°²»Õ°Û¸£¹ú¼Ê¹ÙÍø-×·Ç󽡿µ,ÄãÎÒÒ»Æð³É³¤
2013ÄêµÚÈý¼¾¶È±¨¸æÕýÎÄ
Ò»¡¢ Ö÷ÒªÌáÐÑ
1.1 ¹«Ë¾¶Ê»ᡢ¼àÊ»ἰ¶Ê¡¢¼àÊ¡¢¸ß¼¶ÖÎÀíÖ°Ô±°ü¹Ü¼¾¶È±¨¸æÄÚÈݵÄÕæÊµ¡¢×¼È·¡¢ÍêÕû£¬£¬£¬£¬£¬£¬²»±£´æÐéα¼Í¼¡¢Îóµ¼ÐÔ³ÂÊö»òÕßÖØ´óÒÅ©£¬£¬£¬£¬£¬£¬²¢¼ç¸º¸öÌåºÍÁ¬´øµÄÖ´·¨ÔðÈΡ£¡£¡£¡£¡£¡£¡£
1.2 ¹«Ë¾È«Ìå¶Ê³öϯ¶Ê»áÉóÒé¼¾¶È±¨¸æ¡£¡£¡£¡£¡£¡£¡£
1.3
|
¹«Ë¾ÈÏÕæÈËÐÕÃû |
³ÂÐÅÆ½ |
|
Ö÷¹Ü»á¼ÆÊÂÇéÈÏÕæÈËÐÕÃû |
º«Ò«Çì |
|
»á¼Æ»ú¹¹ÈÏÕæÈË£¨»á¼ÆÖ÷¹ÜÖ°Ô±£©ÐÕÃû |
º«Ò«Çì |
¹«Ë¾ÈÏÕæÈ˳ÂÐÅÆ½¡¢Ö÷¹Ü»á¼ÆÊÂÇéÈÏÕæÈ˺«Ò«Çì¼°»á¼Æ»ú¹¹ÈÏÕæÈË£¨»á¼ÆÖ÷¹ÜÖ°Ô±£©º«Ò«Çì°ü¹Ü¼¾¶È±¨¸æÖвÆÎñ±¨±íµÄÕæÊµ¡¢×¼È·¡¢ÍêÕû¡£¡£¡£¡£¡£¡£¡£
1.4 ¹«Ë¾µÚÈý¼¾¶È±¨¸æÖеIJÆÎñ±¨±íδ¾É󼯡£¡£¡£¡£¡£¡£¡£
¶þ¡¢ ¹«Ë¾Ö÷Òª²ÆÎñÊý¾ÝºÍ¹É¶«×ª±ä
2.1 Ö÷Òª²ÆÎñÊý¾Ý
µ¥Î»:Ôª ±ÒÖÖ:ÈËÃñ±Ò
|
|
±¾±¨¸æÆÚÄ© |
ÉÏÄê¶ÈÄ© |
±¾±¨¸æÆÚÄ©±ÈÉÏÄê¶ÈÄ©Ôö¼õ(%) |
|
×Ü×ʲú |
1,674,606,476.29 |
1,294,952,685.43 |
29.32 |
|
¹éÊôÓÚÉÏÊй«Ë¾¹É¶«µÄ¾»×ʲú |
803,088,410.00 |
473,580,429.41 |
69.58 |
|
|
ÄêÍ·ÖÁ±¨¸æÆÚÄ© |
ÉÏÄêÍ·ÖÁÉÏÄ걨¸æÆÚÄ© |
±ÈÉÏÄêͬÆÚÔö¼õ(%) |
|
ı»®Ô˶¯±¬·¢µÄÏÖ½ðÁ÷Á¿¾»¶î |
-207,234,290.37 |
-1,341,419.80 |
²»ÊÊÓà |
|
|
ÄêÍ·ÖÁ±¨¸æÆÚÄ© |
ÉÏÄêÍ·ÖÁÉÏÄ걨¸æÆÚÄ© |
±ÈÉÏÄêͬÆÚÔö¼õ(%) |
|
ÓªÒµÊÕÈë |
585,563,793.44 |
480,225,108.02 |
21.94 |
|
¹éÊôÓÚÉÏÊй«Ë¾¹É¶«µÄ¾»ÀûÈó |
12,567,097.03 |
12,553,839.00 |
0.11 |
|
¹éÊôÓÚÉÏÊй«Ë¾¹É¶«µÄ¿Û³ý·Ç¾³£ÐÔËðÒæµÄ¾»ÀûÈó |
1,740,418.01 |
5,282,566.01 |
-67.05 |
|
¼ÓȨƽ¾ù¾»×ʲúÊÕÒæÂÊ£¨£¥£© |
1.32 |
2.88 |
ïÔÌ1.56¸ö°Ù·Öµã |
|
»ù±¾Ã¿¹ÉÊÕÒæ£¨Ôª/¹É£© |
0.0997 |
0.1068 |
-6.65 |
|
Ï¡ÊÍÿ¹ÉÊÕÒæ£¨Ôª/¹É£© |
0.0997 |
0.1068 |
-6.65 |
2.2 ×èÖ¹±¨¸æÆÚÄ©µÄ¹É¶«×ÜÊý¡¢Ç°Ê®Ãû¹É¶«¡¢Ç°Ê®ÃûÎÞÏÞÊÛÌõ¼þ¹É¶«µÄ³Ö¹ÉÇéÐαí
µ¥Î»£º¹É
|
¹É¶«×ÜÊý |
12,780 |
||||||||
|
ǰʮÃû¹É¶«³Ö¹ÉÇéÐÎ |
|||||||||
|
¹É¶«Ãû³Æ |
¹É¶«ÐÔ×Ó |
³Ö¹É±ÈÀý(%) |
³Ö¹É×ÜÊý |
³ÖÓÐÓÐÏÞÊÛÌõ¼þ¹É·ÝÊýÄ¿ |
ÖÊѺ»ò¶³½áµÄ¹É·ÝÊýÄ¿ |
||||
|
»ª¶«µç×Ó¹¤³ÌÑо¿Ëù(Öйúµç×ӿƼ¼¼¯ÍŹ«Ë¾µÚÈýÊ®°ËÑо¿Ëù) |
¹úÓз¨ÈË |
42.00 |
57,416,666 |
0 |
|
||||
|
ÌìÏÂÉç±£»£»£»£»£»£»£»ù½ðËÄÒ»ËÄ×éºÏ |
¾³ÄڷǹúÓз¨ÈË |
2.78 |
3,800,000 |
3,800,000 |
|
||||
|
ÖйãºË²ÆÎñÓÐÏÞÔðÈι«Ë¾ |
¹úÓз¨ÈË |
2.34 |
3,200,000 |
3,200,000 |
|
||||
|
°²¹ðÁÖ |
¾³ÄÚ×ÔÈ»ÈË |
1.90 |
2,600,000 |
2,600,000 |
|
||||
|
¹ú¶¼Ö¤È¯ÓÐÏÞÔðÈι«Ë¾ |
¾³ÄڷǹúÓз¨ÈË |
1.76 |
2,400,000 |
2,400,000 |
|
||||
|
»ãÌí¸»»ù½ð¹«Ë¾£ÕÐÐУÖйú¶ÔÍâ¾¼ÃÉÌÒµÐÅÍÐÉÆË®18ÆÚÜöÝÍ×ʽðÐÅÍÐ |
¾³ÄڷǹúÓз¨ÈË |
1.76 |
2,400,000 |
2,400,000 |
|
||||
|
ƽ°²´ó»ª»ù½ð¹«Ë¾£Æ½°²£Æ½°²ÐÅÍÐÆ½°²²Æ²ú¡¤´´Ó®Ò»ÆÚ22ºÅÜöÝÍ×ʽðÐÅÍÐÍýÏë |
¾³ÄڷǹúÓз¨ÈË |
1.76 |
2,400,000 |
2,400,000 |
|
||||
|
ÖйúÒøÐУÒ×·½´ïÆð¾¢Éú³¤Ö¤È¯Í¶×Ê»ù½ð |
δ֪ |
1.39 |
1,899,372 |
0 |
|
||||
|
ÐËҵȫÇò»ù½ð¹«Ë¾£ÕÐÐУÐËÈ«¶¨Ôö12ºÅ·Ö¼¶×ʲúÖÎÀíÍýÏë |
¾³ÄڷǹúÓз¨ÈË |
1.37 |
1,870,000 |
1,870,000 |
|
||||
|
½»Í¨ÒøÐУÒ×·½´ï¿ÆÑ¶¹ÉƱÐÍ֤ȯͶ×Ê»ù½ð |
δ֪ |
1.30 |
1,773,167 |
0 |
|
||||
|
ǰʮÃûÎÞÏÞÊÛÌõ¼þÁ÷ͨ¹É¹É¶«³Ö¹ÉÇéÐÎ |
|||||||||
|
¹É¶«Ãû³Æ£¨È«³Æ£© |
ÆÚÄ©³ÖÓÐÎÞÏÞÊÛÌõ¼þÁ÷ͨ¹ÉµÄÊýÄ¿ |
¹É·ÝÖÖÀ༰ÊýÄ¿ |
|||||||
|
»ª¶«µç×Ó¹¤³ÌÑо¿Ëù(Öйúµç×ӿƼ¼¼¯ÍŹ«Ë¾µÚÈýÊ®°ËÑо¿Ëù) |
57,416,666 |
|
|||||||
|
ÖйúÒøÐУÒ×·½´ïÆð¾¢Éú³¤Ö¤È¯Í¶×Ê»ù½ð |
1,899,372 |
|
|||||||
|
½»Í¨ÒøÐУÒ×·½´ï¿ÆÑ¶¹ÉƱÐÍ֤ȯͶ×Ê»ù½ð |
1,773,167 |
|
|||||||
|
Öйú¹¤ÉÌÒøÐУŵ°²¹ÉƱ֤ȯͶ×Ê»ù½ð |
1,761,727 |
|
|||||||
|
·áºÍ¼Ûֵ֤ȯͶ×Ê»ù½ð |
1,699,910 |
|
|||||||
|
²é¸ùÂ¥ |
1,280,000 |
|
|||||||
|
ÖйúÒøÐйɷÝÓÐÏÞ¹«Ë¾£¼Îʵ¼ÛÖµÓÅÊÆ¹ÉƱÐÍ֤ȯͶ×Ê»ù½ð |
1,199,892 |
|
|||||||
|
»ôÃÈ |
1,050,000 |
|
|||||||
|
Öйúµç×ÓÊÕÖ§¿Ú×ܹ«Ë¾ |
999,926 |
|
|||||||
|
½»Í¨ÒøÐУººÐË֤ȯͶ×Ê»ù½ð |
739,269 |
|
|||||||
|
ÉÏÊö¹É¶«¹ØÁª¹ØÏµ»òÒ»ÖÂÐж¯µÄ˵Ã÷ |
ǰʮÃûÎÞÏÞÊÛÌõ¼þ¹É¶«Ö®¼äδ֪ÊÇ·ñÓйØÁª¹ØÏµ£¬£¬£¬£¬£¬£¬Ò²Î´ÖªÇ°Ê®ÃûÎÞÏÞÊÛÌõ¼þ¹É¶«Ö®¼äÊÇ·ñÊôÓÚ¡¶ÉÏÊй«Ë¾¹É¶«³Ö¹É±ä»»ÐÅÏ¢Åû¶ÖÎÀí²½·¥¡·»®¶¨µÄÒ»ÖÂÐиÐÈË¡£¡£¡£¡£¡£¡£¡£ ǰʮÃûÎÞÏÞÊÛÌõ¼þ¹É¶«ºÍǰʮÃû¹É¶«Ö®¼äδ·¢Ã÷±£´æ¹ØÁª¹ØÏµ£¬£¬£¬£¬£¬£¬Ò²Î´·¢Ã÷ÊôÓÚ¡¶ÉÏÊй«Ë¾¹É¶«³Ö¹É±ä»»ÐÅÏ¢Åû¶ÖÎÀí²½·¥¡·µÚ¾ÅÌõ»®¶¨µÄÒ»ÖÂÐиÐÈËÇéÐΡ£¡£¡£¡£¡£¡£¡£ |
||||||||
Èý¡¢ Ö÷ÒªÊÂÏî
3.1 ¹«Ë¾Ö÷Òª»á¼Æ±¨±íÏîÄ¿¡¢²ÆÎñÖ¸±êÖØ´ó±ä»»µÄÇéÐμ°Ôµ¹ÊÔÓÉ
¡ÌÊÊÓà ¡õ²»ÊÊÓÃ
|
×ʲúÇ·Õ®±íÏîÄ¿ |
ÆÚÄ©½ð¶î |
ÄêÍ·½ð¶î |
±ä»»±ÈÂÊ |
±ä»»Ôµ¹ÊÔÓÉ |
|
Ç®±Ò×ʽð |
386,094,490.16 |
264,547,550.61 |
45.95% |
±¾ÆÚÊÕµ½ÕÙļ×ʽ𾻶î316,940,883.56ÔªËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
Ó¦ÊÕÆ±¾Ý |
15,216,193.89 |
35,782,963.83 |
-57.48% |
Ö÷ҪϵӦÊÕÆ±¾Ý±³Êé½áËãºÍµ½ÆÚÊÕ¿îËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
Ô¤¸¶¿î×Ó |
63,721,017.97 |
15,240,879.99 |
318.09% |
ÆÚÄ©ÔöÌíÁËÔ¤¸¶»õ¿îËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
´æ»õ |
313,348,429.84 |
220,899,655.98 |
41.85% |
Ö÷ҪϵΪËÄÐò¶ÈÉú²úÏîĿԤͶ²úËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
¿ª·¢Ö§³ö |
107,492,413.09 |
80,048,488.06 |
34.28% |
Ö÷ҪϵÔöÌíÁË¿ª·¢ÏîÄ¿µÄÖ§³öËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
Ó¦¸¶Æ±¾Ý |
43,662,250.04 |
100,484,266.29 |
-56.55% |
Ö÷ҪϵӦ¸¶Æ±¾Ýµ½ÆÚ¸¶¿îËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
Ô¤ÊÕ¿î×Ó |
40,080,988.81 |
22,298,403.93 |
79.75% |
Ö÷ҪϵÔöÌíÁËÔ¤ÊÕ»õ¿îËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
Ó¦¸¶Ö°¹¤Ð½³ê |
16,433,816.33 |
25,082,761.10 |
-34.48% |
Ö÷Ҫϵ·¢·ÅÉÏÄêÄêÖÕ½±ËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ÆäËûÓ¦¸¶¿î |
17,126,716.85 |
12,167,975.66 |
40.75% |
ÔÝÊÕµÄÍùÀ´¿îÔöÌíËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
×ÊÔ´¹«»ý |
416,378,974.02 |
118,540,130.46 |
251.26% |
Ö÷Ҫϵ±¾ÆÚ·Ç¹ûÕæ¿¯ÐÐ¹ÉÆ±£¬£¬£¬£¬£¬£¬ÏÖʵ¿ÉʹÓÃÕÙļ×ʽð316,940,883.56Ôª£¬£¬£¬£¬£¬£¬¼ÆÈë ¡°¹É±¾¡±19,102,040.00Ôª£¬£¬£¬£¬£¬£¬¼ÆÈë¡°×ÊÔ´¹«»ý£¹É±¾Òç¼Û¡±297,838,843.56Ôª¡£¡£¡£¡£¡£¡£¡£ |
|
ÀûÈó±íÏîÄ¿ |
ÆÚÄ©½ð¶î |
ÉÏÄê½ð¶î |
±ä»»±ÈÂÊ |
±ä»»Ôµ¹ÊÔÓÉ |
|
Ӫҵ˰½ð¼°¸½¼Ó |
3,576,458.63 |
2,025,585.52 |
76.56% |
Ö÷Ҫϵ±¾ÆÚÊ©¹¤ÊÕÈëÔöÌíËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
×ʲú¼õÖµËðʧ |
4,547,105.65 |
-4,314,409.21 |
205.39% |
Ö÷Ҫϵ±¾ÆÚÓ¦ÊÕÕË¿îºÍÆäËûÓ¦ÊÕ¿îÔöÌíʹµÃ¼ÆÌáµÄ»µÕË×¼±¸ÔöÌíËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ÓªÒµÍâÊÕÈë |
13,164,343.35 |
9,047,774.09 |
45.50% |
Ö÷Ҫϵ±¾ÆÚÈ·ÈϵÄÕþ¸®½òÌùÊÕÈëÔöÌíËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ÓªÒµÍâÖ§³ö |
47,415.47 |
83,758.01 |
-43.39% |
Ö÷Ҫϵ±¾ÆÚ¾èÔùÖ§³öïÔÌËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ÏÖ½ðÁ÷Á¿±íÏîÄ¿ |
ÆÚÄ©½ð¶î |
ÉÏÄê½ð¶î |
±ä»»±ÈÂÊ |
±ä»»Ôµ¹ÊÔÓÉ |
|
ÊÕµ½µÄÆäËûÓëı»®Ô˶¯ÓйصÄÏÖ½ð |
12,450,133.44 |
24,185,881.93 |
-48.52% |
Ö÷Ҫϵ±¾ÆÚÔÝÊÕµÄÍùÀ´¿î¼°Õþ¸®½òÌùïÔÌËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
´¦Öóͷ£Àο¿×ʲú¡¢ÎÞÐÎ×ʲúºÍÆäËûºã¾Ã×ʲú¶øÊջصÄÏֽ𾻶î |
63,481.42 |
7,379.90 |
760.19% |
±¾ÆÚ´¦Öóͷ£Àο¿×ʲúÔöÌíËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
¹º½¨Àο¿×ʲú¡¢ÎÞÐÎ×ʲúºÍÆäËûºã¾Ã×ʲúËùÖ§¸¶µÄÏÖ½ð |
8,638,173.18 |
4,033,122.14 |
114.18% |
±¾ÆÚ¼Ó´ó¿ª·¢ÏîĿͶÈëËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
È¡µÃÆò´ûËùÊÕµ½µÄÏÖ½ð |
200,000,000.00 |
60,000,000.00 |
233.33% |
±¾ÆÚÔöÌíÆò´ûËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ÊÕµ½µÄÆäËûÓë³ï×ÊÔ˶¯ÓйصÄÏÖ½ð |
182,708.88 |
12,862,732.77 |
-98.58% |
±¾ÆÚ×Ó¹«Ë¾ïÔ̲ð½è×ʽðËùÖ¡£¡£¡£¡£¡£¡£¡£ |
|
ËÍ»¹Õ®ÎñËùÖ§¸¶µÄÏÖ½ð |
170,000,000.00 |
60,000,000.00 |
183.33% |
±¾ÆÚÆò´ûÔöÌí»¹¿îÏìÓ¦ÔöÌí¡£¡£¡£¡£¡£¡£¡£ |
|
Ö§¸¶µÄÆäËûÓë³ï×ÊÔ˶¯ÓйصÄÏÖ½ð |
63,100.00 |
10,756,010.00 |
-99.41% |
±¾ÆÚ×Ó¹«Ë¾ïÔ̲ð½è×ʽ𣬣¬£¬£¬£¬£¬ÏìÓ¦ËÍ»¹²ð½è×ʽðïÔÌ¡£¡£¡£¡£¡£¡£¡£ |
|
²ÆÎñÖ¸±ê |
ÆÚÄ©Óà¶î |
ÆÚ³õÓà¶î |
±ä»»±ÈÂÊ |
±ä»»Ôµ¹ÊÔÓÉ |
|
¹éÊôÓÚÉÏÊй«Ë¾¹É¶«µÄ¾»×ʲú |
803,088,410.00 |
473,580,429.41 |
69.58% |
ϵ±¾ÆÚÕÙļ×ʽðÀֳɿ¯ÐС£¡£¡£¡£¡£¡£¡£ |
|
¹éÊôÓÚÉÏÊй«Ë¾¹É¶«µÄ¿Û³ý·Ç¾³£ÐÔËðÒæµÄ¾»ÀûÈó |
1,740,418.01 |
5,282,566.01 |
-67.05% |
Ö÷Ҫϵ±¾ÆÚ¼ÆÈë·Ç¾³£ÐÔËðÒæµÄÕþ¸®½òÌù½ÏÉÏÄêͬÆÚÔöÌí3854992.69Ôª£¬£¬£¬£¬£¬£¬Ôö·ù44.57%¡£¡£¡£¡£¡£¡£¡£ |
3.2 Ö÷ÒªÊÂÏîÏ£ÍûÇéÐμ°ÆäÓ°ÏìÏ¢Õù¾ö¼Æ»®µÄÆÊÎö˵Ã÷
¡õÊÊÓà ¡Ì²»ÊÊÓÃ
3.3 ¹«Ë¾¼°³Ö¹É5%ÒÔÉϵĹɶ«ÔÊÐíÊÂÏîÍÆÐÐÇéÐÎ
¡õÊÊÓà ¡Ì²»ÊÊÓÃ
3.4 Õ¹ÍûÄêÍ·ÖÁÏÂÒ»±¨¸æÆ°¢ÚÄ©µÄÀۼƾ»ÀûÈó¿ÉÄÜΪ¿÷Ëð»òÕßÓëÉÏÄêͬÆÚÏà±È±¬·¢ÖØ´ó±ä»»µÄ¾¯Ê¾¼°Ôµ¹ÊÔÓÉ˵Ã÷
¡õÊÊÓà ¡Ì²»ÊÊÓÃ
°²»Õ°Û¸£¹ú¼Ê¹ÙÍø-×·Ç󽡿µ,ÄãÎÒÒ»Æð³É³¤
·¨¶¨´ú±íÈË:³ÂÐÅÆ½
2013Äê10ÔÂ29ÈÕ