H H WD Knight I WD Knight II WD Knight III WD Knight IV WD Knight V WD Knight VIII WD Knight IX WD Knight X Red Fortune Global Limited H Dalian Wanda Commercial Properties Co., Ltd. 3699 H8 2526 32 HH 33 34 H 35 70 HH 183 17 1712-16 H HH H H H 93 BH H 183 17M HH H (8610) 8585 322293 B H (852) 2865 0990H 183 17M
.... ii... 1.... 8.... 26... 33.... 35 H... I-1.... II-1... III-1... IV-1... V-1... VI-1.... VII-1 H... VIII-1 i
1... H 1... H.... H H... H 2... H 3... H... H...... H.... H....... H... 4... ii
H.... H 5... H.... H H H 6... H 7... H 8... H H 8... H.... H... H 9... H 6... iii
(1) H (2) H 20 93 BH H 183 17MH H H (3) 93 BH H 183 17M H H 24 H (4) HH 21 H H (5) H H H (6) 20.1HHH H H (7) 15.5 60 H (8) H HH (9) H (10) H (11) H H H iv
H HH H HH 1 2 4 5 6 3699 1
H H H H H H 2
1.00 H H 28 H H H H 3
6 H H H H H H H H H H 1.00 H HH 4
H H H 3.713.09(2)(a) XIVA 48.00 H WD Knight I WD Knight II WD Knight III WD Knight IV WD Knight V WD Knight VIII WD Knight IX Red Fortune Global Limited WD Knight X H H HH H 52.80 5
571 H H WD Knight I WD Knight I WD Knight II WD Knight II 6
WD Knight III WD Knight III WD Knight IV WD Knight IV 70% Oriente Magico Investment Fund L.P. Oriente Rosso Investment Fund L.P. Nice First Investment Limited30% WD Knight V WD Knight V WD Knight VII WD Knight VII WD Knight VIII WD Knight IX WD Knight X WD Knight VIII WD Knight VIII, L.P. WD Knight VII WD Knight IX WD Knight IX, L.P. WD Knight VII WD Knight X WD Knight X L.P. WD Knight VII * 7
1 29 H H H H I-1 I-9 H H H H H 52.80 14 8
H (i) H 49.50 6.7% (ii) H 36.55 44.5% (iii) H 38.80 36.1% (iv) 10.0% (v) H 51.25 3.0% (vi) H 49.03 7.7% (vii) 30 H 42.54 24.1% (viii) 60 H 38.39 37.5% (ix) 90 H 39.65 33.2% (x) 39.850.855221 13.3% 9
H H53.05 H31.55 11 H H34,454,513,280 H H H H 20% 90 WD Knight I WD Knight II WD Knight III WD Knight I WD Knight II 180 H 50% WD Knight III90 H25% WD Knight I WD Knight II WD Knight X WD Knight XCICC Hong Kong Finance (Cayman) Limited 37.8 10
WD Knight IIIWD Knight I WD Knight II WD Knight III CICC Hong Kong Finance (Cayman) LimitedHH 60 CICC Hong Kong Finance (Cayman) Limited HHH H HWD Knight I WD Knight II WD Knight III WD Knight X H H H H H(i) (ii) 11
H H H 0.1%H H H H H H (a) HH (i) HH 75% (ii) H H10% (b) H (i) H 75% (ii) H 10% (c) H 75% H 12
(d) H (e) H H H H (c)(a) (b) (d) (e) H 30.12 H H H H60 H28 H H H H 3,874,800,00085.59% 13
19,622,400 HH3%0.43% H H H 98% 99.76% 0.24% WD Knight I WD Knight II WD Knight III WD Knight IV WD Knight V WD Knight VIII WD Knight IX Red Fortune Global Limited WD Knight XH WD Knight I H WD Knight I WD Knight II H WD Knight II 14
WD Knight III 90 H25% WD Knight I WD Knight II WD Knight X WD Knight III H WD Knight IV (i) Oriente Magico Investment Fund L.P. (ii) Oriente Rosso Investment Fund L.P. (iii) WD Knight V WD Knight VIII (i) PA INVESTMENT FUNDS SPC II (ii) PA INVESTMENT FUNDS SPC III WD Knight IX (i) Land Zone Investment Limited (ii) (iii) BHR Investment Fund III, L.P. (iv) (v) (vi) BHR Investment Fund IV, L.P. China Dragon Asia Champion Fund Series SPC (vii) (viii) (ix) Red Fortune Global Limited 15
WD Knight X CICC Hong Kong Finance (Cayman) Limited 37.8 WD Knight III WD Knight I WD Knight II WD Knight III WD Knight X H HH H H H H H HH WD Knight I 15.47% WD Knight II 19.18% WD Knight IV 4.15% WD Knight V 16.95% WD Knight VIII 21.19% WD Knight IX 16.81% Red Fortune Global Limited 6.25% H H 16
WD Knight I WD Knight I WD Knight I HWD Knight I H 62% WD Knight II WD Knight II WD Knight II HWD Knight II H 71% 29% 40%60% WD Knight III WD Knight III WD Knight IIIWD Knight III 90 H25% WD Knight I WD Knight II WD Knight X 17
WD Knight I WD Knight II WD Knight X WD Knight III H WD Knight III H WD Knight IV WD Knight IV WD Knight IV 70% (i) Oriente Magico Investment Fund L.P. Oriente Rosso Investment Fund L.P. 20% Oriente Magico Investment Fund Management Limited Oriente Rosso Investment Fund Management Limited Oriente Magico Investment Fund Management Limited Oriente Rosso Investment Fund Management Limited 39045% (ii) 10% WD Knight V WD Knight V WD Knight V Pohua JT Private Equity Fund L.P. Pohua JT Private Equity Fund L.P. Pohua JT Capital Partners Limited Pohua JT Limited Pohua JT LimitedPohua JT Limited 32% 18
WD Knight VIII WD Knight VIII PA Investment Funds SPC II PA Investment Funds SPC III 2318 601318 WD Knight IX WD Knight IX WD Knight IX WD Knight IX1 (i) Land Zone Investment Limited Redview Capital L.P. 66.7% Redview Capital L.P. Redview Capital Partners Ltd. (ii) (iii) BHR Investment Fund III, L.P. BHR Investment Fund IV, L.P. BHR (Cayman) GP I, Limited BHR (Cayman) GP II, Limited BHR Investment Management Limited BHR Investment BHR Investment 19
BHR BHR 18 (iv) China Dragon Asia Champion Fund Series SPC China Dragon Holdings Limited China Dragon Holdings Limited (v) DIPL.-ING. CHENG Dong Yang (vi) 1788 (vii) 600705 (viii) Red Fortune Global Limited Red Fortune Global Limited Sailing International Investment Fund Sailing International 20
Sailing International Bright Group WD Knight X WD Knight X WD Knight VIIWD Knight VIIWD Knight X CICC Hong Kong Finance (Cayman) Limited37.8 WD Knight III WD Knight I WD Knight II WD Knight III WD Knight I WD Knight II WD Knight III WD Knight X H WD Knight X H H WD Knight I WD Knight II WD Knight IV WD Knight IX HWD Knight I WD Knight II 21
25% HHH H H H 20% 20% H 20% CICC Hong Kong Finance (Cayman) Limited H H H H H 8% 10% H (a) HWD Knight IV WD Knight V WD Knight VIII WD Knight IX Red Fortune Global Limited 22
(b) HH(a) H H WD Knight I WD Knight II (c) HH(b) H H WD Knight III (d) HH(c) H H WD Knight X H H H H H H H H H A HHH H 23
HHH H H H H HH H H 6.12 H H H H HH 14.4% H H A A H H6.12 H HH 24
H H HH H HH H HH 2.2(c) 26 3233 34 35 70 H Yongren CHEN 25
Dalian Wanda Commercial Properties Co., Ltd. 3699 539 8 2 30 3007 H H H 26
H H H H H H H H 652,547,600 H3,874,800,000 H H H 52.80 14 H HH 27
(a) (b) (c) H H (i) (iii) 333,600,000 7.37% (iii) 1,979,000,000 43.71% (i) 144,000,000 3.18% (ii) 50,000,000 1.10% (ii) 10,000,000 0.22% (ii) 10,000,000 0.22% (ii) 12,000,000 0.27% (ii) 6,000,000 0.13% (ii) 6,000,000 0.13% (iv) 1,324,200,000 29.25% H (v) 32,916,200 0.73% (vi) 385,561 0.01% (vii) 4,168,000 0.09% H(viii) 19,622,400 0.43% H(iv) 595,455,439 13.15% (ix) 4,527,347,600 100.00 28
(i) (ii) (iii) (iv) (v) (vi) (vii) (viii) (ix) 98%99.76% 0.24% 1,600,000H 20,000 H (5) WD Knight VIII PA Investment Funds SPC II PA Investment Funds SPC III 385,561PA Investment Funds SPC II PA Investment Funds SPC III WD Knight IX H HHH H H 99.99% H 29
124,203 107,871 49,039 41,800 30,108 25,101 10 10.43. H H6.12H H 30
H H HH H HH H HH 2.2(c) H H H 2.2 H H 183 17M H 24H 183 17M H 31
H 35 70 H 33 34 20,000 H HH H H H H H 32
Dalian Wanda Commercial Properties Co., Ltd. 3699 H H 26 32 8 25 H H 20,000 H H H HH HH H35 70 HH 33
H (i)h (ii)h H HH H H HH HH H H 34
8 11 H HH H 20,000 H H HH H 35
H H 3. H 36
H H HH H H H H H 48H H 6.12 H 652,547,600 H3,874,800,000 H H 52.80 H H H(i) (ii) 37
1.05H 1.25 H (a) HH (i) HH 75% (ii) H H10% (b) H (i) H 75% (ii) H 10% (c) H 75% H (d) H 38
(e) H H H H (c)(a) (b) (d) (e) H 30.12 HH H HH 1. H H HHH H 39
H H 38.8 H 51.25 H 30 60 H42.5438.39 24.1% 37.5% H H36.37 42.52 52.8 45.2%24.2% H H H HHH 2014 H H H HH H H H H H H4.7% 13.1% 40
H61.1% HH H H 7.6% H H 6.7%H HH H HH H 6.12 H H H H A H H HH H H H HHH H H H H14.4% 41
H 2,456,600,000 54.26%H 15% H H 2. H 107,871 124,203 13,455 17,230 24,839 29,971 3. 10 31 30 30 42
10,352 13,582 19,963 25,449 91,748 102,515 29,253 30,908 4,008 4,963 (605) (602) 1,763 3,143 501 684 107,871 124,203 49,112 56,439 10.9% 82.5% 4.0% 136 31.2% 26 1,02511.7% 1,030 36.6% 5023.8% 43
9.6% 85.1% 3.7% 104 34.3% 23220 917 22.4% 76020.2% 4024.7% 3,095 48.4% 172 52 2,481 44.0% 135 1259 39 44
198254 199 256 1,135 48.7% 53.0% 56.7%61.1% 45
85.1% 82.5% 59.6% 54.8% 27.4% 30.5% 530 50% 60% 14.9% 46
GDP GDP 8.7%13.7% GDP 7.3% 6.9% 10.9% 2.5% 95,979 1.0% 19.8% 10.5%64,5950.4% 19.4% 9.2%6,210 10.1%38.2% 21.3% 14,6071.8%28.3% 20.1% GDP 6.7% 6.4% (i) (ii) 47
3. 309,481 48.4% 166,640 26.1% 34,555 5.4% 7,057 1.1% 517,733 81.0% 121,827 19.0% 639,560 100.0% 1,676.79 48
14 2,085 1 4 98 18 2,183 73 43,138 152 261,373 120 84,661 137 206,469 1 1 1,214 2 1 418 139 208,101 32 15,021 2 4 2,191 3 1 1,173 4 2 3,395 39 21,780 541 621,236 1. 19.483 2. 14.7532 3. 17.3347 4. 16.5793 49
500 75.3% 4,678 847 33.5% 4. (i) 6,3961,804 517,733 81.0% 73,148 11.4% 17,156 2.7% 31,523 4.9% 121,827 19.0% 639,560 100.0% 50
(ii) (iii) (a) (b)(c) 51
(iii) (ii) H 1 180,396 2 3,070 3 85,013 4 (24,244) 4 (15,027) 229,208 5 50.63 1. 2 2. 3. 4. 5. 4,527,347,600 52
1.05 10.85522 50.6359.20 10.8% 57.95 8.9% 5. H A A H6.12H H H 53
6. (i) (ii) H(iii) (i) H 54
30 90 180 1 2 (917) 7.80 25.6% 40.8% 53.8% 56.9% 14.6% (29.4)% (2266) 1.80 3 32.4% 41.7% 42.9% 34.3% (1.1)% (74.6)% 3 4 (917) 6.80 32.3% 53.8% 64.3% 78.0% 1.8% (32.5)% (845) 1.80 45.2% 56.5% 53.8% 44.0% (39.0)% (40.1)% 55
30 90 180 1 2 (535) 0.28 47.4% 64.7% 75.0% 64.7% (19.3)% (46.7)% (2337) 3.50 25.4% 34.1% 42.9% 52.2% 7.5% (26.2)% (49) 13.00 143.9% 162.1% 162.1% 155.4% (3.3)% (12.1)% 56
30 90 180 1 2 (432) 2.85 26.1% 19.2% 14.5% 14.5% (10.1)% (12.3)% (649) 1.05 50.0% 45.8% 41.9% 47.9% 38.2% (19.8)% 47.6% 57.7% 61.2% 60.9% (1.2)% (32.6)% 32.4% 45.8% 53.8% 52.2% (1.1)% (29.4)% 25.4% 19.2% 14.5% 14.5% (39.0)% (12.1)% 143.9% 162.1% 162.1% 155.4% 38.2% (74.6)% H 52.80 3.0% 24.1% 33.2% 18.2% 13.3% (10.8)% 6 6 57
30 90 180 1 2 5 H 52.80 36.1% 50.2% 32.7% 16.0% 13.3% 6 (10.8)% 6 58
1. 2. 3. (i)0.72(ii) 0.28125 35FEC FEC 3.841.80 4. 0.28125 FEC 2.99 3.71 0.72 2.99 7.10 47.7% 5. 3.7 3.5 6. H 0.85522 1 (i) 25.4% 143.9% 47.6%32.4% (ii) 30 19.2% 162.1% 57.7%45.8% (iii) 9014.5% 162.1% 61.2%53.8% (iv) 18014.5% 155.4% 60.9% 52.2% (v) 39.0%38.2% 1.2% 59
1.1%(vi) 12.1% 74.6% 32.6%29.4% (i) 25.4% 143.9% 55.5% 32.4% (ii)30 34.1% 162.1% 30 64.9% 30 41.7% 30 (iii)90 41.9% 162.1% 90 68.7% 90 42.9% 90 (iv)18034.3% 155.4% 18069.3% 18052.2% 180 (v) 3.3%38.2% 11.2% (vi) 12.1% 74.6% 32.4% 30 90 180 (i)3.0% (ii)30 24.1% (iii)90 33.2% (iv)180 18.2% (i) (ii)30 (iii)90(iv)180 60
3.7 3.5 H 30 90 180 (i) 36.1% (ii)30 50.2% (iii)90 32.7%(iv)180 16.0%(i) (ii) 30 30 30(iii) 90(iv) 180 13.3% 10.8% 18018.2% 59.20 10.8% 8.9% (ii) H H 61
62 H H H 30 35 40 45 50 55 60 65 70 75 80 HK$ 48 52.8 HH 47.677.2 42.4% 44.45 HH 53.05 54.05 H H H52.80 (a) H51.25 3.0% (b) H 42.54 24.1%
(c) H 38.8 36.1% (d) H 35.16 50.2% (e) 44.5% (f) H 49.5 6.7% (g) H 49.54 6.6% (h) H HH 49.08 7.6% (i) 39.8513.3%0.855221 H H 48.0 H 1.20448 H 1.25HH H H 63
15%(a) 13.6% 23,408.5720,227.30 (b) 5.3% 29,925.779 28,332.65 H H H 1 119,456,810 18.3% 97,332,127 14.9% 16,375,743 2.5% 28,929,079 4.4% 200,241,372 30.7% 118,583,820 18.2% 201,895,997 30.9% 229,452,105 35.2% 79,429,616 12.2% 68,125,770 10.4% 39,334,326 6.0% 49,423,547 7.6% 62,973,337 9.7% 65,013,201 10.0% 30,804,166 4.7% 60,191,233 9.2% 25,090,200 3.9% 2 65,109,861 10.0% 2 29,681,386 4.5% 63,523,419 9.7% 1. H H 2. H H 64
H 65.4% H 35.2% H 6.0% H10% H 13.1%H H H H 4.5% H H 9.7% HHH H H HH (iii) H(i) (ii)200 11 65
1 5 2 5 (688) 229.26 6.88 1.20 (2202) 177.29 8.37 1.51 (1109) 119.77 6.83 1.04 (2007) 71.66 6.61 0.94 (3333) 64.43 5.25 1.08 66
1 5 2 5 (960) 57.89 5.51 0.90 (2777) 34.67 5.28 0.73 (813) 33.23 4.65 0.57 (3377) 24.50 8.79 0.51 (604) 22.67 7.90 0.68 67
1 5 2 5 (817) 22.09 5.83 0.55 6.54 0.88 4.65 0.51 8.79 1.51 H 6.82 1.13 3 5 4 5 1. 2. 3. 52.80 4. 180,396,000,000 4,527,347,600 52.80 5. 10.85522 6. 917 68
4.658.796.54 0.511.510.88 6.82 1.13 28.4% H H H 52.8 (i)h (ii)(iii) H (a)h 38.8 36.1%(b)H 3035.16 50.2%10.8% 8.9% H 15% (a) 13.6% 5.3% H H H H H49.5 HH H HH H H HH 69
H HH HH H H HH 6 25 70
H 1. HH H H H H H 2. H 2.1 H H 2.2 HH HHH 183 17 1712-16 I-1
H 2.3 H H HH (a) H H HH (b) H (c) H H (d) H 2.4 H H HH H I-2
H 2.5 HH HH H 2.6 H (i) H H H (ii) H 2.6 H (iii) 2.7 H 2.8 I-3
H 2.9 H H H H H H H HH H 3. 3.1 H 3.2 H H H H 3.3 H HH28 H28 H H 3.4 H HH H 14 I-4
H 3.5 H H H H HH 28 3.6 H H 3.7 H H H 3.8 H HH 4. 4.1 H 19.1 H 4.2 H H 2 I-5
H 4.3 H 5. 5.1 HH 5.217H 21 5.2 HH 5.3 H 10 H H 6. 6.1 H H H H 6.2 H H I-6
H 30.2 H 6.3 H H H H 6.4 H 6.5 H H 6.6 H 6.7 H H H 6.8 H H H 6.9 H H H 6.10 HH H0.1% (i)h I-7
H H(ii)H H H HH 6.11 HH H H 6.12 HH 6.13 H H H 6.14 H H H H H H 6.15 H H I-8
H 6.16 HH (a) HWD Knight IV WD Knight V WD Knight VIII WD Knight IX Red Fortune Global Limited (b) HH(a) H H WD Knight I WD Knight II (c) HH(b) H H WD Knight III (d) HH(c) H H WD Knight X 6.17 6.18 I-9
1. 124,203 107,871 86,774 49,039 41,800 41,492 (18,931) (16,699) (16,610) 30,108 25,101 24,882 29,971 24,839 24,581 137 262 301 6.62 6.51 6.58 6.62 6.51 6.58 4,754 4,301 1,999 1.05 0.95 0.535 II-1
639,560 564,294 431,044 (453,663) (409,148) (317,172) 185,897 155,146 113,872 4,527 4,475 3,736 175,869 148,339 104,550 5,501 2,332 5,586 185,897 155,146 113,872 II-2
2. 5 124,203 107,871 (73,836) (61,945) 50,367 45,926 5 3,681 3,206 14 17,230 13,455 (5,801) (6,112) (7,352) (6,690) (1,664) (671) 7 (7,400) (7,312) (1) (22) (1) 6 49,039 41,800 10 (18,931) (16,699) 30,108 25,101 29,971 24,839 137 262 30,108 25,101 12 6.62 6.51 12 6.62 6.51 II-3
13 42,923 35,283 14 309,481 248,101 15 10,044 9,983 16 2,941 1,745 17 2,908 3,054 18 522 475 20 35 35 10 10 19 5,771 4,272 374,635 302,958 21 167,256 145,192 29 6,808 5,469 22 497 848 23 17,156 15,821 60 971 24 6,542 6,732 24 66,606 86,303 264,925 261,336 25 64,420 53,743 26 160,201 138,015 27 41,930 36,464 28 317 395 13 13 29 7,352 6,831 274,233 235,461 (9,308) 25,875 365,327 328,833 II-4
365,327 328,833 30 32,651 7,210 27 112,065 137,295 28 1,571 1,359 19 33,143 27,821 2 179,430 173,687 185,897 155,146 31 4,527 4,475 32 175,869 148,339 180,396 152,814 5,501 2,332 185,897 155,146 II-5
30,108 25,101 (507) (390) (507) (390) 29,601 24,711 29,688 24,715 (87) (4) 29,601 24,711 II-6
3132(a)32(b)32(c)32(d) 3,736 7 35 1,565 11 102,932 108,286 5,586 113,872 24,839 24,839 262 25,101 (124) (124) (266) (390) (124) 24,839 24,715 (4) 24,711 721 721 252 (185) 67 67 396 (396) 739 22,385 23,124 23,124 35 108 108 92 (1,471) (1,379) (3,693) (5,072) (386) (386) (1,999) (1,999) (1,999) 4,475 22,392 344 35 1,961 (113) 123,720 152,814 2,332 155,146 4,475 22,392 344 35 1,961 (113) 123,720 152,814 2,332 155,146 29,971 29,971 137 30,108 (283) (283) (224) (507) (283) 29,971 29,688 (87) 29,601 ** 52 2,066 2,118 2,118 35 1,174 1,174 (5) (5) (4) (9) 47 47 2,086 2,133 303 (303) 7 28 35 35 (4,301) (4,301) (4,301) 4,527 24,458* 393* 35* 2,264* (396)* 149,115* 180,396 5,501 185,897 II-7
49,039 41,800 7 7,400 7,132 33 35 67 1 18 22 1 5 (588) (546) 6 1,730 1,314 13 177 6 6 (4) 6 47 70 6 1,055 46 15 134 122 17 228 97 6 (1) 1 35 (1) (2) 36 (752) (1,112) (234) (40) 8 14 (17,230) (13,455) (1) 41,067 35,499 (18,038) (45,372) 345 (704) (1,328) 6,185 1 190 (1,425) 10,770 11,419 11,874 18,691 134 1,107 45,014 25,401 588 546 (13,692) (17,115) 31,910 8,832 II-8
(5,436) (7,533) (38,626) (31,768) (695) (3,646) (148) (857) 35 (2,790) (3,317) 9 57 1,326 (1,050) (98) (476) 36 (281) 2,628 263 (46,739) (45,699) 25,000 3,662 49,941 129,259 (68,454) (84,180) (11,684) (12,304) (4,301) (1,999) 2,190 680 1,993 23,755 (9) (5,072) (5,324) 53,801 (20,153) 16,934 86,303 69,525 456 (156) 66,606 86,303 66,606 86,303 66,606 86,303 II-9
1. 539 Shaanxi Huayuan Real Estate Development Co., Ltd.*** 100,000 100% Beijing Wanda Plaza Real Estate Development Co., Ltd.*** 200,000 100% Dalian Mingzhu Real Estate Development Co., Ltd.*** 150,000 100% Nanjing Wanda Real Estate Development Co., Ltd.*** 115,000 100% Beijing Jingzang Jiankang Property Co., Ltd.*** 60,000 100% Nanchang Wanda Real Estate Development Co., Ltd.*** 50,000 100% Shanghai Wanda Commercial Plaza Property Co., Ltd.*** 80,000 100% Ningbo Wanda Commercial Plaza Co., Ltd.*** 50,000 100% Ningbo Wanda Property Co., Ltd.*** 50,000 100% Xi an Wanda Commercial Plaza Co., Ltd.*** 50,000 100% II-10
Suzhou Wanda Plaza Investment Co., Ltd.*** 90,000 100% Harbin Wanda Commercial Investment Co., Ltd.*** 50,000 100% Chengdu Wanda Commercial Plaza Investment Co., Ltd.*** 100,000 100% Chongqing Wanda Commercial Plaza Co., Ltd.*** 200,000 100% Wuxi Wanda Commercial Plaza Investment Co., Ltd.*** * 100,000 100% Shenyang Wanda Real Estate Co., Ltd.*** 1,600,000 100% Wanda Commercial Planning Research Institute Co., Ltd.*** 50,000 100% Wanda Hotel Investment and Development Co., Ltd. *** 50,000 100% Wanda Commercial Management Co., Ltd.*** 50,000 100% Taiyuan Wanda Plaza Co., Ltd.*** 100,000 100% Chongqing Wanda Hotel Management Co., Ltd.*** 10,000 100% Beijing Yinhe Wanda Property Co., Ltd.*** * 28,000 100% Sanya Wanda Hotel Co., Ltd.*** 50,000 100% Nanjing Wanda Plaza Investment Co., Ltd.*** 300,000 100% Qingdao Wanda Plaza Property Co., Ltd.*** 50,000 100% II-11
Jilin Diwang Property Development Co., Ltd.*** 1,050,000 100% Jinan Wanda Commercial Plaza Property Co., Ltd.*** 100,000 100% Shanghai Wanda Plaza Property Co., Ltd.*** 100,000 100% Huai an Wanda Plaza Investment Co., Ltd.*** 170,000 100% Shaanxi Yinfengminle Property Co., Ltd.*** 50,000 100% Tangshan Wanda Plaza Investment Co., Ltd.*** 2,400,000 100% Luoyang Wanda Jianye Property Co., Ltd.*** 50,000 100% Shijiazhuang Wanda Plaza Investment Co., Ltd.*** 3,125,000 100% Shanghai Jiading Wanda Investment Co., Ltd.*** 50,000 100% Baotou Wanda Plaza Investment Co., Ltd.*** 100,000 100% Hohhot Wanda Plaza Investment Co., Ltd.*** 100,000 100% Yichang Wanda Plaza Investment Co., Ltd.*** 80,000 100% Tianjin Hedong Wanda Plaza Investment Co., Ltd.*** 100,000 100% Wuhan Wanda Plaza Investment Co., Ltd.*** 1,224,490 100% Dalian Yifang Commercial Investment Co., Ltd.*** 20,000 100% II-12
Fuzhou Wanda Plaza Investment Co., Ltd.*** 1,100,000 100% Xiangyang Wanda Plaza Investment Co., Ltd.*** 2,080,000 100% Hefei Wanda Plaza Investment Co., Ltd.*** 100,000 100% Shaoxing Keqiao Wanda Plaza Investment Co., Ltd.*** 2,100,000 100% Ningbo Jiangbei Wanda Plaza Investment Co., Ltd.*** 100,000 100% Chengdu Jinniu Wanda Plaza Investment Co., Ltd.*** 2,040,000 100% Wuhan Wuchang Wanda Plaza Investment Co., Ltd.*** 100,000 100% Zhengzhou Wanda Plaza Investment Co., Ltd.*** 2,050,000 100% Guangzhou Wanda Plaza Investment Co., Ltd.*** * 1,632,650 100% Daqing Saertu Wanda Plaza Investment Co., Ltd.*** 100,000 100% Zhenjiang Wanda Plaza Investment Co., Ltd.*** 100,000 100% Yinchuan Jinfeng Wanda Plaza Investment Co., Ltd.*** 100,000 100% Wuhan Wanda Donghu Property Co., Ltd.*** 2,700,000 100% Xiamen Huli Wanda Plaza Investment Co., Ltd.*** 20,000 100% II-13
Wuhan Jingkai Wanda Plaza Investment Co., Ltd.*** 100,000 100% Taizhou Hailing Wanda Plaza Investment Co., Ltd.*** 1,250,000 100% Changsha Kaifu Wanda Plaza Investment Co., Ltd.*** * 3,060,000 100% Langfang Wanda Plaza Investment Co., Ltd.*** * 100,000 100% Quanzhou Puxi Wanda Plaza Investment Co., Ltd.*** 311,300 100% Changzhou Xinbei Wanda Plaza Investment Co., Ltd.*** 1,030,000 100% Chongqing Wanzhou Wanda Commercial Plaza Co., Ltd.*** 200,000 100% Chongqing Wanzhou Wanda Hotel Management Co., Ltd.*** 10,000 100% Shanghai Baoshan Wanda Investment Co., Ltd.*** 100,000 65% Langfang Wanda Xueyuan Investment Co., Ltd.*** 50,000 100% Hefei Tian e hu Wanda Plaza Investment Co., Ltd.*** 100,000 100% Nanchang Honggutan Wanda Plaza Investment Co., Ltd.*** * 100,000 100% Lanzhou Wanda Plaza Investment Co., Ltd.*** 100,000 100% Jinjiang Wanda Plaza Co., Ltd.*** 100,000 100% II-14
Zhengzhou Erqi Wanda Plaza Co., Ltd.*** 100,000 100% Yantai Zhifu Wanda Plaza Co., Ltd.*** 50,000 70% Ningde Wanda Plaza Co., Ltd.*** 100,000 100% Jiangyin Wanda Plaza Investment Co., Ltd.*** 1,300,000 100% Zhangzhou Wanda Plaza Co., Ltd.*** 100,000 100% Qingdao Licang Wanda Plaza Investment Co., Ltd.*** * 100,000 100% Fushun Wanda Plaza Co., Ltd.*** 100,000 100% Mianyang Fucheng Wanda Plaza Co., Ltd.*** 100,000 100% Changchun Kuancheng Wanda Plaza Co., Ltd.*** 100,000 100% Wenzhou Longwan Wanda Plaza Investment Co., Ltd.*** 100,000 100% Harbin Haxi Wanda Plaza Co., Ltd.*** 100,000 100% Wuhu Wanda Plaza Co., Ltd.*** 100,000 100% Taicang Wanda Plaza Investment Co., Ltd.*** 1,630,000 100% Yixing Wanda Plaza Co., Ltd.*** 930,000 100% Guangzhou Wannuo Investment Management Co., Ltd.*** 8,000 100% II-15
Wuxi Huishan Wanda Plaza Co., Ltd.*** 960,000 100% Putian Wanda Plaza Co., Ltd.*** 100,000 100% Tianjin Wanda Center Investment Co., Ltd.*** 100,000 100% Dongguan Chang an Wanda Plaza Co., Ltd.*** 100,000 100% Xiamen Jimei Wanda Plaza Co., Ltd.*** 200,000 100% Jining Taibailu Wanda Plaza Co., Ltd.*** 100,000 100% Shenyang Aoti Wanda Plaza Co., Ltd.*** 300,000 100% Yuyao Wanda Plaza Investment Co., Ltd.*** 250,000 100% Xuzhou Wanda Plaza Co., Ltd.*** 350,000 100% Bengbu Wanda Plaza Co., Ltd.*** 350,000 100% Xi an Daminggong Wanda Plaza Co., Ltd.*** 600,000 100% Chifeng Wanda Plaza Co., Ltd.*** * 400,000 100% Shanghai Songjiang Wanda Plaza Investment Co., Ltd.*** 200,000 100% Nanjing Jiangning Wanda Plaza Co., Ltd.*** 400,000 100% Dandong Wanda Plaza Co., Ltd.*** * 550,000 100% Weifang Wanda Plaza Co., Ltd.*** 400,000 100% Guangzhou Zengcheng Wanda Plaza Co., Ltd.*** 250,000 100% II-16
Dongguan Dongcheng Wanda Plaza Investment Co., Ltd.*** 500,000 100% Kunming Wanda Plaza Investment Co., Ltd.*** * 600,000 100% Foshan Nanhai Wanda Plaza Co., Ltd.*** Manzhouli Wanda Plaza Co., Ltd.*** Yinchuan Wanda Investment Property Co., Ltd.*** 600,000 100% 150,000 100% 100,000 100% Yinchuan Xixia Wanda Plaza Co., Ltd.*** Jinhua Wanda Plaza Investment Co., Ltd.*** Nanning Qingxiu Wanda Plaza Investment Co., Ltd.*** Ma anshan Wanda Plaza Investment Co., Ltd.*** Changzhou Wujin Wanda Plaza Investment Co., Ltd.*** Shanghai Wanda Hotel Investment Co., Ltd.*** Mianyang Jingkai Wanda Plaza Investment Co., Ltd.*** * * 500,000 100% 800,000 100% 1,000,000 100% 800,000 100% 900,000 100% 50,000 100% 800,000 100% Longyan Wanda Plaza Investment Co., Ltd.*** Wanda Hotel Design and Research Institute Co., Ltd.*** 800,000 100% 50,000 100% Yingkou Wanda Plaza Investment Co., Ltd.*** QiqiHar Wanda Plaza Investment Co., Ltd.*** 600,000 100% 600,000 100% II-17
Fuqing Wanda Plaza Co., Ltd.*** 400,000 100% Jingzhou Wanda Plaza Investment Co., Ltd.*** 600,000 100% Jiangmen Wanda Plaza Investment Co., Ltd.*** * 600,000 100% Wenzhou Pingyang Wanda Plaza Investment Co., Ltd.*** 600,000 100% Anyang Wanda Plaza Investment Co., Ltd.*** 600,000 100% Hangzhou Gongshu Wanda Investment Co., Ltd.*** * 800,000 100% Shanghai Jinshan Wanda Plaza Investment Co., Ltd.*** 700,000 100% Harbin Wanda City Investment Co., Ltd.*** 2,000,000 100% Zhengzhou Jinshui Wanda Investment Co., Ltd.*** * 700,000 100% Jiamusi Wanda Plaza Investment Co., Ltd.*** 500,000 100% Jixi Wanda Plaza Investment Co., Ltd.*** 300,000 100% Guangyuan Wanda Plaza Investment Co., Ltd.*** * 500,000 100% Weinan Wanda Plaza Investment Co., Ltd.*** 300,000 100% Dongying Dalian Wanda Plaza Investment Co., Ltd.*** * 500,000 100% Jiaxing Wanda Plaza Investment Co., Ltd.*** 800,000 100% Nanchang Wanda City Investment Co., Ltd.*** 2,000,000 100% Tongliao Wanda Plaza Investment Co., Ltd.*** 500,000 100% II-18
Xining Wanda Plaza Investment Co., Ltd.*** 800,000 100% Tai an Wanda Plaza Investment Co., Ltd.*** 500,000 100% Dezhou Wanda Plaza Investment Co., Ltd.*** 600,000 100% Neijiang Wanda Plaza Investment Co., Ltd.*** 500,000 100% Huangshi Wanda Plaza Investment Co., Ltd.*** 700,000 100% Wuhai Wanda Plaza Investment Co., Ltd.*** 500,000 100% Guangzhou Luogang Wanda Plaza Co., Ltd.*** * 800,000 100% Siping Wanda Plaza Investment Co., Ltd.*** 300,000 100% Qingdao Wanda Oriental Movie Metropolis Investment Co., Ltd.*** 3,000,000 100% Zhanjiang Development Zone Wanda Plaza Investment Co., Ltd.*** 800,000 100% Chongqing Wanda Plaza Property Co., Ltd.*** * 700,000 100% Dongguan Houjie Wanda Plaza Investment Co., Ltd.*** 800,000 100% Fuyang Wanda Plaza Investment Co., Ltd.*** * 700,000 100% Liuzhou Wanda Plaza Investment Co., Ltd.*** 800,000 100% Hefei Wanda City Investment Co., Ltd.*** 2,000,000 100% Zhangzhou Taiwanese Investment Zone Wanda Plaza Investment Co., Ltd.*** 500,000 100% II-19
Suzhou Wuzhong Wanda Plaza Investment Co., Ltd.*** 1,000,000 100% Urumqi Wanda Plaza Investment Co., Ltd.*** 600,000 100% Xiangtan Wanda Plaza Investment Co., Ltd.*** 500,000 100% Taizhou Jingkai Wanda Property Co., Ltd.*** 700,000 100% Nanning Anji Wanda Plaza Investment Co., Ltd.*** * 200,000 100% Chengdu Wanda Hotel Investment Co., Ltd.*** 100,000 100% Nantong Wanda Plaza Investment Co., Ltd.*** 700,000 100% Dalian Jingkai Wanda Plaza Investment Co., Ltd.*** 900,000 100% Bozhou Wanda Plaza Investment Co., Ltd.*** 500,000 100% Harbin Hanan Wanda Plaza Investment Co., Ltd.*** 900,000 100% Jingmen Wanda Plaza Investment Co., Ltd.*** 400,000 100% Wuxi Wanda City Investment Co., Ltd.*** 2,000,000 100% Guangzhou Nansha Wanda Plaza Co., Ltd.*** 900,000 100% Yiwu Wanda Plaza Investment Co., Ltd.*** 1,000,000 100% Shangrao Wanda Plaza Investment Co., Ltd.*** 900,000 100% Jinan Gaoxin Wanda Plaza Property Co., Ltd.*** * 1,000,000 100% Mudanjiang Wanda Plaza Investment Co., Ltd.*** 500,000 100% II-20
Suzhou Wanda Plaza Investment Co., Ltd.*** 500,000 100% Chengdu Pixian Wanda Plaza Investment Co., Ltd.*** 600,000 100% Jiujiang Wanda Plaza Investment Co., Ltd.*** 1,000,000 100% Dongguan Humen Wanda Plaza Investment Co., Ltd.*** 900,000 100% Hohhot Wanda Plaza Property Co., Ltd.*** 600,000 100% Quanzhou Anxi Wanda Plaza Investment Co., Ltd. 500,000 100% Ziyang Wanda Plaza Investment Co., Ltd.*** 500,000 100% Yanji Wanda Plaza Investment Co., Ltd.*** 400,000 100% Meizhou Wanda Plaza Investment Co., Ltd.*** 600,000 100% Shaoxing Shangyu Wanda Plaza Investment Co., Ltd.*** 800,000 100% Xuzhou Wanda Plaza Property Co., Ltd.*** 700,000 100% Suining Wanda Plaza Investment Co., Ltd.*** 300,000 100% Jilin Wanda Plaza Investment Co., Ltd.*** 900,000 100% Hefei Yaohai Wanda Plaza Investment Co., Ltd.*** 900,000 100% Kunshan Wanda Plaza Investment Co., Ltd.*** 500,000 100% Changshu Wanda plaza Investment Co., Ltd.*** 1,000,000 100% II-21
Nanning Wanda Mall Investment Co., Ltd.*** 1,000,000 100% Guangzhou Wanda Cultural Tourism City Investment Co., Ltd.*** 2,000,000 100% Zhuji Wanda Plaza Investment Co., Ltd.*** 700,000 100% Changchun Motor City Wanda Plaza Investment Co., Ltd.*** 900,000 100% Shanghai Qingpu Wanda Mall Investment Co., Ltd.*** 1,000,000 100% Leshan Wanda Plaza Investment Co., Ltd.*** 600,000 100% Foshan Sanshui Wanda Plaza Investment Co., Ltd.*** 500,000 100% Guilin Wanda City Investment Co., Ltd.*** 1,000,000 100% Deyang Wanda Plaza Investment Co., Ltd.*** 400,000 100% Chongqing Yongchuan Wanda Plaza Investment Co., Ltd.*** 700,000 100% Nanjing Wanda Mall Investment Co., Ltd.*** 1,000,000 100% Changde Wanda Plaza Investment Co., Ltd.*** 600,000 100% Changchun Wanda Center Investment Co., Ltd.*** 1,000,000 100% Changchun Wanda Center Property Co., Ltd.*** 100,000 100% Nanping Wanda Real Estate Co., Ltd.*** 200,000 100% Nanping Wanda Plaza Investment Co., Ltd.*** 100,000 100% II-22
Chengdu Qingyang Wanda Plaza Investment Co., Ltd.*** 500,000 100% Beijing Fengke Wanda Plaza Investment Co., Ltd.*** 1,000,000 100% Sanmenxia Wanda Plaza Investment Co., Ltd.*** 200,000 **** Wanda (Shanghai) Equity Investment Fund Management Co., Ltd.*** 10,000 100% Zhengzhou Biyuan Wanda Plaza Investment Co., Ltd.*** 500,000 **** Yichun Wanda Plaza Investment Co., Ltd.*** 100,000 **** Meizhou Wanda Real Estate Co., Ltd *** 100,010 **** Sanming Wanda Real Estate Co., Ltd.*** 200,000 100% Sanming Wanda Plaza Investment Co., Ltd.*** 100,000 100% Dalian Wanda Plaza Property Co., Ltd.*** 10,000 100% Deyang Wanda Plaza Industrial Co., Ltd. *** 66,675 **** Chongqing Yongchuan Wanda Plaza Real Estate Co., Ltd. *** 53,320 100% Liangyungang Wanda Plaza Investment Co., Ltd.*** 100,000 100% Wanda Property Management Co., Ltd.*** 50,000 100% Leshan Wanda Plaza Industrial Co., Ltd. *** 80,010 **** II-23
Changde Wanda Property Co., Ltd.*** 102,820 **** Jiujiang Wanda Real Estate Co., Ltd.*** 113,000 100% Nanning Jiangnan Wanda Plaza Investment Co., Ltd.*** 100,000 100% Yingkou Bayuquan Wanda Plaza Investment Co., Ltd.*** 10,000 100% Shaoxing Shangyu Wanda Plaza Property Co., Ltd.*** 127,736 **** Liu an Wanda Real Estate Co., Ltd.*** 100,000 100% Liu an Wanda Plaza Investment Co., Ltd.*** 10,000 100% Yantai Wanda Real Estate Co., Ltd.*** 100,000 100% Yantai Wanda Plaza Investment Co., Ltd.*** 10,000 100% Shuangliu Wanda Plaza Investment Co., Ltd.*** 200,000 **** Binzhou Wanda Plaza Investment Co., Ltd.*** 10,000 100% Chengdu Wanda City Investment Co., Ltd.*** 1,000,000 100% Fuyang Yingquan Wanda Plaza Investment Co., Ltd.*** 10,000 100% Huzhou Wanda Investment Co., Ltd.*** 10,000 100% Haikou Wanda Plaza Investment Co., Ltd.*** 10,000 100% Haikou Wanda Real Estate Co., Ltd.*** 100,000 100% II-24
Fuzhou Wanda Plaza Investment Co., Ltd.*** 10,000 100% Chaoyang Wanda Plaza Investment Co., Ltd.*** 10,000 100% Liaoyang Wanda Plaza Investment Co., Ltd.*** 10,000 100% Yiyang Wanda Plaza Investment Co., Ltd.*** 10,000 100% Qingyuan Qingcheng Wanda Plaza Co., Ltd.*** 10,000 100% Liuzhou Liunan Wanda Plaza Investment Co., Ltd.*** 10,000 100% Liuzhou Liunan Wanda Plaza Property Co., Ltd.*** 100,000 100% Tianjin Pilot Free Trade Zone Wanda Real Estate Co., Ltd.*** 200,000 85% Jilin Wanda Real Estate Development Co., Ltd.*** 173,000 100% Yangzhou Wanda Plaza Property Co., Ltd.*** 100,000 100% Tongling Wanda Plaza Investment Co., Ltd.*** 10,000 100% Xi an Jinsheng Real Estate Co., Ltd.*** 200,000 100% Zaozhuang Wanda Plaza Investment Co., Ltd.*** 10,000 100% Nanchang Xihu Wanda Plaza Investment Co., Ltd.*** 10,000 100% Dalian Pulandian Wanda Plaza Investment Co., Ltd.*** 10,000 100% II-25
Beihai Wanda Plaza Property Co., Ltd.*** 10,000 100% Yancheng Wanda Plaza Investment Co., Ltd.*** 10,000 100% Dalian Zhuanghe Wanda Plaza Investment Co., Ltd.*** 10,000 100% Jinzhou Wanda Plaza Investment Co., Ltd.*** 10,000 100% Jiaozuo Wanda Plaza Investment Co., Ltd.*** 10,000 100% Chongqing Qijiang Wanda Plaza Property Co., Ltd.*** 10,000 100% Baotou Jiuyuan Wanda Plaza Investment Co., Ltd.*** 10,000 100% Chengdu Jintang Wanda Plaza Property Co., Ltd.*** 300,000 100% Chongqing Beibei Plaza Property Co., Ltd.*** 10,000 100% Chengdu Tianfu Wanda Property Co., Ltd.*** 100,000 100% Wanda Hotel Development Company Limited ** 65% Sunseeker International (Holdings) Limited 100,000 94% Wanda Commercial Properties (Hong Kong) Co., Ltd. ** 100% Wanda Yacht Investment (Jersey) Limited ** 100% Wanda One (UK) Ltd. 10,000 100% Wanda Madrid Development, S.L ( Wanda Madrid )* 3,000 100% II-26
Wanda Beverly Hills Properties LLC Wanda Australia Real Estate Pty Ltd. ** 100% ** 100% * 27 ** *** **** 68.7% (i) (ii) (iii) 30% (iv) (i) (ii) 1,537 57 591 II-27
2. 2.1 (a) (b) (c) (i) (ii) (iii) (i) (ii) (iii) 2.2 19 II-28
II-29 (a) 19 (b) 8 8 16 38 24 (c) 3 3 13 13 9 39 13 13 403 40 622
2.3 9 2 10 28 1 10 1 12 28 11 1 14 3 15 2 1 1 16 1 38 16 1 41 27 1 1 1 2 3 9 399 9 10 2810 28 11 3 11 15 15 15 15 15 15 15 II-30
1 (i) 1 (ii) (iii) (iv) 16 38 16 38 2.4 20% II-31
5 II-32
(a) (i) (ii) II-33
(iii) (b) (i) (ii) (iii) (iv) (v) (vi) (vii) (viii) (a) (a)(i) 35-40 5% 10 5% 5 5% 5 5% 5 5% II-34
1 25 II-35
39 39 II-36
(a) (b) (a) (b) II-37
II-38
39 39 II-39
(i) (ii) II-40
II-41
(a) (b) (c) (d) (e) 33 II-42
II-43
622 3. (i) (ii) II-44
(iii) (iv) (v) (i) II-45
309,481 248,101 14 (ii) 2,941 1,745 16 (iii) (iv) 30% 60% (v) 1,178 798 6,951 5,038 19 (vi) 2.4 II-46
(vii) 4. (a) (b) (c) (d) 13,582 102,515 4,963 3,143 124,203 743 233 11 812 1,799 14,325 102,748 4,974 3,955 126,002 (1,799) 124,203 II-47
(3,784) (63,611) (3,637) (2,804) (73,836) 265 2,014 1 1,401 3,681 17,230 17,230 (489) (4,691) (354) (267) (5,801) (1,355) (3,824) (1,399) (774) (7,352) (1,473) (176) (15) (1,664) (22) (22) 25,449 30,908 (602) 684 56,439 (7,400) 49,039 1,094 176 15 1,285 (751) (1,157) (184) (2,092) 522 522 * 44,508 732 9,323 42 54,605 * II-48
10,352 91,748 4,008 1,763 107,871 950 294 14 763 2,021 11,302 92,042 4,022 2,526 109,892 (2,021) 107,871 (2,703) (54,532) (2,868) (1,842) (61,945) 256 1,729 107 1,114 3,206 13,455 13,455 (459) (5,127) (367) (159) (6,112) (938) (3,892) (1,485) (375) (6,690) (671) (671) (1) (1) (1) (1) 19,963 29,253 (605) 501 49,112 (7,312) 41,800 73 39 112 (646) (908) (99) (1,653) 475 475 * 37,768 2,011 14,643 2,645 57,067 * II-49
90% 90% 10% 5. 13,582 10,352 102,515 91,748 4,963 4,008 3,143 1,763 124,203 107,871 588 546 1,647 1,198 156 37 2,391 1,781 36 752 1,112 2 1 1 121 35 1 2 414 309 1,290 1,425 3,681 3,206 II-50
6. 63,611 54,532 * 28 (1,647) (1,198) (1) 1 13 1,730 1,434 15 134 122 17 228 97 13 177 21 1,055 46 22 6 (4) 23 47 70 93 121 11 8 8,069 7,000 735 604 1,393 1,380 33 22 61 10,219 9,045 14 (17,230) (13,455) (121) 86 8 3,784 2,703 * II-51
7. 12,577 12,235 (5,622) (5,243) 6,955 6,992 445 320 7,400 7,312 8. 383(1)(a) (b) (c) (f) 2 954 680 33,760 27,406 7,320 7,826 124 120 42,158 36,032 (a) 240 240 240 240 * 100 240 100 720 680 * II-52
(b) * 10,870 3,685 44 14,599 7,081 2,408 36 9,525 17,951 6,093 80 24,124 12,686 12,686 30,637 6,093 80 36,810 * 10,864 4,050 40 14,954 7,384 2,745 40 10,169 18,248 6,795 80 25,123 6,343 6,343 24,591 6,795 80 31,466 * II-53
(c) 3,123 1,227 44 4,394 117 117 117 117 234 3,123 1,227 44 4,628 2,815 1,031 40 3,886 2,815 1,031 40 3,886 9. 8 19,469 18,912 6,678 7,020 132 119 26,279 26,051 7,000,001 11,000,000 2 3 11,000,001 13,000,000 1 II-54
10. 25% 30%-60% 6,910 6,533 8,490 7,286 19 3,531 2,880 18,931 16,699 % % 49,039 41,800 12,260 25.0 10,450 25.0 * 29 0.1 0.0 (89) (0.2) (8) (0.0) 5 0.0 0.0 (166) (0.3) 0.0 203 0.4 84 0.2 (104) (0.2) (120) (0.3) 67 0.1 217 0.5 359 0.7 612 1.5 8,490 17.3 7,286 17.4 (2,123) (4.3) (1,822) (4.4) 18,931 38.6 16,699 39.9 * II-55
11. 1.05 0.95 4,754 4,301 12. 4,525,476,0423,817,342,466 29,971 24,839 4,525 3,817 II-56
13. 32,587 840 808 607 408 4,427 39,677 (3,110) (448) (392) (255) (189) (4,394) 29,477 392 416 352 219 4,427 35,283 29,477 392 416 352 219 4,427 35,283 15 22 203 55 96 7,448 7,839 35 2 1 3 (4) (1) (2) (7) 36 (2) (3) (94) (1) (395) (495) (1,388) (86) (122) (85) (49) (1,730) (1) (176) (177) 2,416 2,416 (214) (214) 4,251 (4,251) 1 * * * 4 5 34,555 325 399 323 264 7,057 42,923 38,620 860 902 660 499 7,233 48,774 (4,065) (535) (503) (337) (235) (176) (5,851) 34,555 325 399 323 264 7,057 42,923 * 1.76 1.8% 8.75%6% II-57
23,155 102 442 523 383 4,247 28,852 (2,179) (60) (177) (194) (195) (2,805) 20,976 42 265 329 188 4,247 26,047 20,976 42 265 329 188 4,247 26,047 506 301 257 65 121 10,133 11,383 205 95 9 50 7 366 (41) (9) (4) (5) (59) (464) (4) (14) (7) (13) (635) (1,137) (1,153) (33) (88) (81) (79) (1,434) 9,318 (9,318) 142 142 (12) (9) (4) (25) 29,477 392 416 352 219 4,427 35,283 32,587 840 808 607 408 4,427 39,677 (3,110) (448) (392) (255) (189) (4,394) 29,477 392 416 352 219 4,427 35,283 16,389 15,730 27 820 5,082 II-58
14. 172,398 26,141 198,539 37,768 37,768 12,529 926 13,455 31,924 (31,924) (142) (142) (1,519) (1,519) 216,709 31,392 248,101 39,124 39,124 * 4,711 4,711 35 673 673 14,344 2,886 17,230 27,725 (27,725) (2,416) (2,416) 214 214 1,763 1,763 81 81 261,368 48,113 309,481 * 1 ALFRED 1 ALFRED Pitt Street 19 31 Pitt Street 19 31 Pitt Street 31a 2,061 2,000 61 2,061 Wanda One Sydney Pty Ltd Wanda One Sydney Valad Commercial Management Limited VCML 31 Pitt Street Pty Ltd 31 PSPL 1 ALFRED Pitt Street 19 31 Wanda One Sydney Rugby Club Limited Rugby Club 31 PSPL Pitt Street 31a2,6502,416 234 1 ALFRED Pitt Street 19 31Pitt Street 31a 2,416 II-59
27 11,184 19,055 36 900 4.5% 6.0% 5.0% 7.0% 34 900. 4.5% 6.0% 5.0% 7.0% 70 418 6.0% 7.5% 50 300 5.5% 7.0% 200 2,000 4.0% 5.0% 200 1,500 4.0% 5.0% II-60
15. 9,983 6,268 1,958 4,320 20 (503) (1,763) (134) (122) 10,044 9,983 27 16. 287 1,458 1,745 1,745 35 1,196 2,941 287 1,458 1,196 2,941 10.5% 2% II-61
12% 7.5% 2% 17. 3,054 155 297 857 2,353 36 (214) (228) (97) (1) (214) 2,908 3,054 3,389 3,310 (481) (256) 2,908 3,054 18. 95 22 95 22 427 453 522 475 Ridong (Gold Coast) Development Pty Ltd. Wanda City (Gold Coast) Development Pty Ltd. 4,583,622 55% 55% 55% 20,041,771 65% 65% 65% II-62
Ridong (Gold Coast) Development Pty Ltd Ridong 50% Ridong Ridong 45% 100% 44 197 3 54 47 251 750 615 (26) (2) (26) (2) (777) (824) (6) 40 55% 55% 22 * 3 (1) (3) (46) 1 * Ridong 33 Wanda City (Gold Coast) Development Pty Ltd Wanda City Wanda City100% II-63
11 11 194 22 22 37 146 65% 95 * * * * * 19. 541 1,864 971 3,376 98 641 151 890 203 203 (197) (197) 639 2,505 1,128 4,272 521 448 524 1,493 1 1 4 6 1,161 2,954 1,656 5,771 II-64
23,095 480 37 23,612 3,918 (147) (1) 3,770 536 536 (29) (68) (97) 26,984 801 36 27,821 5,157 (169) 36 5,024 13 13 35 285 285 32,141 930 72 33,143 6,957 5,038 6,210 18 608 116 4 1 20. 35 35 35 35 II-65
21. 167,679 144,585 32 97 517 477 115 93 (1,087) (60) 167,256 145,192 60 39 1,055 46 (23) (21) (5) (4) 1,087 60 27 22. 438 654 81 210 (22) (16) 497 848 469 826 28 22 497 848 II-66
16 6 6 (4) 15 * (1) 22 16 11 9111 403 82 57 82 57 * 23. 6,077 5,780 5,515 3,635 1,025 1,585 50 200 4,682 4,799 31 (224) (178) 17,156 15,821 II-67
50 200 50 20 178 139 47 70 (1) (31) 224 178 24. (a) 73,148 93,035 (b) (3,889) (4,164) 27 (169) (414) (485) (1,064) (783) (1,003) (1,040) (176) (87) (6,542) (6,732) 66,606 86,303 (a) 67,396 71,226 (b) II-68
25. 59,319 50,430 4,272 2,345 829 968 64,420 53,743 26. 133,744 118,914 2,007 1,832 814 542 561 540 23,074 16,005 1 182 160,201 138,015 II-69
27. 481 78 269 974 2,009 800 2,000 20,291 13,778 1,830 3,571 6,659 9,552 11,600 4,502 41,930 36,464 84,642 91,958 12,698 12,743 5,858 24,343 8,867 8,251 112,065 137,295 153,995 173,759 41,930 36,464 24,577 48,276 33,766 42,028 53,722 46,991 153,995 173,759 1% 12.3% 1.20% 12.3% II-70
24 169 414 42,010 39,710 3,775 4,418 231,997 173,937 16,389 15,730 294,340 234,209 26,622 28,298 28. 1,754 756 1,781 2,305 (1,647) (1,198) (109) 1,888 1,754 (317) (395) 1,571 1,359 29. 1,707 1,278 5,645 5,553 7,352 6,831 (6,402) (4,974) (406) (495) (6,808) (5,469) II-71
30. 3,819 3,599 3,832 3,611 15,000 10,000 32,651 7,210 600 GB2018 GB2018Hong Kong Exchange Securities Trading LimitedGB20184.875% 600 GB2024 GB20247.25% 10,000 4.6% 5,000 4.25% 5,000 3.93% 5,000 4.09% 31. 4,527,347,6004,474,800,000 4,527 4,475 32. (a) (b) II-72
(c) (d) 10% 50% 25% 33. 7.3661 138.8 1,022 32 75.2 32 35 67 68 67 33 28 185 46 185 74 6.018.8 50.4 1% 34. * 100.00% 38 495 (15) 518 II-73
(1) (1) (1) (1) (4) (481) 520 35 * 1 * 100.00% 110 303 (123) 290 1 1 1 1 64 (141) 187 110 * 1 II-74
* 100.00% 40 311 (141) 210 132 (310) 210 32 * 1 * 100.00% 151 193 (105) 239 (1) (1) (1) (1) II-75
35 (124) 240 151 * 1 * 100.00% 97 303 (162) 238 (2) (2) (2) (2) 104 (263) 240 81 * 1 II-76
35.00% 35.00% 5,340 5,160 7,731 4,528 (6,597) (2,613) (3,906) (4,294) 1,201 1,457 1,871 158 (1,531) (209) 340 (51) 340 (373) 123 (80) 1,144 (4,275) (3,299) (2,995) 2,873 7,362 718 92 40.00% 2,887 221 (4) (246) 1,143 II-77
* 35 60.0% 35.00% 35.00% 222 352 3,064 2,905 (239) (340) (859) (890) 766 710 232 232 (46) (94) 186 138 186 138 65 49 24 (79) (2) 1 (124) (130) (102) (208) 30.00% 30.00% 2,498 4,229 2,557 2,630 (3,468) (6,005) (725) (483) 259 111 II-78
1,688 1,688 (1,241) (1,371) 447 317 447 317 134 95 1,884 558 (691) (776) (1,278) (401) (85) (619) 35. (a) 85%175 175 627 455 (1,011) (39) 207 (31) (1) 175 II-79
175 (175) 10 124,203 30,081 1 (b) 20% 40% 60%2,911 2,9112,791 1 2,886 3 218 (246) (4) 2,858 (1,143) 1,196 2,911 1,196 38 II-80
2,791 (1) 2,790 36. 60 341 52 495 214 (93) (1,701) (692) 752 60 60 (341) (281) 37. 45,756 44,406 II-81
(i) (ii) 38. (a) 125 11,630 9,622 29,082 28,339 19,992 18,111 60,704 56,072 (b) 15 54 78 65 90 2 121 168 II-82
39. 133,834 148,712 750 134,584 148,712 1,313 1,165 1,313 1,165 40. (a) ** 5,804 */** 1 ** 1 ** 94 ** 10 35 */** 582 548 */** 291 210 ** 553 440 36 ** 60 4,135 ** 18 33 */** 15 50 */** 162 163 ** 1,147 1,202 II-83
* ** 14A (b) 68 36 12 2 31 3 8 5 28 303 309 63 87 88 192 1,000 2,000 5.5% 6.1% (c) 26,953 34,918 21,353 29,235 II-84
(d) 102 76 33 29 1 * 39 20 175 125 * 41. 10 10 35 35 60 60 497 497 4,763 4,763 6,542 6,542 66,606 66,606 78,418 95 78,513 10 10 35 35 971 971 848 848 4,999 4,999 6,732 6,732 86,303 86,303 98,892 1,006 99,898 II-85
64,420 53,743 24,449 17,087 13 13 32,651 7,210 153,995 173,759 275,528 251,812 42. 186,646 180,969 188,234 180,969 II-86
43. (a) (b) 100 863 753 (c) 50,274 30,907 46,606 65,071 192,858 64,420 64,420 24,449 24,449 1,586 1,586 32,460 4,720 40,352 140,729 32,493 79,066 69,791 322,079 II-87
48,135 56,448 55,779 58,738 219,100 53,743 53,743 17,087 17,087 445 445 4,818 4,792 10,500 119,410 56,893 60,597 63,530 300,430 (d) 153,995 173,759 32,651 7,210 (66,606) (86,303) (6,542) (6,732) 113,498 87,934 185,897 155,146 61.1% 56.7% 453,663 409,148 (133,744) (118,914) 319,919 290,234 639,560 564,294 50.0% 51.4% II-88
44. 150 50 1003.2% 5 45. 1,053 1,087 1,428 1,415 304 312 134 90 119,082 113,875 10 10 35 35 122,046 116,824 109 322 25 5 56,453 30,228 361 959 11,905 29,913 68,853 61,427 45 59 108,758 118,439 7,400 7,690 13 13 6 116,216 126,207 (47,363) (64,780) 74,683 52,044 II-89
` 7,015 13,635 25,000 123 113 32,138 13,748 42,545 38,296 4,527 4,475 38,018 33,821 42,545 38,296 3,736 1,565 7,844 13,145 13,145 3,959 3,959 3,959 3,959 3,959 3,959 739 22,385 23,124 23,124 396 (396) (1,999) (1,999) (1,999) 252 (185) 67 67 4,475 22,385 252 1,961 9,223 38,296 38,296 4,475 22,385 252 1,961 9,223 38,296 38,296 6,397 6,397 6,397 6,397 6,397 6,397 52 2,066 2,118 2,118 303 (303) (4,301) (4,301) (4,301) 7 28 35 35 4,527 24,451 259 2,264 11,044 42,545 42,545 46. II-90
3. 664,502 475,370 189,132 12,607 3,123 2,950 62,027 10 10 3,149 2,991 II-91
10 4. (a) 503.20% 5 (b) 60 5 3.70% 4.0% (c) 803.95% 5 (d) 50 3.95%5 (e) 303.88% 5 (f) II-92
(g) 1.05 (h) (i) 358 (ii) 70.3 (iii) 22.8 (iv) 256.2 428.9265.7 60.2(v) 1 6 2,281 (i) 3. 5. 203,593 159,94243,651 126,404 17,849 43,877 II-93
6. 2,085 43,138 261,373 84,661 206,469 15,021 88 461 160 10 128 516 II-94
1 180,396 2 3,070 3 85,013 4 (24,244) 4 (15,027) 229,208 5 50.63 1. 2 2. 3. 4. 5. 4,527,347,600 1.05 II-95
1 16 1. 2. III-1
3. 12 11 4. III-2
III-3
5. 6. 7. III-4
8. 9. 25% 30% 60% 30% 25% 30% 1.085% 20%19% 35% III-5
93 B 21-25 III-6 MSc, MHKIS 28 John Waugh John Waugh(The Australian Property Institute) 25 Tony Loughran Ana FloresTony Loughran Ana Flores 206 Ben Broomby Alex Maher Ben Broomby Alex Maher 2510 Michele Kauffman Meghan Czechowski Michele Kauffman Meghan Czechowski (The Appraisal Institute) 1712
14 2,109 2,085 73 43,324 43,138 152 264,656 261,373 120 85,645 84,661 137 210,240 206,469 32 16,523 15,021 528 622,497 612,747 1 160.00 88.0000000 4 587.00 460.9258400 5 747.00 548.9258400 III-7
1 202.40 159.9445760 4 11.02 10.3720240 1 162.00 128.0188800 5 173.02 138.3909040 2 547.80 516.0337600 (1) 3,551 2,609 1 4.7532 (2) 1,485 1,173 1 7.3347 (3) 1,641 1,312 1 9.483 (4) 3,604 3,395 1 6.5793 III-8
2016 3 31 (%) 1 2074 8 30 3,128.48 2009 5 83 100% 83 2044 8 30 2 CBD 2073 3 11 4,097.02 2006 12 226 100% 226 2053 3 11 3 2054 10 28 7,470.31 2015 12 208 100% 208 III-9
(%) 4 1,692.59 2010 12 20 28 100% 28 2049 11 29 2059 11 29 5 2053 10 18 5,054.59 2014 4 100 100% 100 6 2060 11 2 61,610.23 2014 8 724 100% 724 7 2054 3 17 4,316.60 2013 8 100 100% 100 III-10
(%) 8 2072 7 7 1,592.53 2009 5 7 100% 7 9 2042 11 14 792.32 2003 5 6 100% 6 10 2053 9 11 4,421.00 2013 11 221 100% 221 11 2058 5 21 23,861.47 2012 9 1,117 145 100% 145 2058 7 22 III-11
(%) 12 2054 8 29 981.21 2012 6 35 32.75% 11 13 2053 7 1 4,024.00 2013 7 98 100% 98 14 2064 9 4 4,485.68 2016 6 128 100% 128 127,528.03 1,137 2,109 2,085 III-12
2016 3 31 (%) 1 2044 7 28 56,301.00 2007 8 417 1,820 100% 1,820 2 2047 6 20 35,827.50 2008 12 308 675 100% 675 3 2050 6 29 31,516.44 2011 12 247 390 100% 390 4 A 2048 9 22 66,293.91 2012 2 370 950 100% 950 III-13
(%) 5 B 2048 9 22 32,787.46 2012 2 210 670 100% 670 6 2049 12 21 42,960.26 2011 11 290 420 100% 420 7 2052 6 15 48,499.06 2013 12 302 550 100% 550 8 2049 7 22 40,893.09 2010 12 305 760 100% 760 9 2051 5 30 39,540.32 2013 8 280 410 100% 410 10 2049 11 29 59,183.41 2011 8 308 1,150 100% 1,150 III-14
(%) 11 2052 4 10 36,183.04 2014 5 285 420 100% 420 12 2051 3 20 47,918.45 2013 9 345 600 100% 600 13 2045 6 43,692.59 2007 10 324 890 100% 890 14 2049 6 48,527.10 2010 12 310 710 100% 710 15 2048 10 16 44,644.76 2012 11 230 460 100% 460 16 2049 8 9 52,984.70 2011 9 343 700 100% 700 III-15
(%) 17 2050 6 19 41,864.57 2011 11 295 450 100% 450 18 2050 10 35,753.83 2013 12 297 440 100% 440 19 2052 2 15 41,595.13 2013 12 302 600 100% 600 20 2048 7 22 48,923.52 2011 11 357 760 100% 760 21 2045 1 11 40,735.30 2008 12 291 470 100% 470 22 2051 1 3 33,936.45 2012 9 290 500 100% 500 III-16
(%) 23 2047 11 24 51,077.53 2009 11 349 690 100% 690 24 2050 8 2 47,767.47 2012 8 322 600 100% 600 25 A 2047 7 17 23,401.36 2010 12 92 420 100% 420 26 B 2047 7 17 57,178.79 2010 12 463 880 100% 880 27 2049 3 30 53,032.25 2011 8 309 780 100% 780 28 2051 9 19 51,739.38 2013 7 298 660 100% 660 III-17
(%) 29 2048 12 30 44,461.68 2011 9 293 500 100% 500 30 2047 9 1 52,425.45 2012 8 358 670 100% 670 31 2050 3 3 38,711.84 2011 12 253 370 100% 370 32 2049 1 29 47,467.25 2011 12 285 540 100% 540 33 2051 6 23 48,300.78 2013 9 297 960 100% 960 34 2047 10 30 40,150.72 2010 9 350 640 100% 640 III-18
(%) 35 2052 10 18 40,666.41 2013 9 409 680 100% 680 36 2052 7 30 49,625.68 2014 3 413 1,490 100% 1,490 37 2049 12 16 42,563.00 2011 7 305 839 100% 839 38 2049 7 20 42,691.00 2010 11 305 440 100% 440 39 2049 5 30 39,120.70 2010 11 276 480 100% 480 40 2051 3 16 35,568.24 2013 5 280 494 100% 494 III-19
(%) 41 2052 7 5 46,346.15 2013 12 303 420 100% 420 42 2050 12 24 43,000.00 2012 10 289 610 100% 610 43 2050 7 29 65,772.28 2012 10 424 1,020 100% 1,020 44 2049 12 20 43,289.65 2011 8 280 520 100% 520 45 B 2046 6 9 43,692.68 2009 12 319 630 100% 630 46 A 2050 7 13 36,136.21 2013 7 253 390 100% 390 III-20
(%) 47 2052 4 4 30,742.61 2014 5 271 450 100% 450 48 2051 12 30 47,419.56 2014 6 350 430 100% 430 49 2052 10 31 30,500.38 2014 7 285 420 100% 420 50 2052 8 31 35,676.68 2014 7 330 420 100% 420 51 2052 10 8 29,396.89 2014 8 261 420 100% 420 52 2052 6 1 37,354.81 2014 9 302 570 100% 570 III-21
(%) 53 2052 9 21 30,107.80 2014 9 286 360 100% 360 54 2053 1 29 30,697.03 2014 9 284 450 100% 450 55 2053 3 3 27,801.59 2015 7 287 320 100% 320 56 2053 3 6 32,095.53 2014 12 285 290 100% 290 57 2054 2 2 46,369.85 2015 12 240 1,120 100% 1,120 58 2053 6 23 37,861.77 2015 8 285 440 100% 440 III-22
(%) 59 2053 10 2 29,968.70 2015 8 286 470 100% 470 60 2053 5 7 34,262.50 2015 6 279 360 100% 360 61 2049 4 26 42,800.00 2015 11 313 476 100% 476 62 2053 8 9 26,535.57 2015 7 259 410 100% 410 63 2053 2 7 41,533.80 2014 11 327 420 100% 420 64 2052 4 26 41,018.41 2014 10 304 500 100% 500 III-23
(%) 65 2053 12 6 36,217.00 2007 8 285 400 100% 400 66 2052 12 13 34,857.19 2014 11 305 380 100% 380 67 2052 9 25 49,821.05 2014 12 331 620 100% 620 68 2053 7 11 26,498.37 2007 8 263 320 100% 320 69 2053 6 28 43,169.56 2015 8 283 410 100% 410 70 2052 6 29 30,719.07 2014 12 280 420 100% 420 III-24
(%) 71 2052 10 17 38,375.74 2014 11 304 620 70% 434 72 2052 6 4 38,097.22 2014 10 297 750 100% 750 73 2053 8 27 49,860.00 2016 3 292 560 100% 560 3,034,507.07 22,105 43,324 43,138 III-25
2016 3 31 (%) 1 2053 2 19 47,134.82 2003 1 100% 21.00 743 100% 743 2 2042 6 30 36,279.50 2003 8 85% 12.00 340 100% 340 3 2042 7 11 28,483.14 2003 12 0% 193 100% 193 4 CBD 2044 7 28 2054 7 28 2054 7 28 159,170.48 2006 12 96% 100.00 6,035 100% 6,035 5 2044 11 29 260,573.19 2006 12 100% 196.00 3,524 100% 3,524 6 2053 1 12 242,120.00 2006 12 99% 412.00 10,802 100% 10,802 III-26
(%) 7 2045 6 28 132,868.22 2007 10 100% 74.00 1,487 100% 1,487 8 2046 7 6 228,487.24 2007 12 100% 163.00 3,342 100% 3,342 9 2047 7 17 131,425.38 2008 5 100% 87.00 1,963 100% 1,963 10 128,120.34 2008 12 100% 111.00 2,881 100% 2,881 2047 6 20 2057 6 20 11 2046 1 16 150,460.15 2009 9 76% 60.00 1,273 100% 1,273 12 2047 12 30 157,750.49 2009 9 100% 152.00 3,405 100% 3,405 13 2042 6 7 89,812.54 2009 11 100% 109.00 1,676 100% 1,676 III-27
(%) 14 CBD 2047 11 24 120,755.68 2009 11 90% 88.00 1,998 100% 1,998 15 2046 6 9 122,095.92 2009 12 84% 109.00 2,270 100% 2,270 16 2048 6 22 149,053.03 2009 12 97% 127.00 2,598 100% 2,598 17 2048 7 29 146,387.63 2009 12 100% 112.00 1,992 100% 1,992 18 2063 7 6 96,240.40 2009 12 100% 55.00 1,095 100% 1,095 19 2046 11 1 157,238.00 2010 8 64% 69.00 1,653 100% 1,653 20 2046 10 25 162,940.02 2010 9 100% 117.00 1,975 100% 1,975 21 2059 5 29 132,992.71 2010 10 100% 110.00 2,226 100% 2,226 III-28
(%) 22 2049 5 25 171,044.25 2010 11 96% 105.00 2,106 100% 2,106 23 2049 4 26 161,631.83 2010 11 100% 112.00 2,047 100% 2,047 24 2049 8 9 112,283.97 2010 11 99% 124.00 2,164 100% 2,164 25 2049 6 25 165,853.24 2010 11 98% 109.00 2,052 100% 2,052 26 2049 7 20 165,162.88 2010 11 100% 99.00 1,588 100% 1,588 27 2049 5 30 145,784.80 2010 11 100% 78.00 1,531 100% 1,531 28 2049 9 14 127,292.41 2010 12 74% 83.00 1,949 100% 1,949 III-29
(%) 29 2049 11 29 173,838.98 2010 12 100% 132.00 2,587 100% 2,587 30 2049 9 29 172,152.01 2010 12 83% 96.00 1,763 100% 1,763 31 2049 6 22 162,896.31 2010 12 98% 129.00 2,227 100% 2,227 32 2049 7 22 144,301.40 2010 12 100% 107.00 2,236 100% 2,236 33 2049 6 23 179,034.59 2010 12 100% 114.00 2,138 100% 2,138 34 2048 10 16 127,521.88 2011 1 88% 68.00 1,551 100% 1,551 35 2049 5 7 212,346.29 2011 6 76% 122.00 3,950 100% 3,950 III-30
(%) 36 2049 12 20 168,753.36 2011 8 100% 92.00 1,690 100% 1,690 37 2050 6 3 160,142.74 2011 8 100% 92.00 1,849 100% 1,849 38 2050 4 29 171,173.18 2011 9 100% 111.00 2,042 100% 2,042 39 2050 1 30 166,318.61 2011 9 97% 101.00 1,834 100% 1,834 40 2048 12 30 191,946.62 2011 9 99% 135.00 2,695 100% 2,695 41 2051 4 25 185,484.84 2011 9 100% 183.00 4,144 100% 4,144 42 2050 9 8 164,585.02 2011 10 100% 106.00 2,143 100% 2,143 III-31
(%) 43 2050 6 19 161,396.75 2011 11 100% 94.00 1,766 100% 1,766 44 2049 12 21 141,600.47 2011 11 100% 79.00 1,574 100% 1,574 45 2050 7 27 183,794.82 2011 12 100% 123.00 2,517 100% 2,517 46 2050 3 1 111,440.29 2011 12 82% 78.00 1,566 100% 1,566 47 2050 6 29 166,982.39 2011 12 100% 103.00 1,814 100% 1,814 48 2049 1 29 191,824.28 2011 12 97% 123.00 2,411 100% 2,411 49 2048 9 22 93,849.56 2012 2 81% 70.00 1,428 100% 1,428 III-32