"{"version":"10.0.1","allowUserDragDrop":false,"showHorizontalScrollbar":false,"scrollbarMaxAlign":true,"tabStripVisible":false,"sheetCount":2,"sheets":{"Sheet1":{"name":"Sheet1","frozenColCount":1,"rowCount":25,"columnCount":4,"data":{"dataTable":{"0":{"0":{"value":"租赁指标"},"1":{"value":"本月"},"2":{"value":"月末累计"},"3":{"value":"备注"}},"1":{"0":{"value":"整体平均有效租金(含自用)(元/m2/月)"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.00_","locked":true}},"2":{"value":71.3381777778,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.00_"}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"整体平均有效租金(不含自用)(元/m2/月)"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.00_","locked":true}},"2":{"value":129.1824222222,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.00_"}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"外租收入(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"内租收入(万元)"},"1":{"value":224.6819,"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"value":2067.4999,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"自用虚拟收入(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"车位费收入(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"value":116.6014,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"其他收入(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"租金收入(含自用)(万元)"},"1":{"value":224.6819,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":2067.4999,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"租金收入(不含自用)(万元)"},"1":{"value":224.6819,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":2067.4999,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"营业收入(含自用)(万元)"},"1":{"value":224.6819,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":2184.1013,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"营业收入(不含自用)(万元)"},"1":{"value":224.6819,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":2184.1013,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"租金实收率(%)"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{}}},"2":{"value":0.8071,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%"}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"营业税金及附加(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"value":63.0348,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"房产税(万元)"},"1":{"value":55.5667,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":500.1003,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"土地使用税(万元)"},"1":{"value":0.6826,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":6.1434,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"合同印花税及其它税金(万元)"},"1":{"value":0.2642,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":2.3778,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业费用(不含折旧、管理费及税金)(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"value":12.0784,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"营业费用及税金合计(万元)"},"1":{"value":56.5135,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":583.7347,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"资产管理费(万元)"},"1":{"value":21.8425,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true}},"2":{"value":196.5825,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"资本性支出(万元)"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000_","locked":true,"cellType":{"digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"资产管理费前EBITDA(不含自用)(万元)"},"1":{"value":1904.27933824121,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true},"formula":"C12-C14-C18*(1-自用比例)-(C15+C16+C17)/12*填报月份*(1-自用比例)"},"2":{"value":1904.27933824121,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"},"formula":"B22"},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"资产管理费后EBITDA(不含自用)(万元)"},"1":{"value":929.677900098935,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_","locked":true},"formula":"C22-C20*填报月份*(1-自用比例)"},"2":{"value":929.677900098935,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000_"},"formula":"B23"},"3":{"style":{"formatter":"@","locked":true}}},"23":{"0":{"value":"资产管理费前EBITDA Yield(不含自用)(%)"},"1":{"value":0.0668234950803689,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","locked":true},"formula":"C22/考核规模/填报月份*12"},"2":{"value":0.0668234950803689,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%"},"formula":"B24"},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"资产管理费后EBITDA Yield(不含自用)(%)"},"1":{"value":0.032623536545309,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","locked":true},"formula":"C23/考核规模/填报月份*12"},"2":{"value":0.032623536545309,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%"},"formula":"B25"},"3":{"style":{"formatter":"@","locked":true}}}},"defaultDataNode":{"style":{"hAlign":0,"themeFont":"Body","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}},"rowHeaderData":{"defaultDataNode":{"style":{"themeFont":"Body"}}},"colHeaderData":{"dataTable":{"0":{"0":{"value":"租赁指标"},"1":{"value":"本月"},"2":{"value":"月末累计"},"3":{"value":"备注"}}},"defaultDataNode":{"style":{"themeFont":"Body"}}},"selections":{"activeSelectedRangeIndex":-1,"length":0},"theme":"Office","columns":[{"size":250},{"size":150},{"size":150},{"size":200}],"names":[{"name":"考核规模","formula":"custom!$A$1","row":0,"col":0},{"name":"自用比例","formula":"custom!$A$2","row":0,"col":0},{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"rowHeaderVisible":false,"isProtected":true,"protectionOptions":{"allowResizeRows":true,"allowResizeColumns":true},"index":0},"custom":{"name":"custom","data":{"dataTable":{"0":{"0":{"value":37996.2035}},"1":{"0":{"value":0.44914197}},"2":{"0":{"value":9}}}},"colHeaderData":{"defaultDataNode":{"style":{"themeFont":"Body"}}},"selections":{"0":{"row":0,"rowCount":1,"col":0,"colCount":1},"length":1},"theme":"Office","index":1}}}" |