600036 2005-033 110036 2005-033 China Merchants Bank Co., Ltd
A -1-
-2-1 2 3 2006 4 16 486,061,169 6.419%
4 54.05% 19.74% 16.51% 9.70% 5 18,208,755 0.177% 12,139,170 6,069,585 7,952,377 0.077% 7,952,377 0 6,149,838 0.06% 6,149,838 0 4 54.05% 19.74% 16.51% 9.70% 6-3-
7 3,000 3 8 9 10 24 11-4-
1 10 0.8589 2 10 1.7374 10 12.5963 2.5963 0.8589 1.7374 10 1.6 3 4 10 2 24 5.53 1:1 1 1 5-5-
1 1 24 2 36 2 6 36 12 6.64 ( 120% ) 1 2006 1 9 2 2006 1 18 3 2006 1 12 1 18 1 2005 12 19 2005 12 29-6-
2 2005 12 28 3 2005 12 28 4 5 10 0.8589 0755-61389988 -7-
0755-83195109 gugai@cmbchina.com http:// www.cmbchina.com/ http://www.sse.com.cn/ 1 1 10 0.8589 2 10 1.7374 10 12.5963 2.5963 0.8589 1.7374 10 1.6 3 4 10 2 2 Black-Scholes B-S 1.875 5.92 10-8-
0.32 24 5 1:1 1 1 5.53 6.00 a = / = / b = / 24 1 1,844,371,997 37.124% 2 [2] 327,722,400 6.597% 3 200,453,514 4.035% 4 68,284,415 1.374% 5 [2] 64,319,850 1.295% 6 884,419,548 17.802% 7 36,000,000 0.725% 8 24,762,467 0.498% 9 17,482,564 0.352% 10 6,075,585 0.122% 11 6,075,585 0.122% 5 7-9-
12 6,075,585 0.122% 13 585,253,656 11.780% 14 182,141,550 3.666% 15 52,819,791 1.063% 16 201,855,701 4.063% 17 160,217,550 3.225% 18 60,719,850 1.222% 19 21,808,755 0.439% 20 17,482,564 0.352% 21 9,104,379 0.183% 22 7,634,283 0.154% 23 3,028,794 0.061% 3 8 24 180,000,000 3.623% [3] 4,968,110,383 100% [1] [2] A [3] 180,000,000 2 2005 12 16 [1] 1 1,844,371,997 17.781% 118,510,920 1,884,274,188 16.729% 2 884,419,548 8.526% 56,828,760 903,553,583 8.022% 3 585,253,656 5.642% 37,605,727 597,915,366 5.308% 4 327,722,400 3.159% 21,057,944 334,812,532 2.973% 5 259,381,962 2.501% 16,666,700 264,993,579 2.353% 6 212,529,414 2.049% 13,656,169 217,127,396 1.928% -10-
7 201,855,701 1.946% 12,970,325 206,222,762 1.831% 8 200,453,514 1.933% 12,880,227 204,790,239 1.818% 9 182,141,550 1.756% 11,703,584 186,082,104 1.652% 10 182,141,550 1.756% 11,703,584 186,082,104 1.652% 11 182,141,550 1.756% 11,703,584 186,082,104 1.652% 12 182,141,550 1.756% 11,703,584 186,082,104 1.652% 13 180,000,000 1.735% 11,565,978 183,894,222 1.633% 14 180,000,000 1.735% 11,565,978 183,894,222 1.633% 15 160,217,550 1.545% 10,294,848 163,683,787 1.453% 16 137,085,292 1.322% 8,808,475 140,051,073 1.243% 17 122,546,115 1.181% 7,874,254 125,197,347 1.112% 18 108,000,000 1.041% 6,939,587 110,336,533 0.980% 19 ( ) 74,075,337 0.714% 4,759,743 75,677,925 0.672% 20 72,000,000 0.694% 4,626,391 73,557,689 0.653% 21 68,284,415 0.658% 4,387,645 69,761,719 0.619% 22 64,319,850 0.620% 4,132,900 65,711,382 0.583% 23 60,719,850 0.585% 3,901,580 62,033,498 0.551% 24 54,000,000 0.521% 3,469,793 55,168,267 0.490% 25 54,000,000 0.521% 3,469,793 55,168,267 0.490% 26 52,819,791 0.509% 3,393,958 53,962,524 0.479% 27 49,790,997 0.480% 3,199,342 50,868,204 0.452% 28 43,715,412 0.421% 2,808,953 44,661,176 0.397% 29 43,715,412 0.421% 2,808,953 44,661,176 0.397% 30 43,715,412 0.421% 2,808,953 44,661,176 0.397% 31 36,000,000 0.347% 2,313,196 36,778,844 0.327% 32 36,000,000 0.347% 2,313,196 36,778,844 0.327% 33 26,507,925 0.256% 1,703,278 27,081,413 0.240% 34 26,000,000 0.251% 1,670,641 26,562,499 0.236% 35 24,762,467 0.239% 1,591,123 25,298,192 0.225% 36 21,808,755 0.210% 1,401,331 22,280,578 0.198% 37 20,302,380 0.196% 1,304,538 20,741,613 0.184% 38 19,821,690 0.191% 1,273,651 20,250,524 0.180% 39 18,208,755 0.176% 1,170,011 18,602,694 0.165% 40 18,208,755 0.176% 1,170,011 18,602,694 0.165% 41 18,208,755 0.176% 1,170,011 18,602,694 0.165% 42 18,000,000 0.174% 1,156,598 18,389,422 0.163% 43 18,000,000 0.174% 1,156,598 18,389,422 0.163% -11-
44 18,000,000 0.174% 1,156,598 18,389,422 0.163% 45 18,000,000 0.174% 1,156,598 18,389,422 0.163% 46 17,482,564 0.169% 1,123,350 17,860,792 0.159% 47 17,482,564 0.169% 1,123,350 17,860,792 0.159% 48 15,179,963 0.146% 975,395 15,508,375 0.138% 49 15,075,585 0.145% 968,688 15,401,739 0.137% 50 13,253,964 0.128% 851,639 13,540,708 0.120% 51 12,405,710 0.120% 797,134 12,674,102 0.113% 52 12,151,170 0.117% 780,779 12,414,055 0.110% 53 12,151,170 0.117% 780,779 12,414,055 0.110% 54 12,028,794 0.116% 772,915 12,289,032 0.109% 55 11,779,075 0.114% 756,870 12,033,910 0.107% 56 11,779,075 0.114% 756,870 12,033,910 0.107% 57 11,320,316 0.109% 727,392 11,565,226 0.103% 58 10,603,170 0.102% 681,311 10,832,565 0.096% 59 10,000,000 0.096% 642,554 10,216,346 0.091% 60 9,104,379 0.088% 585,006 9,301,348 0.083% 61 9,104,378 0.088% 585,006 9,301,347 0.083% 62 9,000,000 0.087% 578,299 9,194,711 0.082% 63 ( ) 9,000,000 0.087% 578,299 9,194,711 0.082% 64 9,000,000 0.087% 578,299 9,194,711 0.082% 65 9,000,000 0.087% 578,299 9,194,711 0.082% 66 9,000,000 0.087% 578,299 9,194,711 0.082% 67 7,952,377 0.077% 510,983 8,124,423 0.072% 68 7,634,283 0.074% 490,544 7,799,447 0.069% 69 6,300,585 0.061% 404,847 6,436,895 0.057% 70 6,149,838 0.059% 395,160 6,282,887 0.056% 71 6,075,585 0.059% 390,389 6,207,028 0.055% 72 6,075,585 0.059% 390,389 6,207,028 0.055% 73 6,075,585 0.059% 390,389 6,207,028 0.055% 74 6,075,585 0.059% 390,389 6,207,028 0.055% 75 6,075,585 0.059% 390,389 6,207,028 0.055% 76 6,075,585 0.059% 390,389 6,207,028 0.055% 77 6,075,585 0.059% 390,389 6,207,028 0.055% 78 6,075,585 0.059% 390,389 6,207,028 0.055% 79 6,075,585 0.059% 390,389 6,207,028 0.055% 80 6,075,585 0.059% 390,389 6,207,028 0.055% 81 6,075,585 0.059% 390,389 6,207,028 0.055% 82 6,075,585 0.059% 390,389 6,207,028 0.055% 83 6,075,585 0.059% 390,389 6,207,028 0.055% -12-
84 5,679,586 0.055% 364,944 5,802,461 0.052% 85 5,301,588 0.051% 340,656 5,416,286 0.048% 86 5,301,585 0.051% 340,656 5,416,283 0.048% 87 5,301,585 0.051% 340,656 5,416,283 0.048% 88 5,301,585 0.051% 340,656 5,416,283 0.048% 89 5,301,585 0.051% 340,656 5,416,283 0.048% 90 5,220,000 0.050% 335,413 5,332,932 0.047% 91 3,591,342 0.035% 230,763 3,669,039 0.033% 92 ( ) 3,028,794 0.029% 194,616 3,094,321 0.027% 93 3,028,794 0.029% 194,616 3,094,321 0.027% 94 3,028,794 0.029% 194,616 3,094,321 0.027% 95 3,028,794 0.029% 194,616 3,094,321 0.027% 96 3,028,794 0.029% 194,616 3,094,321 0.027% 97 3,028,793 0.029% 194,616 3,094,320 0.027% 98 3,028,792 0.029% 194,616 3,094,319 0.027% 99 3,028,792 0.029% 194,616 3,094,319 0.027% 100 2,650,794 0.026% 170,328 2,708,143 0.024% 101 81,585 0.001% 5,242 83,350 0.001% 7,572,272,454 73.002% 486,559,639 7,736,095,296 68.682% [1] [2] [1] 1 1,844,371,997 16.299% 158,413,111 1,844,371,997 15.010% 2 884,419,548 7.816% 75,962,795 884,419,548 7.198% 3 585,253,656 5.172% 50,267,437 585,253,656 4.763% 4 327,722,400 2.896% 28,148,077 327,722,400 2.667% 5 259,381,962 2.292% 22,278,317 259,381,962 2.111% 6 212,529,414 1.878% 18,254,151 212,529,414 1.730% -13-
7 201,855,701 1.784% 17,337,386 201,855,701 1.643% 8 200,453,514 1.771% 17,216,952 200,453,514 1.631% 9 182,141,550 1.610% 15,644,138 182,141,550 1.482% 10 182,141,550 1.610% 15,644,138 182,141,550 1.482% 11 182,141,550 1.610% 15,644,138 182,141,550 1.482% 12 182,141,550 1.610% 15,644,138 182,141,550 1.482% 13 180,000,000 1.591% 15,460,200 180,000,000 1.465% 14 180,000,000 1.591% 15,460,200 180,000,000 1.465% 15 160,217,550 1.416% 13,761,085 160,217,550 1.304% 16 137,085,292 1.211% 11,774,256 137,085,292 1.116% 17 122,546,115 1.083% 10,525,486 122,546,115 0.997% 18 108,000,000 0.954% 9,276,120 108,000,000 0.879% 19 ( ) 74,075,337 0.655% 6,362,331 74,075,337 0.603% 20 72,000,000 0.636% 6,184,080 72,000,000 0.586% 21 68,284,415 0.603% 5,864,948 68,284,415 0.556% 22 64,319,850 0.568% 5,524,432 64,319,850 0.523% 23 60,719,850 0.537% 5,215,228 60,719,850 0.494% 24 54,000,000 0.477% 4,638,060 54,000,000 0.439% 25 54,000,000 0.477% 4,638,060 54,000,000 0.439% 26 52,819,791 0.467% 4,536,692 52,819,791 0.430% 27 49,790,997 0.440% 4,276,549 49,790,997 0.405% 28 43,715,412 0.386% 3,754,717 43,715,412 0.356% 29 43,715,412 0.386% 3,754,717 43,715,412 0.356% 30 43,715,412 0.386% 3,754,717 43,715,412 0.356% 31 36,000,000 0.318% 3,092,040 36,000,000 0.293% 32 36,000,000 0.318% 3,092,040 36,000,000 0.293% 33 26,507,925 0.234% 2,276,766 26,507,925 0.216% 34 26,000,000 0.230% 2,233,140 26,000,000 0.212% 35 24,762,467 0.219% 2,126,848 24,762,467 0.202% 36 21,808,755 0.193% 1,873,154 21,808,755 0.177% 37 20,302,380 0.179% 1,743,771 20,302,380 0.165% 38 19,821,690 0.175% 1,702,485 19,821,690 0.161% 39 18,208,755 0.161% 1,563,950 18,208,755 0.148% 40 18,208,755 0.161% 1,563,950 18,208,755 0.148% 41 18,208,755 0.161% 1,563,950 18,208,755 0.148% 42 18,000,000 0.159% 1,546,020 18,000,000 0.146% 43 18,000,000 0.159% 1,546,020 18,000,000 0.146% -14-
44 18,000,000 0.159% 1,546,020 18,000,000 0.146% 45 18,000,000 0.159% 1,546,020 18,000,000 0.146% 46 17,482,564 0.154% 1,501,577 17,482,564 0.142% 47 17,482,564 0.154% 1,501,577 17,482,564 0.142% 48 15,179,963 0.134% 1,303,807 15,179,963 0.124% 49 15,075,585 0.133% 1,294,842 15,075,585 0.123% 50 13,253,964 0.117% 1,138,383 13,253,964 0.108% 51 12,405,710 0.110% 1,065,526 12,405,710 0.101% 52 12,151,170 0.107% 1,043,664 12,151,170 0.099% 53 12,151,170 0.107% 1,043,664 12,151,170 0.099% 54 12,028,794 0.106% 1,033,153 12,028,794 0.098% 55 11,779,075 0.104% 1,011,705 11,779,075 0.096% 56 11,779,075 0.104% 1,011,705 11,779,075 0.096% 57 11,320,316 0.100% 972,302 11,320,316 0.092% 58 10,603,170 0.094% 910,706 10,603,170 0.086% 59 10,000,000 0.088% 858,900 10,000,000 0.081% 60 9,104,379 0.080% 781,975 9,104,379 0.074% 61 9,104,378 0.080% 781,975 9,104,378 0.074% 62 9,000,000 0.080% 773,010 9,000,000 0.073% 63 ( ) 9,000,000 0.080% 773,010 9,000,000 0.073% 64 9,000,000 0.080% 773,010 9,000,000 0.073% 65 9,000,000 0.080% 773,010 9,000,000 0.073% 66 9,000,000 0.080% 773,010 9,000,000 0.073% 67 7,952,377 0.070% 683,030 7,952,377 0.065% 68 7,634,283 0.067% 655,709 7,634,283 0.062% 69 6,300,585 0.056% 541,157 6,300,585 0.051% 70 6,149,838 0.054% 528,210 6,149,838 0.050% 71 6,075,585 0.054% 521,832 6,075,585 0.049% 72 6,075,585 0.054% 521,832 6,075,585 0.049% 73 6,075,585 0.054% 521,832 6,075,585 0.049% 74 6,075,585 0.054% 521,832 6,075,585 0.049% 75 6,075,585 0.054% 521,832 6,075,585 0.049% 76 6,075,585 0.054% 521,832 6,075,585 0.049% 77 6,075,585 0.054% 521,832 6,075,585 0.049% 78 6,075,585 0.054% 521,832 6,075,585 0.049% 79 6,075,585 0.054% 521,832 6,075,585 0.049% 80 6,075,585 0.054% 521,832 6,075,585 0.049% 81 6,075,585 0.054% 521,832 6,075,585 0.049% 82 6,075,585 0.054% 521,832 6,075,585 0.049% 83 6,075,585 0.054% 521,832 6,075,585 0.049% -15-
84 5,679,586 0.050% 487,820 5,679,586 0.046% 85 5,301,588 0.047% 455,353 5,301,588 0.043% 86 5,301,585 0.047% 455,353 5,301,585 0.043% 87 5,301,585 0.047% 455,353 5,301,585 0.043% 88 5,301,585 0.047% 455,353 5,301,585 0.043% 89 5,301,585 0.047% 455,353 5,301,585 0.043% 90 5,220,000 0.046% 448,346 5,220,000 0.042% 91 3,591,342 0.032% 308,460 3,591,342 0.029% 92 ( ) 3,028,794 0.027% 260,143 3,028,794 0.025% 93 3,028,794 0.027% 260,143 3,028,794 0.025% 94 3,028,794 0.027% 260,143 3,028,794 0.025% 95 3,028,794 0.027% 260,143 3,028,794 0.025% 96 3,028,794 0.027% 260,143 3,028,794 0.025% 97 3,028,793 0.027% 260,143 3,028,793 0.025% 98 3,028,792 0.027% 260,143 3,028,792 0.025% 99 3,028,792 0.027% 260,143 3,028,792 0.025% 100 2,650,794 0.023% 227,677 2,650,794 0.022% 101 81,585 0.001% 7,007 81,585 0.001% 7,572,272,454 66.919% 650,382,481 7,572,272,454 61.626% [1] [2] 3 ( [1]) 1 1,844,371,997 1,884,274,188 G+36 [3] 2 884,419,548 903,553,583 G+36 [3] 3 585,253,656 597,915,366 G+36 [3] 4 327,722,400 334,812,532 G+36 [3] 5 201,855,701 206,222,762 G+36 [3] 6 200,453,514 204,790,239 G+36 [3] -16-
7 182,141,550 186,082,104 G+36 [3] 8 180,000,000 183,894,222 G+36 [3] 9 160,217,550 163,683,787 G+36 [3] 10 68,284,415 69,761,719 G+36 [3] 11 64,319,850 65,711,382 G+36 [3] 12 60,719,850 62,033,498 G+36 [3] 13 52,819,791 53,962,524 G+36 [3] 14 36,000,000 36,778,844 G+36 [3] 15 24,762,467 25,298,192 G+36 [3] 16 21,808,755 22,280,578 G+36 [3] 17 17,482,564 17,860,792 G+36 [3] 18 17,482,564 17,860,792 G+36 [3] 19 9,104,379 9,301,348 G+36 [3] 20 7,634,283 7,799,447 G+36 [3] 21 6,075,585 6,207,028 G+36 [3] 22 6,075,585 6,207,028 G+36 [3] 23 6,075,585 6,207,028 G+36 [3] 24 3,028,794 3,094,321 G+36 [3] 25 259,381,962 264,993,579 G+24 [4] 26 212,529,414 217,127,396 G+24 [4] 27 182,141,550 186,082,104 G+24 [4] 28 182,141,550 186,082,104 G+24 [4] 29 182,141,550 186,082,104 G+24 [4] 30 180,000,000 183,894,222 G+24 [4] 31 137,085,292 140,051,073 G+24 [4] 32 122,546,115 125,197,347 G+24 [4] 33 108,000,000 110,336,533 G+24 [4] 34 ( ) 74,075,337 75,677,925 G+24 [4] 35 72,000,000 73,557,689 G+24 [4] 36 54,000,000 55,168,267 G+24 [4] 37 54,000,000 55,168,267 G+24 [4] 38 49,790,997 50,868,204 G+24 [4] 39 43,715,412 44,661,176 G+24 [4] 40 43,715,412 44,661,176 G+24 [4] 41 43,715,412 44,661,176 G+24 [4] 42 36,000,000 36,778,844 G+24 [4] 43 26,507,925 27,081,413 G+24 [4] 44 26,000,000 26,562,499 G+24 [4] 45 20,302,380 20,741,613 G+24 [4] 46 19,821,690 20,250,524 G+24 [4] -17-
47 18,208,755 18,602,694 G+24 [4] 48 18,208,755 18,602,694 G+24 [4] 49 18,208,755 18,602,694 G+24 [4] 50 18,000,000 18,389,422 G+24 [4] 51 18,000,000 18,389,422 G+24 [4] 52 18,000,000 18,389,422 G+24 [4] 53 18,000,000 18,389,422 G+24 [4] 54 15,179,963 15,508,375 G+24 [4] 55 15,075,585 15,401,739 G+24 [4] 56 13,253,964 13,540,708 G+24 [4] 57 12,405,710 12,674,102 G+24 [4] 58 12,151,170 12,414,055 G+24 [4] 59 12,151,170 12,414,055 G+24 [4] 60 12,028,794 12,289,032 G+24 [4] 61 11,779,075 12,033,910 G+24 [4] 62 11,779,075 12,033,910 G+24 [4] 63 11,320,316 11,565,226 G+24 [4] 64 10,603,170 10,832,565 G+24 [4] 65 10,000,000 10,216,346 G+24 [4] 66 9,104,378 9,301,347 G+24 [4] 67 9,000,000 9,194,711 G+24 [4] 68 9,000,000 9,194,711 G+24 [4] 69 ( ) 9,000,000 9,194,711 G+24 [4] 70 9,000,000 9,194,711 G+24 [4] 71 9,000,000 9,194,711 G+24 [4] 72 7,952,377 8,124,423 G+24 [4] 73 6,300,585 6,436,895 G+24 [4] 74 6,149,838 6,282,887 G+24 [4] 75 6,075,585 6,207,028 G+24 [4] 76 6,075,585 6,207,028 G+24 [4] 77 6,075,585 6,207,028 G+24 [4] 78 6,075,585 6,207,028 G+24 [4] 79 6,075,585 6,207,028 G+24 [4] 80 6,075,585 6,207,028 G+24 [4] 81 6,075,585 6,207,028 G+24 [4] 82 6,075,585 6,207,028 G+24 [4] 83 6,075,585 6,207,028 G+24 [4] 84 6,075,585 6,207,028 G+24 [4] 85 5,679,586 5,802,461 G+24 [4] -18-
86 5,301,588 5,416,286 G+24 [4] 87 5,301,585 5,416,283 G+24 [4] 88 5,301,585 5,416,283 G+24 [4] 89 5,301,585 5,416,283 G+24 [4] 90 5,301,585 5,416,283 G+24 [4] 91 5,220,000 5,332,932 G+24 [4] 92 3,591,342 3,669,039 G+24 [4] 93 3,028,794 3,094,321 G+24 [4] 94 3,028,794 3,094,321 G+24 [4] 95 3,028,794 3,094,321 G+24 [4] 96 ( ) 3,028,794 3,094,321 G+24 [4] 97 3,028,793 3,094,320 G+24 [4] 98 3,028,792 3,094,319 G+24 [4] 99 3,028,792 3,094,319 G+24 [4] 100 2,650,794 2,708,143 G+24 [4] 101 81,585 83,350 G+24 [4] 7,572,272,454 7,736,095,296 [1] 2005 12 16 [2] G [3] 36 [4] 24 [5] 4 2005 12 15 5,874,098,000 1-19-
2 3 3,000 3 5 2005 12 16 7,572,272,454-7,572,272,454 0 0 7,746,217,641 7,746,217,641 2,800,465,743 716,969,297 3,517,435,040 10,372,738,197 890,914,484 11,263,652,681 7,572,272,454-7,572,272,454 0 0 7,572,272,454 7,572,272,454 3,743,338,616 971,897,835 4,715,236,451 11,315,611,070 8,544,170,289 12,287,508,905 6 16 486,061,169-20-
6.419% 1 182,141,550 2.405% 2 108,000,000 1.426% 3 36,000,000 0.475% 4 26,507,925 0.350% 5 18,000,000 0.238% 6 18,000,000 0.238% 7 15,179,963 0.200% 8 11,779,075 0.156% 9 11,320,316 0.149% 10 9,104,378 0.120% 11 9,000,000 0.119% 12 ( ) 9,000,000 0.119% 13 9,000,000 0.119% 14 9,000,000 0.119% 15 7,952,377 0.105% 16 6,075,585 0.080% 486,061,169 6.419% 4 54.05% 19.74% 16.51% 9.70% 7 1 2005 12 15 10,372,738,197 A 2,800,465,743 20-21-
179 60 48.65% 2 10 2 A 5,000 24 3 1 2 1 1.94-22-
2 2006 3.05 3 2006 1.94 5.92 4 2005 12 16 30 60 90 95 12 16 6.61 1.16% 30 6.41 25.68% 60 6.39 49.05% 90 6.60 92.70% 95 6.61 100.10% 6.61 / 5 10 =10 - / 10 1.17 6 a. 10 A 1.6 b. 10 2 10 A 0.32-23-
3 10 A 1.6 [ X ( 1+ R1 ] R2 Y R = 1 ) R1 R2 R = 0.16 2 X 10 1.6 X = 3,743,338,616 Y Y = 7,572,272,454 R = 0.08589 1 10 0.8589 4 1 10 0.8589 10 1.7374 10 1.6 2 10 2-24-
B-S 5.45 5.53 2 1.81% 33% 0.9375 2 1.875 5.45 5.92 5.92 2 10 0.32 3 10 A 1.92 10 1.17 64.10% 1 1 24 2 36-25-
2 6 36 12 6.64 ( 120% ) 3 4 1 24 36 2 6 37 48 5-26-
6 7 8 9 85 7,086,211,285 93.581% 1 1,844,371,997 24.357% 2 884,419,548 11.680% 3 585,253,656 7.729% 4 327,722,400 4.328% 5 259,381,962 3.425% 6 212,529,414 2.807% 7 201,855,701 2.666% 8 200,453,514 2.647% -27-
9 182,141,550 2.405% 10 182,141,550 2.405% 11 182,141,550 2.405% 12 180,000,000 2.377% 13 180,000,000 2.377% 14 160,217,550 2.116% 15 137,085,292 1.810% 16 122,546,115 1.618% 17 ( ) 74,075,337 0.978% 18 72,000,000 0.951% 19 68,284,415 0.902% 20 64,319,850 0.849% 21 60,719,850 0.802% 22 54,000,000 0.713% 23 54,000,000 0.713% 24 52,819,791 0.698% 25 49,790,997 0.658% 26 43,715,412 0.577% 27 43,715,412 0.577% 28 43,715,412 0.577% 29 36,000,000 0.475% 30 26,000,000 0.343% 31 24,762,467 0.327% 32 21,808,755 0.288% 33 20,302,380 0.268% 34 19,821,690 0.262% 35 18,208,755 0.240% 36 [3] 18,208,755 0.240% 37 18,208,755 0.240% 38 18,000,000 0.238% 39 18,000,000 0.238% 40 17,482,564 0.231% 41 17,482,564 0.231% 42 15,075,585 0.199% 43 13,253,964 0.175% 44 12,405,710 0.164% 45 12,151,170 0.160% 46 12,151,170 0.160% 47 12,028,794 0.159% 48 11,779,075 0.156% -28-
49 10,603,170 0.140% 50 10,000,000 0.132% 51 9,104,379 0.120% 52 9,000,000 0.119% 53 7,634,283 0.101% 54 6,300,585 0.083% 55 [4] 6,149,838 0.081% 56 6,075,585 0.080% 57 6,075,585 0.080% 58 6,075,585 0.080% 59 6,075,585 0.080% 60 6,075,585 0.080% 61 6,075,585 0.080% 62 6,075,585 0.080% 63 6,075,585 0.080% 64 6,075,585 0.080% 65 6,075,585 0.080% 66 6,075,585 0.080% 67 6,075,585 0.080% 68 5,679,586 0.075% 69 5,301,588 0.070% 70 5,301,585 0.070% 71 5,301,585 0.070% 72 5,301,585 0.070% 73 5,301,585 0.070% 74 5,220,000 0.069% 75 3,591,342 0.047% 76 ( ) 3,028,794 0.040% 77 3,028,794 0.040% 78 3,028,794 0.040% 79 3,028,794 0.040% 80 3,028,794 0.040% 81 3,028,793 0.040% 82 3,028,792 0.040% 83 3,028,792 0.040% 84 [4] 2,650,794 0.035% 85 81,585 0.001% 7,086,211,285 93.581% [1] 2005 12 8-29-
2005 12 8 [2] [3] [4] 2002 10 15 [2002]416 2001 12 31 [5] 18,208,755 0.177% 12,139,170 6,069,585 6,149,838 0.06% 6,149,838 0-30-
( ),, 1-31-
2 3 4 5-32-
6 7 ( ) 16 486,061,169 6.419% 4 54.05% 19.74% 16.51% 9.70% -33-
18,208,755 0.177% 12,139,170 6,069,585 7,952,377 0.077% 7,952,377 0 6,149,838 0.06% 6,149,838 0 4 54.05% 19.74% 16.51% 9.70% -34-
[2005]86 A -35-
-36-