房地产项目动态投资分析计算表（全套含公式）.xlsVIP

基本资料清单 敏感性分析 利润表 现金流量表 主要税负 销售及进度表 投资计划 产品成本及土地增值税测算 成本明细表 静态经济测算 项目技术指标 A a AA AAAAA accounting Accounts_Payable Accounts_Receivable ads amortization AnnInflation AssetManagement b BANK baseyear Buildable_Floor_Area__m BusinessTax BussTax CapC1 CapC2 CapC3 CapGainTaxRate CapHualongqiao CapIncC1 CapIncC2 CapIncC3 CapIncHualongqiao CapIncP1 CapIncP2 CapIncR1 CapIncR2 CapIncR3 CapIncR4 CapP1 CapP2 CapR1 CapR2 CapR3 CapR4 case CASHFLOW CorpTax CorpTaxOffshore COSTS DeedTax Detailed_Lay_out_Budget Detailed_Lay_out_Prev_Yr Disposal_Year DivWHT EBITDA EBITDA_Before_Fees FeesWHT FXRate ghfgh GrowthRa