中国康复理疗证图片:每月买入中行1000元,自己算的二十年利润

来源:百度文库 编辑:偶看新闻 时间:2024/04/28 15:29:49

每月买入中行1000元,自己算的二十年利润

今天突发奇想,用EXCEL的自动计算功能就很容易算出来,就做了一下。 说明:每年固定投入1000*12,年盈利28%,当年投入年终为: 12000*(1+0.28/2)=13680 全年平均算,利润取半 上年结余今年年终为:上年结余*1.28 每年年终为上两项相加,第一年无上年结果是不到一千万,只有六百多万,就多算了几年,到二十五年。越到后面利润越可观,复利的效果惊人。是不是这样算的,对不对大家发表下看法

年 份

当年投入一万二,年终数

上年结余*1.28

年未

 

1

¥13,680.00

¥0.00

¥13,680.00

2

¥13,680.00

¥17,510.40

¥31,190.40

3

¥13,680.00

¥39,923.71

¥53,603.71

4

¥13,680.00

¥68,612.75

¥82,292.75

5

¥13,680.00

¥105,334.72

¥119,014.72

6

¥13,680.00

¥152,338.84

¥166,018.84

7

¥13,680.00

¥212,504.12

¥226,184.12

8

¥13,680.00

¥289,515.67

¥303,195.67

9

¥13,680.00

¥388,090.46

¥401,770.46

10

¥13,680.00

¥514,266.19

¥527,946.19

11

¥13,680.00

¥675,771.13

¥689,451.13

12

¥13,680.00

¥882,497.44

¥896,177.44

13

¥13,680.00

¥1,147,107.12

¥1,160,787.12

14

¥13,680.00

¥1,485,807.52

¥1,499,487.52

15

¥13,680.00

¥1,919,344.02

¥1,933,024.02

16

¥13,680.00

¥2,474,270.75

¥2,487,950.75

17

¥13,680.00

¥3,184,576.96

¥3,198,256.96

18

¥13,680.00

¥4,093,768.91

¥4,107,448.91

19

¥13,680.00

¥5,257,534.61

¥5,271,214.61

20

¥13,680.00

¥6,747,154.69

¥6,760,834.69

21

¥13,680.00

¥8,653,868.41

¥8,667,548.41

22

¥13,680.00

¥11,094,461.96

¥11,108,141.96

23

¥13,680.00

¥14,218,421.71

¥14,232,101.71

24

¥13,680.00

¥18,217,090.19

¥18,230,770.19

25

¥13,680.00

¥23,335,385.85

¥23,349,065.85

应要求把年利改为38%,结果更是不得了。其实年利多少并不重要,关键是我们要按零风险操作并坚持二十年这才是重要的,二十年后股市将给我们的恒心以丰厚的回报。零友们坚持!!!