【必修】四川领地集团投资动态测算最新模板（含财务勾稽关系）

1、,六、敏感性分析, 重要提示：为减少内存占用，本表（“选项-公式-除了模拟表以外，自动计算”）需要手动计算，请在更改所有假设后，按F9计算 ,返回目录 1、地价单因素分析 ,竞拍口径,单向计息,单向计息,单向计息,双向计息,双向计息, 序号 ,竞得楼面价(元/),竞得楼面价（元/）,竞得亩单价（万元/亩）,竞得总价（亿元）,溢价率,项目总投资(亿元),项目净利润(亿元),领地土地总价(亿元),净利润（亿元）,净利率（现金）,净利率(含自持）,净利率（现金）,净利率(含自持）,LD净现金流（亿）,回收期（融资前）,回收期（融资后）,IRR(经营）,IRR(融资后),辅助判定 隐藏 , 6,546

2、 ,6546 ,1091 ,1.85 ,0%, 3.40 , 0.46 , 1.91 , 0.38 ,8.07%,10.2%,12.0%,14.1%, 0.46 ,8.8个月,7.4个月,120%,251%, -1.05000 1 ,6546 ,6546 ,1091 ,1.85 ,0%, 3.40 , 0.5 , 1.91 , 0.38 ,8.1%,10.2%,12.0%,14.1%, 0.46 , 8.79 ,7.4月,120%,251%,(1) 2 ,6746 ,6746 ,1124 ,1.91 ,3%, 3.46 , 0.4 , 1.97 , 0.33 ,7.0%,9.2%,10.7%,

3、12.9%, 0.42 , 8.90 ,7.5月,107%,223%,(1) 3 ,6946 ,6946 ,1158 ,1.97 ,6%, 3.52 , 0.4 , 2.03 , 0.28 ,5.9%,8.1%,9.5%,11.6%, 0.37 , 9.01 ,7.6月,96%,198%,(1) 4 ,7146 ,7146 ,1191 ,2.02 ,9%, 3.58 , 0.3 , 2.09 , 0.23 ,4.9%,7.0%,8.2%,10.4%, 0.33 , 9.08 ,7.7月,85%,175%,(1) 5 ,7346 ,7346 ,1224 ,2.08 ,12%, 3.63 , 0.

4、3 , 2.14 , 0.17 ,3.5%,5.7%,6.7%,8.9%, 0.27 , 9.15 ,7.7月,75%,172%,(78) 6 ,7546 ,7546 ,1258 ,2.14 ,15%, 3.69 , 0.2 , 2.20 , 0.11 ,2.2%,4.4%,5.2%,7.4%, 0.22 , 9.22 ,7.8月,65%,150%,(198) 7 ,7746 ,7746 ,1291 ,2.19 ,18%, 3.75 , 0.1 , 2.26 , 0.04 ,0.9%,3.1%,3.7%,5.9%, 0.18 , 9.29 ,7.9月,56%,129%,(319) 8 ,794

5、6 ,7946 ,1324 ,2.25 ,21%, 3.81 , 0.1 , 2.32 , -0.02 ,-0.4%,1.7%,2.2%,4.4%, 0.13 , 9.36 ,8.0月,47%,110%,(439) 9 ,8146 ,8146 ,1358 ,2.31 ,24%, 3.87 , 0.0 , 2.38 , -0.09 ,-1.9%,0.2%,0.6%,2.7%, 0.07 , 9.42 ,7.9月,38%,104%,(587) 10 ,8346 ,8346 ,1391 ,2.36 ,27%, 3.93 , -0.0 , 2.44 , -0.15 ,-3.3%,-1.1%,-1.0%

6、,1.2%, 0.03 , 9.49 ,8.0月,30%,84%,(708) 11 ,8546 ,8546 ,1424 ,2.42 ,31%, 3.98 , -0.1 , 2.50 , -0.24 ,-5.1%,-3.0%,-3.0%,-0.8%, -0.03 , 9.56 ,#REF!,21%,-87%,(508) 12 ,8746 ,8746 ,1458 ,2.48 ,34%, 4.04 , -0.2 , 2.55 , -0.35 ,-7.3%,-5.2%,-5.4%,-3.2%, -0.09 , 9.63 ,#REF!,10%,-87%,(283) 13 ,8946 ,8946 ,149

7、1 ,2.53 ,37%, 4.10 , -0.2 , 2.61 , -0.45 ,-9.5%,-7.4%,-7.8%,-5.6%, -0.15 ,#REF!,#REF!,-86%,-87%,(58) 14 ,9146 ,9146 ,1524 ,2.59 ,40%, 4.16 , -0.3 , 2.67 , -0.57 ,-12.1%,-10.0%,-10.5%,-8.3%, -0.22 ,#REF!,#REF!,-86%,-87%,218 15 ,9346 ,9346 ,1558 ,2.65 ,43%, 4.22 , -0.3 , 2.73 , -0.68 ,-14.4%,-12.2%,-1

8、2.9%,-10.7%, -0.27 ,#REF!,#REF!,-86%,-87%,443 16 ,9546 ,9546 ,1591 ,2.70 ,46%, 4.28 , -0.4 , 2.79 , -0.78 ,-16.6%,-14.5%,-15.3%,-13.1%, -0.33 ,#REF!,#REF!,-86%,-87%,668 17 ,9746 ,9746 ,1624 ,2.76 ,49%, 4.33 , -0.5 , 2.85 , -0.89 ,-18.9%,-16.7%,-17.7%,-15.5%, -0.39 ,#REF!,#REF!,-86%,-87%,893 18 ,9946

9、 ,9946 ,1658 ,2.82 ,52%, 4.39 , -0.5 , 2.90 , -1.02 ,-21.5%,-19.4%,-20.4%,-18.3%, -0.46 ,#REF!,#REF!,-86%,-87%,1170 19 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 20 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.2

10、1 ,6.2月,0%,0%,#DIV/0! 21 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 22 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 23 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1

11、.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 24 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 25 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 26 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%

12、,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 27 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 28 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 29 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26

13、.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 30 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 31 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 32 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14

14、,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 33 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 34 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 35 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 ,

15、- , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 36 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 37 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 38 ,0 ,0 ,0.00 ,-100%, 1.49

16、 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 39 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 40 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 41 ,0 ,0 ,0.00 ,-1

17、00%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 42 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 43 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 44 ,0 ,0

18、,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 45 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 46 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0!

19、47 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 48 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 49 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%

20、,#DIV/0! 50 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 51 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 52 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6

21、.2月,0%,0%,#DIV/0! 53 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 54 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 55 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15

22、, 6.21 ,6.2月,0%,0%,#DIV/0! 56 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 57 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 58 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.

23、0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 59 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 60 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 61 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,

24、33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 62 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 63 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 64 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.

25、2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 65 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 66 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 67 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - ,

26、1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 68 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 69 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 70 ,0 ,0 ,0.00 ,-100%, 1.49 , 1

27、.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 71 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 72 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 73 ,0 ,0 ,0.00 ,-100%,

28、 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 74 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 75 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 76 ,0 ,0 ,0.0

29、0 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 77 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 78 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 79 ,

30、0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 80 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 81 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DI

31、V/0! 82 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 83 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 84 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,

32、0%,0%,#DIV/0! 85 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 86 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 87 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.

33、21 ,6.2月,0%,0%,#DIV/0! 88 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 89 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 90 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%,

34、1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 91 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 92 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 93 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8

35、%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 94 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 95 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 96 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,2

36、6.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 97 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 98 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 99 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14

37、 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 100 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 101 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 102 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.

38、1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 103 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 104 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 105 ,0 ,0 ,0.00 ,-100

39、%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 106 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 107 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 108 ,0 ,0

40、 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 109 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 110 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/

41、0! 111 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 112 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 113 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月

42、,0%,0%,#DIV/0! 114 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 115 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 116 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15

43、, 6.21 ,6.2月,0%,0%,#DIV/0! 117 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 118 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 119 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,

44、36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 120 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 121 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 122 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,

45、26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 123 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 124 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 125 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - ,

46、1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 126 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 127 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 128 ,0 ,0 ,0.00 ,-100%, 1.49

47、, 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 129 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 130 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 131 ,0 ,0 ,0.00 ,

48、-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 132 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 133 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 134 ,

49、0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 135 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 136 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#

50、DIV/0! 137 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 138 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 139 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,

51、6.2月,0%,0%,#DIV/0! 140 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 141 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 142 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1

52、.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 143 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 144 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 145 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33

53、.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 146 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 147 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 148 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24

54、.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 149 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 150 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 151 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 ,

55、- , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 152 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 153 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 154 ,0 ,0 ,0.00 ,-100%, 1

56、.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 155 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 156 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 157 ,0 ,0 ,0.

57、00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 158 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 159 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 1

58、60 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 161 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 162 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,

59、0%,#DIV/0! 163 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 164 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 165 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.

60、21 ,6.2月,0%,0%,#DIV/0! 166 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 167 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0%, 1.15 , 6.21 ,6.2月,0%,0%,#DIV/0! 168 ,0 ,0 ,0.00 ,-100%, 1.49 , 1.1 , - , 1.14 ,24.2%,26.3%,33.8%,36.0