n:=55;活期存款利率:=0.81*1.0;一年期存款利率:=3.87*1.0;三年期存款利率:=5.22*1.0;名义无利率:=一年期存款利率;风险补偿率:=0.03986;投资期望:=名义无风险利率+风险补偿率;风险补偿率二:=0.03986;名义无风险利二:=三年期存款利率;i2:=名义无风险利二+风险补偿率二;v0:=1/(1+投资期望收益率);x0:=1/(1+i2);m2:=1;k1:=0.68;k11:=0.75;v1:=(POW(1+投资期望收益率,K1)-1)/投资期望收益率;x1:=(POW(1+i2,K11)-1)/i2;g:=0.03;m:=2;g2:=0.05;v2:=1-POW((1+g)/(1+投资期望收益率),m-1);x2:=1-POW((1+g2)/(1+i2),m2-1);v3:=(1+g)*v2/(投资期望收益率-g);x3:=(1+g2)*x2/(i2-g2);v4:=POW(v0,k1+(m-1))/投资期望收益率;x4:=POW(x0,k11+(m2-1))/i2;v5:=(v1+v3);x5:=(x1+x3);每股收益:=FINANCE