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600817
上市年数28.27
财报时间2018-12-31
财报季节4
财报评分55
财报平均分46.2
最终参考6.08
估值pb1.43
估值pe8.54
dcf7.91
VP.7763
R0.09
R1229修6.08
每股收益.71
成长评分12290
成长估值12296.78
close_now7.83
pe_now-1
pb_now3.0804
wr650.5952
wr1059.1133
ratio_day_fail100%
ratio_success0%
r_count_success0
r_count_fail1
r_count_unknow0
刷新日期2022/5/2 1:07:41
评语

经营性利润占90.5

现金流和利润差很多,难道赚的是假钱?

ROE仅有4.67,回报率很低啊

毛利率35.19还可以哟!

净利率12.6还不错

三费占比18.5

卖货很快不愁销路,0天内就能把货走完

账期超短,只要0天钱就收回来了

应收款 票据占营收80.17,赊销出去那么多?还是钱被客户占用了?

资金周转很快,能占用他人资金来运营

轻资产企业,固定类资产仅有0.02

投资资产有不少,企业都投了些啥?

能占用供应商资金108.74天!

少数股东拿了净利润的20.39

自选False

财报原始数据

600817
宇通重工
宇通重工股份有限公司
商贸零售
一般物业经营
53937.34
19940128
L
10954
河南
郑州市
www.yutongzg.com
N
sql
28|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
600817
2021-12-31
1743210322.4
0
0
0
0
0
0
0
167000000
0
0
107296414.16
883730977.9
9021692.45
0
0
0
0
0
0
0
0
0
0
21776780.09
0
429376165.73
204978615.37
0
20376623.18
3586767591.28
0
0
0
205725469.25
0
39199089.16
3570032.83
0
0
0
0
79351892.11
453221462.48
1943473.82
0
0
0
0
259392943.08
0
0
0
3595107.02
132351320.99
11828275.24
1190179065.98
0
4776946657.26
0
0
0
0
0
0
0
0
0
531992088.88
688389968.09
74652881.25
0
0
292207765.47
74534905.24
0
8318519.4
0
0
0
0
0
0
0
0
283400355.04
0
0
0
0
23087190.59
98362680.32
0
2074946354.28
0
0
0
34542497.76
0
34542497.76
142798754.16
92268064.71
25598508.3
35568066.55
330775891.48
0
2405722245.76
539373371
0
0
0
0
999204666.24
118604600
275709970.55
0
488817473.27
0
0
0
27531546.18
0
2212032427.24
159191984.26
2371224411.5
4776946657.26
3756540015.65
3756540015.65
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3426633924.74
2686861218.3
0
0
0
0
0
0
0
0
0
30728905.92
0
0
365492468.62
369909699.96
-26358368.06
20996140.12
0
0
25963735.02
1119804.49
0
140103183.3
474976869.11
13343112.46
0
2767130.71
0
0
485552850.86
48786097.89
0
0
436766752.97
392910763.23
43855989.74
.75
.75
0
436766752.97
392910763.23
43855989.74
3994139207.39
0
0
0
0
0
0
0
0
0
0
6493237.33
269844494.93
2949199754.76
0
0
0
0
0
621153411.97
166337428.48
449405734.06
84380610.38
4873000000
19876976.23
6562398.41
0
0
41577348.52
4715866757.15
0
0
147244948.58
-5249679.61
137054600
137054600
18450000
0
0
200000
0
18296323.8
14001635.17
28381534.12
90576742.08
200574.03
0
169908246.88
1515226539.56
1685134786.44
a_1
600817
2020-12-31
1619140659.34
0
0
0
0
0
0
0
277000000
0
0
57163812.66
674418613.9
13926306.87
0
0
0
0
0
0
0
0
0
0
33697459.77
0
293146020.85
147122578.63
0
16127332.09
3131742784.11
0
0
0
180000000
0
44565572.49
2450228.34
0
0
0
0
88100691.17
483832774.54
3550957.56
0
0
0
0
138823382.3
0
0
0
2880387.42
96695382.76
115699852.56
1156599229.14
0
4288342013.25
0
0
0
0
0
0
0
0
0
718256066.68
728188168.86
91906035.08
0
0
239179083.72
52094542.52
0
0
0
0
0
0
0
0
0
0
163756031.3
0
0
0
0
17265872.91
51719918.55
0
2062365719.62
0
0
0
51944583.24
0
51944583.24
130118067.65
102681388.22
30898142.33
39922813.95
355564995.39
0
2417930715.01
522283371
0
0
0
0
834011066.24
0
253620318.26
0
118001867.6
0
0
0
24266533.4
0
1752183156.5
118228141.74
1870411298.24
4288342013.25
3484230090.98
3484230090.98
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3163047746.82
2445512472.04
0
0
0
0
0
0
0
0
0
27278683.48
0
0
312622668.25
383652711.43
-6018788.38
-658085.04
0
218900
10638525.85
228.34
0
48733465.08
381431320.13
14444327.87
0
1189288.79
0
0
394686359.21
51808312.08
0
0
342878047.13
294210887.93
48667159.2
.59
.59
0
342878047.13
294210887.93
48667159.2
3570055115.81
0
0
0
0
0
0
0
0
0
0
2369221.27
183169213.1
2284594005.19
0
0
0
0
0
494349209
237498373.34
273888031.6
465263931.05
2228000000
8676969.88
1491389.83
50427898.28
59175662.65
36191987.38
2097450000
0
0
180000000
34129933.26
303969239.21
303969239.21
7350000
0
300000
1992000
96211000
320155433.16
11497906.82
15154778.2
-125259972.15
-373172.26
0
373760719.9
1141465819.66
1515226539.56
a_2
600817
2019-12-31
70258348.12
0
0
0
0
0
0
0
0
0
0
0
12639734.45
237479.61
0
0
0
0
0
0
0
0
0
0
37217.51
0
3686079.9
0
0
722040.15
87580899.74
0
0
0
0
0
0
0
0
0
0
0
114882600
1104923.4
0
0
0
0
0
51723.72
0
0
0
0
9166.51
25000
116073413.63
0
203654313.37
0
0
0
0
0
0
0
0
0
551054.92
19631686.3
966317.73
0
0
820986.82
1685785.29
0
0
0
0
0
0
0
0
0
0
14639756.55
0
0
0
0
0
37267.69
0
38332855.3
0
0
0
0
0
0
0
25036892.79
0
0
25036892.79
0
63369748.09
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-278002235.51
0
0
0
0
0
103421678.42
36862886.86
140284565.28
203654313.37
58113308.96
58113308.96
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51046455.62
41673147.33
0
0
0
0
0
0
0
0
0
1150073.86
0
0
1621231.65
6744413.73
-142410.95
-12137.56
0
414200
0
0
0
0
7493190.9
95413.99
0
159912.86
0
0
7428692.03
2872276.53
0
0
4556415.5
1851544.68
2704870.82
.0115
.0115
0
4556415.5
1851544.68
2704870.82
86674506.37
0
0
0
0
0
0
0
0
0
0
0
868661.66
35827814.51
0
0
0
0
0
6115504.5
5056889.59
3819618.64
36723340.79
0
0
0
0
0
881633
0
0
0
0
-881633
1200000
1200000
1200000
0
0
0
0
0
0
0
1200000
0
0
37041707.79
33216640.33
70258348.12
a_3
600817
2018-12-31
33216640.33
0
0
0
0
0
0
0
0
0
0
0
39937631.63
0
0
0
0
0
0
0
0
0
0
0
47881.53
0
0
0
0
1690711.97
74892865.46
0
0
0
0
0
0
0
0
0
0
0
114468400
46580.14
0
0
0
0
0
0
0
0
0
0
10250.3
0
114525230.44
0
189418095.9
0
0
0
0
0
0
0
0
0
0
11749784.03
1080252.33
0
0
1180291.05
547282.45
0
0
0
0
0
0
0
0
0
0
13081114.95
0
0
0
0
0
2586732.6
0
30225457.41
0
0
0
0
0
0
0
24664488.71
0
0
24664488.71
0
54889946.12
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-279853780.19
0
0
0
0
0
101570133.74
32958016.04
134528149.78
189418095.9
49818612.13
49818612.13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42535733.53
32289340.89
0
0
0
0
0
0
0
0
0
982613.88
0
0
5849.06
9362844.98
-152018.55
47103.27
0
606400
0
0
0
0
7889278.6
0
0
10000
0
0
7879278.6
1603419.87
0
0
6275858.73
4996180.57
1279678.16
.03
.03
0
6275858.73
4996180.57
1279678.16
18778218.5
0
0
0
0
0
0
0
0
0
0
0
159115.82
29156160.87
0
0
0
0
0
6829597.94
3449878.39
2219623.51
-22717926.39
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-22717926.39
55934566.72
33216640.33
a_4
600817
2017-12-31
55934566.72
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54715.6
0
3870541.53
0
0
185999.94
60045823.79
0
0
0
0
0
0
0
0
0
0
0
113862000
62261.02
0
0
0
0
0
0
0
0
0
0
136043.18
0
114060304.2
0
174106127.99
0
0
0
0
0
0
0
0
0
0
61316.42
6901452.33
0
0
860472.24
452025.42
0
0
0
0
0
0
0
0
0
0
13065681.82
0
0
0
0
0
0
0
21340948.23
0
0
0
0
0
0
0
24512888.71
0
0
24512888.71
0
45853836.94
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-284849960.76
0
0
0
0
0
96573953.17
31678337.88
128252291.05
174106127.99
11054120.13
11054120.13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10907204.16
4660074.91
0
0
0
0
0
0
0
0
0
928125.1
0
0
27762.72
5578003.48
-288462.37
1700.32
0
881800
0
0
0
0
1028715.97
0
0
34294.74
0
0
994421.23
1260447.94
0
0
-266026.71
-1516852.68
1250825.97
-.01
-.01
0
-266026.71
-1516852.68
1250825.97
18045926.89
0
0
0
0
0
0
0
0
0
0
0
340883.73
9335284.05
0
0
0
0
0
3113560.57
2902613.46
3999318.01
-963965.47
0
0
0
0
0
67043.4
0
0
0
0
-67043.4
0
0
0
0
0
0
0
0
0
0
0
0
0
-1031008.87
56965575.59
55934566.72
a_5
600817
2016-12-31
56965575.59
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4400
0
0
0
0
0
56969975.59
0
0
0
0
0
0
0
0
0
0
0
112980200
1335.4
0
0
0
0
0
0
0
0
0
0
0
0
112981535.4
0
169951510.99
0
0
0
0
0
0
0
0
0
0
0
1038742.25
0
0
166903.44
364043.67
0
0
0
0
0
0
0
0
0
0
15221940.16
0
0
0
0
0
0
0
16791629.52
0
0
0
0
0
0
0
24641563.71
0
0
24641563.71
0
41433193.23
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-283333108.08
0
0
0
0
0
98090805.85
30427511.91
128518317.76
169951510.99
5389404.42
5389404.42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18410976
1846624.49
0
0
0
0
0
0
0
0
0
237828.7
0
0
0
6742088.53
-6169310.67
15753744.95
0
28600
7510994.9
0
0
0
-5481976.68
4119101.66
0
3200
0
0
-1366075.02
2193113.78
0
0
-3559188.8
3310294.84
-6869483.64
.02
.02
0
-3559188.8
3310294.84
-6869483.64
6553705.74
0
0
0
0
0
0
0
0
0
0
0
78877214.3
2084167.43
0
0
0
0
0
3538841.92
3077886.18
136883546.85
-60153522.34
34078922.83
0
0
75957842.27
0
33120000
0
0
55665956.31
0
21250808.79
0
0
0
0
0
0
17229049.14
0
0
0
-17229049.14
.19
0
-56131762.5
113097338.09
56965575.59
a_6
600817
2015-12-31
113097338.09
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22463898.32
0
0
0
0
0
135561236.41
0
0
0
0
0
219833281.13
0
0
0
0
0
0
159869.01
0
0
0
0
0
0
0
0
0
7712.89
165557.73
0
220166420.76
0
355727657.17
0
0
0
0
0
0
0
0
0
0
0
0
0
0
831307.45
1878471.4
0
0
0
0
0
0
0
0
0
0
7068132.6
0
0
0
0
963138.99
0
0
10741050.44
54219700.5
0
0
75849692.5
0
130069393
0
0
0
0
130069393
0
140810443.44
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-286643402.92
0
0
0
0
0
94780511.01
120136702.72
214917213.73
355727657.17
12042388.65
12042388.65
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37977038.39
4592878.43
0
0
0
0
0
0
0
0
0
514069.35
0
0
0
10740624.25
-7113391.85
29242858.21
0
0
0
0
0
0
-25934649.74
1178360.92
0
9037.66
0
0
-24765326.48
1831981.24
0
0
-26597307.72
-13417971.97
-13179335.75
-.08
-.08
0
-26597307.72
-13417971.97
-13179335.75
13366130.47
0
0
0
0
0
0
0
0
0
0
0
14285667.51
4262771.75
0
0
0
0
0
4760882.68
6610015.93
31178442.43
-19160314.81
178401162.36
0
0
0
0
100000000
0
0
0
0
78401162.36
0
0
0
0
65000000
0
131310826.47
0
0
0
-66310826.47
0
0
-7069978.92
120167317.01
113097338.09
a_7
600817
2014-12-31
120167317.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3474185.31
0
0
0
0
0
123641502.32
0
0
0
0
0
369419203.01
0
0
0
0
0
0
391372.89
0
0
0
0
0
2933.17
0
0
0
448437.29
165557.73
0
370427504.09
0
494069006.41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
326654.3
4696666.39
0
0
0
0
0
0
0
0
0
0
7363405.81
0
0
0
0
116840333.56
0
0
129227060.06
4653332.4
0
0
118674092.5
0
123327424.9
0
0
0
0
123327424.9
0
252554484.96
160910082
0
0
0
0
212282387.03
0
8231444.9
0
-273225430.95
0
0
0
0
0
108198482.98
133316038.47
241514521.45
494069006.41
31020949.45
31020949.45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55865346.7
14528990.7
0
0
0
0
0
0
0
0
0
455970.54
0
0
0
10412066.05
-3410690.96
33879010.37
0
0
0
0
0
0
-24844397.25
552615.24
0
71229.53
43479.44
0
-24363011.54
2783047.9
0
0
-27146059.44
-16372191.77
-10773867.67
-.1
-.1
0
-27146059.44
-16372191.77
-10773867.67
33785988.31
0
0
0
0
0
0
0
0
0
0
2930771.04
12588687.76
13215391.97
0
0
0
0
0
5379567.14
8596347.14
7526522.44
14587618.42
282401771.92
0
61306.96
0
0
8523963
0
0
0
0
273939115.88
0
0
0
0
0
11369773.63
238239780.03
0
0
0
-226870006.4
374.13
0
61657102.03
58510214.98
120167317.01
a_8
600817
2013-12-31
65390214.98
0
0
0
0
0
0
0
0
0
0
0
504736.2
1334017.5
0
0
0
0
0
0
0
0
0
0
9886116.72
0
0
0
0
0
77115085.4
0
0
0
0
0
717723195.1
0
0
0
0
0
0
707158.6
0
0
0
0
0
6133.21
0
0
6472268.74
1804602.05
165557.73
0
726878915.43
0
803994000.83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
778925.03
3307154.24
0
0
0
0
0
0
0
0
0
0
8233904.81
0
0
0
0
30951648.5
0
0
43271632.58
328781797.49
0
0
167769763.5
0
496551560.99
0
0
0
0
496551560.99
0
539823193.57
160910082
0
0
0
0
207792613.4
0
8231444.9
0
-256853239.18
0
0
0
0
0
120080901.12
144089906.14
264170807.26
803994000.83
51524556.49
51524556.49
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43385311.81
26712202.35
0
0
0
0
0
0
0
0
0
1359492.34
0
0
4500
14981860.35
-2029709.02
2356965.79
0
0
0
0
0
0
8139244.68
7859257.56
0
34582.44
0
0
15963919.8
5224303.54
0
0
10739616.26
2477117.36
8262498.9
.02
.02
0
10739616.26
2477117.36
8262498.9
49733567.94
0
0
0
0
0
0
0
0
0
0
0
9951591.17
35610923.43
0
0
0
0
0
9308451.38
18141206.62
20724974.61
-24100396.93
327909773.4
0
0
0
0
305864808.73
0
0
0
0
22044964.67
0
0
0
0
287300000
0
236684494.42
0
0
6880000
43735505.58
1090.74
0
41681164.06
16829050.92
58510214.98
a_9
600817
2012-12-31
16829050.92
0
0
0
0
0
0
0
0
0
0
0
2932507.4
2098647.5
0
0
0
0
0
0
0
0
0
0
7493815.34
0
0
0
0
4173303.41
33527324.57
0
0
0
0
0
722355189.09
0
0
0
0
0
0
958944.32
0
0
0
0
0
9333.25
0
0
6472268.74
1828670.23
606637.5
0
732231043.13
0
765758367.7
3450739.82
0
0
0
0
0
0
0
0
0
0
27791
0
0
2499776.58
10684179.72
0
0
0
0
0
0
0
0
0
0
18574201.49
0
0
0
0
12398800
0
0
47635488.61
293268400.59
0
0
171423287.5
0
464691688.09
0
0
0
0
464691688.09
0
512327176.7
160910082
0
0
0
0
207792613.4
0
8231444.9
0
-259330356.54
0
0
0
0
0
117603783.76
135827407.24
253431191
765758367.7
41581500.19
41581500.19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27505643.21
13615289.47
0
0
0
0
0
0
0
0
0
1464176.98
0
0
199621.2
12749123.5
-709337.25
186769.31
0
0
1114676307.62
0
0
0
1128752164.6
646819053.55
0
2700
0
0
1775568518.15
5011734.43
0
0
1770556783.72
1762164608.78
8392174.94
10.95
10.95
-642273.75
1769914509.97
1761522335.03
8392174.94
39911109.03
0
0
0
0
0
0
0
0
0
0
0
57588332.16
8961159.76
0
0
0
0
0
4007117.09
4734803.73
27393679.19
52402681.42
41287948.32
971.2
0
0
64305609.95
337576472
0
0
0
324582.66
-232306525.19
0
0
0
0
219050000
0
24306091.55
0
0
0
194743908.45
101.15
0
14840165.83
1988885.09
16829050.92
a_10
600817
2011-12-31
2289714.63
0
0
0
0
0
0
0
0
0
0
0
1440910.61
0
0
0
0
0
0
0
0
0
0
0
524221.48
0
0
0
0
0
4254846.72
0
0
0
1107225
0
0
5648270
0
0
0
0
0
88822342.96
0
0
0
0
0
0
0
0
0
0
0
0
95577837.96
0
99832684.68
15253959.06
0
0
0
0
0
0
0
0
0
77529701.79
366880.89
0
0
70937
5302962.2
0
0
0
0
0
0
0
0
0
0
476226364.84
0
0
0
0
0
1123536803.27
0
1698287609.05
0
0
0
1350000
0
1350000
180749073.07
214091.25
0
0
182313164.32
0
1880600773.37
128728066
0
0
0
0
103910767.25
0
8231444.9
0
-2021494965.32
0
0
0
0
0
-1780624687.17
-143401.52
-1780768088.69
99832684.68
16654884.97
16654884.97
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31568797.74
10272884.72
0
0
0
0
0
0
0
0
0
754626.61
0
0
58249.4
13488973.55
2681940.51
4312122.95
0
0
0
0
0
0
-14913912.77
41060187.1
0
18708299.3
0
0
7437975.03
0
0
0
7437975.03
7446906.04
-8931.01
.06
.06
-363352.95
7074622.08
7083553.09
-8931.01
17268662.14
0
0
0
0
0
0
0
0
0
0
0
277251.45
7634950.25
0
0
0
0
0
3427208.12
2677475.61
6068465.08
-2262185.47
1484600
0
0
0
0
2735
0
0
0
0
1481865
0
0
0
0
0
0
0
0
0
0
0
2136.79
0
-778183.68
2767068.77
1988885.09
a_11
600817
2010-12-31
2767068.77
0
0
0
0
0
0
0
0
0
0
0
1293596.66
0
0
0
0
0
0
0
0
0
0
0
240000
0
3492.66
0
0
0
4304158.09
0
0
0
1540125
0
0
7132870
0
0
0
0
0
91241310.56
0
0
0
0
0
0
0
0
0
0
0
0
99914305.56
0
104218463.65
15253959.06
0
0
0
0
0
0
0
0
0
77529701.79
80111.98
0
0
0
5865676.45
0
1051771.1
0
0
0
0
0
0
0
0
587872078.08
0
0
0
0
0
1119170105.1
0
1806823403.56
0
0
0
1550000
0
1550000
165224087.18
283638.3
0
0
167057725.48
0
1973881129.04
128728066
0
0
0
0
22454165.58
0
8231444.9
0
-2028941871.36
0
0
0
0
0
-1869528194.88
-134470.51
-1869662665.39
104218463.65
17608110.81
17608110.81
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-23781603.47
9970914.55
0
0
0
0
0
0
0
0
0
804991.09
0
0
126082.9
17934880.9
-47761873.42
-4856599.49
0
0
833942.4
0
0
0
42223656.68
183982648.81
0
74662127.92
0
0
151544177.57
556030.95
0
0
150988146.62
78903646.12
72084500.5
.61
.61
-416061.3
150572085.32
78487584.82
72084500.5
17718177.5
0
0
0
0
0
0
0
0
0
0
0
3811851.13
8074605.78
0
0
0
0
0
4071556.02
3167770.72
15896207.19
-9680111.08
832000
1942.4
96519.26
1756391.37
0
22658
0
0
0
0
2664195.03
0
0
0
0
0
0
0
0
0
0
0
2688.69
0
-7013227.36
9780296.13
2767068.77
a_12
600817
2009-12-31
9889036.54
0
0
0
0
0
0
0
0
0
0
0
1055532.53
0
0
0
0
0
0
0
0
0
0
0
539472.61
0
5588.25
0
0
0
11489629.93
0
0
0
2027970
0
0
7242870
0
0
0
0
0
93820322.66
0
0
0
0
0
0
0
0
0
0
0
0
103091162.66
0
114580792.59
15253959.06
0
0
0
0
0
0
0
0
0
685390982.64
3524607.78
0
0
970244.17
55020547.04
0
1051771.1
0
0
0
0
0
0
0
0
2156744982.83
0
0
0
0
0
0
0
2917957094.62
0
0
0
1550000
0
1550000
277726005.41
1852213.12
0
0
281128218.53
0
3199085313.15
128728066
0
0
0
0
22870226.88
0
8231444.9
0
-3272682740.75
0
0
0
0
0
-3112853002.97
28348482.41
-3084504520.56
114580792.59
14729621.71
14729621.71
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33477127.38
10453765.47
0
0
0
0
0
0
0
0
0
1129048.78
0
0
286654.41
18882092.83
3330080.18
-604514.29
0
0
4252515.34
0
0
0
-14494990.33
8799417.37
0
377662802.86
0
0
-383358375.82
-723947.67
0
0
-382634428.15
-386491924.02
3857495.87
-3.002
-3.002
513031.73
-382121396.42
-385978892.29
3857495.87
11255868.54
0
0
0
0
0
0
0
0
0
0
0
3027876.99
3074412.26
0
0
0
0
0
4100648.78
2410083.21
17621287.66
-12922686.38
720796
4252515.34
38050139.69
0
0
81500
0
0
0
0
42941951.03
0
0
0
0
0
0
19423796.85
2723422.68
0
0
-22147219.53
-5702.81
0
7866342.31
1913953.82
9780296.13
a_13
600817
2008-12-31
2062241.95
0
0
0
0
0
0
0
0
0
0
0
2505263.24
0
0
0
0
0
0
0
0
0
0
0
623465.12
0
128197.1
0
0
0
5319167.41
0
0
0
1608673.4
0
0
7713970
0
0
0
0
0
125757494.84
0
0
8197.74
0
0
0
0
0
0
0
0
0
135088335.98
0
140407503.39
34677755.91
0
0
0
0
0
0
0
0
0
686028962.56
2179248.78
0
0
1913727.95
50480770.24
0
1051771.1
0
0
0
0
0
0
0
0
1845162513.51
0
0
0
0
0
0
0
2621494750.05
0
0
0
1550000
0
1550000
218423823.01
1322054.47
0
0
221295877.48
0
2842790627.53
128728066
0
0
0
0
22357195.15
0
8231444.9
0
-2886190816.73
0
0
0
0
0
-2726874110.68
24490986.54
-2702383124.14
140407503.39
26326475.37
26326475.37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2689955902.22
23481500.1
0
0
0
0
0
0
0
0
0
697287.13
0
0
1947576.61
17163654.3
49016317.63
2597649566.45
0
0
7418768.59
0
0
0
-2656210658.26
323060.88
0
228584278.94
0
0
-2884471876.32
645281.83
0
0
-2885117158.15
-2813558898.38
-71558259.77
-21.86
-21.86
0
0
0
0
62473795.87
0
0
0
0
0
0
0
0
0
0
19200
63411411.95
104849404.68
0
0
0
0
0
6867392.54
1131342.21
17886348.47
-4830080.08
8266234.81
79330.44
1015027.5
0
0
11690
0
0
0
0
9348902.75
0
0
0
0
0
0
8322244.09
198090
0
0
-8520334.09
-139482.69
0
-4140994.11
6054947.93
1913953.82
a_14
600817
2007-12-31
7475127.56
0
0
0
0
0
0
0
0
0
0
0
6737327643.04
0
0
0
0
0
0
0
0
0
0
0
4468297.77
0
9712589.24
0
0
0
6758983657.61
0
0
0
8809889.3
0
0
8434766
0
0
0
0
0
133727848.79
0
0
0
0
0
0
0
0
0
0
0
0
150972504.09
0
6909956161.7
43000000
0
0
0
0
0
0
0
0
0
4528043333.19
2712467.71
0
0
382722.27
40647130.12
0
1051771.1
0
0
0
0
0
0
0
0
2056867696.1
0
0
0
0
0
0
0
6672705120.49
0
0
0
1550000
0
1550000
0
2338093.24
0
0
3888093.24
0
6676593213.73
128728066
0
0
0
0
28336371.62
0
8231444.9
0
-38695033.6
0
0
0
0
0
126600848.92
106762099.05
233362947.97
6909956161.7
5118481526.97
5118481526.97
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5395606808.56
4859737162.49
0
0
0
0
0
0
0
0
0
808352.99
0
0
9120348.7
17544602.46
119413590.01
388982751.91
0
0
25620611.55
0
0
0
-251504670.04
1140732
0
981594.51
0
0
-251345532.55
20309224.38
0
0
-271654756.93
-177392634.56
-94262122.37
-1.38
-1.38
0
0
0
0
1066643610.61
0
0
0
0
0
0
0
0
0
0
0
412933477.05
1199606325.01
0
0
0
0
0
5984785.38
8170379.75
128833538.26
136982059.26
34000368.15
176079.94
8000
0
0
39889.81
0
0
0
0
34144558.28
0
0
0
0
894610612.45
39277761
1080754451.21
26272043.92
0
0
-173138121.68
-1327911.21
0
-3339415.35
9394363.28
6054947.93
a_15
600817
2006-12-31
94882966.78
0
0
0
0
0
0
0
0
0
0
0
3381744366.23
6028473.22
0
0
0
0
0
0
0
0
0
0
27060833.84
0
19136531.77
0
0
0
3501792338
0
0
0
0
0
0
4213203.62
0
4213203.62
0
0
0
138354031.99
0
0
0
0
0
0
0
0
0
41814.01
0
0
142609049.62
0
3644401387.62
230394042.68
0
0
0
0
0
0
0
0
0
2247358385.69
2686441.61
0
0
1583756.54
25860523.26
0
1343612.7
0
0
0
0
0
0
0
0
628540559.61
0
0
0
0
0
13315555.61
0
3151082877.7
0
0
0
1550000
0
1550000
0
0
0
0
1550000
0
3152632877.7
128728066
0
0
0
0
21448538.88
0
76155984.69
0
64411698.93
0
0
0
0
0
290744288.5
201024221.42
491768509.92
3644401387.62
6042155455.7
6042155455.7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5913900804.53
5730901523.26
0
0
0
0
0
0
0
0
0
750020.28
0
0
44621127.69
60331810.58
77296322.72
0
0
0
1779204.84
0
0
337870.16
130371726.17
6355000
0
8191481.91
0
0
128535244.26
26629341.17
0
0
101905903.09
60735165.38
41170737.71
0
0
0
0
0
0
4093332923.1
0
0
0
0
0
0
0
0
0
0
0
6789721.97
3976411890.98
0
0
0
0
0
8111121.6
9761789.63
137664353.94
-31826511.08
0
52138.08
4180.36
0
0
265592.49
0
0
0
0
-209274.05
0
0
0
0
2225722283.7
0
2158528479.02
47428042.84
0
39277761
-19511999.16
-1851741.43
0
-53399525.72
0
0
a_16
600817
2005-12-31
134991202.02
0
0
0
0
0
0
0
0
0
0
0
1525961252.22
6048873.22
0
0
0
0
0
0
0
0
0
0
28935024.89
0
21090161.88
0
0
565000
1688656489.34
0
0
0
0
0
0
2486136.86
0
2486136.86
0
0
0
142985143.94
2588203.77
0
0
0
0
0
0
0
0
40018.88
0
0
148099503.45
0
1836755992.79
163200238
0
0
0
0
0
0
0
0
2136000
1059509470.89
362369.55
0
0
1290614.16
5557880.52
0
4085551.7
0
0
0
0
0
0
0
0
207679779.17
0
0
0
0
0
1521481.97
0
1445343385.96
0
0
0
1550000
0
1550000
0
0
0
0
1550000
0
1446893385.96
99021589
0
0
0
0
21448538.88
0
54891380.74
0
54647614.5
0
0
0
0
0
230009123.12
159853483.71
389862606.83
1836755992.79
5103692016.27
5103692016.27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5013741954.07
4851060886.62
0
0
0
0
0
0
0
0
0
636617.24
0
0
52546422.25
64895100.07
44602927.89
0
0
0
680879.84
0
0
374118.2
91005060.24
2566000
0
2719830.32
0
0
90851229.92
14931851.67
0
0
75919378.25
49276638.18
26642740.07
0
0
0
0
0
0
4728660380.91
0
0
0
0
0
0
0
0
0
0
2606397.95
4323659.24
4493482706.04
0
0
0
0
0
10025853.17
15274455.27
210424069.8
6383353.82
39000
53413.08
0
0
0
2699549.94
0
0
0
0
-2607136.86
0
0
0
0
273511500
0
231878000
14571381.63
0
4641332.45
22420785.92
-2889735.63
0
23307267.25
0
0
a_17
600817
2004-12-31
392678100.97
0
0
0
0
0
0
0
0
0
0
0
1176862356.79
6055263.22
0
0
0
0
0
0
0
0
0
0
32940421.41
0
143933152.42
0
0
0
1719528873.4
0
0
0
0
0
0
2997670.1
0
2997670.1
0
0
0
146882408.21
0
0
0
0
0
0
0
0
0
37645.71
0
0
149917724.02
0
1869446597.42
122500000
0
0
0
0
0
0
0
0
251400
1121251279.61
344088.99
0
0
1091510.27
3864374.48
0
757393.2
0
0
0
0
0
0
0
0
293421330.32
0
0
0
0
0
879580.07
0
1544360956.94
0
0
0
1550000
0
1550000
0
0
0
0
1550000
0
1545910956.94
99021589
0
0
0
0
26089871.33
0
40575048.89
0
24638387.62
0
0
0
0
0
190324896.84
133210743.64
323535640.48
1869446597.42
3633162321.85
3633162321.85
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3567553357.01
3451328397.44
0
0
0
0
0
0
0
0
0
465433.75
0
0
42023535.4
56110928.14
17625062.28
0
0
0
4674065.08
0
0
365947.92
70648977.84
51202.78
0
886758.53
0
0
69813422.09
9546655.28
0
0
60266766.81
39077448.56
21189318.25
0
0
0
0
0
0
3559146955.27
0
0
0
0
0
0
0
0
0
0
552124.2
267060470.25
3611499035.71
0
0
0
0
0
8812657.62
14977066.61
82834089.8
108636699.98
0
206998.32
56661
0
79828.59
33107249
0
0
0
0
-32763761.09
71103900.48
71103900.48
0
0
207900000
0
285300000
36181426.99
26245047.8
0
-42477526.51
-412393.7
0
32983018.68
0
0
a_18
600817
2003-12-31
82554273.76
0
0
0
0
0
0
0
0
0
0
0
831640371.7
48873.22
0
0
0
0
0
0
0
0
0
0
29392385.27
0
22847320.13
0
0
219549.88
937310388.69
0
0
0
0
0
0
2370603.34
0
2370603.34
0
0
0
119635544.79
0
0
0
0
0
0
0
0
0
0
0
0
122006148.13
0
1059316536.82
199900000
0
0
0
0
0
0
0
0
0
611724799.67
2796272.58
0
0
845144.28
8594793.73
0
902593.2
0
0
0
0
0
0
0
0
17487285.29
0
0
0
0
0
86926.6
0
842337815.35
0
0
0
1550000
0
1550000
0
0
0
0
1550000
0
843887815.35
82517982
0
0
0
0
42593478.33
0
25771464.09
0
364523.86
0
0
0
0
0
151247448.28
64181273.19
215428721.47
1059316536.82
2486178786.3
2486178786.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2438893899.23
2357719346.66
0
0
0
0
0
0
0
0
0
254288.42
0
0
21574804.55
45309085.09
14036374.51
0
0
0
1772033.66
0
0
0
49056920.73
2706065.56
0
2165938.52
0
0
49597047.77
2137258.42
0
0
47459789.35
29796243.65
17663545.7
0
0
0
0
0
0
1830803921.11
0
0
0
0
0
0
0
0
0
0
695996.03
86811717.58
1788888028.1
0
0
0
0
0
9773328.57
3128524.01
73273619.45
43248134.59
0
125818.9
1184898
0
0
408708.75
1100000
0
0
0
-197991.85
0
0
0
0
299360232
26914378.21
320769274.76
11682615.66
0
76050670.69
-82227950.9
-6735.83
0
-39184543.99
0
0
a_19
600817
2002-12-31
72602525.27
0
0
0
0
0
0
0
0
0
0
0
600405962.07
3821181.24
0
0
0
0
0
0
0
0
0
0
115207119.05
0
9875327.48
0
0
0
686704996.06
0
0
0
0
0
0
-375611.42
0
-375611.42
0
0
0
124737326.06
422567
0
0
0
0
0
0
0
0
9623083.49
0
0
134407365.13
0
821112361.19
221200000
0
0
0
0
0
0
0
0
0
408944263.74
564486.11
0
0
644992.78
6247925.84
0
902593.2
0
0
0
0
0
0
0
0
11097154.51
0
0
0
0
109042.76
1882970.13
0
651593429.07
0
0
0
1550000
0
1550000
0
0
0
0
1550000
0
653143429.07
82517982
0
0
0
0
42593478.33
0
15561678.71
0
-19221934.41
0
0
0
0
0
121451204.63
46517727.49
167968932.12
821112361.19
2138180565.27
2138180565.27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2096794834.45
2033612890.76
0
0
0
0
0
0
0
0
0
286851.69
0
0
10726262.4
32972677.15
19196152.45
0
0
0
-969474.62
0
0
372393.78
40788649.98
4256.49
0
3534751.51
0
0
37258154.96
8845659.61
0
0
28412495.35
19828914.58
8583580.77
0
0
0
0
0
0
1678664035.19
0
0
0
0
0
0
0
0
0
0
1875000
527699.87
1403774902.98
0
0
0
0
0
10292212.74
10915602.86
71664470.77
184419545.71
0
54354.62
69670.8
0
0
4893951.02
0
0
0
0
-4769925.6
0
0
0
0
384400912.44
48951078
520686319.15
26105644.32
5596889.11
26914378.21
-140354351.24
-172719.34
0
39122549.53
0
0
a_20
600817
2001-12-31
55516675.53
0
0
0
0
0
0
0
0
0
0
51823420
262559974.63
81103959.16
0
0
0
0
0
0
0
0
0
0
9382687.94
0
15082047.43
0
0
686571.68
466772648.43
0
0
0
0
0
0
648217.82
0
648217.82
0
0
0
117398686.84
10176418.7
0
0
0
0
0
0
0
0
8443322.09
0
0
136666645.45
0
603439293.88
357299023.02
0
0
0
0
0
0
0
0
0
73725165.19
1814204.24
0
0
623437.71
9069248.76
0
1255222.18
0
0
0
0
0
0
0
0
9636705.46
0
0
0
0
0
3017534.99
0
456440541.55
295426.45
0
0
1550000
0
1845426.45
0
0
0
0
1845426.45
0
458285968
82517982
0
0
0
0
42593478.33
0
19031552.36
0
-42520722.64
0
0
0
0
0
101622290.05
43531035.83
145153325.88
603439293.88
795307582.22
795307582.22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
792486441.24
733537990.8
0
0
0
0
0
0
0
0
0
251420.8
0
0
5147025.4
30103175.42
23446828.82
0
0
0
226688.39
0
0
5144306.13
8192135.5
595569.94
0
182311
0
0
8605394.44
3334845.59
0
0
5270548.85
1078895.25
4191653.6
0
0
0
0
0
0
449763881.33
0
0
0
0
0
0
0
0
0
0
595310
1518640.65
471530698.65
0
0
0
0
0
5828448.45
3861081.68
16172619.86
-45515016.66
0
141392.75
14018340.37
0
28717474.39
656353.64
960129.6
0
0
0
41260724.27
500000
500000
500000
0
486245012.91
0
470271956.19
23884017.96
0
21179675
-28590636.24
47410.95
0
-32797517.68
0
0
a_21
600817
2000-12-31
67134518.21
0
0
0
0
0
0
0
0
0
0
10946151.68
52195657.42
43482528.98
0
0
0
0
0
0
0
0
0
167251.57
33985480.51
0
9446391.31
0
0
744833.91
184117333.08
0
0
0
0
0
0
26246573.02
0
26246573.02
0
0
0
172579372.54
10351557
0
0
0
0
3715422.61
0
0
0
3240739.32
0
12708567.34
228842231.83
0
412959564.91
262173715.06
0
0
0
0
0
0
0
0
6800000
1660222.02
1073280.92
0
0
309898.72
243467.46
0
924183.2
0
0
0
0
0
0
0
0
10342174.23
0
0
0
0
0
1338592.46
0
284865534.07
461981.08
0
0
1550000
0
2011981.08
0
0
0
0
2011981.08
0
286877515.15
82517982
0
0
0
0
34243518.33
0
16086757
0
-18617015.58
0
0
0
0
0
114231241.75
11850808.01
126082049.76
412959564.91
678665465.67
678665465.67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
652475216.16
610478081.86
0
0
0
0
0
0
0
0
0
926003.39
0
0
2868256.82
23542577.6
14867102.71
-206806.22
0
0
-381398.83
0
0
2455076.53
28263927.21
380261.36
0
171795.61
0
0
28472392.96
23519.05
0
0
28448873.91
23333975.95
5114897.96
0
0
0
0
0
0
207966227.67
0
0
0
0
0
0
0
0
0
0
513813.22
12031898.17
253432698.81
0
0
0
0
0
4759009.23
5168200.55
3353237.97
-46201207.5
0
178704.2
1000
0
0
15371073.36
34176388.01
0
0
0
-49367757.17
500000
500000
500000
0
426571132.44
41339465.66
292944404.13
13724331.88
0
27771403
133970459.09
3660.21
0
38405154.63
0
0
a_22
600817
1999-12-31
957960.58
0
0
0
0
0
0
0
0
0
0
22750000
30974671.23
9592354.5
0
0
0
0
0
0
0
0
0
167251.57
38088969.49
0
16816072.81
0
0
4000
81262310.69
0
0
0
0
0
0
47592410.05
0
47592410.05
0
0
0
159301049.09
0
0
0
0
0
638962.77
0
0
0
4043606.46
0
1730614.42
213306642.79
0
294568953.48
116190000
0
0
0
0
0
0
0
0
15600000
1903222.83
4479211.2
0
0
267542.8
1853267.52
0
1002253.2
0
0
0
0
0
0
0
0
53033328.95
0
0
0
0
7250969.88
215981.25
0
201795777.63
0
0
0
1600000
0
1600000
0
0
0
0
1600000
0
203395777.63
82517982
0
0
0
0
34243518.33
0
9032522.28
0
-34896756.81
0
0
0
0
0
90897265.8
275910.05
91173175.85
294568953.48
96265603.43
96265603.43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
92104912.02
60686039.94
0
0
0
0
0
0
0
0
0
1609631.06
0
0
4337698.99
12587712.11
12883829.92
0
0
0
1366959.2
0
0
52559.32
5580209.93
1207128.45
0
559734.6
0
0
6227603.78
368582.89
0
0
5859020.89
5859371.33
-350.44
0
0
0
0
0
0
72568943.02
0
0
0
0
0
0
0
0
0
0
948870.1
61117377.78
50390419.78
0
0
0
0
0
2115251.03
2710976.26
42829458.57
36589085.26
28218689.37
2525886.72
568680
0
0
623262
23893623.85
0
0
0
6796370.24
0
0
0
0
107990000
0
143704200
11621730.38
0
0
-47335930.38
0
0
-3950474.88
0
0
a_23
600817
1998-12-31
5296907.45
0
0
0
0
0
0
0
0
0
0
0
37917494.23
16023174.5
0
0
0
0
0
0
0
0
0
0
32514074.5
0
19450162.79
0
0
19493354.56
98181093.53
0
0
0
0
0
0
19157145.99
0
19157145.99
0
0
0
212635094.59
132000
0
0
0
0
8637753.48
0
0
0
5484962.9
0
2298023.32
248344980.28
0
346526073.81
149500000
0
0
0
0
0
0
0
0
0
20091430.76
7334642.24
0
0
410499.32
-1690162.96
0
1632244.43
0
0
0
0
0
0
0
0
16544249.56
0
0
0
0
42788726
403785
0
237015414.35
0
0
0
1703560.81
0
1703560.81
0
0
0
0
1703560.81
0
238718975.16
82517982
0
0
0
0
34243518.33
0
12333511.01
0
-31926893.76
0
0
0
0
0
97168117.58
10638981.07
107807098.65
346526073.81
119198052.37
119198052.37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149199488.79
102439100.38
0
0
0
0
0
0
0
0
0
1377722.63
0
0
5949536.74
20636393.39
18796735.65
0
0
0
-1842990.04
0
0
987449.74
-30856976.72
12712415.31
0
11562212.73
0
0
-29706774.14
296409.38
0
0
-30003183.52
-30027762.37
24578.85
0
0
0
0
0
0
95308943.77
0
0
0
0
0
0
0
0
0
0
310181.09
68795591.96
85909705.91
0
0
0
0
0
3304040.4
5146396.52
42561178.31
27493395.68
250000
306861.66
161548.06
0
0
4092781.73
32566607.35
0
0
0
-35940979.36
0
0
0
0
105500000
0
89400000
16436989.36
0
0
-336989.36
0
0
-8784573.04
0
0
a_24
600817
1997-12-31
14081480.49
0
0
0
0
0
0
0
0
0
0
0
59158613.35
7658136.63
0
0
0
0
0
0
0
0
0
0
51062468.45
0
19080473.4
0
0
348336.42
100327040.29
0
0
0
0
0
0
0
0
44524306.34
0
0
0
222976228.51
6615474
0
0
0
0
87791.91
0
0
0
5898289.18
0
0
280102089.94
0
380429130.23
129400000
0
0
0
0
0
0
0
0
0
597163.9
6177294.63
0
0
522728.27
1072567.58
0
12785802.01
0
0
0
0
0
0
0
0
36196960.7
0
0
0
0
11000000
0
0
197752517.09
0
0
31855871.67
14537707.99
0
46393579.66
0
0
5495.85
0
46399075.51
0
244151592.6
82517982
0
0
0
0
34243518.33
0
13308349.85
0
5168774.85
0
0
0
0
0
135238625.03
1038912.6
136277537.63
380429130.23
198727817.79
198727817.79
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
186597154.94
162166598.3
0
0
0
0
0
0
0
0
0
5891165.44
0
0
4609326.29
11176305.83
2753759.08
0
0
0
1805477.02
0
0
1461580.03
15397719.9
1380986.48
0
96216.79
0
0
16682489.59
2148310.89
0
0
14534178.7
14514007.39
20171.31
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
600817
1996-12-31
18682813.02
0
0
0
0
0
0
0
0
0
7750000
0
34548940.95
11308295.9
0
0
0
0
0
0
0
0
0
0
28896258.24
0
11564223.57
0
0
27040.52
83881313.96
0
0
0
0
0
0
0
0
45277992.35
0
0
0
25870403.87
193043360.56
0
0
0
0
101127.39
0
0
0
6425740.45
0
0
270718624.62
0
354599938.58
63000000
0
0
0
0
0
0
0
0
0
13205864.24
16665250.85
0
0
373827.24
517031.43
0
8371612.32
0
0
0
0
0
0
0
0
32152973.27
0
0
0
0
52000000
137600
0
186424159.35
18350000
0
0
19982439
0
38332439
0
0
10991.7
0
38343430.7
0
224767590.05
82517982
0
0
0
0
34243518.33
0
10307719.16
0
1728845.3
0
0
0
0
0
128798064.79
1034283.74
129832348.53
354599938.58
117162880.64
117162880.64
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109780047.57
90720749.38
0
0
0
0
0
0
0
0
0
957298.7
0
0
5394188.15
10760879.96
1946931.38
0
0
0
3302799.37
0
0
416921.15
11102553.59
1712102.07
0
101770.33
0
0
12712885.33
1198053.64
0
-2400000
13914831.69
13765064.04
149767.65
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_26
600817
1995-12-31
5751781.61
0
0
0
0
0
0
0
0
0
19475637.71
0
35221082.35
15733535.03
0
0
0
0
0
0
0
0
0
0
27973989.34
0
12323936.5
0
0
227273.27
88733246.47
0
0
0
0
0
0
0
0
32407400.62
0
0
0
23989541.52
147878862.16
0
0
0
0
114462.87
0
0
0
2279668.29
0
0
206669935.46
0
295403181.93
24800000
0
0
0
0
0
0
0
0
0
5086482.47
20158493.89
0
0
291255.74
796489.63
0
0
0
0
0
0
0
0
0
0
28870016.25
0
0
0
0
6600000
925906.42
0
87528644.4
66750000
0
0
16800000
0
83550000
0
0
16487.55
0
83566487.55
0
171095131.95
82517981.7
0
0
0
0
34243518.63
0
3583851.04
0
2939447.58
0
0
0
0
0
123284798.95
1023251.03
124308049.98
295403181.93
125957632.77
125957632.77
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
121130159.57
106455343.29
0
0
0
0
0
0
0
0
0
936941.23
0
0
3742385.56
7542313.69
2453175.8
0
0
0
1288508.38
0
0
113177.91
6229159.49
43760.79
0
188919.47
0
0
6084000.81
1676441.28
0
0
4407559.53
4383908.5
23651.03
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_27
600817
1994-12-31
5057670
0
0
0
0
0
0
0
0
0
36010350
0
9007990
4405240
0
0
0
0
0
0
0
0
0
0
0
0
4491310
0
0
39190
59011750
0
0
0
0
0
0
0
0
32531930
0
0
0
0
105947010
0
0
0
0
0
0
0
0
0
0
12660200
151139140
0
210150890
15860000
0
0
0
0
0
0
0
0
0
985050
0
0
0
26000
254990
0
0
0
0
0
0
0
0
0
0
4710180
0
0
0
0
0
211800
0
22048020
39530000
0
0
29650000
0
69180000
0
0
21980
0
69201980
0
91250000
75016350
0
0
0
0
38243780
0
2139390
0
3501370
0
0
0
0
0
118900890
0
118900890
210150890
71373590
71373590
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
4391830
0
0
288840
76054260
0
0
91380
0
0
75962880
711200
0
70874970
4376710
4376710
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
0