《专利技术评估-税前.pdf》由会员分享，可在线阅读，更多相关《专利技术评估-税前.pdf（11页珍藏版）》请在taowenge.com淘文阁网|工程机械CAD图纸|机械工程制图|CAD装配图下载|SolidWorks_CaTia_CAD_UG_PROE_设计图分享下载上搜索。
1、表-1 资产占用单位名称：SY公司评估基准日：2008年5月31日单位:人民币 万元 2008(6-12)2009201020112012201320142015GMB专利技术专利技术GMB专利产品销售收入(1)17,500.036,000.040,000.042,000.040,000.039,000.037,050.035,197.5GMB专利技术提成率(2)3.39%2.78%2.23%1.74%1.34%0.99%0.71%0.47%GMB专利技术贡献(3)=(1)(2)593.941,001.49890.21730.25534.98386.38262.18166.05技术贡献合计技术
2、贡献合计(10)593.941,001.49890.21730.25534.98386.38262.18166.05折现年限(11)0.291.082.083.084.085.086.087.08折现系数(折现率r=23.7%)(12)=1/(1+r)(11)0.940.790.640.520.420.340.270.22技术贡献现值和技术贡献现值和(13)=(10)(12)5587965723792251317237技术评估值技术评估值(14)年份年份2008(6-12)2009201020112012201320142015GMB专利产品销售收入17,500.036,000.040,000
3、.042,000.040,000.039,000.037,050.035,197.5GMB专利技术固定提成率 1.64%1.64%1.64%1.64%1.64%1.64%1.64%1.64%1.64%GMB专利技术贡献286.315 588.990 654.433 687.155 654.433 638.072 606.169 575.860 折现系数(折现率r=23.7%)0.940.790.640.520.420.340.270.22技术贡献现值和技术贡献现值和269.11467.89420.36356.89274.83216.66166.43127.84入门费500.00技术评估值230
4、0.00SY公司公司GMB专利技术评估计算表（税前）专利技术评估计算表（税前）项目名称项目名称 未来预测数据未来预测数据2,800表-2资产占用单位名称：SY公司评估基准日：2008年5月31日单位：人民币 万元序号序号技术产品名称技术产品名称200320042005200620072008(1-5)2008(6-12)200920102011201220131GMB产品系列10,370.9111,872.3212,095.3313,259.5322,347.2814,000.8517,500.00 36,000.00 40,000.00 42,000.00 40,000.00 39,000.
5、00 2合合 计计10,370.9111,872.3212,095.3313,259.5322,347.2814,000.8517,500.0036,000.0040,000.0042,000.0040,000.0039,000.003%增长率14.5%1.9%9.6%68.5%14.3%11.1%5.0%-4.8%-2.5%技术产品销售收入预测表技术产品销售收入预测表表-5对比公司前对比公司前5年平均销售年平均销售利润率利润率 被评估技术被评估技术产品前产品前5年年平均销售利平均销售利润率润率被评估技术被评估技术产品前产品前5年年销售利润率销售利润率/对比公司对比公司前前5年平均年平均销售毛
6、利率销售毛利率对比公司技对比公司技术提成率平术提成率平均值均值产品技术提产品技术提成率成率ABC=B/ADE=C*D1GMB专利技术产品21.97%24.02%1.093.10%3.39%序号对比公司序号对比公司项项 目目2003-12-312004-12-312005-12-312006-12-312007-12-31提成率4.40%4.19%2.64%4.86%6.46%销售毛利率24.29%25.39%25.11%23.94%27.38%提成率2.30%2.52%0.98%1.15%3.71%销售毛利率20.26%20.88%10.99%14.52%16.60%提成率1.50%2.30%
7、2.28%2.90%6.40%销售毛利率22.45%21.50%24.69%21.74%26.18%提成率2.33%1.20%2.83%2.19%4.94%销售毛利率21.63%20.37%23.26%22.29%25.93%提成率提成率2.63%2.55%2.18%2.77%5.38%销售毛利率销售毛利率22.16%22.03%21.01%20.62%24.02%6平均值平均值中核科技34鼎盛天工百利电器2被评估技术被评估技术名称名称被评估技术提成率计算表被评估技术提成率计算表序号序号对比公司前五年提成率与销售毛利分析表对比公司前五年提成率与销售毛利分析表秦川发展1表-6单位：万元序序号号对
8、比公司对比公司名称名称股票代码股票代码年份年份无形非流无形非流动资产在动资产在资本结构资本结构中所占比中所占比例例无形非无形非流动资流动资产中技产中技术所占术所占比重比重技术在技术在资本结资本结构中所构中所占比重占比重相应年份相应年份的业务税的业务税息折旧息折旧/摊摊销前利润销前利润EBITDA技术对技术对主营业主营业务现金务现金流的贡流的贡献献相应年份相应年份的主营业的主营业务收入务收入技术提成技术提成率率ABCDEFG=E*FHI=G*HJK=I/J2003-12-3144.4%60.0%26.7%6,929.51,846.941,971.14.40%2004-12-3141.7%60.0
9、%25.0%8,495.42,124.450,742.94.19%2005-12-3127.4%60.0%16.5%9,400.41,546.958,558.92.64%2006-12-3149.5%60.0%29.7%11,059.23,284.767,641.44.86%2007-12-3164.6%60.0%38.8%14,102.95,467.184,639.76.46%2003-12-3145.6%60.0%27.4%4,238.01,160.750,538.92.30%2004-12-3143.5%60.0%26.1%5,166.61,349.953,495.32.52%2005-
10、12-3134.3%60.0%20.6%3,888.2799.981,436.10.98%2006-12-3143.6%60.0%26.2%3,803.6995.986,961.41.15%2007-12-3174.7%60.0%44.8%6,662.52,987.880,451.03.71%2003-12-3153.5%60.0%32.1%1,138.5365.624,427.61.50%2004-12-3164.0%60.0%38.4%1,812.3696.330,278.22.30%2005-12-3164.0%60.0%38.4%1,972.9758.033,238.12.28%200
11、6-12-3164.0%60.0%38.4%2,903.01,115.438,454.52.90%2007-12-3186.2%60.0%51.7%5,414.32,799.443,739.56.40%2003-12-3140.0%60.0%24.0%2,793.8671.228,775.22.33%2004-12-3142.2%60.0%25.3%1,338.5339.228,209.71.20%2005-12-3143.8%60.0%26.3%4,797.21,260.344,492.02.83%2006-12-3141.1%60.0%24.7%3,638.7897.641,076.42.
12、19%2007-12-3160.8%60.0%36.5%5,807.72,118.742,849.84.94%2.70%3.10%4鼎盛天工 600335.sh秦川发展 000837.sz2百利电器 600468.sh对比公司对比公司平均值平均值总平均值总平均值对比公司技术提成率估算表对比公司技术提成率估算表3中核科技 000777.sz4.51%2.13%3.08%1表-7单位：万元项目项目对比公司名称对比公司名称2003-12-312004-12-312005-12-312006-12-312007-12-315年平均值年平均值秦川发展41,971.0750,742.8958,558.87
13、67,641.4384,639.6660,710.78百利电器50,538.9053,495.3281,436.1086,961.3680,450.9770,576.53中核科技24,427.6430,278.1633,238.1138,454.5043,739.5334,027.59鼎盛天工28,775.2128,209.7044,492.0441,076.3742,849.8137,080.63GMB专利技术产品10,370.9111,872.3212,095.3313,259.5322,347.2813,989.07秦川发展31,776.5637,861.5443,857.3351,44
14、4.8561,464.8145,281.02百利电器40,302.2442,323.1372,488.5474,331.2567,099.8659,309.00中核科技18,943.0523,767.7825,031.0430,095.0232,287.1226,024.80鼎盛天工22,552.0722,464.4134,143.6231,919.8831,740.1128,564.02GMB专利技术产品8,711.579,482.459,055.769,546.8615,973.8410,554.10秦川发展24.29%25.39%25.11%23.94%27.38%25.22%百利电器2
15、0.26%20.88%10.99%14.52%16.60%16.65%中核科技22.45%21.50%24.69%21.74%26.18%23.31%鼎盛天工21.63%20.37%23.26%22.29%25.93%22.69%平均值平均值22.16%22.03%21.01%20.62%24.02%21.97%GMB专利技术产品16.00%20.13%25.13%28.00%28.52%23.56%销售毛利率销售收入销售成本对比公司、被评估技术产品销售毛利分析表对比公司、被评估技术产品销售毛利分析表表-82003-12-31 2004-12-31 2005-12-31 2006-12-31
16、2007-12-31 2003-12-31 2004-12-31 2005-12-31 2006-12-31 2007-12-31 2003-12-31 2004-12-31 2005-12-31 2006-12-31 2007-12-311秦川发展000837.sz39.2%41.3%52.9%35.3%23.0%16.4%17.0%19.7%15.2%12.4%44.4%41.7%27.4%49.5%64.6%2百利电器600468.sh28.1%27.8%36.9%30.7%11.9%26.2%28.7%28.8%25.7%13.4%45.6%43.5%34.3%43.6%74.7%3中
17、核科技000777.sz32.2%31.5%26.0%19.4%8.5%14.3%13.6%16.9%16.6%5.4%53.5%54.9%57.1%64.0%86.2%4鼎盛天工600335.sh33.0%32.5%35.0%35.4%22.9%26.9%25.3%21.2%23.5%16.3%40.0%42.2%43.8%41.1%60.8%6平均值平均值33.1%33.3%37.7%30.2%16.6%21.0%21.1%21.7%20.2%11.9%45.9%45.6%40.6%49.6%71.6%7五年平均五年平均30.2%19.2%50.7%对比公司资产比率计算表对比公司资产比率计
18、算表 营运资金比重营运资金比重%股票代码股票代码 对比对象对比对象 序序号号有形非流动资产比重有形非流动资产比重%无形非流动资产比重无形非流动资产比重%评估基准日：2008年5月31日表表-3 序号序号 对比对象对比对象股票代码股票代码 营运资金比重营运资金比重%(Wc)营运资金回报营运资金回报率率%(Rc)有形非流动资有形非流动资产比重产比重%(Wf)有形非流动资有形非流动资产回报率产回报率%(Rf)无形非流动资无形非流动资产比重产比重%(Wi)无形非流动资无形非流动资产回报率产回报率%(Ri)无形资产税前无形资产税前折现率折现率1秦川发展000837.SZ35.98%5.60%21.23%
19、5.87%42.79%18.3%2百利电气600468.SH9.50%5.60%9.84%5.87%80.66%13.8%3中核科技000777.SZ16.31%5.60%7.26%5.87%76.43%16.1%4鼎盛天工600335.SH26.57%5.60%13.51%5.87%59.92%20.4%5对比公司平均值（税后）对比公司平均值（税后）17.2%6对比公司平均值（税前）对比公司平均值（税前）22.9%7税前折现率税前折现率23.7%注释注释:(1)表中数据均为2008-03-31财务报告(2)Wc 为流动资产公平市场价值/（股权公平市场价值+债权公平市场价值）(3)Rc 取一年
20、内银行贷款利率的平均利率(4)Wf 为固定资产公平市场价值/（股权公平市场价值+债权公平市场价值）(5)Rf 取5年以上长期银行贷款利率作为固定利率，15年期的等额年金回报率(6)Wi=1-Wc-Wf(7)(8)WACC 详见加权资金成本计算表无形资产回报率计算表无形资产回报率计算表iffcciWRWRWWACCR=表-4单位：万元单位：万元 序号序号 对比公司名称对比公司名称股票代码股票代码 负息负债负息负债(D)债权比例债权比例股权公平市股权公平市场价值场价值(E)(2)股权价值比股权价值比例例无风险收益无风险收益率率(Rf)(3)超额风险收超额风险收益率益率(ERP)公司特有风险公司特有
21、风险超额收益率超额收益率(Rs)股权收益率股权收益率(Re)(4)债权收益率债权收益率(Rd)(5)适用所得税适用所得税率率加权资金成本加权资金成本(WACC)1秦川发展000837.SZ26,115 14.1%159,012 85.9%3.94%8.77%0.97%12.02%7.47%25.00%11.11%2百利电气600468.SH25,191 7.9%294,939 92.1%3.94%8.77%1.66%12.79%7.47%25.00%12.23%3中核科技000777.SZ5,697 2.6%211,789 97.4%3.94%8.77%1.76%13.90%7.47%25.0
22、0%13.68%4鼎盛天工600335.SH45,958 21.6%167,122 78.4%3.94%8.77%2.06%16.96%7.47%25.00%14.51%注释注释(1)表中数据均为2008年第一季度财务数据(2)股权公平市场价值=股权总数*股票收盘价(3)5 年及以上期国债到期收益率平均值(4)Re=Rf+Beta*ERP+Rs(5)一年期贷款利率加权资金成本计算表加权资金成本计算表 评估基准日：评估基准日：2008年年5月月31日日表4-1序号序号证券代码证券简称起息日期到期日期票面利率证券代码证券简称起息日期到期日期票面利率评估基准评估基准 日收盘价日收盘价（元）（元）距到
23、期日距到期日时间时间(年年)到期收益到期收益率（率（%）1010613.SH06国债(13)2006-08-31 2013-08-312.89%1005.262.892100613.SZ国债06132006-08-31 2013-08-312.89%1005.262.893060013.IB06国债132006-08-31 2013-08-312.89%94.97365.263.964010308.SH03国债(8)2003-09-17 2013-09-173.02%95.015.304.085100308.SZ国债03082003-09-17 2013-09-173.02%94.355.30
24、4.236010620.SH06国债(20)2006-11-27 2013-11-272.91%1005.502.917100620.SZ国债06202006-11-27 2013-11-272.91%1005.502.918060020.IB06国债202006-11-27 2013-11-272.91%93.75.504.219010701.SH07国债(1)2007-02-06 2014-02-062.93%1005.692.9310100701.SZ国债07012007-02-06 2014-02-062.93%1005.692.9311070001.IB07国债012007-02-0
25、6 2014-02-062.93%1005.692.9312010707.SH07国债(7)2007-05-24 2014-05-243.74%1005.993.7413100707.SZ国债07072007-05-24 2014-05-243.74%1005.993.7414070007.IB07国债072007-05-24 2014-05-243.74%98.77325.993.9715040006.IB04国债062004-08-10 2014-08-104.86%105.80496.203.8316100714.SZ国债07142007-08-23 2014-08-233.90%100
26、6.243.9017070014.IB07国债142007-08-23 2014-08-233.90%99.76386.243.9418100718.SZ国债07182007-11-26 2014-11-264.35%1006.504.3419070018.IB07国债182007-11-26 2014-11-264.35%99.22736.504.4820100801.SZ国债08012008-02-13 2015-02-133.95%1006.713.9421080001.IB08国债012008-02-13 2015-02-133.95%99.52176.714.0322010501.S
27、H05国债(1)2005-02-28 2015-02-284.44%102.186.754.1023100501.SZ国债05012005-02-28 2015-02-284.44%102.56.754.0524050001.IB05国债012005-02-28 2015-02-284.44%102.83276.753.9925100807.SZ国债08072008-05-19 2015-05-194.01%1006.974.0126080007.IB08国债072008-05-19 2015-05-194.01%99.87786.974.0327010603.SH06国债(3)2006-03
28、-27 2016-03-272.8%907.834.3628100603.SZ国债06032006-03-27 2016-03-272.8%1007.832.8229060003.IB06国债032006-03-27 2016-03-272.8%95.45217.833.5030010004.IB01国债042001-06-06 2016-06-064.69%109.428.023.3731010616.SH06国债(16)2006-09-26 2016-09-262.92%1008.332.9432100616.SZ国债06162006-09-26 2016-09-262.92%1008.3
29、32.9433060016.IB06国债162006-09-26 2016-09-262.92%91.87618.334.1234010703.SH07国债(3)2007-03-22 2017-03-223.40%1008.823.4335100703.SZ国债07032007-03-22 2017-03-223.40%1008.823.4336070003.IB07国债032007-03-22 2017-03-223.40%94.83928.824.1437010710.SH07国债(10)2007-06-25 2017-06-254.4%1009.084.4538100710.SZ国债07
30、102007-06-25 2017-06-254.4%1009.084.4539070010.IB07国债102007-06-25 2017-06-254.4%101.97019.084.18400700001.IB 07特别国债01 2007-08-29 2017-08-294.3%1009.254.3441010213.SH02国债(13)2002-09-20 2017-09-202.6%86.899.324.3742100213.SZ国债02132002-09-20 2017-09-202.6%86.769.324.39430700003.IB 07特别国债03 2007-09-24 2
31、017-09-244.46%103.38539.334.06440700005.IB 07特别国债05 2007-11-05 2017-11-054.49%100.01089.444.55450700008.IB 07特别国债08 2007-12-17 2017-12-174.41%102.019.564.1946100803.SZ国债08032008-03-20 2018-03-204.07%1009.814.1147080003.IB08国债032008-03-20 2018-03-204.07%99.94279.814.1248030009.IB03国债092003-10-24 2018
32、-10-244.18%99.8110.414.2449010512.SH05国债(12)2005-11-15 2020-11-153.65%93.7912.474.3450100512.SZ国债05122005-11-15 2020-11-153.65%10012.473.6851050012.IB05国债122005-11-15 2020-11-153.65%10012.473.68国债到期收益率估算表国债到期收益率估算表表4-1序号序号证券代码证券简称起息日期到期日期票面利率证券代码证券简称起息日期到期日期票面利率评估基准评估基准 日收盘价日收盘价（元）（元）距到期日距到期日时间时间(年年
33、)到期收益到期收益率（率（%）国债到期收益率估算表国债到期收益率估算表52010107.SH21国债(7)2001-07-31 2021-07-314.26%100.9713.184.2053101917.SZ国债9172001-07-31 2021-07-314.26%101.113.184.1954010011.IB01国债112001-10-23 2021-10-233.85%101.3313.413.7555010619.SH06国债(19)2006-11-15 2021-11-153.27%10013.473.2956100619.SZ国债06192006-11-15 2021-11
34、-153.27%10013.473.2957060019.IB06国债192006-11-15 2021-11-153.27%97.7513.473.51580700002.IB 07特别国债02 2007-09-18 2022-09-184.68%105.588414.314.20590700004.IB 07特别国债04 2007-09-29 2022-09-294.55%103.371714.344.27600700006.IB 07特别国债06 2007-11-19 2022-11-194.69%99.871714.484.75610700007.IB 07特别国债07 2007-12
35、-11 2022-12-114.45%10014.544.5062100802.SZ国债08022008-02-28 2023-02-284.16%10014.764.2063080002.IB08国债022008-02-28 2023-02-284.16%98.878814.764.3064010303.SH03国债(3)2003-04-17 2023-04-173.4%89.9514.894.3765100303.SZ国债03032003-04-17 2023-04-173.4%90.0114.894.3666010504.SH05国债(4)2005-05-15 2025-05-154.1
36、1%99.8516.974.1667100504.SZ国债05042005-05-15 2025-05-154.11%10016.974.1568050004.IB05国债042005-05-15 2025-05-154.11%98.908116.974.2469010609.SH06国债(9)2006-06-26 2026-06-263.7%10018.083.7370100609.SZ国债06092006-06-26 2026-06-263.7%10018.083.7371060009.IB06国债092006-06-26 2026-06-263.7%100.00218.083.73720
37、10713.SH07国债(13)2007-08-16 2027-08-164.52%10019.224.5773100713.SZ国债07132007-08-16 2027-08-164.52%10019.224.5774070013.IB07国债132007-08-16 2027-08-164.52%104.408119.224.22759802.IB98国债21998-08-20 2028-08-207.2%10020.247.1976020005.IB02国债052002-05-24 2032-05-242.9%98.939424.002.9877030014.IB03国债142003-
38、12-15 2033-12-151.64%10025.561.6478010706.SH07国债(6)2007-05-17 2037-05-174.27%10028.984.3179100706.SZ国债07062007-05-17 2037-05-174.27%10028.984.3180070006.IB07国债062007-05-17 2037-05-174.27%99.69328.984.3381100806.SZ国债08062008-05-08 2038-05-084.50%10029.964.5582080006.IB08国债062008-05-08 2038-05-084.50%
39、98.5529.964.64833.94数据来源：Wind资讯平均值平均值序序号号合并报表合并报表(1)/母公司母公司报表报表(2)股票代股票代码码上市公上市公司股票司股票名称名称年份年份货币资货币资金金交易性交易性金融资金融资产产应收票应收票据据应收账应收账款款预付款预付款项项应收利应收利息息应收应收股利股利其他应收其他应收款款存货存货一年内一年内非到期非到期的流动的流动资产资产待摊费待摊费用用其他流其他流动资产动资产流动资流动资产合计产合计可供出可供出售金融售金融资产资产持有至持有至到期投到期投资资长期应长期应收款收款长期股长期股权投资权投资投资性投资性房地产房地产固定资固定资产产在建工在
40、建工程程工程物工程物资资固定资固定资产清理产清理油气资产油气资产无形资无形资产产开发支开发支出出商誉商誉长期待摊长期待摊费用费用递延所递延所得税资得税资产产其他非其他非流动资流动资产产非流动非流动资产合资产合计计资产总计资产总计短期借短期借款款交易性交易性金融负金融负债债应付票应付票据据应付账应付账款款预收款预收款项项应付职应付职工薪酬工薪酬应交税应交税费费应付利应付利息息应付股应付股利利其他应其他应付款付款一年内一年内到期的到期的非流动非流动负债负债预提费预提费用用其他流其他流动负债动负债流动负流动负债合计债合计长期借长期借款款应付债应付债券券长期应长期应付款付款专项应专项应付款付款预计负预
41、计负债债递延所递延所得税负得税负债债其他非其他非流动负流动负债债非流动非流动负债合负债合计计负债合负债合计计少数股少数股东权益东权益实收资实收资本（或本（或股本）股本）资本公资本公积积减：库减：库存股存股盈余公盈余公积积未分配未分配利润利润所有者所有者权益权益（或股（或股东权东权益）合益）合计计负债和所负债和所有者权益有者权益（或股东（或股东权益）总权益）总计计评估基评估基准日交准日交易收盘易收盘价价(元元/股股)每股净每股净资产资产(元元/股股)截止评截止评估基准估基准日流通日流通股股数股股数(万股万股)截止评截止评估基准估基准日限售日限售流通股流通股股数股数(万股万股)总股本负息负债总股本
42、负息负债非主营非主营业务经业务经营性资营性资产产股权公允股权公允市场价值市场价值缺少流缺少流通折扣通折扣折扣后股折扣后股权市场价权市场价值值扣除非主扣除非主营业务经营业务经营性资产营性资产后股权公后股权公允价值允价值主营业务主营业务全投资公全投资公允价值允价值主营业主营业务营运务营运资金资金主营业主营业务非流务非流动资产动资产土地及土地及相关资相关资产账面产账面价值价值2003-12-3124,309.2100.04,422.311,871.710,505.20.00.01,470.123,719.60.01.00.076,399.20.00.00.02,622.10.021,004.92,9
43、79.80.00.00.04.00.00.072.10.00.026,682.8103,082.018,770.00.02,363.75,957.09,537.3207.1623.60.0123.4822.71,500.014.70.039,919.43,800.00.00.0112.60.00.00.03,912.643,832.02,893.523,247.820,455.10.03,408.19,245.459,250.0103,082.04.432.4212,540.00.023,247.864,924.72,722.184,358.784,358.781,636.6146,561.4
44、57,472.523,984.72004-12-3127,531.20.02,885.911,699.35,900.40.00.03,844.826,144.20.015.30.078,021.10.00.00.05,496.00.021,744.13,860.50.00.00.03.40.00.017.30.00.031,121.4109,142.518,420.00.083.97,165.87,880.0267.6382.80.0124.1643.12,100.0134.50.037,201.98,000.00.00.0217.30.00.00.08,217.345,419.23,547.
45、523,247.820,478.60.04,080.712,368.763,723.3109,142.54.612.5912,540.00.023,247.866,582.35,496.089,090.289,090.283,594.3150,176.561,982.325,604.62005-12-3129,424.00.03,753.914,857.96,074.20.00.03,485.726,108.20.016.50.083,720.50.00.00.05,469.70.022,188.13,375.70.00.00.05.60.00.00.00.70.031,039.9114,76
46、0.422,774.00.00.08,019.55,669.5314.9823.30.0204.81,401.62,500.0156.80.041,864.45,000.00.00.0217.30.00.00.05,217.347,081.73,370.223,247.820,469.20.04,880.615,741.067,678.7114,760.44.162.7712,540.00.023,247.873,757.35,469.785,197.328.0%61,367.655,897.9129,655.268,531.725,564.52006-12-3126,363.7100.06,
47、714.714,135.57,006.40.00.04,260.725,514.30.00.00.084,095.20.00.00.03,498.60.025,123.41,113.70.04.90.02,741.20.00.00.0289.0643.033,413.9117,509.119,970.00.0270.19,456.75,581.3631.21,103.50.0216.01,090.83,000.00.00.041,319.72,000.00.00.0137.90.00.00.02,137.943,457.66,208.623,247.819,873.90.04,688.320,
48、102.774,051.6117,509.19.012.9316,359.06,888.823,247.867,518.43,598.6173,787.728.0%125,179.3121,580.7189,099.166,736.428,756.11,582.02007-12-3134,116.3179.98,590.412,281.66,285.40.049.43,053.629,126.40.00.00.093,683.00.00.00.03,578.00.027,018.34,528.80.00.00.04,722.00.00.00.0550.5557.340,954.9134,637
49、.917,083.50.00.0#787.81,225.70.02.2839.12,000.00.00.045,703.77,700.00.00.0190.1585.067.30.08,542.454,246.15,655.923,247.819,696.30.05,434.226,515.880,391.8134,637.916.733.2117,024.36,223.623,247.874,168.83,757.9310,479.028.0%223,638.0219,880.1294,048.967,722.036,342.33,687.32003-12-317,328.310.0808.
50、014,613.3754.70.00.05,263.415,388.70.023.15.644,506.10.00.00.02,583.80.022,654.96,407.09.70.00.02,699.20.00.00.00.00.034,354.578,860.618,770.00.00.08,062.8827.81,649.2-119.60.020.14,132.30.00.00.033,342.64,500.00.00.0121.40.00.00.04,621.437,964.06,411.411,000.021,015.90.01,379.41,089.940,896.678,860