表32、特許經營權REITs多場景IRR測算(截至2024/3/8)-行業數據

表32、特許經營權REITs多場景IRR測算(截至2024/3/8)
圖片屬性
圖片格式:PNG 圖片大?。?33KB 圖片尺寸:2257*2027
同報告圖片
 / 73
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第1頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第2頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第3頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第4頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第5頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第6頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第7頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第8頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第9頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第10頁
fCDpobnnm64gICAgICAgICB8IOmmluWIm+awtOWKoVJFSVQgfCDpppbpkqLnu7/og71SRUlUIHwKfC0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tfAp8IOiQpeS4muaUtuWFpSAgICAgfCAtMC43MiUgICAgICAgfCAxLjY3JSAgICAgICAgfAp8IOWPr+S+m+WIhumFjemHkeminSB8IC0xNy43MCUgICAgICB8IC0yMS45NiUgICAgICB8CnwgRUJJVERBICAgICAgIHwgNi4yNyUgICAgICAgIHwgNi41MiUgICAgICAgIHw=
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第11頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第12頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第13頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第14頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第15頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第16頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第17頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第18頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第19頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第20頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第21頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第22頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第23頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第24頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第25頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第26頁
fCDlubTku70gfCDnlJ/mtLvlnoPlnL7nhJrng6flpITnkIbph4/vvIjkuIflkKjvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tfAp8IDIwMDcgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMDggfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMDkgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTAgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTEgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTIgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTMgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTQgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTUgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTYgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTcgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTggfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTkgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjAgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjEgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjIgfCAwICAgICAgICAgICAgICAgICAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77yaV2luZO+8jOWFtOS4muivgeWIuOe7j+a1juS4jumHkeiejeeglOeptumZouaVtOeQhg==
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第27頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第28頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第29頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第30頁
fCDml6XmnJ8gfCDkuK3or4EgUkVJVHMg5pS255uYIHwg5Zu95YC65pS255uK546H77yaMTDlubTvvIjlj7PovbTvvIwl77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwKfCAyMDIzLTAxIHwgMTA1MCB8IDIuOCB8CnwgMjAyMy0wMiB8IDEwNTAgfCAyLjggfAp8IDIwMjMtMDMgfCAxMDUwIHwgMi44IHwKfCAyMDIzLTA0IHwgMTA1MCB8IDIuOCB8CnwgMjAyMy0wNSB8IDEwNTAgfCAyLjggfAp8IDIwMjMtMDYgfCAxMDUwIHwgMi44IHwKfCAyMDIzLTA3IHwgMTA1MCB8IDIuOCB8CnwgMjAyMy0wOCB8IDEwNTAgfCAyLjggfAp8IDIwMjMtMDkgfCAxMDUwIHwgMi44IHwKfCAyMDIzLTEwIHwgMTA1MCB8IDIuOCB8CnwgMjAyMy0xMSB8IDEwNTAgfCAyLjggfAp8IDIwMjMtMTIgfCAxMDUwIHwgMi44IHwKCui1hOaWmeadpea6kO+8mmlGaW5k77yM5YW05Lia6K+B5Yi457uP5rWO5LiO6YeR6J6N56CU56m26Zmi5pW055CG
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第31頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第32頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第33頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第34頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第35頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第36頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第37頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第38頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第39頁
fCDml6XmnJ8gfCDmlrDlop7op4TmqKEo5Lq/5YWDKSB8IOaWsOWinuWPquaVsCB8CnwtLS0tLS18LS0tLS0tLS0tLS0tfC0tLS0tLS0tfAp8IDIwMjMtMDcgfCA1MTAgfCAxMjAgfAp8IDIwMjMtMDggfCA1MCB8IDIwIHwKfCAyMDIzLTA5IHwgODAgfCAyMCB8CnwgMjAyMy0xMCB8IDIwIHwgMTAgfAp8IDIwMjMtMTEgfCA4MCB8IDIwIHwKfCAyMDIzLTEyIHwgMTAwIHwgNjAgfAoK6LWE5paZ5p2l5rqQ77yaV2luZO+8jOWFtOS4muivgeWIuOe7j+a1juS4jumHkeiejeeglOeptumZouaVtOeQhg==
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第40頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第41頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第42頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第43頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第44頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第45頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第46頁
fCBSRUlUcyB8IOa2qOi3jOW5he+8iCXvvIkgfAp8LS0tfC0tLXwKfCDmi5vllYbom4flj6MgfCAzNi4wIHwKfCDlmInlrp7kuqzkuJwgfCAyOC4wIHwKfCDljY7lronlvKDmsZ8gfCAyMi4wIHwKfCDmma7mtJvmlq8gfCAyMS4wIHwKfCDlkIjogqXpq5jmlrAgfCAyMC4wIHwKfCDlkozovr7pq5jnp5EgfCAxOS4wIHwKfCDmuZbljJfkuqTmipUgfCAxOC4wIHwKfCDnm5DmuK8gfCAxNy4wIHwKfCDkuJzlkLToi4/lm60gfCAxNi4wIHwKfCDlu7rkv6HkuK3lhbPmnZEgfCAxNi4wIHwKfCDljY7lpI/otornp4AgfCAxNS4wIHwKfCDmt7HlnLPog73mupAgfCAxNS4wIHwKfCDkuLTmuK/liJvmlrAgfCAxNS4wIHwKfCDljY7mlrDnu4/mtY4gfCAxNC4wIHwKfCDkuJzkuYXmlrDnu4/mtY4gfCAxNC4wIHwKfCDljY7mtqbmnInlt6IgfCAxNC4wIHwKfCDpppbpkqLnu7/og70gfCAxNC4wIHwKfCDkuqzln47kvbPoi5EgfCAxMy4wIHwKfCDmt7HlnLPlronlsYUgfCAxMy4wIHwKfCDpppbliJvmsLTliqEgfCAxMi4wIHwKfCDlm73ph5Hpk4Hlu7ogfCAxMi4wIHwKfCDljqbpl6jlronlsYUgfCAxMS4wIHwKfCDlm73lrrbnlLXmipUgfCAxMS4wIHwKfCDln47mipXlrr3luq0gfCAxMS4wIHwKfCDlub/kuqTmipUgfCAxMC4wIHwKfCDljJfkuqzkv53pmpzmiL8gfCAxMC4wIHwKfCDmsZ/oi4/kuqTmjqcgfCA5LjAgfAp8IOS4remHkeWxseilvyB8IDkuMCB8Cnwg5a6J5b695Lqk5o6nIHwgOC4wIHwKfCDmsqrmna3nlKwgfCA4LjAgfAoK6LWE5paZ5p2l5rqQ77yaV2luZO+8jOWFtOS4muivgeWIuOe7j+a1juS4jumHkeiejeeglOeptumZouaVtOeQhg==
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第47頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第48頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第49頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第50頁
fCDliIbnsbsgfCAyMDIz5bm05rao6LeM5bmF77yIJe+8iSB8CnwtLS0tLS18LS0tLS0tLS0tLS0tLS0tLS0tfAp8IOS7k+WCqOeJqea1gSB8IC01LjAgfAp8IOWbreWMuuWfuuehgOiuvuaWvSB8IC0xMC4wIHwKfCDkv53pmpzmgKfnp5/otYHkvY/miL8gfCAtMTUuMCB8Cnwg6IO95rqQ5Z+656GA6K6+5pa9IHwgLTIwLjAgfAp8IOS6pOmAmuWfuuehgOiuvuaWvSB8IC0yNS4wIHwKfCDnlJ/mgIHnjq/kv50gfCAtMzAuMCB8Cnwg5Lqn5p2D57G7IHwgLTM1LjAgfAp8IOeJueiuuOe7j+iQpeadg+exuyB8IC00MC4wIHwKCui1hOaWmeadpea6kO+8mmlGaW5k77yM5YW05Lia6K+B5Yi457uP5rWO5LiO6YeR6J6N56CU56m26Zmi5pW055CG
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第51頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第52頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第53頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第54頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第55頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第56頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第57頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第58頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第59頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第60頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第61頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第62頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第63頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第64頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第65頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第66頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第67頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第68頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第69頁
5aW955qE77yM5Lul5LiL5piv5oKo5Zu+54mH5Lit55qE5pWw5o2u6KGo5qC85ZKM6LWE5paZ5p2l5rqQ77yaCgp8IOWQjeensCB8IOacgOaWsOaAu+W4guWAvO+8iOS4h+WFg++8iSB8IOaKmOeOsOeOh++8iOaLm+S5pu+8iSB8IOWBh+iuvuWJjTEw5bm05aKe6ZW/546HIHwg5YGH6K6+6ZW/5pyf5aKe6ZW/546HIHwg5Lyw5YC877yI5oyJ5pS255uK5rOV77yJIHwg5Lyw5YC877yI6L+R5Ly85rC457ut77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tLS0tLS0tLS0tfAp8IOe6ouWcn+WIm+aWsOa3seWcs+S6uuaJjeWuieWxhSBSRUlUIHwgMTMuMCAgICAgICAgICAgICB8IDYuMDAlICAgICAgICAgfCAxLjUwJSAgICAgICAgICAgIHwgMS4wMCUgICAgICAgICAgfCAxMC43ICAgICAgICAgICAgIHwgMTAuOSAgICAgICAgICAgICB8Cnwg5Lit6YeR5Y6m6Zeo5a6J5bGFIFJFSVQgICAgICAgICB8IDEzLjggICAgICAgICAgICAgfCA2LjUwJSAgICAgICAgIHwgMS41MCUgICAgICAgICAgICB8IDEuMDAlICAgICAgICAgIHwgMTEuMSAgICAgICAgICAgICB8IDExLjIgICAgICAgICAgICAgfAp8IOWNjuWkj+WMl+S6rOS/nemanOaIvyBSRUlUICAgICAgIHwgMTQuMyAgICAgICAgICAgICB8IDYuMDAlICAgICAgICAgfCAxLjUwJSAgICAgICAgICAgIHwgMS4wMCUgICAgICAgICAgfCAxMS40ICAgICAgICAgICAgIHwgMTEuOCAgICAgICAgICAgICB8Cnwg5Y2O5aSP5Z+66YeR5Y2O5ram5pyJ5beiIFJFSVQgICAgIHwgMTIuMyAgICAgICAgICAgICB8IDYuMjUlICAgICAgICAgfCAxLjUwJSAgICAgICAgICAgIHwgMS4wMCUgICAgICAgICAgfCAxMi4zICAgICAgICAgICAgIHwgMTIuNCAgICAgICAgICAgICB8Cnwg57qi5Zyf5Yib5paw55uQ55Sw5riv5LuT5YKo54mp5rWBIFJFSVQgfCAyMi40ICAgICAgICAgICAgIHwgNy4wMCUgICAgICAgICB8IDEuMDAlICAgICAgICAgICAgfCAxLjAwJSAgICAgICAgICB8IDE3LjggICAgICAgICAgICAgfCAxNy45ICAgICAgICAgICAgIHwKfCDkuK3ph5Hmma7mtJvmlq/ku5PlgqjnianmtYEgUkVJVCAgIHwgNjkuNCAgICAgICAgICAgICB8IDcuODclICAgICAgICAgfCAxLjAwJSAgICAgICAgICAgIHwgMS4wMCUgICAgICAgICAgfCA1Ny4xICAgICAgICAgICAgIHwgNjAuMyAgICAgICAgICAgICB8Cnwg5ZiJ5a6e5Lqs5Lic5LuT5YKo5Z+656GA6K6+5pa9IFJFSVQgfCAxNS4wICAgICAgICAgICAgIHwgOC4wMCUgICAgICAgICB8IDAuMDAlICAgICAgICAgICAgfCAxLjAwJSAgICAgICAgICB8IDEwLjQgICAgICAgICAgICAgfCAxMC40ICAgICAgICAgICAgIHwKfCDljZrml7bmi5vllYbom4flj6PkuqfkuJrlm60gUkVJVCAgIHwgMjcuNyAgICAgICAgICAgICB8IDYuMDglICAgICAgICAgfCAwLjAwJSAgICAgICAgICAgIHwgMC41MCUgICAgICAgICAgfCAyMi42ICAgICAgICAgICAgIHwgMjUuMCAgICAgICAgICAgICB8Cnwg5Y2O5a6J5byg5rGf5Lqn5Lia5ZutIFJFSVQgICAgICAgfCAyNi4xICAgICAgICAgICAgIHwgNi4wMCUgICAgICAgICB8IDAuMDAlICAgICAgICAgICAgfCAwLjUwJSAgICAgICAgICB8IDE5LjAgICAgICAgICAgICAgfCAyMy4xICAgICAgICAgICAgIHwKfCDkuJzlkLToi4/lt57lt6XkuJrlm63ljLrkuqfkuJrlm60gUkVJVCB8IDI4LjYgICAgICAgICAgICAgfCA2LjUwJSAgICAgICAgIHwgMC4wMCUgICAgICAgICAgICB8IDAuNTAlICAgICAgICAgIHwgMjQuNiAgICAgICAgICAgICB8IDI4LjMgICAgICAgICAgICAgfAp8IOW7uuS/oeS4reWFs+adkeS6p+S4muWbrSBSRUlUICAgICB8IDIxLjAgICAgICAgICAgICAgfCA2LjAwJSAgICAgICAgIHwgLTIuMDAlICAgICAgICAgICB8IDAuNTAlICAgICAgICAgIHwgMTEuNSAgICAgICAgICAgICB8IDEyLjQgICAgICAgICAgICAgfAp8IOWNjuWkj+WQiOiCpemrmOaWsOS6p+S4muWbrSBSRUlUICAgfCAxMy40ICAgICAgICAgICAgIHwgNi41MCUgICAgICAgICB8IDAuMDAlICAgICAgICAgICAgfCAwLjUwJSAgICAgICAgICB8IDEyLjIgICAgICAgICAgICAgfCAxMi40ICAgICAgICAgICAgIHwKfCDlm73ms7DlkJvlronkuLTmuK/liJvmlrDkuqfkuJrlm60gUkVJVCB8IDguOCAgICAgICAgICAgICAgfCA4LjAwJSAgICAgICAgIHwgMS41MCUgICAgICAgICAgICB8IDEuMjAlICAgICAgICAgIHwgNi4xICAgICAgICAgICAgICB8IDYuNyAgICAgICAgICAgICAgfAp8IOWbveazsOWQm+WuieS4nOS5heaWsOe7j+a1jiBSRUlUICAgfCAxNS45ICAgICAgICAgICAgIHwgOC4xOSUgICAgICAgICB8IDEuNTAlICAgICAgICAgICAgfCAxLjIwJSAgICAgICAgICB8IDEyLjEgICAgICAgICAgICAgfCAxMi40ICAgICAgICAgICAgIHwKfCDljY7lpI/mna3lt57lkozovr7pq5jnp5HkuqfkuJrlm60gUkVJVCB8IDExLjggICAgICAgICAgICAgfCA2LjUwJSAgICAgICAgIHwgMC4wMCUgICAgICAgICAgICB8IDAuNTAlICAgICAgICAgIHwgOS4zICAgICAgICAgICAgICB8IDkuNyAgICAgICAgICAgICAgfAp8IOS4remHkea5luWMl+enkeaKgOWFieiwt+S6p+S4muWbrSBSRUlUIHwgMTMuNCAgICAgICAgICAgICB8IDYuNTAlICAgICAgICAgfCAwLjAwJSAgICAgICAgICAgIHwgMC41MCUgICAgICAgICAgfCAxMS4wICAgICAgICAgICAgIHwgMTIuMiAgICAgICAgICAgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5YW05Lia6K+B5Yi457uP5rWO5LiO6YeR6J6N56CU56m26Zmi5rWL566X
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第70頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第71頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第72頁
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
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第73頁
表32、特許經營權REITs多場景IRR測算(截至2024/3/8)_第74頁
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
所屬報告: 建筑裝飾行業EITs跟蹤:生態改善優選高性價比-240312(55頁).pdf
打包全文圖表

相關數據

最新數據

客服
商務合作
小程序
服務號
折疊
午夜网日韩中文字幕,日韩Av中文字幕久久,亚洲中文字幕在线一区二区,最新中文字幕在线视频网站