[收购]荣旗科技(301360):拟股权收购涉及的上海德祺顺精密机械设备有限公司股东全部权益价值资产评估报告

时间：2026年11月10日 22:42:04 中财网

原标题:荣旗科技:拟股权收购涉及的上海德祺顺精密机械设备有限公司股东全部权益价值资产评估报告

???С?????????С????Ω?




????〇?δ??ε???????

????????

р???亰??????????

????????

??????

??????(2026)? 13112?

????ē????

















⊕??????????????
??????ж???



????????????????????????С????
? ?
?? ? .................................................................................................................... 1
???????? ............................................................................................... 2
??????↙? ............................................................................................... 5
ж? ??????????????????????????????????5
?? ???? .................................................................................................................... 12
п? ????????? ................................................................................................ 12
?? ???? .................................................................................................................... 15
?? ????? ................................................................................................................ 15
?? ???? .................................................................................................................... 15
й? ???? .................................................................................................................... 17
?? ??ぁ????ぁ??? ........................................................................................ 21
?? ???? .................................................................................................................... 23
?? ???? .................................................................................................................... 24
?ж? ???亯?? ............................................................................................................ 25
??? ???????????? .................................................................................... 26
?п? ??????? ........................................................................................................ 27
???????? ............................................................................................. 29


????????????????????????С????
? ?
?c??С?????????????С??????????С???
?????С?????????????Ω?d
?c??С???????С???????c??????С????ē
????c??c?????ēω??????С??????????d
?c????????С?????????????c????????С
??????????????С?????????????С???????
?????????С?????ē?С???????С????????d
??С?????????c?С?????????????С????
??????c????????С??????????????ē????
???????ю??С????????d
??С??????С??????С???????????????
??ē?????????????????ē??????????????
??????????d
?c????????Сc?????????????????????
ω??????c???????????????????????????
??????ē?????????????????d??????????
?????????????c???c?????d
?c??w?С????????????xē????????????
??С????,???????С???????????,ω??????c
???c?????С?????????????????Ρ??А????ē
??ζ??С?????????????ē??С????????????
??ζ??б??С????????d
?c?С???????????????С???Ц?А???????
??????С?????????Ρ????ē???????????С?
?????????А?ē???????????????ēω??????
???????????С???????С???????d
?c??С??????С?????С???????????????
????????ē???????????????????ē??????
?????d
?c??С????????С????????c???????С??
?????????????ē?С??????????????С????
??????c????c?ι??????????????d
????????????????????????С????
????????????????????????С????

??????????????????
????????С??????????????ē????c????
??С???????ē????c??c?????ē???????Ц?ē
??Ρ????ё?ē?????????????????????????
??????????ы“???”??????????????d???С?
????????
?????????????????????????????????
?????Ц??ē??????????????????????????
?????????????????????d
?????????????????????????????d
???????????????????????????С???d
???????2026? 8? 31?
???????Ц??
?????????c?Ц?
????????????С???????????????????ē
?????????
?1?????????
?????? 2026? 8? 31?ē??????????????????ē
????????????????????С????? 28,819.56??ē?
??????? 19,238.26??ē??????????? 9,581.30??ē??
??????????????? 96,000.00?????????ē????
86,418.70??ē??? 901.95%d
?2??Ц?????
?????? 2026? 8? 31?ē??????????????????ē
????????????????????С????? 28,819.56??ē?
??????? 19,238.26??ē??????????? 9,581.30??ē??
?Ц????????????? 97,800.00?????????ē????
88,218.70 ??ē??? 920.74%d
????????????????????????С????
????????????????????????С????

???ы	??Α?	????	????	????
?????????????	40.00%	40.00	32.00	8.00
?????????????	9.91%	49.55	22.00	27.55
??				35.55

???????ē????????????? 35.55??ē????ē?
??????????????????d
(2)??????
2026? 9???????ē??????????????? 1,836.82?
?ē??????ω?????????d????????????????
2026? 9????d
????????????????????ē????????????
??????????Ц?????? 94,163.18??d
(3)???????ē?????????(?)?c????c??????
??(???С)???ē??????????????(?)?c??c???
????(???С)??????ē???????????????????
?????????????d
????????????????????????С????
????????????????????????С????

??ΑΑ???ы	???????? 120????	???????????(2026?? 11?? 9??)120????
????	66.79?/?	68.63?/?
???	40.77?/?	41.48?/?
????	162.73?/?	184.23?/?

???????????????????Α????????????
??Ц?????d
(5)???????????????(??????)???????(2026)
02778?????ē?????? 2026? 11? 10?ē??????????d
???????С??????ē??????????????????
????ē?????С??????d?????С???????????
???С??????????c????c?ι?????????????
?d


????????????????????????С????
?????〇?δ??ε??????
????????
р???亰??????????
????????
??????↙?
??????(2026)? 13112?

????????????????φ
????????С??????????????ē????c?????
?С???????ē????c??c?????ē???????Ц?ē??
Ρ????ё?ē????????????????????????????
????????????????d???С?????????
?c ???c???????С????????????С??????
???
?????????????????????????ē????????
?????????????ē?С????????????С??????
?d
(?) ?????
???ы?????????????????
?????????91320594581098199Q
???????????(??c????????)
???ы?????
?????301360.SZ
?????????????? 30?
???ζ?????
?????6978.556???Λ
ю????2011? 8? 30?
???????c?Сc???????c???????c????c??
??c?γ?????c???Τc??С?ē?????????????c?
???ē????С??????????d??????????ē?????
???????????????????????????????????ē
????????????????
????????????????????????С????
????????????????????????С????

????ы	?????	???Α?	?????	???Α?
??	20.00	40.00%	20.00	40.00%
???	20.00	40.00%	20.00	40.00%
???	10.00	20.00%	10.00	20.00%
??	50.00	100.00%	50.00	100.00%

?2?2011? 11?ē???????
2011? 11? 7?ē???c????ч??????????ē?????
???????? 40%??????Λ 20???????ч??ē??????
??????? 20%??????Λ 10???????ч??d???????
??????????
???????Λ??
????????????????????????С????

????ы	?????	???Α?	?????	???Α?
??	20.00	40.00%	20.00	40.00%
ч??	30.00	60.00%	30.00	60.00%
??	50.00	100.00%	50.00	100.00%

?3?2014? 11?ē?????????????
2014? 11? 10?ēч?????????????ē???ч?????
???? 60%??????Λ 30?????????d??ē????????
????ē? 50???? 100??d??????ω???ē?????????
???????Λ??

????ы	?????	???Α?	?????	???Α?
??	100.00	100.00%	100.00	100.00%
??	100.00	100.00%	100.00	100.00%

?4?2015? 12?ē?????????????
2015? 12? 25?ē??????????????ē?????????
??? 100%??????Λ 100??????????d??ē???????
?????ē? 100???? 500??d??????ω???ē???????
??
???????Λ??

????ы	?????	???Α?	?????	???Α?
???	500.00	100.00%	500.00	100.00%
??	500.00	100.00%	500.00	100.00%

?5?2019? 12?ē???????
2019? 12? 23?ē??????????????ē?????????
???? 40%??????Λ 117.4040???????d???????ē??
???????
???????Λ??

????ы	?????	???Α?	?????	???Α?
???	300.00	60.00%	300.00	60.00%
??	200.00	40.00%	200.00	40.00%
??	500.00	100.00%	500.00	100.00%

???????ē?????????????????????????
?d
3.???????Сc???????
??????????????????????ζ?
???????Λ??

??	2024? 12? 31?	2025? 12? 31?	2026? 8? 31?
???С	6,957.30	11,199.57	17,165.23
????С	3,583.77	5,452.06	11,654.33
??С??	10,541.07	16,651.62	28,819.56
????	4,116.43	7,546.32	18,348.44

????????????????????????С????

?????	1,264.19	1,662.06	889.82
?????	5,380.62	9,208.37	19,238.26
???С	5,160.45	7,443.25	9,581.30

??????????????????????ζ?
???????Λ??

??	2024?	2025?	2026? 1-8?
??c????	7,428.70	10,190.72	12,021.47
????ю?	3,298.94	5,858.64	7,559.75
?????	28.19	24.85	24.03
????	133.90	106.71	128.36
????	1,264.42	950.68	873.05
????	733.92	564.96	538.05
????	286.77	156.65	184.73
??????		331.77	157.22
????	-32.00	7.41	-92.38
????????			
??????	-272.55	-188.38	-233.52
?С????	-31.68	-4.25	-26.52
?С????		-53.80	-27.24
??c????	1,346.32	2,620.97	2,491.06
???????	324.60	0.38	2.30
???????	310.03	2.13	0.40
??c????	1,360.89	2,619.23	2,492.96
???????	105.51	336.43	319.91
??c???	1,255.39	2,282.80	2,173.05

??????????????(?ω??)???
???????Λ??

??	2024? 12? 31?	2025? 12? 31?	2026? 8? 31?
???С	7,300.87	11,373.54	17,179.52
????С	3,090.39	5,628.56	11,938.88
??С??	10,391.26	17,002.11	29,118.39
????	4,142.95	7,671.31	18,576.97
?????	1,264.19	1,760.54	1,033.93
?????	5,407.14	9,431.84	19,610.90
??????	4,984.12	7,570.26	9,507.49
???????????	4,984.12	7,432.18	9,556.37

??????????????(?ω??)???
???????Λ??

???	2024??	2025??	2026?? 1-8??
??c????	7,428.70	10,190.72	12,002.09
????ю?	3,291.77	5,846.02	7,635.16
?????	28.19	24.98	24.78
????	133.90	119.61	144.43
????	1,258.60	966.48	927.56
????	733.92	564.96	538.05
????	286.77	157.92	190.56

????????????????????????С????

??????		331.77	157.23
????	-32.00	7.41	-0.29
????????	-221.00		
?С????	-31.68	-4.25	-26.52
??????	-271.99	-190.38	-233.78
?С????		-53.80	-34.31
??c??????	1,138.87	2,601.48	2,403.90
???????	324.60	0.38	2.30
???????	310.03	2.13	7.12
??c????	1,153.44	2,599.74	2,399.08
???????	74.39	336.43	315.87
??c???	1,079.05	2,263.31	2,083.21
??c?????	1,079.05	2,272.73	2,185.04

?ζ? 2024??????????ē?????2025?? 2026? 1-8???
??????????????????????ēω????????????d
4.??????
???ю?? 2010?ē????????c??????????????c
???????ē???????????c????????c?С?????
????ē??????????????????????c?????c??
????С?d?????С????????? CMP????????????c
???????c??? ECP???????????ē??ē???????
???c??????c????c??????????????d
????????????/PEEK????????????????ē??
??Ь??Σ?????????d????????????????????
?????ē??????????????????d??ē???????
?688082????????cECP????????????????ē????
???????d???????????????? CMP??Ь? FA??ω
???С????ё???????????d
5.??????
???????ē??????????????????????????
???????Λ??

?? ?? 1 2 3 4 5

??ы ??????????????? ????????????? ?????????????? ?????? ????????????? ??ь???????????? ????

???? 2025-05 2021-06 2024-11 2025-01 2023-07

??Α? 60.00% 40.00% 98.02% 9.91% 10.00%

?? ??? ? ? ? ? ?

??ю? 120.00 32.00 99.00 22.00 100.00

???? 120.00 99.00 22.00 100.00

?????? Щ????? Щ????? Щ????? ??????? ?С ??????? ?С

(1)?????????????????
?ы????????????????
????????????????????????С????
?????????91310115MAEJ3WQ92A
???????????(????????)
??????????????? 369? 5? 1? A?
???ζ?????
?????200???Λ
ю????2025? 5? 6?
??????????????????????????????????
?c???????????????????С??????????????
????????????????????????????????????
????????????????????????????????????
????????????????????????????????????
???d????????????ē???????????????? ??
????????????????????????????????????
?????????????????С??????????????????
????????????????????????????????????
???????????????????????С??????к?????
???к??????????c????c????c????c????c?
???????????????????????d
(2)???????????????
?ы??????????????
?????????91310115MA1HBP1B96
???????????(????????)
??????????????? 369? 8? B?
???ζ?????
?????100???Λ
ю????2021? 6? 29?
?????????????????????????????С????
???????????????????????С?????к??????
??к?????????????????????????????????
????????????????????????????????????
?????????????????????????????????????
?ю?????????????????????????????????d
????????????ē????????????????
(3)??????????????????????
?ы?????????????????????
????????????????????????С????
???????????
????Ц?????????????????? 65? 1???c??
????????????????????
?????101???Λ
ю????2024? 11? 13?
????????????????d????????????ē????
????????????????????????????????????
????????????????????????????d
(4)???????????????
?ы??????????????
?????????91310115MADGY7E84L
???????????(????????)
????????????????????? 5709?c??? 26? 1? 3
? J-1?
???ζ?????
?????500???Λ
ю????2024? 4? 9?
??????????????c????c????c????c????c
?????????????????????????????ζ??????
????????????????d????????????ē??????
?????????? ?????????????????????????
??????????ζ?????????????????????????
????c????????????d
(5)??ь??????????????????
?ы???ь????????????????
?????????91360405MACHP5PY1H
???????????
????Ц??????????ь??????
??????????c???
????1000???Λ
ю????2023? 5? 5?
?????????????????????????????????ē
????????????????
6.??????????????
??????????????????????????????????
????????????????????????С????
????????????????????????С????

??	?????
???С	17,165.23
????С	11,654.33
???Щ?????	219.00
????????С	122.00
???С	7,810.14
???ё	847.70
????С	719.73
???С	63.76
Щ?????	156.09
??????С	89.97
??????С	1,625.94
?С??	28,819.56
????	18,348.44
?????	889.82
????	19,238.26
??С???????	9,581.30

??????????????????????????????d???
??ē???????Сc????????????????????????
??ēω????????????d
????????С??????
1.???С??
????????????????????????С????
????????????????????????С????

???

????ы

?????

?????

????

?????

????????????????????????С????

1 2 3 4 5 6 7 8 9 10 11 12 13 14

????????ё????Ξ????? ?????????????????? ????????????????? ??????????????? ?????????? ????????????? ??????????????? ???????Ψ?? ???????????? ??γ? SMIFPOD?ц????? ?????????????? ???????????????? ??????????????????? ?? ???????????????

???? ???? ???? ???? ???? ???? ???? ???? ???? ???? ???? ???? ???? ????

???А ?? ?? ?? ?? ?? ?? ?? ?? ?? ???А ?? ?? ??

CN2026113 88091.X CN2025216 13375.5 CN2025216 13374.0 CN2024215 51934.X CN2024217 62988.0 CN2023226 06953.X CN2024201 30856.X CN2023232 26120.7 CN2023229 84762.7 CN2023204 37359.X CN2023100 96923.0 CN2021104 61228.0 CN2021101 48121.0 CN2019219 90862.8

2026/9/8 2025/7/31 2025/7/31 2024/7/3 2024/7/24 2023/9/26 2024/1/19 2023/11/29 2023/11/6 2023/3/9 2023/2/10 2021/4/27 2021/2/3 2019/11/18

??????

???	?????ы	????	?????	????
1	??????? CNC ????????	2023SR0604522	2022/10/20	???
2	????????????????????	2023SR0604603	2022/11/17	???
3	?????????????????	2023SR0615770	2023/3/2	???
4	???????????????	2023SR0617074	2022/10/12	???
5	????????????????	2023SR0621093	2023/2/2	???
6	??????????????????	2023SR0625911	2023/1/12	???
7	??к??????????????	2020SR1084889	2020/6/12	???
8	????ю????????????	2020SR1085596	2020/4/10	???
9	??????????????????	2020SR1085653	2019/11/10	???
10	????????????????	2020SR1086205	2020/4/20	???
11	??к??????А??????	2020SR1086244	2020/6/10	???
12	????????????????	2020SR1086486	2019/11/20	???
13	????ю??????????????	2020SR1086605	2020/6/12	???
14	??????????????????	2020SR1086859	2020/6/20	???
15	??????????А?????	2020SR1088439	2019/12/10	???
16	????ю??????????????	2020SR1088447	2019/12/12	???
17	???????ё??????	2020SR1088560	2019/8/8	???
18	????ю?????????????	2020SR1089675	2020/6/18	???
19	??????????????	2020SR1103331	2019/9/10	???

3.?????ζ??С???c??
???????ē?????????????????С?ē??????
???????ζ??Сd
4.??????????????????С??c???????????
???
????????????????????????С????
??????????????????d
??c ????
??????c?Ц?????????????ē??????Ц????
???????ω??ι?????ē???????????????Ц??d
?Ц?????????????ē?????????????????
?ē?????????????Ш???????????d
?c ?????
????????? 2026? 8? 31?d
???????С????????????????????ē?????
????????ē????????????С????????ē???С?
А????????d
?c ????
(?)??????
1.w????????С???x?2016? 7? 2??????????ζ?
?Ш???????????????
2.w??????????x?2023? 12? 29??????????ζ??
Ш????????????????
3.w??????????x(2019? 12? 28??????????ζ??
Ш????????????)?
4.w??????????x?2020? 5? 28??????????ζ???
????????
5.w?С????????????x?????? 86?ē2019? 1? 2??
???? 97?????
6.w?????????????x?2018? 12? 29??????????
ζ??Ш???????????????
7.w??????——????x(????? 33?)cw??????? ????——????>???x?????? 76???
8.w???????????x??? 2024? 12? 25??????????
ζ??Ш??????????????
9.w???????????????x??????? 826?ē2025? 12?
25???ē? 2026? 1? 1??????
????????????????????????С????
10.w??? ???? ????????????????????x???
? ???? ?????? 2019?? 39???
11.???????c???????d
(?)??????
1.w?С??????x???[2017]43???
2.w?С????????x????[2017]30???
3.w?С??????-?С??????x????[2017]33???
4.w?С??????—?С????x????[2018]35???
5.w?С??????—?С??ё?x????[2018]36???
6.w?С??????—?С????x????[2018]37???
7.w?С??????—???????????x????[2017]35???
8.w?С??????—????x????[2018]38???
9.w?С??????—???Сx(???[2017]37?)?
10.w?С??????—????x(???[2017]39?)?
11.w?С??????—??С?x(???[2023]14?)?
12.w???С??????x????[2017]49???
13.w?С??????—?С????x????[2019]35???
14.w?С????????????x????[2017]46???
15.w?С??????????x????[2017]47???
16.w?С????????????x(???[2017]48?)d
(?)????
1.?????
2.???????
3.??к????
4.????????d
(?)????
1.????????????????????Ц?????LPR??
2.Wind????А????????????
3.?????????????ζc?????
4.???????С?????????????
5.?????Ц?Г?????????????????
6.????С?????????d
(?)??????
1.?????????С????С????ζ?
2.??С?????? 2020?δ????2020?31?ε?
????????????????????????С????
4.w?С??????? 12?—????????????????x(??
?[2020]38?)?
5.????????????????? 2026? 11? 10????????
(2026)02778?????d
??c ????
?С???????????c?Ц???С???d??????????
???????????ē??????????d?Ц??????????Α
???????Α??????Α?ē??????????d?С??????
????????????С??ζ???ē??ζ????ι?ζ????Сc
????ē??????????d
???ē??????????????????ē??????????d
?Ц?ē?????????Α???????Α??????Α?ē???
???????d
?С???ē???????????????С??ζ???ē??ζ??
??ι?ζ????Сc????ē??????????d
w?С??????——????x??ē??????????ē????
????c????c????c???????ē?????c?Ц???С?
????????????ē??????d????????????????
?????ē?С??????????????????????d
?????????????????Ц?d???????????
??????????????Ц??????????????????
Ц??ē?????С?????????????Сē???????????
?ē????????????????????????ē?????????
???????????ē?????????????????d
????????????????????c?С???????????
???????d???Ц??????????????????????ē?
?Ц????????????Ц?????d?? wind??????????
???Ц??c??????????????????ē??????????
Α??????С??c????c????c????c??????????ē
???????????Ц?????d
???С??ё???????????С????????ē??????
???ē?????????????????С?????d????????
???????????????????ē???????С???ē????
????????????????????????С???? ???c????????Сē?С????????????????ē??? ???С???????d ????ē????????ω???????????????????ē ?????????????????????????????Ц????? ?????ē??????????????????????ι??????? Ц?????d (?)??? ????????????????????????????????? ??????ē????????Ш?????С??????С?????Ш? ???????????С???юē??????С???????????? ??????ē??????????????????????ē?????? ??????????d ????????ω??????????????ē?????????? ??ω????????d?????????? ?????????????=????????????????? ?????????????????????? 1.?????? ?????????????????????????d???????? ?С???????ē?????????????? ???????????С??+???С??+?????С????+? ????Щ????? (1)????С?? ????С?????????С?????ē????????????? ????????С???d????С?????????? ???P?????????????С???
Fi???????? i?????????????
F ??????????????
n+1
r????(?????????ю?,WACC)?
n?????
i????? i??
g?????Щ?ē???? g??d
??ē???????????????
????????????????????????С????
????????=???????+?????-?????-??????
?
??ē???(??????ю?,WACC)???????
WACC=Ke×E/(E+D)+Kd×D/(E+D)×(1-t)
???ke?????ю??
kd???????ю??
E?????Ц???
D???????Ц???
t?????d
??ē????ю??????С????(CAPM)??d???????
Ke=Rf+?×MRP+Rc
???Rf???????
MRP??Ц?????
????????????
Rc???????????d
(2)???С??
???С???????б????С????ē????????????
?????????Сd
(3)?????Сc????
?????Сc???????????С?????ē?????????
????????????С???d
(4)?????Щ?????
?????Щ??????????????????Щ?????d
2.??????
?????????????????????????d????????
????????Щ???ē???????????????????d
3???????
????????????????????????ω????????
??d
(?)?Ц?
1.??????
?Ц??????????Α??????Α??????Α?ē?????
????????d?Ц??Ш?????????????Α???????Α
??d
????Α??????ω???Α?????c????ω????ē??
?????Α?ē???????Α???????ē????????????
????????????????????????С????
?d????????????Ц?????????????????????
??????????c????ω????Α??ē????????Α??d
????Α??????ω???Α????????????ē?????
??Α?ē???????Α???????ē?????????????d?
??????Ц??????????????????Α??????ē???
?ē?????????Α?????ē??????????Ц???????
Α??d
2.??Α????
??Α????С???????????γc?С???????????
γ?????“Α???”dШ????Α??????Α?ē?????/???
???????(EV/EBITDA)c???(P/E)???Α?ē????(P/S)c????
/????Α??EV/S???СΑ?ē????(P/B)d
????/??????????(EV/EBITDA)??????? EBITDA(??c
???c??c?????)?Α?d???Α?????????????ē?
???????Ц??????????Α?????????????ē???
?????????????ē???Α??????????????????
????ю????ē????????????d
???(P/E)????????????Α?ē??????????????d
??????γ?????????????????????????d
???(P/S)?????????????Α?d????????Υ??c?
?????????d
???(P/B)???????????С?Α?d????С?ю?????
????ē????c???????????Е?????СЕι??d
???????Α?? EV/Sē???????
(1)???????????????c?????c???????С??
?ē??????????????d??????????c??????cС
?????ē???????????Α??????γ???Сc??????
?ē????????cEBITc????c?????????Е?ē???γ
???Α???????d???????ē??????c???c????c
?????????Е???????ē???????γ??????ē???
????Е???????c?????ē????????d????????
??????ē??????c???????ē?Α?????ē??????c
?????????????ē???????????????????ē??
????????Щ???Σ?ē???????γ?Α???γ???????
?d
????????????????????????С????
(2)?????????Α???????????ē???????cю?
?????Α?d
(3)???????Α??????γ?? EV/ScEV/??С? P/B???Α
????ё??Α???ē??????c?????????ēEV/S???γ
????c?????ζ???d????? EV/S?????Α?ē?????
??
γ??????=γ???????×γ??? EV/S
γ??? EV/S=????Α?? EV/S????
=?(?Α?? EV/S×?Α?? EV/S????)/?Α????
?Α?? EV/S????=????? Ai?????
=?γ?????/?Α????
???????????Ш????????????γ??ē???Α??
??????????cюЩ??c????c?????Ъ???d
3.?????ё
(1)????????????ē??????????????ē????
?c????c????c????c?Ц??ēюЩ???d
(2)??????????Α?????Α????d?????Α????
??ē???????Α??d???Α????????????????ē?
???????c???γ?Цc???юc???????d???????Α
???????????????Α?ē??????Α???Α??d
(3)??????Α??????????????ē??????????
?Α?c??ēω?Ρ????d?????Α???????ē???????c
????c????c?????d?????????????c??????
????ē???Α?????????????????ē?????????
???????Α?d
(4)??c??c????Α?d?????????????????ē?
????????Α?ēω?????????Α???Ρ???????d
(5)????Α???????d???ω???Α?????Α??ē??
????????????γ??ē???????????????????d
(6)?????С???c?????????????????d
??c ??ё????ё???
????ё????ё??????
(?) ????
????????????????????????С????
????????????c?????????c???????????
???ē???????c????ю??ēω???????????????
?d
(?) ????
?????ē?????????c????????????ē?????
???????ē??????d??ē??????????????????
????ζ?d
(?) ?Ц?А
?????????????С??????Ρ???А??ē??????
???????????Ρ?????Аd
1.?С??
(1)????????ζ??????????????
????????????????С????????С?А????ē?
????????“?С????ζ”??????c?????ē???????
??С?????????ē???????С?С??????????c??c
?????γ?????????d
(2)???А????????????С????ζ
??????А?????ē????????????С?????ē??
???А??“?С????ζ”ē?А??????c??c?С???????
?ēω????????????ē?А“?С????ζ”?????ē????
???????“?С????ζ”????d
(3)?Ц???А
??????????С??c???????ē????????????
??????ē???С?????????ē????С????Ц?Аēω?
?????С?????ē???????А??d
(4)??c??????С????ζ
???????Ц???А??ēω??????????????ē???
??“?С????ζ”ē?????cζc???d
(5)А?С???????
????????????к?c??С???С?С?????????А
?ē????????c???????????????????С?????d
2.???А
?????????????????????????????ē???Ρ
?????Аd???А????????
(6)??????????c???????Α?cΡ??С???????
????????????????????????С????
(7)???????Сc??c?С???????
(8)??????????c????????????
(9)????c????????????????
(10)????????С?????c???????
(11)??????????????????
(12)????????d
(?) ????
????????????????????????ē??????Ц??
????????ē???????????????ē???????c???
???????????????ēω???????????Ρ???c???
??ē?ю???????d
(?) ????
?????????С?????ē?????????ē????????
??????c?????ē?ю???????d?????????С???
???????ē??ω?ю?С??????d
(?) ????
??????ю?С?????????????ē?ю???С????ē
????????ё???????????????d
(?) ?????С????
???????????ю?ē????????????????????
?С????????????ē????????????ω????????
??С????d
??c ????
??С??????????????????
(?) ????
1.????
??????γ????????ё?ē????????????С???
??????Ц????d
2.???Ц??
????Ц?????Сē????Ц?????Сē?С????Δ???
??ēΔ????????Ц????????ē?????????c???ē
????С???c????????????????d
3.??????
????????????????????????С????
????????С?????ē????????ē??????????
С????????c????????d
( )
? ????
1.????????????????c?????????????ē??
???????????c?????????????
2.?????????????c??c???????c????????
??????????????
3.?????????????????????????????ē???
?c??????????
4.?????????????????????c???ē???????
???
5.???????????????????????????ю????
???
6.????????????????????????????????
?????????????????????
7.?????????????????????ē???????????
?????
8.??????????????Ц???????????d
??С???????????????????????ю?ē?????
?????????ē???С??????????????????????
????????????d
??c ????
(?) ???????
?????? 2026? 8? 31?ē??????????????????ē
????????????????????С????? 28,819.56??ē??
?????? 19,238.26??ē??????????? 9,581.30??ē????
????????????? 96,000.00?????????ē???? 86,418.70
??ē??? 901.95%d
(?) ?Ц?????
?????? 2026? 8? 31?ē??????????????????ē
????????????????????С????? 28,819.56??ē??
?????? 19,238.26??ē??????????? 9,581.30??ē???Ц
????????????? 97,800.00?????????ē???? 88,218.70
??ē??? 920.74%d
????????????????????????С????
????????????????????????С????

???ы	??Α?	?????	????	????
?????????????	40.00%	40.00	32.00	8.00
?????????????	9.91%	49.55	22.00	27.55
??				35.55

???????ē????????????? 35.55??ē????ē??
?????????????????d
(?)??????
2026? 9???????ē??????????????? 1,836.82??ē
??????ω?????????d???????????????? 2026
? 9????d
????????????????????ē?????????????
?????????Ц?????? 94,163.18??d
????????????????????????С????
????????????????????????С????

??ΑΑ???ы	????????? 120????	?????????(2026?? 11?? 9??)120?????
????	66.79?/?	68.63 ?/?
???	40.77?/?	41.48 ?/?
????	162.73?/?	184.23 ?/?

???????????????????Α?????????????
?Ц?????d
(?)???????????????(??????)???????(2026)
02778?????ē?????? 2026? 11? 10?ē??????????d
?С?????????????ι???????С????d
???c?С??????????
(?)?С????????
1.?С??????????????????????????ē???С
???????????c????????С???????d
2.?С??????????????????????????d
3.?С????????????????????????d??????
??С??????????????????????????С????d
4.?????????ē?С???????С??????????С??
???????????????ē??c???????????d
5.????С??????ē?С???????????вc??????
?????ē??c????????????????????d
(?)????????С????????????c????????С?（未完）