时间 项目 | 0 | 1 | 2 | 3 | 4 |
全权益公司价值 | 9,142.6 | 9,702.2 | 10,232.3 | 10,641.6 | 11,067.3 |
杠杆公司价值 | 10,158.7 | 10,762.7 | 11,336.9 | 11,790.4 | 12,262.0 |
| 1,016.1 | 1,060.5 | 1,104.6 | 1,148.8 | 1,194.7 |
债权价值 | 4,063.5 | 4,305.1 | 4,534.8 | 4,716.1 | 4,904.8 |
股权价值 | 6,095.2 | 6,457.6 | 6,802.1 | 7,074.3 | 7,357.2 |