谨呈：研祥集团

2009.8.12

*Part 1 Part 2 part 3 part 4 part 5

*Part1

* 200870 GDP0770GDP28 200839 20087017

GDP124039178372190152071906

*21GDP13;30%

*

Chart1

10062

13028

7569

7219

2526

3598

4286

2190

2007GDP

Sheet1

1006213028756972192526359842862190

Sheet1

2007GDP

Sheet2

Sheet3

*

25257247252531720187 16558170001520720464

Chart16

7748

8544

9628

10905

12662

15207

2003-2008

Sheet1

GDP

1228391713

8301750126621435.33387.33

GDP5097390121903004300116651468301725122284

7143622234960212632

200020012002200320042005200620072008

727730735741786806822830837

407416434445487516534548552

0.560.570.590.60.620.640.650.660.66

1845163310051221975837820741

200320042005200620072008

774885449628109051266215207

2007

21989

23623

24870.21

14084

14357.64

14800

12662

Sheet1

2000-2008

Sheet2

2000-2008

Sheet3

2003-2008

*Part1

2008 0.1%48.9%51.0% 2008 4.7%45.1%52.2%

Chart1

0.0721935.3009136.8169

1.27029.876911.4318

Sheet1

0.0721935.3009136.8169

1.27029.876911.4318

* Part1

*100-0805-082302-070908

Chart5

35000

51000

46000

82000

78000

49000

46000

76000

33000

42000

07-09

Sheet1

6.16.26.36.47.17.27.37.48.18.28.38.49.19.2

61000124000810007800081000840005800075000830004600043000840008200073000

3900079000500009800095000780004600071000630003900032000780005200057000

470001030009800077000103500680006300073000730004300043000740008100075000

7.17.27.37.48.18.28.38.49.19.2

35000510004600082000780004900046000760003300042000

7.17.27.37.48.18.28.38.49.19.2

18000240002100046000420002800029000270001700023000

200020012002200320042005

11000020000075000160000140000275000

200020012002200320042005

Sheet1

06-09

2000-2005

07-09

07-09

18009

63000

()

229200302292

190913851909

107174351072

15750000015750

47250047

5060698506

3373799337

39592107139592

63000

22920030

363.812722920030

3.00%00

1

/19091385

/31800954027

/21800936018

*2%2.00%1575000003150000

2

150/150630009450000

6/663000378000

*0.1%0.10%157500000157500

*3.55%3.55%1575000005591250

1.5/1.56300094500

3/1018009180090

10717435

1/106630009540000

2/KVA1000000

3200000200,000.001200000

157500000

/157500000

1550

4500

4000

250063000157500000

3000

1200

*0.3%0.30%157500000472500

++*3%3.00%1686899355060698

++*2%2.00%1686899353373799

*20001-044800/06-08085000/07

Chart4

18000

24000

21000

46000

42000

28000

29000

27000

17000

23000

07-09

Sheet1

6.16.26.36.47.17.27.37.48.18.28.38.49.19.2

61000124000810007800081000840005800075000830004600043000840008200073000

3900079000500009800095000780004600071000630003900032000780005200057000

470001030009800077000103500680006300073000730004300043000740008100075000

7.17.27.37.48.18.28.38.49.19.2

35000510004600082000780004900046000760003300042000

7.17.27.37.48.18.28.38.49.19.2

18000240002100046000420002800029000270001700023000

200020012002200320042005

11000020000075000160000140000275000

200020012002200320042005

Sheet1

06-09

2000-2005

07-09

07-09

18009

63000

()

229200302292

190913851909

107174351072

15750000015750

47250047

5060698506

3373799337

39592107139592

63000

22920030

363.812722920030

3.00%00

1

/19091385

/31800954027

/21800936018

*2%2.00%1575000003150000

2

150/150630009450000

6/663000378000

*0.1%0.10%157500000157500

*3.55%3.55%1575000005591250

1.5/1.56300094500

3/1018009180090

10717435

1/106630009540000

2/KVA1000000

3200000200,000.001200000

157500000

/157500000

1550

4500

4000

250063000157500000

3000

1200

*0.3%0.30%157500000472500

++*3%3.00%1686899355060698

++*2%2.00%1686899353373799

Chart9

5328

6625

5655

09

Sheet1

6.16.26.36.47.17.27.37.48.18.28.38.49.19.2

61000124000810007800081000840005800075000830004600043000840008200073000

3900079000500009800095000780004600071000630003900032000780005200057000

470001030009800077000103500680006300073000730004300043000740008100075000

7.17.27.37.48.18.28.38.49.19.2

35000510004600082000780004900046000760003300042000

7.17.27.37.48.18.28.38.49.19.2

18000240002100046000420002800029000270001700023000

200020012002200320042005

11000020000075000160000140000275000

200020012002200320042005

105000170000180000280000140000300000

9.39.49.5

532866255655

Sheet1

610003900047000

12400079000103000

810005000098000

780009800077000

8100095000103500

840007800068000

580004600063000

750007100073000

830006300073000

460003900043000

430003200043000

840007800074000

820005200081000

730005700075000

06-09

2000-2005

18000

24000

21000

46000

42000

28000

29000

27000

17000

23000

07-09

35000

51000

46000

82000

78000

49000

46000

76000

33000

42000

07-09

2000-2005

09

18009

63000

()

229200302292

190913851909

107174351072

15750000015750

47250047

5060698506

3373799337

39592107139592

63000

22920030

363.812722920030

3.00%00

1

/19091385

/31800954027

/21800936018

*2%2.00%1575000003150000

2

150/150630009450000

6/663000378000

*0.1%0.10%157500000157500

*3.55%3.55%1575000005591250

1.5/1.56300094500

3/1018009180090

10717435

1/106630009540000

2/KVA1000000

3200000200,000.001200000

157500000

/157500000

1550

4500

4000

250063000157500000

3000

1200

*0.3%0.30%157500000472500

++*3%3.00%1686899355060698

++*2%2.00%1686899353373799

*320030405200520082.5-3

Chart1

610003900047000

12400079000103000

810005000098000

780009800077000

8100095000103500

840007800068000

580004600063000

750007100073000

830006300073000

460003900043000

430003200043000

840007800074000

820005200081000

730005700075000

06-09

Sheet1

6.16.26.36.47.17.27.37.48.18.28.38.49.19.2

61000124000810007800081000840005800075000830004600043000840008200073000

3900079000500009800095000780004600071000630003900032000780005200057000

470001030009800077000103500680006300073000730004300043000740008100075000

7.17.27.37.48.18.28.38.49.19.2

35000510004600082000780004900046000760003300042000

18000240002100046000420002800029000270001700023000

Sheet1

06-09

18009

63000

()

229200302292

190913851909

107174351072

15750000015750

47250047

5060698506

3373799337

39592107139592

63000

22920030

363.812722920030

3.00%00

1

/19091385

/31800954027

/21800936018

*2%2.00%1575000003150000

2

150/150630009450000

6/663000378000

*0.1%0.10%157500000157500

*3.55%3.55%1575000005591250

1.5/1.56300094500

3/1018009180090

10717435

1/106630009540000

2/KVA1000000

3200000200,000.001200000

157500000

/157500000

1550

4500

4000

250063000157500000

3000

1200

*0.3%0.30%157500000472500

++*3%3.00%1686899355060698

++*2%2.00%1686899353373799

*

05218

*Part1

*

199131991-2002199161993111996420004 2003

*1ABC 150CBD

*

10-19/702001-2.5/50%312

*

702001.5/20/BC

1525/1/

*1060708

*26500-8500/4800-6000/

(/)7500 25%4700035%5650090%7855056.25%3617280%1class501222.28%248799.80%2SOHO5185100% 70%1 1567062.59%2

*80-120//85//3

()(/)120003060-70%67802560-70%350004070-80%E1500055100%210003050-60%579446060%180005365-70%320003060-70%856016090%490007071%280005020%420005060%

6070/4060/2040/

*62%500

46.59 8.82 11.58 3.78 4.03 2.27 0.76 22.17

Chart2

0.169

0.211

0.237

0.162

0.135

0.058

0.011

0.003

0.014

Sheet1

100100-200200-500500-10001000-15005000-11-33-55

16.90%21.10%23.70%16.20%13.50%5.80%1.10%0.30%1.40%

Sheet1

Sheet2

Sheet3

MBD001BB006.bin

*67.1%50/76.8%5000

20074.2%200

*32.3%10%

100-25067.7%

*

2009-743800080001560-15711560-1571

*

703035016003.7513.521818545215000482

160-146485/95%4202481ABB/IbusLOW-E18.36/500

:::6:::::

60/95%29661132GMV18.36/ 1004\50 500

*3125431.1313.8 6.67 23027058006317656002004-11-28

*

63176A60/B50/85%54324 11.95/

*

35800100-2504045/75%800200002/5.6/

*

500

1.1002002.

*Part1

*

200

*Part2

,,,,

, ,

,(),,

NSCBDSOHO

608216 CBDSOHOIBC

*12Factor 1Factor 2Factor 4273.5-4.563000-81000

*33229.9536200988080/126300015/

*IBC14A\B\C\DAB24CD226800/8544010012001.5/123

*3839 22124600/A 400800 B35-991.5/12AB

*SOHOSOHO24LOFT 4800/0607

*SWOTS

12CBD32W

123T

12

O

1CBD23234

*

Q1

Q2

*Part3

45//8%16000800090%26600018

4

Chart1

0.051577576

0.0625

0.0653

0.0633

0.0598

%

20

420006000

201020112012

12430

1.12790/24302430

213271327

2.14800075/360

2.2120600.13%16

2.3120600.05%6

2.448000210

2.5120603.55%428

2.64800030/144

2.7480006/29

2.8480001.5/7

2.94800050240

2.1030

2.11480001258

31206060306030

3.1420002500/10500

420001500/6300

3.1.242000700/2940

3.1.342000300/1260

3.260002600/1560

4/640

3.3.14800020/96

3.3.2480005/24

3.3.348000400

3.3.44800025/120

6120601%12160.360.3

7135082%270909090

9137783%413138138138

16621

100

16621398563186318

3957.4105911429

5%

20132014201520162017201820192020202120222023202420252026202720282029203020312032

36000/5555555555555555555555555555555555555555

50%70%90%90%90%90%90%90%90%90%90%90%90%90%90%90%90%90%90%90%

11881663.22138.42138.42138.42138.42138.42138.42138.421382138213821382138213821382138213821382138

600020132014201520162017201820192020202120222023202420252026202720282029203020312032

/6060606363636666666969697373737373737373

432432432454454454476476476500500500525525525525525525525525

20132014201520162017201820192020202120222023202420252026202720282029203020312032

15112916202095257025922592259226152615261526382638263826632663266326632663266326632663

2281289115141143143143144144144145145145146146146146146146146146

5%2.1255681105129130130130131131131132132132133133133133133133133133

7%2.217967999999999999999999

3%2.37723444444444444444444

12%36135194251308311311311314314314317317317320320320320320320320320

44218213371729212121382138213821572157215721772177217721972197219721972197219721972197

20102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032

14218213371729212121382138213821572157215721772177217721972197219721972197219721972197

216621398563186318

316464258757979798383838787879191919191919191

423915-3985-6318-631812951670204620602060206020752075207520902090209021062106210621062106210621062106

549440-3985-10303-16621-15326-13656-11610-9550-7491-5431-3356-1282793288349737063917011276133831548917595197022180823915

65979198523523523527527527527527527527527

717936-3985-6318-631812951670204620602060206020752075187615681568156815801580158015801580158015801580

812427-3985-10303-16621-15326-13656-11610-9550-7491-5431-3356-128259521623730529868778457100371161713197147761635617936

91922188157157157158158158158158158158158

1016014-3985-6318-631812951670204620602060206020752075168914111411141114221422142214221422142214221422

11-214-3985-10303-16621-15326-13656-11610-9550-7491-5431-3356-12824071818322946406061748389051032711749131711459216014

20102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032

15112900016202095257025922592259226152615261526382638263826632663266326632663266326632663

1.15112900016202095257025922592259226152615261526382638263826632663266326632663266326632663

227215398563186318325425525532532532540540540548548548557557557557557557557557

2.116621398563186318

2.216464258757979798383838787879191919191919191

2.3281289115141143143143144144144145145145146146146146146146146146

2.46135194251308311311311314314314317317317320320320320320320320320

3597900000000198523523523527527527527527527527527

4(1-2)23915-3985-6318-631812951670204620602060206020752075207520902090209021062106210621062106210621062106

5-3985-10303-16621-15326-13656-11610-9550-7491-5431-3356-1282793288349737063917011276133831548917595197022180823915

617936-3985-6318-631812951670204620602060206020752075187615681568156815801580158015801580158015801580

7-3985-10303-16621-15326-13656-11610-9550-7491-5431-3356-128259521623730529868778457100371161713197147761635617936

irr8.98%5.94%

npv$1,230.38($337.09)

3.353342999412.93.353342999412.87

15

660006000

201020112012

12430

1.12790/24302430

219741974

2.17200075/540

2.2180600.13%23

2.3180600.05%9

2.472000214

2.5180603.55%641

2.67200030/216

2.7720006/43

2.8720001.5/11

2.97200050360

2.1030

2.11720001286

31806090309030

3.1660002500/16500

660001500/9900

3.1.266000700/4620

3.1.366000300/1980

3.260002600/1560

4/760

3.3.17200020/144

3.3.2720005/36

3.3.372000400

3.3.47200025/180

6180601%18190.390.3

7202152%404135135135

9206193%619206206206

23668

100

23668474594619461

5635.2187911429

8%

201320142015201620172018201920202021202220232024202520262027

/454545494949525252575757616161

160002400032000400004800054000540005400054000540005400054000540005400054000

86412961728233323332333340134013401367336733673396739673967

6000201320142015201620172018201920202021202220232024202520262027

/60606064.864.864.8707070767676828282

432432432467467467504504504544544544588588588

npv26564

201020112012201320142015201620172018201920202021202220232024202520262027

151615000129617282160279927992799390539053905421842184218455545554555

228397195119154154154215215215232232232251251251

5%2.125816586108140140140195195195211211211228228228

7%2.2181568101010141414151515161616

3%2.377233444666666777

12%36194156207259336336336469469469506506506547547547

442582106914261782230923092309322232223222347934793479375837583758

201020112012201320142015201620172018201920202021202220232024202520262027

142582106914261782230923092309322232223222347934793479375837583758

223668474594619461

31191425875797979838383878787919191

417723-4745-9461-9461102813671707223122312231313931393139339333933393366736673667

5-119035-4745-14207-23668-22640-21273-19566-17335-15104-12873-9734-6595-3456-6333306723103901405717723

64431-16848848917917917

713293-4745-9461-9461102813671707223122312231313931393139340825452545275027502750

8-132075-4745-14207-23668-22640-21273-19566-17335-15104-12873-9734-6595-3456-472498504277921054213293

91675341254254275275275

1011618-4745-9461-9461102813671707223122312231313931393139306822902290247524752475

11-138060-4745-14207-23668-22640-21273-19566-17335-15104-12873-9734-6595-3456-388190241926668914311618

201020112012201320142015201620172018201920202021202220232024202520262027

151615000129617282160279927992799390539053905421842184218455545554555

1.151615000129617282160279927992799390539053905421842184218455545554555

233891474594619461268361453568568568766766766825825825888888888

2.123668474594619461

2.21191425875797979838383878787919191

2.328397195119154154154215215215232232232251251251

2.46194156207259336336336469469469506506506547547547

34431000000000-16848848917917917

4(1-2)17723-4745-9461-9461102813671707223122312231313931393139339333933393366736673667

5-4745-14207-23668-22640-21273-19566-17335-15104-12873-9734-6595-3456-6333306723103901405717723

613293-4745-9461-9461102813671707223122312231313931393139340825452545275027502750

7-4745-14207-23668-22640-21273-19566-17335-15104-12873-9734-6595-3456-472498504277921054213293

irr5.98%4.93%

npv($34.58)($4,428.29)

-1.018478640811.7-1.013795251212.87

Sheet6

260006000

201020112012

12430

1.12790/24302430

2895895

2.13200075/240

2.280600.13%10

2.380600.05%4

2.43200026

2.580603.55%286

2.63200030/96

2.7320006/19

2.8320001.5/5

2.93200050160

2.1030

2.11320001238

3806040304030

3.1260002500/6500

260001500/3900

3.1.226000700/1820

3.1.326000300/780

3.260002600/1560

4/560

3.3.13200020/64

3.3.2320005/16

3.3.332000400

3.3.43200025/80

680601%8140.340.3

790362%181606060

992173%277929292

11923

10

11923347842234223

2838.8717911429

8%

201320142015201620172018201920202021202220232024202520262027

/454545494949525252575757616161

160001800018000180001800018000180001800018000180001800018000180001800018000

864972972105010501050113411341134122412241224132213221322

6000201320142015201620172018201920202021202220232024202520262027

/60606064.864.864.8707070767676828282

432432432467467467504504504544544544588588588

npv13515

201020112012201320142015201620172018201920202021202220232024202520262027

124602000129614041404151615161516163816381638176917691769191019101910

20000000000000000

5%2.10000000000000000

7%2.20000000000000000

3%2.30000000000000000

12%30000000000000000

424602129614041404151615161516163816381638176917691769191019101910

201020112012201320142015201620172018201920202021202220232024202520262027

124602129614041404151615161516163816381638176917691769191019101910

211923347842234223

31191425875797979838383878787919191

411488-3478-4223-4223125413461329143814381438155515551555168216821682181918191819

5-26102-3478-7701-11923-10669-9323-7994-6556-5118-3681-2126-5709852667434960317850966911488

62872667420420455455455

78616-3478-4223-4223125413461329143814381438155515551555101512611261136413641364

8-36615-3478-7701-11923-10669-9323-7994-6556-5118-3681-2126-570985200032614523588772528616

9763102126126136136136

107853-3478-4223-422312541346132914381438143815551555155591411351135122812281228

11-39178-3478-7701-11923-10669-9323-7994-6556-5118-3681-2126-570985189830344169539766257853

201020112012201320142015201620172018201920202021202220232024202520262027

124602000129614041404151615161516163816381638176917691769191019101910

1.124602000129614041404151615161516163816381638176917691769191019101910

213114347842234223425875797979838383878787919191

2.111923347842234223

2.21191425875797979838383878787919191

2.30000000000000000

2.40000000000000000

32872000000000667420420455455455

4(1-2)11488-3478-4223-4223125413461329143814381438155515551555168216821682181918191819

5-3478-7701-11923-10669-9323-7994-6556-5118-3681-2126-5709852667434960317850966911488

68616-3478-4223-4223125413461329143814381438155515551555101512611261136413641364

7-3478-7701-11923-10669-9323-7994-6556-5118-3681-2126-570985200032614523588772528616

irr8.03%6.75%

npv$1,784.60($868.46)

0.585396817711.70.969760699412.87

20000

260006000

201020112012

12430

1.12790/24302430

2895895

2.13200075/240

2.280600.13%10

2.380600.05%4

2.43200026

2.580603.55%286

2.63200030/96

2.7320006/19

2.8320001.5/5

2.93200050160

2.1030

2.11320001238

3806040304030

3.1260002500/6500

260001500/3900

3.1.226000700/1820

3.1.326000300/780

3.260002600/1560

4/560

3.3.13200020/64

3.3.2320005/16

3.3.332000400

3.3.43200025/80

680601%8140.340.3

790362%181606060

992173%277929292

11923

10

11923347842234223

2838.8717911429

8%

201320142015201620172018201920202021202220232024202520262027

/454545494949525252575757616161

100001800018000180001800018000180001800018000180001800018000180001800018000

540972972105010501050113411341134122412241224132213221322

6000201320142015201620172018201920202021202220232024202520262027

/60606064.864.864.8707070767676828282

432432432467467467504504504544544544588588588

npv13215

201020112012201320142015201620172018201920202021202220232024202520262027

12427800097214041404151615161516163816381638176917691769191019101910

21335537777838383909090979797105105105

5%2.11214497070767676828282888888969696

7%2.285355555666666777

3%2.336122222222333333

12%32913117168168182182182197197197212212212229229229

42002980211581158125112511251135113511351145914591459157615761576

201020112012201320142015201620172018201920202021202220232024202520262027

12002980211581158125112511251135113511351145914591459157615761576

211923347842234223

31191425875797979838383878787919191

46915-3478-4223-422376011001083117211721172126912691269137213721372148514851485

5-62430-3478-7701-11923-11163-10063-8979-7807-6635-5462-4194-2925-1657-28410882461394654306915

61729-71343343371371371

75186-3478-4223-422376011001083117211721172126912691269144410291029111411141114

8-67319-3478-7701-11923-11163-10063-8979-7807-6635-5462-4194-2925-1657-2138161846295940735186

9684144103103111111111

104502-3478-4223-4223760110010831172117211721269126912691299926926100210021002

11-69780-3478-7701-11923-11163-10063-8979-7807-6635-5462-4194-2925-1657-3585691495249835004502

201020112012201320142015201620172018201920202021202220232024202520262027

12427800097214041404151615161516163816381638176917691769191019101910

1.12427800097214041404151615161516163816381638176917691769191019101910

217363347842234223212304321344344344369369369396396396425425425

2.111923347842234223

2.21191425875797979838383878787919191

2.31335537777838383909090979797105105105

2.42913117168168182182182197197197212212212229229229

31729000000000-71343343371371371

4(1-2)6915-3478-4223-422376011001083117211721172126912691269137213721372148514851485

5-3478-7701-11923-11163-10063-8979-7807-6635-5462-4194-2925-1657-28410882461394654306915

65186-3478-4223-422376011001083117211721172126912691269144410291029111411141114

7-3478-7701-11923-11163-10063-8979-7807-6635-5462-4194-2925-1657-2138161846295940735186

irr5.16%4.23%

npv($701.02)($2,552.53)

-1.207072978711.7-1.147660603712.87

30000

360006000

201020112012

12430

1.12790/24302430

211651165

2.14200075/315

2.2105600.13%14

2.3105600.05%5

2.44200028

2.5105603.55%375

2.64200030/126

2.7420006/25

2.8420001.5/6

2.94200050210

2.1030

2.11420001250

31056052805280

3.1360002500/9000

360001500/5400

3.1.236000700/2520

3.1.336000300/1080

3.260002600/1560

4/610

3.3.14200020/84

3.3.2420005/21

3.3.342000400

3.3.44200025/105

6105601%10652.852.8

7118312%237797979

9120673%362121121121

14859

10

14859379555325532

3537.9585411429

8%

20132014201520162017201820192020202120222023202420252026

/4545454949495252525757576161

1600024000270002700027000270002700027000270002700027000270002700027000

8641296145815751575157517011701170118371837183719841984

600020132014201520162017201820192020202120222023202420252026

/60606064.864.864.87070707676768282

432432432467467467504504504544544544588588

npv13041

2010201120122013201420152016201720182019202020212022

1200320001296172818902041204120412204220422042381

200000000000

5%2.100000000000

7%2.200000000000

3%2.300000000000

12%360139525761616166666671

4194311257167618331980198019802138213821382309

2010201120122013201420152016201720182019202020212022

1194311257167618331980198019802138213821382309

214859379555325532

374542587579797983838387

43827-3795-5532-55321216161817581901190119012056205620562223

5-80841-3795-9327-14859-13644-12026-10267-8366-6465-4563-2508-45216043827

6957957

72870-3795-5532-55321216161817581901190119012056205620561266

8-81797-3795-9327-14859-13644-12026-10267-8366-6465-4563-2508-45216042870

9127127

102744-3795-5532-55321216161817581901190119012056205620561139

11-81924-3795-9327-14859-13644-12026-10267-8366-6465-4563-2508-45216042744

2010201120122013201420152016201720182019202020212022

1200320001296172818902041204120412204220422042381

1.1200320001296172818902041204120412204220422042381

21620537955532553280110132140140140149149149158

2.114859379555325532

2.274542587579797983838387

2.300000000000

2.460139525761616166666671

3957000000000957

4(1-2)3827-3795-5532-55321216161817581901190119012056205620562223

5-3795-9327-14859-13644-12026-10267-8366-6465-4563-2508-45216043827

62870-3795-5532-55321216161817581901190119012056205620561266

7-3795-9327-14859-13644-12026-10267-8366-6465-4563-2508-45216042870

irr3.51%2.78%

npv($2,990.22)($3,342.01)

0.721700780611.71.267086911912.87

40000

460006000

201020112012

12430

1.12790/24302430

214351435

2.15200075/390

2.2130600.13%17

2.3130600.05%7

2.452000210

2.5130603.55%464

2.65200030/156

2.7520006/31

2.8520001.5/8

2.95200050260

2.1030

2.11520001262

31306065306530

3.1460002500/11500

460001500/6900

3.1.246000700/3220

3.1.346000300/1380

3.260002600/1560

4/660

3.3.15200020/104

3.3.2520005/26

3.3.352000400

3.3.45200025/130

6130601%13165.365.3

7146262%293989898

9149183%448149149149

17796

10

17796411268426842

4237.0452911429

8%

20132014201520162017201820192020202120222023202420252026

/4545454949495252525757576161

1600024000320003600036000360003600036000360003600036000360003600036000

8641296172821002100210022672267226724492449244926452645

600020132014201520162017201820192020202120222023202420252026

/60606064.864.864.87070707676768282

432432432467467467504504504544544544588588

npv15533

2010201120122013201420152016201720182019202020212022

1241890001296172821602566256625662771277127712993

200000000000

5%2.100000000000

7%2.200000000000

3%2.300000000000

12%300000000000

4241891296172821602566256625662771277127712993

2010201120122013201420152016201720182019202020212022

1241891296172821602566256625662771277127712993

217796411268426842

374542587579797983838387

45649-4112-6842-68421254167020852487248724872689268926892906

5-94682-4112-10954-17796-16541-14871-12786-10299-7811-5324-26355427435649

614121412

74237-4112-6842-68421254167020852487248724872689268926891494

8-96095-4112-10954-17796-16541-14871-12786-10299-7811-5324-26355427434237

9149149

104088-4112-6842-68421254167020852487248724872689268926891345

11-96244-4112-10954-17796-16541-14871-12786-10299-7811-5324-26355427434088

2010201120122013201420152016201720182019202020212022

1241890001296172821602566256625662771277127712993

1.1241890001296172821602566256625662771277127712993

21854041126842684242587579797983838387

2.117796411268426842

2.274542587579797983838387

2.300000000000

2.400000000000

314120000000001412

4(1-2)5649-4112-6842-68421254167020852487248724872689268926892906

5-4112-10954-17796-16541-14871-12786-10299-7811-5324-26355427435649

64237-4112-6842-68421254167020852487248724872689268926891494

7-4112-10954-17796-16541-14871-12786-10299-7811-5324-26355427434237

irr4.17%3.32%

npv($3,157.04)($3,676.34)

0.943701953911.71.835729904412.87

50000

560006000

201020112012

12430

1.12790/24302430

217051705

2.16200075/465

2.2155600.13%20

2.3155600.05%8

2.462000212

2.5155603.55%552

2.66200030/186

2.7620006/37

2.8620001.5/9

2.96200050310

2.1030

2.11620001274

31556077807780

3.1560002500/14000

560001500/8400

3.1.256000700/3920

3.1.356000300/1680

3.260002600/1560

4/710

3.3.16200020/124

3.3.2620005/31

3.3.362000400

3.3.46200025/155

6155601%15677.877.8

7174202%348116116116

9177693%533178178178

20732

10

20732442981528152

4936.1320411429

8%

20132014201520162017201820192020202120222023202420252026

/4545454949495252525757576161

1600024000320004000045000450004500045000450004500045000450004500045000

8641296172823332333233328342834283430613061306133063306

600020132014201520162017201820192020202120222023202420252026

/60606064.864.864.87070707676768282

432432432467467467504504504544544544588588

npv17214

2010201120122013201420152016201720182019202020212022

1272020001296172821602799279927993338333833383605

200000000000

5%2.100000000000

7%2.200000000000

3%2.300000000000

12%300000000000

4272021296172821602799279927993338333833383605

2010201120122013201420152016201720182019202020212022

1272021296172821602799279927993338333833383605

220732442981528152

374542587579797983838387

45726-4429-8152-81521254167020852721272127213256325632563519

5-119010-4429-12580-20732-19477-17808-15722-13002-10281-7560-4304-104922075726

614311431

74294-4429-8152-81521254167020852721272127213256325632562087

8-120442-4429-12580-20732-19477-17808-15722-13002-10281-7560-4304-104922074294

9209209

104086-4429-8152-81521254167020852721272127213256325632561878

11-120650-4429-12580-20732-19477-17808-15722-13002-10281-7560-4304-104922074086

2010201120122013201420152016201720182019202020212022

1272020001296172821602799279927993338333833383605

1.1272020001296172821602799279927993338333833383605

22147644298152815242587579797983838387

2.120732442981528152

2.274542587579797983838387

2.300000000000

2.400000000000

314310000000001431

4(1-2)5726-4429-8152-81521254167020852721272127213256325632563519

5-4429-12580-20732-19477-17808-15722-13002-10281-7560-4304-104922075726

64294-4429-8152-81521254167020852721272127213256325632562087

7-4429-12580-20732-19477-17808-15722-13002-10281-7560-4304-104922074294

irr3.58%2.83%

npv($4,278.12)($4,804.46)

0.627255311211.71.057434142212.87

60000

660006000

201020112012

12430

1.12790/24302430

219741974

2.17200075/540

2.2180600.13%23

2.3180600.05%9

2.472000214

2.5180603.55%641

2.67200030/216

2.7720006/43

2.8720001.5/11

2.97200050360

2.1030

2.11720001286

31806090309030

3.1660002500/16500

660001500/9900

3.1.266000700/4620

3.1.366000300/1980

3.260002600/1560

4/760

3.3.17200020/144

3.3.2720005/36

3.3.372000400

3.3.47200025/180

6180601%18190.390.3

7202152%404135135135

9206193%619206206206

23668

10

23668474594619461

5635.2187911429

8%

20132014201520162017201820192020202120222023202420252026

/4545454949495252525757576161

1600024000320004000048000540005400054000540005400054000540005400054000

8641296172823332333233334013401340136733673367339673967

600020132014201520162017201820192020202120222023202420252026

/60606064.864.864.87070707676768282

432432432467467467504504504544544544588588

npv18418

2010201120122013201420152016201720182019202020212022

1295150001296172821602799279927993905390539054218

200000000000

5%2.100000000000

7%2.200000000000

3%2.300000000000

12%300000000000

4295151296172821602799279927993905390539054218

2010201120122013201420152016201720182019202020212022

1295151296172821602799279927993905390539054218

223668474594619461

374542587579797983838387

45102-4745-9461-94611254167020852721272127213823382338234131

5-147537-4745-14207-23668-22413-20744-18659-15938-13217-10496-6674-28519725102

612761276

73827-4745-9461-94611254167020852721272127213823382338232855

8-148813-4745-14207-23668-22413-20744-18659-15938-13217-10496-6674-28519723827

9286286

103541-4745-9461-94611254167020852721272127213823382338232570

11-149099-4745-14207-23668-22413-20744-18659-15938-13217-10496-6674-28519723541

2010201120122013201420152016201720182019202020212022

1295150001296172821602799279927993905390539054218

1.1295150001296172821602799279927993905390539054218

22441347459461946142587579797983838387

2.123668474594619461

2.274542587579797983838387

2.300000000000

2.400000000000

312760000000001276

4(1-2)5102-4745-9461-94611254167020852721272127213823382338234131

5-4745-14207-23668-22413-20744-18659-15938-13217-10496-6674-28519725102

63827-4745-9461-94611254167020852721272127213823382338232855

7-4745-14207-23668-22413-20744-18659-15938-13217-10496-6674-28519723827

irr2.78%2.17%

npv($5,778.06)($6,247.10)

0.235190284611.70.340262526312.87

Sheet5

25.16%

36.25%

46.53%

56.33%

65.98%

Sheet5

%

12001500:1100200;220030%

()

(m)8006000(-/() -320200120-51---10- -+-

/2502500/2001200//1001100250012500/600160060016005001500100011000

1.120 2.320B

180092.5546000140000260006000

2010201120122013

201020112012201320142015201620172018201920202021202220232024202520262027

127246,000 2.1400002.260003600042.55530

[2002]1020021980 2006[1999]12831999

12430214353130604660513162937448817796

45//8%16000800090%60//8%18

20132014201520162017201820192020/45454549 49 49 52 52 16000 24000 32000 36000 36000 36000 36000 36000 864129617282100 2100 2100 2267 2267 /60606064.864.864.870 70 432432432467467467504 504

2021202220232024202520262027/52 57 57 57 61 61 61 36000 36000 36000 36000 36000 36000 36000 2267 2449 2449 2449 2645 2645 2645 /70 76 76 76 82 82 82 504 544 544 544 588 588 588

201320142015201620172018201913987312961728216025662566256627712219371951191411411411522.1199465861081281281281392.2140568999102.3602334444347851562072593083083083334328951069142617822117211721172286

2020202120222023202420252026202712771277129932993299332333233323321521521651651651781781782.11391391501501501621621622.210101010101111112.3444445553333333359359359388388388422862286246924692469266726672667

2010201120122013201420152016201720182019202020212022202320242025202620271328951069142617822117211721172286228622862469246924692667266726672177964112 6842 6842 3119142 58 75 79 79 79 83 83 83 87 87 87 91 91 91 413909-4112 -6842 -6842 1028 1367 1707 2038 2038 2038 2204 2204 2204 2383 2383 2383 2576 2576 2576 571688-4112 -10954 -17796 -16768 -15401 -13693 -11655 -9617 -7578 -5374 -3170 -967 1416 3799 6181 8757 11333 13909 63477354596596644644644710432-4112 -6842 -6842 1028 1367 1707 2038 2038 2038 2204 2204 2204 2029 1787 1787 1932 1932 1932 883037-4112 -10954 -17796 -16768 -15401 -13693 -11655 -9617 -7578 -5374 -3170 -967 1062 2849 4636 6568 8500 10432 91140203 179 179 193 193 193 109292-4112 -6842 -6842 1028 1367 1707 2038 2038 2038 2204 2204 2204 1826 1608 1608 1739 1739 1739 1187022-4112 -10954 -17796 -16768 -15401 -13693 -11655 -9617 -7578 -5374 -3170 -967 859 2467 4076 5814 7553 9292

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 1 39873 0 0 0 1296 1728 2160 2566 2566 2566 2771 2771 2771 2993 2993 2993 3233 3233 3233 1.1 39873 0 0 0 1296 1728 2160 2566 2566 2566 2771 2771 2771 2993 2993 2993 3233 3233 3233 2 25964 4112 6842 6842 268 361 453 528 528 528 568 568 568 610 610 610 657 657 657 2.1 17796 4112 6842 6842 2.2 1191 42 58 75 79 79 79 83 83 83 87 87 87 91 91 91 2.3 2193 71 95 119 141 141 141 152 152 152 165 165 165 178 178 178 2.4 4785 156 207 259 308 308 308 333 333 333 359 359 359 388 388 388 33477 0 0 0 0 0 0 0 0 0 354 596 596 644 644 644 4 (1-2)13909 -4112 -6842 -6842 1028 1367 1707 2038 2038 2038 2204 2204 2204 2383 2383 2383 2576 2576 2576 5 -4112 -10954 -17796 -16768 -15401 -13693 -11655 -9617 -7578 -5374 -3170 -967 1416 3799 6181 8757 11333 13909 6 10432 -4112 -6842 -6842 1028 1367 1707 2038 2038 2038 2204 2204 2204 2029 1787 1787 1932 1932 1932 7 -4112 -10954 -17796 -16768 -15401 -13693 -11655 -9617 -7578 -5374 -3170 -967 1062 2849 4636 6568 8500 10432

6.53%()5.42%-165912

15206.53%8.79%5.42%7.55%-165911551212

THANKS!

********

谨呈：研祥集团

Documents

Transcript of 谨呈：研祥集团