0
0
0
0
0
0
20000000
16222000
479473690.84
160573331.8
0
0
0
0
0
0
0
0
0
0
268739770.96
0
235101712.36
0
0
5107566.02
1227653803.79
0
0
0
0
0
0
0
0
43250023.63
0
0
0
142592997.59
9372360.37
0
0
0
0
19183175.08
0
0
0
4841044.7
0
0
219239601.37
0
1446893405.16
392920161.92
0
0
0
0
0
0
0
0
38192578.06
83075271.15
30909248.05
0
0
6903612.59
-10852556.13
0
65266788
0
0
0
0
0
0
0
0
95610861.43
0
0
0
0
2000000
8479285.05
0
712505250.12
18842968.22
0
0
223320
0
19066288.22
0
0
0
0
19066288.22
0
731571538.34
325129440
0
0
0
0
188235881.33
0
64309324.01
0
31522888.66
-144087.7
0
0
0
0
609053446.3
106268420.52
715321866.82
1446893405.16
1618721105.96
1618721105.96
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1497165922.18
1251149759.72
0
0
0
0
0
0
0
0
0
4336742.12
0
0
119163168.25
104769614.87
17746637.22
0
0
0
15016280.71
0
0
9708391.94
146279856.43
17289249.18
0
368568.97
0
0
163200536.64
3054117.89
0
-4985.52
160151404.27
118881603.39
41269800.88
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
a_25
600734
1996-12-31
153121655.68
0
0
0
0
0
0
0
0
0
0
0
333310466.29
20569485.13
0
0
0
0
0
0
0
0
0
0
157295156.51
0
224768393.86
0
0
15498418.16
747268419.12
0
0
0
0
0
0
0
0
18019834.46
0
0
0
97547326.82
13336915.24
0
0
0
0
18009845.42
0
0
0
1927782.79
0
0
148841704.73
0
896110123.85
217732214
0
0
0
0
0
0
0
0
8551746.83
57760924.48
23408075.12
0
0
6278994.98
-2414737.23
0
258138.82
0
0
0
0
0
0
0
0
102666951.73
0
0
0
0
3500000
0
0
417742308.73
4519318.62
0
0
666651.65
0
5185970.27
0
0
0
0
5185970.27
0
422928279
195000000
0
0
0
0
128606573.99
0
30606245.99
0
73083871.29
-39570.94
0
0
0
0
427257120.33
45924724.52
473181844.85
896110123.85
1206255137.7
1206255137.7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1122203917.44
972469556.53
0
0
0
0
0
0
0
0
0
4818011.08
0
0
76675375.65
47619460.75
20621513.43
0
0
0
560219.43
0
0
3134951.3
87746390.99
16791576.73
0
495712.28
0
0
104042255.44
3693264.53
0
-995817.7
101344808.61
91723189.06
9621619.55
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0