| 年份 | 超额收益(亿元) | 商誉分成率 | 商誉带来的超额收益(亿元) |
| 2022 | 16.01 | 75% | 12.01 |
| 2023 | 17.28 | 75% | 12.96 |
| 2024 | 18.62 | 75% | 13.97 |
| 2025 | 20.05 | 75% | 15.04 |
| 2026 | 21.54 | 75% | 16.16 |
| ··· | ··· | ··· | ··· |
| 2031 | 30.27 | 75% | 22.70 |