永安林业:拟以公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林资源资产申请抵押贷款项目资产评估报告书

日期:2017-10-05 / 人气: 241

永安林业:拟以公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林资源资产申请抵押贷款项目资产评估报告书 公告日期 2016-05-06 福建省永安林业(集团)股份有限公司拟以福建省永
安林业(集团)股份有限公司连城分公司所属的位于
    连城县揭乐乡、朋口镇境内的森林资源资产
        申请抵押贷款项目资产评估报告书
              厦乾元评报字(2016)第 16041 号




       厦门乾元资产评估与房地产估价有限责任公司
                    二〇一六年四月十八日


       地址:厦门市思明区后埭溪路 28 号(皇达大厦)5A 室
       电话:0592-5152358   5152098     传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司

                                 目        录



资产评估机构及注册资产评估师的声明 ................................... 1

评估报告书摘要 ....................................................... 2

评估报告书正文 ....................................................... 8

    一、委托方、产权持有者和委托方以外的其他评估报告使用者 ............ 8

    二、评估目的 ...................................................... 9

    三、评估范围和对象 ................................................ 9

    四、评估基准日 ................................................... 15

    五、评估价值类型和定义 ........................................... 16

    六、评估依据 ..................................................... 16

    七、评估方法 ..................................................... 17

    八、评估程序实施过程和情况 ....................................... 17

    九、评估假设 ..................................................... 20

    十、评估结论 ..................................................... 21

    十一、特别事项说明 ............................................... 23

    十二、评估报告使用限制 ........................................... 24

    十三、评估报告日 ................................................. 24

    十四、附件 ....................................................... 25
厦门乾元资产评估与房地产估价有限责任公司


                       资产评估机构及注册资产评估师的声明



     一、我们在执行本资产评估业务中,遵循了相关法律法规和资产评估准则,恪守
了独立、客观和公正的原则。根据我们在执业过程中掌握的事实,评估报告陈述的事
项是客观、真实的。我们的分析、判断和推论,以及出具的评估报告遵循了资产评估
准则和相关规范。
     二、我们与评估报告中的评估对象无利益关系,与相关当事方无利益关系,对相
关当事方不存在偏见。
     三、我们已对评估报告中的评估对象进行现场勘查,并对评估对象的法律权属状
况给予必要的关注、对评估对象法律权属资料进行查验,但无法对评估对象的法律权
属真实性做任何形式的保证;我们已提请委托方完善产权以满足出具评估报告的要求,
并对发现的问题进行了披露。
     四、我们出具的评估报告中的分析、判断和结论受评估报告中假设和限定条件的
限制,评估报告使用者应当充分关注评估报告中载明的特别事项说明及其对评估结论
的影响。
     五、我们对评估对象的价值进行估算并发表的专业意见,是经济行为实现的参考
依据。我们出具的评估报告及其所披露的评估结论仅限于评估报告载明的评估目的,
仅在评估结论使用有效期限内使用,因使用不当造成的后果与我们无关。
     六、我们执行资产评估业务的目的是对评估对象的价值进行估算并发表专业意见,
并不承担相关当事人决策的责任。评估结论不应当认为是对评估对象可实现价格的保
证。
       七、对评估对象价值进行估算并发表专业意见是注册资产评估师的责任;提供必
要的资料并保证所提供资料的真实性、合法性和完整性,恰当使用评估报告是委托方
及相关当事方的责任。


                                        厦门乾元资产评估与房地产估价有限责任公司
                                                              二〇一六年四月十八日

地址:厦门市思明区后埭溪路 28 号 5A 室            - 1 -            电话:0592-5152358
邮编:361012                                                      传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司


福建省永安林业(集团)股份有限公司拟以福建省永安林业(集
团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇
                   境内的森林资源资产申请抵押贷款项目
                                  资产评估报告书摘要
                                 厦乾元评报字(2016)第 16041 号

       厦门乾元资产评估与房地产估价有限责任公司接受福建省永安林业(集团)股份
有限公司的委托,根据国家有关法律、法规和资产评估准则,本着独立、公正、科学、
客观的原则,按照公认的资产评估方法,对福建省永安林业(集团)股份有限公司申
报的福建省永安林业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋
口镇境内的 47107 亩森林资源资产(其中 29 亩非林地,616 亩宜林荒山荒地,,22 亩经
济林,共计 667 亩森林资源资产不参与评估,实际纳入评估范围的森林资源资产面积
46440 亩)在 2016 年 3 月 11 日表现的市场价值进行了评估。现将资产评估情况摘要
如下:
       一、评估目的

     本次评估目的是对福建省永安林业(集团)股份有限公司申报拟抵押的福建省永安
林业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林
资源资产进行评估,提供评估基准的公允市场价值,为确定抵押贷款额度提供价值参
考。

       二、评估范围

     本次资产评估范围为福建省永安林业(集团)股份有限公司申报的福建省永安林
业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的 47107
亩森林资源资产(其中 29 亩非林地,616 亩宜林荒山荒地,22 亩经济林,共计 667 亩
森林资源资产不参与评估,实际纳入评估范围的森林资源资产面积 46440 亩,部分为
人工用材林,部分为天然林,树种为杉木、松木、阔叶树、桉树。

       三、价值类型

       根据评估目的以及资产状况,确定资产评估的价值类型为:市场价值。

地址:厦门市思明区后埭溪路 28 号 5A 室           - 2 -              电话:0592-5152358
邮编:361012                                                       传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司

     市场价值是指自愿买方和自愿卖方在各自理性行事且未受任何强迫压制的情况
下,对在评估基准日进行正常公平交易中某项资产应当进行交易的价值估计数额。

     四、评估基准日

     2016 年 3 月 11 日。

     五、评估方法

     根据对本次评估基本情况的分析,决定采用重置成本法、收获现值法、市场价倒
算法、择伐收益法和年金资本化法对林木进行评估。

     六、评估结论

     经评估,截止于评估基准日 2016 年 3 月 11 日,委托评估的资产的市场价值为人
民币陆仟捌佰壹拾肆万陆仟壹佰元整(RMB68,146,100 元,取整)。
                                               评估结果总汇总表
                                                   面积        蓄积     评估值
   地类        树种组     起源          龄组                                                 备注
                                                 (亩)      (m3)     (元)
                                    幼龄林        1801        1463       2,286,100
                                    中龄林        607         2584       1,162,800
                                    近熟林        4009        14862      6,075,200
                          人工
                                    成熟林        9732        49106     22,060,700
                                    过熟林        289         1012        414,800
                杉木
                                        计       16438        69027     31,999,600
                                    成熟林         23             21         7,800
                          天然      过熟林         13             70       29,100
                                        计         36             91       36,900
                                 小计            16474        69118      32036500
   林分                             幼龄林        5009        2920       6,197,900
                                    中龄林        2773        8655       2,455,800
                          人工      近熟林        2294        10746      3,339,800
                                    成熟林        4722        20296      6,381,200
                                        计       14798        42617     18,374,700
               马尾松               中龄林        208             793     230,200
                                    近熟林        939         5525       1,518,000
                          天然      成熟林        5201        28646      8,461,300
                                    过熟林        847         3943       1,077,600
                                        计        7195        38907     11,287,100
                                 小计            21993        81524      29661800


地址:厦门市思明区后埭溪路 28 号 5A 室                     - 3 -                      电话:0592-5152358
邮编:361012                                                                         传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司

                                                   面积        蓄积     评估值
   地类        树种组      起源           龄组                                               备注
                                                 (亩)      (m3)     (元)
                                      中龄林      1499        1787       2,110,600
                           人工       成熟林       14             134      30,900
                                          计      1513        1921       2,141,500
               阔叶树                 中龄林       87             435        5,000
                           天然       成熟林      1247        9701        953,400
                                          计      1334        10136       958,400
                                   小计           2847        12057       3099900
                                      近熟林       28             62       13,000
                                      成熟林      3243        7925       1,439,600
                           人工
                桉树                  过熟林      540         1257        224,100
                                          计      3811        9244       1,676,700
                                   小计           3811        9244        1676700
                          林分计                 45125       171943      66474900
                           人工           成      142             188      78,300
                杉木       天然           幼       18             11       27,800
                                   小计           160             199      106100
  疏林地
                           天然           近       26             44       11,800
               马尾松
                                   小计            26             44        11800
                         疏林地计                 186             243      117900
                杉木       人工           幼      767              0      777,400
 未成林地      马尾松      人工           幼      122              0      108,900
                        未成林地计                889              0       886300
  竹林地        毛竹       天然           Ⅵ      240              0      667,000
  非林地                                           29              0             0      未列入评估范围
 荒山荒地                                         616              0             0      未列入评估范围
 经济林地                                          22              0             0      未列入评估范围
   总计                                          47107       172186     68,146,100


评估结论详细情况见《森林资源资产评估明细表》。

     七、特别事项说明

     (一)我们已对评估对象有关法律权属资料进行查验,对法律权属状况给予必要
的关注,但无法对评估对象的法律权属真实性做任何保证。
     (二)本次林木评估是基于砍伐期有足够的砍伐指标情况下正常市场价值,评估
结果仅供委托方及相关当事人参考,评估结果一般不作为变现价格的保证,请报告使
用者关注上述因素的影响并合理使用本报告。

地址:厦门市思明区后埭溪路 28 号 5A 室                     - 4 -                      电话:0592-5152358
邮编:361012                                                                         传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司

     (三)本评估结论的有效使用期限为一年,即从 2016 年 3 月 11 日至 2017 年 3 月
10 日止。
     (四)本报告仅供福建省永安林业(集团)股份有限公司拟以以福建省永安林业
(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林资源
资产申请抵押贷款项目提供价值参考,不得用于其它目的。

     以上内容摘自资产评估报告书,欲了解本评估项目的全面情况,应认真阅读资产评
估报告书全文。




                                        厦门乾元资产评估与房地产估价有限责任公司
                                                            二〇一六年四月十八日




            法定代表人:………………………………………




             注册资产评估师:…………………………………




             注册资产评估师:…………………………………




地址:厦门市思明区后埭溪路 28 号 5A 室       - 5 -               电话:0592-5152358
邮编:361012                                                    传真:0592-5152368
厦门乾元资产评估与房地产估价有限责任公司


福建省永安林业(集团)股份有限公司拟以以福建省永安林业(集
团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇
                   境内的森林资源资产申请抵押贷款项目
                                  资产评估报告书正文
                              厦乾元评报字(2016)第 16041 号


     福建省永安林业(集团)股份有限公司:

     我们接受贵方委托,根据国家有关资产评估的规定,依据国家有关法律、法规和
规定,本着客观、独立、公正、科学的原则,按照公认的资产评估方法,对贵方申报
的以福建省永安林业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋
口镇境内的 47107 亩森林资源资产(其中 29 亩非林地,616 亩宜林荒山荒地,22 亩经
济林,共计 667 亩森林资源资产不参与评估,实际纳入评估范围的森林资源资产面积
46440 亩)在 2016 年 3 月 11 日的市场价值进行了评估,现将资产评估情况及评估结
果报告如下:
     一、委托方、产权持有者和委托方以外的其他评估报告使用者

     (一)委托方:福建省永安林业(集团)股份有限公司,注册地址:福建省永安
市燕江东路 819 号,注册资本:人民币 20276.028 万元,法定代表人:吴景贤,企业
类型:股份有限公司(上市),经营范围:木(竹)采运、加工;水力发电;林业、农
业、畜牧业、生产技术服务;林业、农业、畜牧业、生产技术服务;家具,百货,日
用杂品,五金、交电、化工,石油制品(不含成品油),建筑材料批发、零售;苗木培
植;花卉盆景栽培;对外贸易。(以上经营范围涉及许可经营项目的,应在取得有关部
门的许可后方可经营)。
     (二)产权持有者:福建省永安林业(集团)股份有限公司连城分公司(简称连城分
公司);注册地址:连城县莲峰镇连宁南路 40 号林贸大厦四楼(楼梯左);企业负责人:
张勇全;企业类型:股份有限公司;经营范围:木材及产品经营;林木培育、种植;
(以上经营范围涉及许可经营项目的,应在取得有关部门的许可后方可经营)。
     (三)委托方以外的其他评估报告使用者:除委托方外,国家法律、法规规定为


地址:厦门市思明区后埭溪路 28 号 5A 室          - 6 -            电话:0592-5152358
邮编:361012                                                    传真:0592-5152368
           厦门乾元资产评估与房地产估价有限责任公司

           实现本次评估目的相关经济行为而需要使用本报告的其他评估报告使用者。

                  二、评估目的

                本次评估目的是对福建省永安林业(集团)股份有限公司申报拟抵押的福建省永安
           林业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林
           资源资产进行评估,提供评估基准的公允市场价值,为确定抵押贷款额度提供价值参
           考。

                  三、评估范围和对象

                本次资产评估范围为福建省永安林业(集团)股份有限公司申报的以福建省永安
           林业(集团)股份有限公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的 47107
           亩森林资源资产(其中 29 亩非林地,616 亩宜林荒山荒地,22 亩经济林,共计 667 亩
           森林资源资产不参与评估,实际纳入评估范围的森林资源资产面积 46440 亩),部分为
           人工用材林,部分为天然林,树种为杉木、松木、阔叶树、桉树。具体如下:
                (一)产权登记状况:评估对象权属状况详见附件《林权登记情况表》和《林权证》
                (二)估价对象现状:
                委估林木权益现状同产权登记状况,其基本情况为:林班有林道路相连接,交通
           条件较好,林分立地质量较好,山场较集中连片,生长环境较好。本次评估森林资源
           资产总面积为 47107 亩,部分为人工用材林,部分为天然林,树种为杉木、松木、阔
           叶树、桉树。经核实,委托核查的连城县揭乐乡、朋口镇境内森林资源资产面积合计
           46440 亩,另有非林地 29 亩,宜林荒山荒地 616 亩,经济林 22 亩,共计 667 亩林木
           不参与评估;林木总蓄积 172176 立方米;其中杉木蓄积量 69118 立方米,马尾松蓄积
           量 81524 立方米,阔叶树蓄积量 12057 立方米,桉树蓄积量 9244 立方米。按起源分:
           人工林 37591 亩、蓄积 122997 立方米,天然林 8849 亩、蓄积 49189 立方米;按龄组
           分:幼龄林 7717 亩、蓄积 4394 立方米,中龄林 5174 亩、蓄积 14254 立方米,近熟林
           7296 亩、蓄积 31239 立方米,成过熟林 26013 亩、蓄积 122299 立方米,稳产期竹林
           240 亩。具体情况如下:
                               林权小班                         二类小班                                                              亩
             宗地                                                                 林权    核查          树种    经营    年                 备
 产权证              林                                   林      大                             起源                        龄组     蓄
               号                  大班-小班                               小班   面积    面积          组成    类型    龄                 注
                     班                                   班      班                                                                  积

连林证字     10009   17   1-1(1);2-1;7-2(1),4;8-1(1);9-   017     01       010    2932    210    人工   6杉4   一杉小   7    幼龄林   1

           地址:厦门市思明区后埭溪路 28 号 5A 室                                  - 7 -                        电话:0592-5152358
           邮编:361012                                                                                        传真:0592-5152368
           厦门乾元资产评估与房地产估价有限责任公司

                               林权小班                         二类小班                                                               亩
             宗地                                                                 林权    核查          树种     经营    年                   备
 产权证              林                                   林      大                             起源                         龄组     蓄
               号                 大班-小班                                小班   面积    面积          组成     类型    龄                   注
                     班                                   班      班                                                                   积
(2004)第                  1(1);10-2;11-1(1),2;12-1(1),                                                   枫
07300001                  2(1);13-1(1),2(1);14-1(1),2,
   号                                 3(2)                017     02       010            271    人工   10 杉   一杉小   5    幼龄林   0.7
                                                                                                        8硬2
                                                          017     02       030             14    人工           速阔中   20   成熟林   9.6
                                                                                                         马
                                                                                                        6马4
                                                          017     07       020            157    人工           一马小   23   近熟林   6.5
                                                                                                         杉
                                                                                                        6马4
                                                          017     07       040            121    人工           一马小   23   近熟林   5.8
                                                                                                         杉
                                                                                                        6杉4
                                                          017     07       050            120    人工           一杉小   7    幼龄林    1
                                                                                                         枫
                                                                                                        6马4
                                                          017     07       060             21    人工           一马小   23   近熟林   5.8
                                                                                                         杉
                                                                                                        9杉1
                                                          017     08       020             42    人工           一杉小   23   成熟林   13.3
                                                                                                         马
                                                                                                        7马3
                                                          017     08       030            166    人工           一马小   7    幼龄林   0.5
                                                                                                         软
                                                          017     09       020            359    人工   10 马   集马中   18   中龄林    3
                                                                                                        7马3
                                                          017     10       020            109    人工           一马小   7    幼龄林   0.5
                                                                                                          软
                                                                                                        7马3
                                                          017     11       020            292    人工           一马小   7    幼龄林   0.5
                                                                                                          硬
                                                                                                        5杉4
                                                          017     12       010            212    人工           一杉小   24   成熟林   2.8
                                                                                                        马1硬
                                                                                                        7马3
                                                          017     12       020             48    人工           一马小   7    幼龄林   0.5
                                                                                                          软
                                                                                                        7马3
                                                          017     13       020            160    人工           一马小   7    幼龄林   0.5
                                                                                                          软
                                                          017     13       040             24    人工   10 杉   一杉小   23   成熟林   12.2

                                                          017     13       050             77    人工   10 马   一马小   23   近熟林    2

                                                          017     13       060             10    天然   10 竹   一般竹   12   中龄林    0
                                                                                                        8马2
                                                          017     13       070            143    人工           一马小   23   近熟林   10.5
                                                                                                         硬
                                                                                                        6杉4
                                                          017     14       010             42    人工           一杉小   24   成熟林   4.6
                                                                                                         马
                                                          017     14       020             39    人工   10 马   一马小   24   近熟林    6

                                                          017     14       040             55    人工   10 枫   慢阔中   23   中龄林   2.4

                                                          017     14       050             28    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                        6杉4
                                                          017     14       070             19    人工           一杉小   7    幼龄林    1
                                                                                                         枫
                                                          017     14       080            193    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                        7木3
                                                          018     01       010            176    天然           天阔中   31   成熟林   9.4
                                                                                                         杉
                                                          018     01       020            202    人工   10 马   短伐马   24   成熟林   3.9

                                                          018     02       010             56    人工   10 马   短伐马   24   成熟林    4

             10010   18   1-1,2(1);2-1(1),2(1);3-2,3,4    018     02       020    588      56    人工   10 马   短湿火   24   成熟林   4.4
                                                                                                        7杉3
                                                          018     03       020             17    人工           一杉小   23   成熟林   4.4
                                                                                                         马
                                                          018     03       030             52    人工   10 火   短湿火   25   成熟林    7
                                                                                                        8杉2
                                                          018     03       040             29    人工           一杉小   27   成熟林    2
                                                                                                         马
                                                                                                        8杉2
                                                          018     06       010             35    人工           一杉小   24   成熟林   15.3
                          5-4;6-1(1),3;7-1,2,3;8-1,2,3;                                                  马
             10012   18                                                           1292
                                     9-2,3,4                                                            7马3
                                                          018     06       030             89    人工           一马小   7    幼龄林   0.5
                                                                                                         软

           地址:厦门市思明区后埭溪路 28 号 5A 室                                  - 8 -                         电话:0592-5152358
           邮编:361012                                                                                         传真:0592-5152368
         厦门乾元资产评估与房地产估价有限责任公司

                             林权小班                         二类小班                                                               亩
           宗地                                                                 林权    核查          树种     经营    年                   备
产权证             林                                   林      大                             起源                         龄组     蓄
             号                  大班-小班                               小班   面积    面积          组成     类型    龄                   注
                   班                                   班      班                                                                   积

                                                        018     06       060             34    人工   10 桉   短伐桉   8    成熟林   1.2

                                                        018     07       010             28    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                      8杉1
                                                        018     07       020             23    人工           一杉小   23   成熟林   8.2
                                                                                                      马1硬
                                                                                                      6杉4
                                                        018     07       030             21    人工           一杉小   7    幼龄林    1
                                                                                                        枫
                                                        018     07       060             73    人工   10 桉   短伐桉   8    成熟林   1.2

                                                        018     07       070             85    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                      6杉4
                                                        018     07       080             13    人工           一杉小   7    幼龄林    1
                                                                                                       枫
                                                                                                      6杉4
                                                        018     07       090            190    人工           一杉小   7    幼龄林    1
                                                                                                       枫
                                                        018     08       010             17    人工   10 杉   一杉小   23   成熟林   2.1

                                                        018     08       020             39    人工   10 杉   一杉小   23   成熟林   11.6
                                                                                                      8杉2
                                                        018     08       030             89    人工           一杉小   5    幼龄林   0.7
                                                                                                       硬
                                                        018     08       050             29    人工   10 杉   一杉小   23   成熟林   13.4

                                                        018     08       060             55    人工   10 杉   一杉小   23   成熟林   11.6
                                                                                                      9马1
                                                        018     08       070            105    人工           一马小   7    幼龄林   0.5
                                                                                                       硬
                                                                                                      8杉2
                                                        018     08       080             24    人工           一杉小   5    幼龄林   0.7
                                                                                                       硬
                                                        018     09       020             13    人工   10 杉   一杉小   23   成熟林   12.4

                                                        018     09       030             15    人工   10 杉   一杉小   23   成熟林   12.4
                                                                                                      8杉2
                                                        018     09       040             47    人工           一杉小   5    幼龄林   0.7
                                                                                                       硬
                                                                                                      8杉2
                                                        018     09       050             87    人工           一杉小   3    幼龄林    0
                                                                                                       马
                                                                                                      9杉1
                                                        018     09       060            140    人工           一杉小   3    幼龄林    0
                                                                                                       马
                                                        018     09       801             41                            0              0
                                                                                                      9杉1
                                                        019     04       010            151    人工           一杉小   22   成熟林   5.9
                                                                                                        马
                                                                                                      7杉2
                                                        019     04       020            303    人工           一杉小   22   成熟林   6.1
                                                                                                      马1硬
                                                                                                      7枫3
                                                        019     04       030             20    人工           速阔中   8    中龄林    1
                                                                                                        杉
                                                                                                      7枫3
                                                        019     04       040             93    人工           速阔中   8    中龄林    1
                                                                                                        杉
                                                        019     05       020            218    人工   10 火   短湿火   24   成熟林   4.7

                                                        019     05       030            189    人工   10 火   短湿火   24   成熟林   4.9
                        3-1(1);4-1,2,3;5-1(2),2,3;6-1                                                 8杉2
           10013   19                                                           1896
                                  ,2,3;7-1              019     06       010             15    人工           一杉小   24   成熟林   6.1
                                                                                                       马
                                                                                                      8马2
                                                        019     06       020             67    人工           一马小   24   近熟林   5.6
                                                                                                       杉
                                                        019     06       030            129    人工   10 桉   短伐桉   8    成熟林   1.2

                                                        019     06       040            200    人工   10 桉   短伐桉   8    成熟林   1.2

                                                        019     06       050            161    人工   10 桉   短伐桉   8    成熟林   1.2

                                                        019     07       010            201    人工   10 火   短湿火   24   成熟林   5.7
                                                                                                      8马2
                                                        020     14       010            149    天然           天马中   20   中龄林   4.6
                                                                                                       杉


         地址:厦门市思明区后埭溪路 28 号 5A 室                                  - 9 -                         电话:0592-5152358
         邮编:361012                                                                                         传真:0592-5152368
           厦门乾元资产评估与房地产估价有限责任公司

                               林权小班                         二类小班                                                                亩
             宗地                                                                 林权     核查          树种     经营    年                   备
 产权证              林                                   林      大                              起源                         龄组     蓄
               号                 大班-小班                                小班   面积     面积          组成     类型    龄                   注
                     班                                   班      班                                                                    积
                                                                                                         8杉2
                                                          022     03       020              55    人工           一杉小   22   成熟林   8.9
                                                                                                           马
                                                                                                         6马4
                                                          022     03       030             171    人工           一马小   7    幼龄林   0.5
                                                                                                           硬
                                                                                                         6杉4
                                                          022     04       010              39    人工           一杉小   23   成熟林   7.6
                                                                                                           马
                                                                                                         6马4
                                                          022     04       030             164    人工           一马小   7    幼龄林   0.5
                                                                                                           硬
                                                                                                         6杉4
                                                          022     04       040              29    人工           一杉小   23   成熟林   7.6
                                                                                                           马
                                                                                                         9杉1
                                                          022     05       030             158    人工           一马小   20   中龄林   3.3
                                                                                                           马
                                                                                                         6杉4
                                                          022     05       040              27    人工           一杉小   22   成熟林   9.1
                                                                                                           马
                                                                                                         6杉3
                                                          022     05       050             105    人工           一杉小   3    幼龄林    0
                                                                                                         马1硬
                          3-2,3;4-1;5-3,4;6-5;7-1,2;8-                                                   9马1
             10015   22                                                           1677
                                   2;9-1(2),2             022     06       050             159    人工           一马小   20   中龄林   3.2
                                                                                                           杉
                                                                                                         8杉2
                                                          022     07       010              95    人工           一杉小   23   成熟林   10.6
                                                                                                           马
                                                          022     07       020              68    人工   10 马   一马小   20   中龄林    5
                                                                                                         6马4
                                                          022     07       040              91    人工           一马小   7    幼龄林   0.5
                                                                                                           硬
                                                                                                         6马4
                                                          022     07       050              97    人工           一马小   7    幼龄林   0.5
                                                                                                           硬
                                                                                                         5杉3
                                                          022     08       020              67    人工           一杉小   3    幼龄林    0
                                                                                                         马2阔
                                                                                                         8杉2
                                                          022     09       010             244    人工           一杉小   3    幼龄林    0
                                                                                                           马
                                                                                                         8杉2
                                                          022     09       020             103    人工           一杉小   22   成熟林   10
                                                                                                           马
                                                          022     09       801              5                             0              0
                                                                                                         9马1
                                                          023     01       040              11    天然           天马中   29   近熟林   4.6
                                                                                                          杉
                                                          023     01       060             111    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                         7马3
                                                          023     01       080              55    人工           一马小   8    幼龄林   0.6
                                                                                                          硬
                                                          023     01       090              54    人工   10 马   一马小   20   中龄林   3.5

                                                          023     02       030              62    人工   10 桉   短伐桉   8    成熟林   1.2

                                                          023     02       040              40    人工   10 桉   短伐桉   8    成熟林   1.2
                                                                                                         7马3
                                                          023     02       060              80    人工           一马小   8    幼龄林   0.6
                                                                                                          硬
连林证字                                                  023     02       070              85    人工   10 桉   短伐桉   9    成熟林    4
                          1-4(1),6;2-3,4,5(1);3-1(1),2;
(2004)第
             10016   23   4-1,2(1);5-1(1);6-1,2,3;7-1(                            2113
07300002                                                  023     02       080              56    人工   10 马   一马小   9    幼龄林   2.3
                                     1),2(1)
    号
                                                          023     02       090              47    人工   10 马   一马小   9    幼龄林   2.3
                                                                                                         7杉3
                                                          023     03       020             207    人工           一杉小   22   成熟林   6.1
                                                                                                          马
                                                                                                         7杉3
                                                          023     03       030             125    人工           一杉小   22   成熟林   5.7
                                                                                                          马
                                                                                                         7马3
                                                          023     03       040              41    人工           一马小   8    幼龄林   0.6
                                                                                                          硬
                                                                                                         5杉5
                                                          023     04       010             166    人工           一杉小   22   成熟林   2.4
                                                                                                          马
                                                          023     05       020              91    人工   10 桉   短伐桉   9    成熟林   4.2
                                                                                                         7杉2
                                                          023     06       010              53    人工           一杉小   22   成熟林   8.1
                                                                                                         马1硬

           地址:厦门市思明区后埭溪路 28 号 5A 室                                  - 10 -                         电话:0592-5152358
           邮编:361012                                                                                          传真:0592-5152368
           厦门乾元资产评估与房地产估价有限责任公司

                               林权小班                        二类小班                                                                亩
             宗地                                                                林权     核查          树种     经营    年                   备
 产权证              林                                  林      大                              起源                         龄组     蓄
               号                 大班-小班                               小班   面积     面积          组成     类型    龄                   注
                     班                                  班      班                                                                    积
                                                                                                        5杉5
                                                         023     06       020              20    人工           一杉小   22   成熟林   7.2
                                                                                                         马
                                                                                                        7杉3
                                                         023     06       030             224    人工           一杉小   22   成熟林   8.1
                                                                                                         马
                                                                                                        5杉5
                                                         023     06       040              16    人工           一杉小   22   成熟林   7.2
                                                                                                         马
                                                         023     06       050             153    人工   10 杉   一杉小   4    幼龄林   0.5
                                                                                                        7杉2
                                                         023     06       060              18    人工           一杉小   22   成熟林   8.1
                                                                                                        马1硬
                                                         023     06       070              73    人工   10 杉   一杉小   4    幼龄林   0.5

                                                         023     07       030              24    人工   10 桉   短伐桉   9    成熟林    4
                                                                                                        5杉5
                                                         023     07       040             100    人工           一杉小   23   成熟林   4.6
                                                                                                         马
                                                         023     07       060              97    人工   10 桉   短伐桉   9    成熟林   4.3
                                                                                                        5杉5
                                                         023     07       070              46    人工           一杉小   26   成熟林    4
                                                                                                         马
                                                         023     07       801              58                            0              0
                                                                                                        8马2
                                                         031     01       010             154    天然           天马中   31   成熟林   15.3
                                                                                                         硬
                                                                                                        6杉4
                                                         031     01       020             156    人工           一杉小   12   中龄林   4.4
                                                                                                         软
                                                                                                        6杉4
                                                         031     02       010              83    人工           一杉小   12   中龄林   4.4
                                                                                                         软
                                                                                                        7马3
                                                         031     02       020              57    天然           天马中   31   成熟林    6
                                                                                                         硬
                                                         031     02       030              60    人工   10 桉   短伐桉   12   过熟林   0.8
                                                                                                        6杉4
                                                         031     02       040              76    人工           一杉小   12   中龄林   4.4
                                                                                                         软
                                                                                                        6杉4
                                                         031     04       010             167    人工           一杉小   12   中龄林   4.4
                                                                                                         枫
                                                                                                        6杉4
                                                         031     05       010             200    人工           一杉小   22   成熟林   3.5
                                                                                                         马
                                                                                                        7杉3
                                                         031     05       020              88    人工           一杉小   22   成熟林   3.6
                                                                                                         马
                                                         031     09       010             152    人工   10 马   一马中   23   近熟林   5.8
连林证字                                                                                                6杉4
                          1-1,2;2-1,2;4-1;5-1,2;9-1,2;   031     09       020              80    人工           一杉中   23   近熟林   3.5
(2004)第                                                                                                 马
             10001   31   10-1,2;11-2;12-1,2;13-1,2,3;                           2734
07300003
                                     14-1,2                                                             6杉4
    号                                                   031     10       010             161    人工           一杉中   23   近熟林   3.7
                                                                                                         马
                                                                                                        6杉4
                                                         031     10       020             179    人工           一杉中   23   近熟林   4.4
                                                                                                         马
                                                                                                        6杉4
                                                         031     11       020             199    人工           一杉中   23   近熟林   4.1
                                                                                                         马
                                                                                                        7马3
                                                         031     12       010             159    人工           一马小   11   中龄林   3.9
                                                                                                         软
                                                                                                        7马3
                                                         031     12       020             132    人工           一马小   11   中龄林   3.9
                                                                                                         软
                                                                                                        6杉4
                                                         031     13       010              77    人工           一杉中   23   近熟林   2.6
                                                                                                         马
                                                         031     13       020             108    人工   10 桉   短伐桉   12   过熟林   1.9
                                                                                                        7马3
                                                         031     13       030              56    天然           天马中   24   近熟林   2.1
                                                                                                         硬
                                                         031     13       040              95    人工   10 桉   短伐桉   12   过熟林   1.9

                                                         031     13       050              19                            0              0

                                                         031     14       010             138    人工   10 桉   短伐桉   12   过熟林   1.9


           地址:厦门市思明区后埭溪路 28 号 5A 室                                 - 11 -                         电话:0592-5152358
           邮编:361012                                                                                         传真:0592-5152368
           厦门乾元资产评估与房地产估价有限责任公司

                               林权小班                         二类小班                                                                亩
             宗地                                                                 林权     核查          树种     经营    年       

永安林业:拟以公司连城分公司所属的位于连城县揭乐乡、朋口镇境内的森林资源资产申请抵押贷款项目资产评估报告书

作者:中立达资产评估