![slide28](https://www.sec.gov/Archives/edgar/data/1482512/000148251223000140/hppnareitpresentation028.jpg)
28 附錄 — 對賬 3/31/23 12/31/22 9/30/22 6/30/22 3/31/22 12/31/21 9/30/21 6/30/21 3/31/20 9/30/20 3/31/20 3/31/20 12/31/19 6/30/19 3/31/19 3/31/19 淨虧損 (14,817) (5,656) (6,792) 3,546 (7,615) 16,753 (6,182) 7,030 11,411 (3,168) (1,362) 7,011 13,949 16,963 62,955 12,923 (36,895) 調整:來自未合併房地產實體的虧損(收入)745 788 352 (1,780) (303) (151) (566) (470) (667) 105 (410) 236 402 85 0 費用收入 (2,402) (4,850) (911) (1,140) (1,071) (898) (678) (797) (848) (1,074) (575) (556) (510) (528) (656) 0利息支出 53,807 48,085 37,261 33,719 30,836 30,139 30,825 30,286 29,638 32,492 27,930 26,590 26,552 24,350 利息收入 (371) (314) (196) (920) (910) (926) (934) (934) (937) (997) (960) (1,056) (1,048) (1,025) (1,002) (1,008) (1,024) 管理服務報銷收入——未合併房地產 (1,064) (1,004) (983) (1,108) (1,108) (253) (253) (626) 0 0 0 0 0 0 0 管理服務費用——未合併房地產 1,064 04 983 1,068 1,108 253 253 626 0 0 0 0 0 0 0 交易相關費用 1,186 3,643 9,3311,126 256 1,547 6,300 1,064 0 181 157 102 208 331 0 128 非房地產投資的未實現(收益)/虧損 (839) 378 894 1,818 (1,650) (4,951) (827) (5,018) (5,775) 128 (513) 2,267 581 0 0 0 (收益) /出售房地產虧損 (7,046) 1,946 84 180 0 0 0 0 0 0 0 0 0 0 (47,100) 0 0 減值損失 0 0 4,795 3,250 20,503 10 2,762 0 0 0 0 0 0 0 0 52,201 債務清償損失 0 0 0 0 0 0 0 0 0 0 0 0 其他收入 (5,161) (4,904) (2,453) (742) (842) 52) 1,006 (82) 1,177 452 1,058 (576) (716) (314) (336) 333 (181) 106 將軍和行政 18,724 17,323 19,795 21,771 20,512 17,500 18,288 17,288 18,109 23,428 17,897 18,618 17,648 18,344 18,094 折舊和攤銷 97,139 91,438 92,193 88,568 84,178 82,768 77,351 75,052 73,516 73,763 74,196 69,781 69,606 68,505 NOI 140,965 152,995 152,186 152,189 143,136 135,104 121,176 126,048 131,717 136,096 129,221 126,221 126,221 125,465 NOI 詳情同店辦公室現金收入 182,542 3,858 179,876 180770 172,146 177,619 177,820 168,897 157,897 156,768 166,219 150,128 155,781 155,069161,703 152,447 110710 103,013 直線租金 10,148 (6,773) (3,176) 305 15,311 1,384 1,787 4,599 647 (1,375) 1,870 11,090 12,506 9,377 5,971 8,881 攤銷以上/低於市場 1,591 1,491 1,459 1,503 1,750 2,680 3,080 32 2,931 2,647 1,938 2,330 2,295 2,337 2,765 2,603 1,927 2,041 租賃激勵成本攤銷 (282) (290) (327) (398) (404) (423) (422) (443) (439) (440) (466) (440) (470) (463) (358) (356) 同店辦公收入 193,999 178,264 177,876 182,427 189,737 189,731 182,115 175,721 165,808 166,333 153,888 168,700 169,880176,504 163,964 118,250 113,579 同店工作室現金收入 21,904 21,677 21,834 20,025 19,807 18,077 19,539 15,323 19,637 19,637 22,923 21,998 16,659 20,559 直線租金 494 414 440 690 665 690 167 32 (154) 255 674 158 190 214 319 361 租賃激勵成本的攤銷 (9) (9) (9) (9) (9) (9) (9) (9) (9) (9) (9) (9) (9) (9) (358) 339 同店工作室收入 22,389 22,265 20,662 20,388 20,769 758 19,899 20,996 19,375 15,569 14,302 19,800 23,104 22,203 16,617 21,259 同店收入 216,388 200346 200,141203,089 210,125 202,400 200,873 195,620 186,784 185,708 169,457 189,680 199,608 186,167 134,838 同店辦公現金支出 66,971 6671 63,906 63,431 63,265 62,011 61,765 59,567 56,062 56,687 54,607 6 57,265 55,964 58,469 54,771 33,258 34,638 直線租金 414 325 325 325 366 366 366 366 366 366 0 0 利息支出的非現金部分 35 21 21 21 24 11 11 10 10 4 2 0 0 0 0 0 0 以上/低於市場的地面租賃的攤銷,淨額為 676 576 86 586 586 669 586 586 586 586 586 586 586 586 586 575 575 同店辦公室費用 68,096 66960 66,838 64,363 64,363 62,933 62,687 60,488 59,624 59,643 56,217 59,421 33,833 35,213 同店工作室現金支出 11,920 12,558 13,080 12,157 8,878 12,157 8,387 11,358 12,358 12,157 8,387 11,337 11,358 12,157 8,387 11,357 11,358 12,157 8,387 11,357 11,358 12,157 8,387 11,357 11,357 8,387 11,357 916 9,004 7,951 10,650 13,225 11,440 9,544 10,983 利息支出中的非現金部分 111 240 69 79 80 79 79 29 0 0 0 0 0 同店工作室費用 12,798 13,221 12,236 8,958 11,465 9453 9,953 9,951 9,650 13,225 11,440 9,544 10,983 同店費用 80,127 79,758 79,988 76,584 75,963 75,169 71,645 72954 68,477 69,588 64,593 66168 67,566 72,646 67,163 43,377 46,196 同店辦公現金 NOI 115,571 117,339 117,881 116,055 109,330 101,706 95,522 98,516 99,105 103,234 97,676 77,452 68,375 同店工作室 Cash NOI 9,873 8,879 8,684 7,804 8,207 7,877 9,275 9,594 686 9,698 9,558 7,576 同店現金 NOI 125,444 122,654 117,088 122,654 117,088 122,654 125,143 123,485 125,174 116,605 111,206 117,126 101,811 104,202 108,106 112,932 108,234 84,564 77,951 同店辦公室 NOI 125,903 111,038 118,064 125,374118,698 119,428 115,233 108,784 106,690 98,329 110,483 117,083 108,241 8417 78,366 同店工作室 NOI 10358 9,284 9,441 8,788 8,533 9,423 9,530 6,535 9,351 9,879 10,763 7,073 10,276 同店 NOI 136,261 120,588 120,153 126,505 134,162 129,228 122,228 122,666 116,834 126,962 126,962 91,490 88,642 非同店 NOI 4,704 32,407 35,173 25,681 17,781 37 20,905 14,495 11,359 16,797 10,125 16,312 9,214 9,134 9,149 34,731 36,823 NOI 140,965 152,186 152,189 143,723 134,025135,104 126,245 121,176 126,048 131,717 136,096 129,153 126,221 125,465 同店工作室 Cash NOI 1Q19-1Q23