spread js 显示不正常

收藏

环境:操作系统：WIN7
Chrome ：49.0.2623.110 m
spreadJs ： 10.0.2

相同的环境，相同的js，打开相同的网页和数据，显示结果不一致，如下两图所示，左边的那个是正常显示，右边那个显示有问题，请问如何解决？

Clark.Pan · Clark.Pan

您好：

总有不相同的地方吧，是什么地方有区别呢？

dept_estate_dev · dept_estate_dev

没有什么区别，两台电脑打开的是同一个页面，相同的数据，但是有一台电脑显示不正常，刷新缓存仍然显示异常，console没有报错

Clark.Pan · Clark.Pan

本帖最后由 ClarkPan 于 2018-2-12 13:57 编辑

同一个页面吗？为什么背后的水印不一致，您这边是不是有权限控制，不同用户有不同权限，另外浏览器相同吗？实在不行您发一个demo过来我们先重现问题。重现不了问题我们也不好下结论。

dept_estate_dev · dept_estate_dev

是不同人的电脑，没有权限控制，都是打开同样的页面，浏览器也相同，但是某个人的电脑上就会这样子。

Clark.Pan · Clark.Pan

那出问题的电脑，控制台有没有报错信息？在有问题的电脑上换其他浏览器试试，会不会是浏览器自身做了什么设置导致的显示问题。

dept_estate_dev · dept_estate_dev

均无报错信息，我从控制台重新设置行列，依然只显示第一列。因为电脑都是公司标装的，所以不太会有什么差异，很奇怪为什么会发生这样的情况。全部用户都使用Chrome的，版本也相同

Clark.Pan · Clark.Pan

您好：
这样吧，在正常和异常的机器上的浏览器控制台上均执行下面的代码，各自将spreadjs本身序列化的ssjson获取到，然后发给我们看一下。
执行代码如下：
var spread = GC.Spread.Sheets.findControl(document.getElementById("ss"));
spread.toJSON({ includeBindingSource: true } );

dept_estate_dev · dept_estate_dev

本帖最后由 dept_estate_dev 于 2018-2-28 16:01 编辑

异常的"{"version":"10.0.2","allowUserDragDrop":false,"allowSheetReorder":false,"defaultDragFillType":3,"scrollbarMaxAlign":true,"newTabVisible":false,"allowCopyPasteExcelStyle":false,"sheetCount":6,"sheets":{"寿险":{"name":"寿险","frozenColCount":1,"rowCount":41,"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":"资产原值（资管费口径）（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"按新签署的资管小协议约定的原值切分口径调整","style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"value":770653.7972,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"value":3614.443,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"value":4937.579,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"value":1074.1352,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"value":0.7439,"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"value":4.3733,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"0":{"value":"营业费用（不含折旧、管理费及税金）（万元）"},"1":{"value":1259.5167,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"value":2124.3542,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"value":0.1558,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"本月暂未计提","style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":0},"产险":{"name":"产险","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":1},"养老险":{"name":"养老险","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":2},"不动产":{"name":"不动产","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":3},"合计":{"name":"合计","frozenColCount":1,"rowCount":41,"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":"资产原值（资管费口径）（万元）"},"1":{"value":805976.1606,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B2+产险!B2+养老险!B2+不动产!B2"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"按新签署的资管小协议约定的原值切分口径调整","style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B3+产险!B3+养老险!B3+不动产!B3"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B9+产险!B9+养老险!B9+不动产!B9"},"2":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B10+产险!B10+养老险!B10+不动产!B10"},"2":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B11+产险!B11+养老险!B11+不动产!B11"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B12+产险!B12+养老险!B12+不动产!B12"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B13+产险!B13+养老险!B13+不动产!B13"},"2":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"value":0.7439,"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B20+产险!B20+养老险!B20+不动产!B20"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B21+产险!B21+养老险!B21+不动产!B21"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B22+产险!B22+养老险!B22+不动产!B22"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B23+产险!B23+养老险!B23+不动产!B23"},"2":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"0":{"value":"营业费用（不含折旧、管理费及税金）（万元）"},"1":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B24+产险!B24+养老险!B24+不动产!B24"},"2":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B26+产险!B26+养老险!B26+不动产!B26"},"2":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B27+产险!B27+养老险!B27+不动产!B27"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B28+产险!B28+养老险!B28+不动产!B28"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B29+产险!B29+养老险!B29+不动产!B29"},"2":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B30+产险!B30+养老险!B30+不动产!B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B31+产险!B31+养老险!B31+不动产!B31"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C39+产险!C39+养老险!C39+不动产!C39"},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C40+产险!C40+养老险!C40+不动产!C40"},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B41+产险!B41+养老险!B41+不动产!B41"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C41+产险!C41+养老险!C41+不动产!C41"},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":4},"custom":{"name":"custom","visible":false,"data":{"dataTable":{"2":{"0":{"value":1}}},"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}}}},"colHeaderData":{"defaultDataNode":{"style":{"themeFont":"Body"}}},"selections":{"0":{"row":0,"rowCount":1,"col":0,"colCount":1},"length":1},"theme":"Office","clipBoardOptions":1,"frozenlineColor":"rgba(255,0,0,0)","protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":5}}}"

非异常
"{"version":"10.0.2","allowUserDragDrop":false,"allowSheetReorder":false,"defaultDragFillType":3,"scrollbarMaxAlign":true,"newTabVisible":false,"allowCopyPasteExcelStyle":false,"sheetCount":6,"sheets":{"寿险":{"name":"寿险","frozenColCount":1,"rowCount":41,"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":"资产原值（资管费口径）（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"按新签署的资管小协议约定的原值切分口径调整","style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"value":770653.7972,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"value":3614.443,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"value":4937.579,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"value":1074.1352,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"value":0.7439,"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"value":4.3733,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"0":{"value":"营业费用（不含折旧、管理费及税金）（万元）"},"1":{"value":1259.5167,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"value":2124.3542,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"value":0.1558,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"本月暂未计提","style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"value":0,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":0},"产险":{"name":"产险","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":1},"养老险":{"name":"养老险","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":2},"不动产":{"name":"不动产","frozenColCount":1,"rowCount":41,"columnCount":4,"visible":false,"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":"资产原值（资管费口径）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"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":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":{"_calcError":"","_code":7},"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#ffffff","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":3},"合计":{"name":"合计","frozenColCount":1,"rowCount":41,"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":"资产原值（资管费口径）（万元）"},"1":{"value":805976.1606,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B2+产险!B2+养老险!B2+不动产!B2"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"value":"按新签署的资管小协议约定的原值切分口径调整","style":{"formatter":"@","locked":true}}},"2":{"0":{"value":"实际投资额（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B3+产险!B3+养老险!B3+不动产!B3"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"3":{"0":{"value":"实际投资额（自用）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3*B8"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"4":{"0":{"value":"实际投资额（非自用）（万元）"},"1":{"value":770653.7972,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B3-B4"},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"5":{"0":{"value":"资产原值（预算）（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"6":{"0":{"value":"考核规模（万元）"},"1":{"value":805976.1606,"style":{"hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"7":{"0":{"value":"自用比例（%）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"8":{"0":{"value":"外租收入（万元）"},"1":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B9+产险!B9+养老险!B9+不动产!B9"},"2":{"value":3614.443,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"9":{"0":{"value":"内租收入（万元）"},"1":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B10+产险!B10+养老险!B10+不动产!B10"},"2":{"value":4937.579,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"10":{"0":{"value":"自用虚拟收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B11+产险!B11+养老险!B11+不动产!B11"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"11":{"0":{"value":"车位费收入（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B12+产险!B12+养老险!B12+不动产!B12"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"12":{"0":{"value":"其他收入（万元）"},"1":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B13+产险!B13+养老险!B13+不动产!B13"},"2":{"value":1074.1352,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"13":{"0":{"value":"净收入（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"14":{"0":{"value":"租金收入（含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"15":{"0":{"value":"租金收入（不含自用）（万元）"},"1":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10"},"2":{"value":8552.022,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"16":{"0":{"value":"营业收入（含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B11+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"17":{"0":{"value":"营业收入（不含自用）（万元）"},"1":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B9+B10+B12+B13"},"2":{"value":9626.1572,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"18":{"0":{"value":"租金实收率（%）"},"1":{"value":0.7439,"style":{"hAlign":2,"formatter":"0.00%","locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"2":{"style":{"hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"PrecentCellType","digit":2}}},"3":{"style":{"formatter":"@","locked":true}}},"19":{"0":{"value":"税金及附加（增值税附加）（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B20+产险!B20+养老险!B20+不动产!B20"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"20":{"0":{"value":"税金及附加/房产税（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B21+产险!B21+养老险!B21+不动产!B21"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"21":{"0":{"value":"税金及附加/土地使用税（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B22+产险!B22+养老险!B22+不动产!B22"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"22":{"0":{"value":"税金及附加/合同印花税及其他税金（万元）"},"1":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B23+产险!B23+养老险!B23+不动产!B23"},"2":{"value":4.3733,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"23":{"0":{"value":"营业费用（不含折旧、管理费及税金）（万元）"},"1":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B24+产险!B24+养老险!B24+不动产!B24"},"2":{"value":1259.5167,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"24":{"0":{"value":"营业费用及税金合计（万元）"},"1":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B20+B21+B22+B23+B24"},"2":{"value":1263.89,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"25":{"0":{"value":"投资性房地产折旧及摊销/其他支出"},"1":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B26+产险!B26+养老险!B26+不动产!B26"},"2":{"value":2124.3542,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"26":{"0":{"value":"累计折旧/房屋建筑物/营业用房"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B27+产险!B27+养老险!B27+不动产!B27"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"27":{"0":{"value":"投资性房地产累计折旧及摊销"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B28+产险!B28+养老险!B28+不动产!B28"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"28":{"0":{"value":"无形资产累计摊销"},"1":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B29+产险!B29+养老险!B29+不动产!B29"},"2":{"value":0.1558,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"29":{"0":{"value":"资产管理费（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B30+产险!B30+养老险!B30+不动产!B30"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"30":{"0":{"value":"资本性支出（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B31+产险!B31+养老险!B31+不动产!B31"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true}},"3":{"style":{"formatter":"@","locked":true}}},"31":{"0":{"value":"资产管理费前EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B17-B20-B24-B21-B22-B23"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C17-C20-C24-C21-C22-C23"},"3":{"style":{"formatter":"@","locked":true}}},"32":{"0":{"value":"资产管理费后EBITDA（含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B32-B30"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C32-C30"},"3":{"style":{"formatter":"@","locked":true}}},"33":{"0":{"value":"资产管理费前EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B18-B20-B24*(1-B8)-(B21+B22+B23)*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C18-C20-C24*(1-C8)-(C21+C22+C23)*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"34":{"0":{"value":"资产管理费后EBITDA（不含自用）（万元）"},"1":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34-B30*(1-B8)"},"2":{"value":8362.2672,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34-C30*(1-C8)"},"3":{"style":{"formatter":"@","locked":true}}},"35":{"0":{"value":"营业利润（万元）"},"1":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35-B26"},"2":{"value":6237.913,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35-C26"},"3":{"style":{"formatter":"@","locked":true}}},"36":{"0":{"value":"资产管理费前EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B34/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C34/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"37":{"0":{"value":"资产管理费后EBITDA Yield（不含自用）（%）"},"1":{"value":0.0103753282153839,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"B35/B7"},"2":{"value":0.124503938584607,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"0.00%","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"C35/B7/填报月份*12"},"3":{"style":{"formatter":"@","locked":true}}},"38":{"0":{"value":"财务账面金额原值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C39+产险!C39+养老险!C39+不动产!C39"},"3":{"style":{"formatter":"@","locked":true}}},"39":{"0":{"value":"财务账面金额净值（万元）"},"1":{"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true,"cellType":{"typeName":"NumberCellType","digit":4}}},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C40+产险!C40+养老险!C40+不动产!C40"},"3":{"style":{"formatter":"@","locked":true}}},"40":{"0":{"value":"净利润（万元）"},"1":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","locked":true,"cellType":{"typeName":"NumberCellType","digit":4}},"formula":"寿险!B41+产险!B41+养老险!B41+不动产!B41"},"2":{"value":0,"style":{"backColor":"#e6e6e6","hAlign":2,"formatter":"#,##0.0000","borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1},"locked":true},"formula":"寿险!C41+产险!C41+养老险!C41+不动产!C41"},"3":{"style":{"formatter":"@","locked":true}}}},"rowDataArray":[{"style":{"hAlign":1,"borderLeft":{"color":"#cfcfcf","style":1},"borderTop":{"color":"#cfcfcf","style":1},"borderRight":{"color":"#cfcfcf","style":1},"borderBottom":{"color":"#cfcfcf","style":1}}}],"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}}}},"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","rows":[{"size":20}],"columns":[{"size":310},{"size":150},{"size":150},{"size":200}],"names":[{"name":"填报月份","formula":"custom!$A$3","row":0,"col":0}],"clipBoardOptions":1,"frozenlineColor":"rgba(255, 0, 0, 0)","isProtected":true,"protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":4},"custom":{"name":"custom","visible":false,"data":{"dataTable":{"2":{"0":{"value":1}}},"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}}}},"colHeaderData":{"defaultDataNode":{"style":{"themeFont":"Body"}}},"selections":{"0":{"row":0,"rowCount":1,"col":0,"colCount":1},"length":1},"theme":"Office","clipBoardOptions":1,"frozenlineColor":"rgba(255,0,0,0)","protectionOptions":{"allowSelectLockedCells":true,"allowResizeRows":true,"allowResizeColumns":true},"index":5}}}"

另外注意到，当我打开时，异常的电脑会有提示是否保留配色方案

Clark.Pan · Clark.Pan

我先帮您看一下，您这边看一下两台电脑显示设置的色彩和分辨率是否一致

		自动登录	找回密码
密码			立即注册

[已处理] spread js 显示不正常

9 个回复

讲师达人

悬赏达人

微信认证勋章

SpreadJS 认证

SpreadJS 高级认证

元老葡萄