《投资收益分析表》--2020.xlsx

50000 40000 2 7484 0.5 0.1 10 0 0.9 10000 0.4 0.08 2 5.5E-2 0.1 0.3 0 0.09 0.10685 1 2 3 4 5 6 7 8 9 10 0.1 0.1 0.1 0.1 0 0 0 0 0 0.1 0.1 0.1 0.1 0 0 0 0 0 0 1 2 3 4 5 6 7 8 9 10 50000 10000 47927.649984826763 5000 0.25 0.23553936023852473 45000 1 0.60119717460059141 10000 7484 0 62484 0 0 0 0 0 0 0 0 0 10000 0 0 0 0 0 0 0 0 0 14641.000000000005 1 1 1 1 1 1 1 1 1 1 40000 44000 48400.000000000007 53240.000000000015 58564.000000000022 58564.000000000022 58564.000000000022 58564.000000000022 58564.000000000022 58564.000000000022 20000 22000 24200.000000000004 26620.000000000007 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 0 0 0 0 0 0 0 0 0 0 20000 22000 24200.000000000004 26620.000000000007 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 29282.000000000011 10000 8000 6400.0000000000018 5120.0000000000018 4096.0000000000027 3276.8000000000025 2621.4400000000019 485.76000000000749 0 0 10000 14000 17800 21500.000000000007 25186.000000000007 26005.200000000008 26660.560000000009 28796.240000000005 29282.000000000011 29282.000000000011 4000 5600 7120 8600.0000000000036 10074.400000000003 10402.080000000004 10664.224000000004 11518.496000000003 11712.800000000005 11712.800000000005 6000 8400 10680 12900.000000000004 15111.600000000004 15603.120000000004 15996.336000000005 17277.744000000002 17569.200000000004 17569.200000000004 10000 8000 6400.0000000000018 5120.0000000000018 4096.0000000000027 3276.8000000000025 2621.4400000000019 485.76000000000749 0 0 0 1000 1100.0000000000018 1210.0000000000018 1331.0000000000018 0 0 0 0 0 -62484 16000 15400 15979.999999999998 16810.000000000007 17876.600000000006 18879.920000000006 18617.776000000005 17763.504000000008 17569.200000000004 17569.200000000004 1 1.1068500000000001 1.2251169225000003 1.3560206656691254 1.5009114737958718 1.6612838647709609 1.8387920457217382 2.0352669758071062 2.252735252172096 2.49344001386668