ࡱ> ^c  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]`abdRoot Entry FkQ{_@ WorkbookʶETExtDataSummaryInformation( \pAdministrator Ba=   =Q,8X@"1[SO1[SO1[SO1[SO1@ўSO1[SO1[SO1Dialog1@ўSO1[SO1eck\h[{SO1[SO1[SO1[SO1 [SO1[SO1,6[SO16[SO1h6[SO1 [SO16[SO1 [SO1[SO1 [SO1[SO1>[SO15[SO15[SO1[SO1[SO1?[SO1[SO1[SO+""#,##0;""\-#,##05""#,##0;[Red]""\-#,##07""#,##0.00;""\-#,##0.00A""#,##0.00;[Red]""\-#,##0.00i*2_ ""* #,##0_ ;_ ""* \-#,##0_ ;_ ""* "-"_ ;_ @_ W))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ y,:_ ""* #,##0.00_ ;_ ""* \-#,##0.00_ ;_ ""* "-"??_ ;_ @_ g+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_ /\$#,##0_);\(\$#,##0\)9\$#,##0_);[Red]\(\$#,##0\);\$#,##0.00_);\(\$#,##0.00\)E \$#,##0.00_);[Red]\(\$#,##0.00\)                *   / , )  - +         /      @ @  @ @ ,  @ @ /    ff7 * 5 `@ @  a@ 0 !* +  0    / 7 3  + 6    9      8 8@ @ 8@ @ 8@ 8@ 8@ @ 8@ @  8@ @ 8@@ 8@ 8@ @ 8@ @ 8@ @ @ @ @@ @@ 8@@ 8@ @ 8@ @ 8@ 8  @  @ 8 8 @ 8 8@ @ 8@ @ 8@ @ 8@ @ 8@ @ 8@ @ 8@ @ 8@ @ @ 8@  x@ @ x@ @ x@ @ x@ @ x@ @ x@ @ x@ @ x@ @ x@@ x@ x@ @ x@ @ x@ @ x@ x@@ x @ x@ @ x@ @ x@ x@@ x@ x@  |@ @  |@@ x@ x@@ x@  |@ @ x @ x @ x@@ x@ x @ x @ |@ @  @  #x  1|  x  1|  !x  x  1| 1| x 1| x 8^ĉ!20% - :_eW[r 32&20% - :_eW[r 3 eQeQ!40% - :_eW[r 32'40% - :_eW[r 3]]!60% - :_eW[r 32(60% - :_eW[r 3  lʑ lʑ!60% - :_eW[r 22$60% - :_eW[r 2h 4h 4fJTe,g fJTe,g hh!ʑ'`e,g 5ʑ'`e,g"h 1h 1#h 2h 2!$60% - :_eW[r 12 60% - :_eW[r 1%h 3h 3!&60% - :_eW[r 42,60% - :_eW[r 4 'QQ ({{)hgUSCQ:_eW[r 6&1:_eW[r 6!?40% - :_eW[r 62340% - :_eW[r 6!@60% - :_eW[r 62460% - :_eW[r 6XTableStyleMedium2PivotStyleLight16` C\bH teSO/eQ~Hevhh4Y2021t^_VOۏ7>kR_؏,go`yv~HevhhFn2021t^_VOۏ7>kR_؏7>k)Ro`0b90l7Kb~9yv~He$@e^f[u[|iyv~Hevhh(&f[!hЏLSSU\~9yv~HevhhVV4" DN2: mQv4lLNb/gf[b2021t^{~Hevhh  mQv4lLNb/gf[b 6R0 ~RN_t T|5u݋:8331689mQv4lLNb/gf[b2021t^teSO/eQ~Hevhh6RUSMO mQv4lLNb/gf[b  (USMO) W,g`QUSMO Ty  mQv4lLNb/gf[b USMO LcgNؚI{LNb/gYe:N;N ZWcf[SYe0~~YeTLNWOSSU\ ͑p^eNNOo`b/g0eP^{Q0QNTuNNFU8Am0zf6R I{NN gRsNgRNSU\ :NmQv4l~Nm>yOSU\W{QYTWb/gbNMb0  (USMO) Dё`Q/eQ{,g~ Ty2021t^^{ёNCQ W,g/eQyv/eQDё;`NCQ USMO ~Hevh' ۏNekbNNT z^ % OoNeu` g^T!hV 9eU!hVsX bbu1\N]\O cؚRf[(ϑ,bL?eꁫ^STRO]\O cGS{tHeS:_SgR(ϑ0ǏR'YR^ lSYef[t_ ygg^ĉ0[hQ0S`vYef[sX ^s^[!hV0~r!hVTeP^u;myr(vzfga!hV Sb f[byrrTLr 0R:N>yOW{QfYvfؚB\!kؚbNMbvvh0vMRf[b9eib^W,g^yv^gyv]W,g[b 'YRyv0RgvO(uHegv^Se[]0]beQO(uvyv 9eUNf[bvYef[SRlQsX f[bv^u[yvvna^ؚ02021t^f[bNS0RYe'`6e96eeQT^z6eeQ2686NCQ cGSf[bteSO4ls^T8h_zNR0 USMO f~vhR:_!hVsX^ cGS!hVteSOsX O~Hevh[svce~~:gg  mQv4lLNb/gf[b vsQ{t6R^t 0-NqQmQv4lLNb/gf[bYXTOONĉR 0 0mQv4lLNb/gf[bf[u{tĉ[ 0 0mQv4lLNb/gf[byxyv{tRlՋL 0 0mQv4lLNb/gf[bOo`S^O[[8h[g6R^ՋL 0 0mQv4lLNb/gf[bl[NNbJTTgY6R^ՋL 0 USMO vh6k'`RR:_!hVsX^ cGS!hVteSOsX  R:_!hVsX^ cGS!hVteSOsXchN~N~ N~ch

eTyVYVYR0R]Of[\MOe4S4NeVeRb,gch /eQc6R(W{VQ 11044.27NCQHevch>yOHevch[f[!hNMbW{QsQ.svǏ z'`vc>fWONMbW{Q(ϑ nxONMbW{Qvhv[s>fWcGS>yONyO :N>yOR f'YNkR_؏,go`yv#NT|5u݋yv{|+RvQNyv^\'`^~yv yvR[ee 2021 2021yvDё`Q{DёCQ 17398257.91Dё'`( Ye'`6e96eeQ[c~Hevh`Qt^^vh"f[bSU\ T_VYtQO7L7>k 2021t^R_؏_VOۏ7>k,go`,gt^^[eR2021-01-01 2021-12-31R_؏2021t^_VOۏ7>k,go`~~:gg mQv4lLNb/gf[b{t6R^%_VOۏ7>kl7OS 7>kOSSGP-37 l7OSS5200G-N6N~chN~ch N~ch2021t^_VOۏ7>k,go`P؏~17398257.91CQN2021t^ cT T~[^؏7>k,go`190.40N'kCQ c"?eSBlNl^Gls8.2882CQbc{ QGlsnmRSc>kevNnx['` N[ESupeX[(WN[]_'`07>kR_؏Tk,go`pe/^R_؏,go`pe100%,go`P؏Se'` ceR_؏  cgq7>kT TBl ceR_؏2021t^_VOۏ7>kR_؏,go`b,gc6R~bf[bO(uċ~e>g~bf[b_O % o}YDsXyvO(ut^Pe"50t^ 0RbǏO(ut^P >yOlQObgR[ana^^una^e"85%:gbS100NSNgb9hnc[EgeN~gKm{mQv4lLNb/gf[byv~Hevhh2021t^_VOۏ7>kR_؏7>k)Ro`0b90l7Kb~9  570000.00~eQ{{tv6e96eeQ[cR_؏2021t^_VOۏ7>k)Ro`0b90l7Kb~9_VOۏ7>k)Ro`0b90l7Kb~9R_؏_VOۏ7>k)Ro`0b90l7Kb~9570000:2021t^ cT T~[^؏7>k)Ro`0b90l7Kb~9 QGlsnmRSc>kevNnx['` N[ESupeX[(WN[]_'`0+[ER_؏7>k)Ro`b90l7Kb~9pe/^R_؏7>k7>k)Ro`b90l7Kb~9pe100%2020t^_VOۏ7>k)Ro`0b90l7Kb~9P؏Se'`_VOۏ7>k)Ro`0b90l7Kb~9b,gc6Re^f[u[|i 1.?bK\0^Q{irg^eXyv  5000000.00 [b] z^v^NNO(u0:NN9eUf[uOO[agN cGSf[bq_TR e^$N hf[bf[u[|i0yvT T e^f[u[|ipeϑ2 hR cgq 0wYeSsQN8h[nfؚI{f[!hhQe6R(W!huĉ!jvw 0ԞYeS020110112S T 0nfؚI{f[!h^Q{ĉRbych1992hQ 008000NRf[ĉ!jKm{0e^f[u[pe17519hncSxbJT ;`^Q{by~11000s^es| ^Q{B\pe6B\/ h uGWby7.42s^es|/u 4N/f[ueQOOpe1500N z]6eTyOR f'YN

yOhQbSU\S!hV g)RNf[ueP^b0 g)RNf[uNe }(cؚ O!hVfR‰0u`sXfROS(ϑcGScGSRf[sX R:_!hV{te"90% ~~50TYe^050Tf[u[f[bTYef[ۏLna^Kmċ0e"95% (WhQ!hf[u-N:gbS50Tf[u[ċ ~g0<DRHegۏLwSg #  %G dMbP?_*+%&HzG?'(\?((\?)HzG?" aXXRQ?RQ?&U} } n}  }  F{{  b                   60""">@< ggD  %(W dMbP?_*+%&?'?(?)?" HXXRQ?RQ?&U}  }  } }  } K@6k@@@@@@ @ @ @ @@@@@@@@@f@@@@@ @s@@@@ l lllllllllllll m mmmmmmmmmmmmm n nnnnnnnnnnnnn o pp p ppppppppppo p p q qqqqqqqqqq r ss ss tuuuuuuu opp pvpq= dApppppppp opp pvp)\yApppppppp opp pv#p{TA%Bpppppppp w p p q qxxxxxxxxx y z {~ p? p q qqqqqqqq y p | q qqqqqqqqqq yq p q qqqqqqqqqqy qq pp qqqqqqqqqy } p p! p" |#||||  p$  ppp y~ }% }& I' (   y~~~ I) *   y~~~ I+ ,  ,  y~~ I- .  /  y~~ }0 I1~ V@pppp  q2  qqqy~~~ I3kw#?  4  y~~ I5 6  7  y~~ }8 I9 p:pppp  q  qqqy~~ I; <  q=  qqq y~ p> q? p@pppp  q?  qqq y~ }A }B IC pDpppp  qE  qqqy~~~ IF G  G  y~~~ IH I  J  y~~ IK L  M  y~~ pN qOppppp  qP  qqq  pQ pR qS T||||  U  BX222RNfTTiNbRHbrZ^^jb^f^jv^^^f>@d   :G                                           ggD  _%0gil dMbP?_*+%&?'?(?)?" >??&U} A} A}  A} A} ` A} A} A} A} A} A}  A}  A_@@@@@@@@@ @ X@ @ /@@t@6@6@6@6@6@6@@@@@@@@@@@@ BV$BBBBBBBBBBBBBBB CW$CCCCCCCCCCCCCCC DX$DDDDDDDDDDDDDDD EY FZ G[ GGGGGGGGGGGG_H F\GGGGGGG  I]  II  G GG_H F^ G_ GGGGGGGGGGGG_H F` Ia IIIIIIIIIIIIIJ Fb Ic IIIIIIIIIIIII Kd Le Mf GG Ig III  Mh GGGGG_ bi Fj Ok OOOOOOOOOOOOO b Fl Im II On OOOOOOOOOO b F Io II Op OOOOOOOOOO bF Iq II Or OOOdddddddb P Fs It Iu I# III a$ aaaaaa bh i% I& Iv Iw III  ax aaaaaa bhi I0 Iy Iz III  a{ aaaaaa bhi I8 I| I} III  a~ aaaaaa bhi I> I Iw III  ax aaaaaa bh iA IB I I III  a aaaaaa bhi IN I I III  a aaaaaa bj IQ I I I III  a aaaaaa&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^D@ l666NnJJJzN``Vznnnznz****** @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@Dl@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@BlX> @<   R*                    ggD   j%{~p dMbP?_*+%&?'?(?)?" >??&U} A} A}  A} A} ` A} A} A} A} A} A} A}  A}  Aj@@@@@@@@@ @ X@ @ /@@6@6@@e@6@6@6@@@@@@@@@@@@ B$BBBBBBBBBBBBBBB CW$CCCCCCCCCCCCCCC DX$DDDDDDDDDDDDDDD EY FZ G GGGGGGGGGGGG_H F\GGGGGGG  I]  II  G GG_H F^ G_ GGGGGGGGGGGG_H F` Ia IIIIIIIIIIIIIJ Fb Ic IIIIIIIIIIIII Kd Le M GG Ig III  M GGGGG_ bi cj O OOOOOOOOOOOOO b Fl Im II O OOOOOOOOOO b F Io II dp dddddddddd bF eq ef Or OOOOOOOOOOb I Is It gu X# YY` X$ YYYYY` bI I% I& I M GG_  M GGGGG_ bII I0 Iy Mz GG_  M GGGGG_ bII I8 I M} GG_  M~ GGGGG_ bII I> I M GG_  M GGGGG_ bI IA IB I M GG_  M GGGGG_ bII IN I M GG_  M GGGGG_ bI IQ I I M GG_  M GGGGG_&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^D@ l666NnJJJzN``Vznnnznz****** @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@Dl@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@Dl`@a@b@c@d@e@f@g@h@i@> @<   R*                    ggD   n%& dMbP?_*+%&?'?(?)?" d??&U} A} A}  A} A} ` A} A} A} A} A} A} A}  A}  An@@@@@@@@@ @ X@ @ /@@6@6@6@6@6@6@6@6@6@6@6@@@@@@@@ B$BBBBBBBBBBBBBBB CW$CCCCCCCCCCCCCCC DX$DDDDDDDDDDDDDDD EY FZ G GGGGGGGGGGGG_H F\GGGGGGG  I]  II  G GG_H F^ G GGGGGGGGGGGG_H F` I IIIIIIIIIIIIIJ Fb Ic IIIIIIIIIIIII Kd Le M GG Ig III  Mh GGGGG_ bi cj O OOOOOOOOOOOOO b Fl Im II O OOOOOOOOOO b F Io II dp dddddddddd bF eq ef O OOOOOOOOOOb I Is It gu X# YY` X$ YYYYY` bI I% I& I M GG_  M GGGGG_bIII I M GG_  M GGGGG_bIII I M GG_  M GGGGG_ bII I0 I Mz GG_  M GGGGG_ bII I8 I Mz GG_  M GGGGG_ bII I> I M GG_  M GGGGG_ bI IA IB I Mz GG_  M GGGGG_ bII I I M GG_  M GGGGG_ bII I I M GG_ M GGGGG_ bII IN I M GG_  M GGGGG_ bI IQ I I M GG_  M GGGGG_&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^&^^^^^^^^^^^^^^^^D l666NnJJJzN``Vzbbnnnznjnz****** @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@Dl@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@Dl`@a@b@c@d@e@f@g@h@i@j@k@l@m@ >@< 3                        ggD   j%R* dMbP?_*+%&?'?(?)?" d??&U} A} A}  A} A} ` A} A} A} A} A} A}  A}  Aj@@@@@@@@@ @ X@ X@ X@@/@@6@6@6@6@6@6@6@6@6@6@6@6@6@6@6@6@ B$BBBBBBBBBBBBBBB CW$CCCCCCCCCCCCCCC DX$DDDDDDDDDDDDDDD EY FZ G GGGGGGGGGGGG_H F\GGGGGGG  I]  II  G GG_H F^ G GGGGGGGGGGGG_H F` Ia IIIIIIIIIIIIIJ Fb Ic IIIIIIIIIIIII Kd Le M GG Ig III  Mh GGGGG_ Ni Ij O OOOOOOOOOOOOO N Pl Im II O OOOOOOOOOO NQ Im II O OOOOOOOOOO NR Im II O OOOOOOOOOON S Io II OpOOOOOOOOOO NT Iq II OOOOOOOOOOON U Vs Wt Wu X# YY`  a$ aaaaaa NU Z% [& I M GG_  a aaaaaaNU\] I M GG_  a aaaaaaNU\] I M GG_  a aaaaaaNU\] I+ M, GG_  a aaaaaa NU\ [0 I MT GG_  a aaaaaaNU\] I MT GG_  a aaaaaa NU\ P8 I M GG_  a aaaaaa NU\ P> I M GG_  a aaaaaa NU ZA [B IH M GG_  a aaaaaaNU\] IK M GG_  a aaaaaaNU\] IC MD GG_  a aaaaaaNU\] IF MG GG_  a aaaaaa NU\ P I M GG_  a aaaaaa NU\ PN IO M GG_  a aaaaaa NU ZQ [ I M GG_  a aaaaaaNU\] I M GG_  a aaaaaaDnl666NnJJJzN`VV`Vzbbbnbnnzbbbnnz @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@& ^^^^^^^^^^^^^^^^&!^^^^^^^^^^^^^^^^&"^^^^^^^^^^^^^^^^&#^^^^^^^^^^^^^^^^&$^^^^^^^^^^^^^^^^&%^^^^^^^^^^^^^^^^D|l******@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@Dl`@a@b@c@d@e@f@g@h@i@>@< 2F                             ggD   !"#$ 0 Oh+'0 4 @L Xdlt|AdministratorAdministrator1@.@NQ{@ԍ!W WPS Office՜.+,D՜.+,\  DocumentSummaryInformation8 (\dlKSOProductBuildVer2052-10.8.0.5391