航運(yùn)集團(tuán)有限公司物流地產(chǎn)項(xiàng)目投資測算模型

,關(guān)鍵數(shù)據(jù),,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,

,總投資額（元）,,,"181,832,000",,,,,,,,,,,

,,,,"82,350,000",,,,,,,,,,,

,,,,,,,,,,,,,,,,

,各自然年NOI及現(xiàn)金流情況,,,,,,,,,,,,,,

,,,,第1年,第2年,第3年,第4年,第5年,第6年,第7年,第8年,第9年,第10年,第11年,第12年

,,,,2019/12/31,2020/12/31,2021/12/31,2022/12/31,2023/12/31,2024/12/31,2025/12/31,2026/12/31,2027/12/31,2028/12/31,2029/12/31,2030/12/31

,,,,,,,,,,,,,,,,

,NOI（扣除資產(chǎn)相關(guān)費(fèi)用前）,,,"2,839,986","14,744,509","14,392,429","14,691,877","14,997,315","15,302,944","15,626,638","15,950,771","16,281,386","16,612,210","16,962,586","17,313,438"

,NOI（扣除資產(chǎn)相關(guān)費(fèi)用后）,,,"2,659,277","13,182,111","12,859,238","13,126,805","13,399,723","13,672,809","13,962,044","14,251,667","14,547,082","14,842,679","15,155,756","15,469,253"

,,,,,,,,,,,,,,,,

,項(xiàng)目層面現(xiàn)金流量表（不考慮額外溢價(jià)）,,,,,,,,,,,,,,

,,無杠桿下凈現(xiàn)金流情況,,"(179,520,667)","11,154,083","10,911,929","11,112,604","11,317,292","252,979,755",-,-,-,-,-,-

,,有杠桿下凈現(xiàn)金流情況,,"(9,592,843)","(12,274,369)","(12,597,242)","(12,329,675)","(12,056,757)","47,841,977",-,-,-,-,-,-

,,,,,,,,,,,,,,,,

,我方層面現(xiàn)金流量表（計(jì)算額外溢價(jià)）,,,,,,,,,,,,,,

,,無杠桿下凈現(xiàn)金流情況,,"(134,664,467)","7,807,858","7,638,350","7,778,823","7,922,105","177,085,828",-,-,-,-,-,-

,,有杠桿下凈現(xiàn)金流情況,,"(15,714,990)","(8,592,059)","(8,818,069)","(8,630,772)","(8,439,730)","33,489,384",-,-,-,-,-,-

,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,

,投資測算,,,,,,,,,,,,,,

,租金收益率（扣除資產(chǎn)相關(guān)費(fèi)用前）,7.92%,,租金收益率（扣除資產(chǎn)相關(guān)費(fèi)用后）,7.07%,,,,,,,,,,

,,,,,,,,,,,,,,,,

,項(xiàng)目層面投資回報(bào),,,我方層面投資回報(bào),,,,,,,,,,,

,,IRR,凈利潤（萬元）,,IRR,凈利潤（萬元）,,,,,,,,,

,無杠桿（不計(jì)息）,11.69%,"11,795.50",無杠桿