可行性研究报告江苏天瑞仪器股份有限公司使用超募资金收购上海磐合科学仪器股份有限公司股份的可行性研究报告一、本次现金收购磐合科仪交易概述公司拟使用超募资金人民币168,815,802.68元收购赵学伟、王宏等35位股东所持有的磐合科仪55.42%的股份，详情如下：股本结构转让股份交易对价序号股东股份数量持股拟转让股份转让转让价（元）股份格（元/（股）比例数量（股）比例股）1赵学伟8,400,00023.74%2,100,0005.94%10.1721,357,000.002王宏3,520,0009.95%880,0002.49%10.178,949,600.003袁钫芳3,400,0009.61%850,0002.40%10.178,644,500.004陈信燕1,250,0003.53%312,5000.88%10.173,178,125.005杨菊华650,0001.84%162,5000.46%10.171,652,625.006沈利华250,0000.71%62,5000.18%10.17635,625.007黄晓燕200,0000.57%50,0000.14%10.17508,500.008黄桢雯200,0000.57%50,0000.14%10.17508,500.009亢磊200,0000.57%50,0000.14%10.17508,500.0010李吉元200,0000.57%50,0000.14%10.17508,500.0011徐国平200,0000.57%50,0000.14%10.17508,500.0012管正凤100,0000.28%25,0000.07%10.17254,250.0013吴晶100,0000.28%25,0000.07%10.17254,250.0014许炎清2,588,1047.31%2,588,1047.31%10.1726,321,017.6815马仁德942,0002.66%942,0002.66%10.179,580,140.0016战颖368,0001.04%368,0001.04%10.173,742,560.0017崔静351,0000.99%351,0000.99%10.173,569,670.0018周显晖280,0000.79%280,0000.79%10.172,847,600.0019瞿建国80,0000.23%80,0000.23%10.17813,600.0020张富强8,0000.02%8,0000.02%10.1781,360.0021道果投资290,0000.82%290,0000.82%10.172,949,300.00小计23,577,10466.64%9,574,60427.06%97,373,722.6822行愿投资4,574,00012.93%4,574,00012.93%7.1232,566,880.0023深圳小乘1,098,0003.10%1,098,0003.10%7.127,817,760.001/27可行性研究报告股本结构转让股份交易对价序号股东股份数量持股拟转让股份转让转让价（元）股份格（元/（股）比例数量（股）比例股）24袁诚文724,0002.05%724,0002.05%7.125,154,880.0025蒋勇582,0001.64%582,0001.64%7.124,143,840.0026毕春晖400,0001.13%400,0001.13%7.122,848,000.0027陆民217,0000.61%217,0000.61%7.121,545,040.0028李熹24,0000.07%24,0000.07%7.12170,880.0029刘雅娟8,0000.02%8,0000.02%7.1256,960.0030张剑2,0000.01%2,0000.01%7.1214,240.0031万丰友方221,0000.62%221,0000.62%7.121,573,520.0032东海证券489,0001.38%489,0001.38%7.123,481,680.0033广州证券473,0001.34%373,0001.05%7.122,655,760.0034西部证券782,0002.21%782,0002.21%7.125,567,840.0035国泰君安540,0001.53%540,0001.53%7.123,844,800.00小计10,134,00028.64%10,034,00028.36%71,442,080.00合计33,711,10495.28%19,608,60455.42%168,815,802.68收购完成后，磐合科仪将成为公司的控股子公