Sourcerers
- 6. 0 100 200 300 400 500 600 700 800 900 1000 1100 1200 1300 1400 1500
- 29. 仂仍亳亳亠从亳亠 舒从仂: 亅从仂仆仂仄亳亠从亳亠 舒从仂:
弍仂 亠亰亳亟亠仆舒 个 亳仆舒仄亳从舒
亰仄亠仆亠仆亳亠 亰舒从仂仆仂亟舒亠仍于舒 个 仆仍亳
仗仍亠仆亳亠 于 丐 亳仆舒仄亳从舒 从舒 弍仍
仂亟舒于亠仆仆仂亠 亠亞仍亳仂于舒仆亳亠 仍舒亢亠仗仂仂弍仆亶 仗仂
于 仂舒仍亳 弌仆亳亢亠仆亳亠 仗仂从仗舒亠仍仆仂亶
仗仂仂弍仆仂亳 仗仂亠弍亳亠仍亠亶
弌仂亳舒仍仆亠 舒从仂: 丐亠仆仂仍仂亞亳亠从亳亠 舒从仂:
亰仄亠仆亠仆亳 于 亳仍亠 舒亰于亳亳亠 仂亳亶从亳 亠仆仂仍仂亞亳亶
亳 仂于仆亠 亢亳亰仆亳 从亳亠 仗仂亳亰于仂亟于舒
仍亳礌亳亠 弌 亠亳亢亠舒仂仂于
仂亠亠于亠仆仆仄亳
仗亠亟仗亳仆亳仄舒亠仍礆亳
- 30. 亠仄 丐仂仍亳 丐于亠 亠亠弍亞 仂从于舒 仍舒弍亞舒 从舒亠亳仆弍亞 舒仍亞舒 从 亳仗亠从 亠舒
弌仂亳仄仂 亰亠仄仍亳 1 0.80 0.80 1.80 2.00 0.80 1.20 1.00 1.00 1.00 0.30
弌亠亟仆亳亠 亰舒仗仍舒 1 0.81 0.88 1.40 1.80 0.94 1.23 0.96 0.75 1.01 0.15
仂仍亳亠于仂
从于舒仍亳亳亳仂于舒仆仆 从舒亟仂于 1 1.43 1.43 0.43 0.42 0.83 1.00 1.00 1.00 1.00 0.3
弌仂亳仄仂 仗仂亟从仍ﾑ亠仆亳 从
仆亠亞仂亠舒仄 1 0.00 1.00 1.50 1.70 0.00 0.20 1.00 1.00 0.00 0.15
弌仄仄舒仆仂亠 舒仂礌亳亠 亟仂
弌舒仆从- 亠亠弍亞舒 亳
仂从于 1 0.81 0.22 0.21 0.21 0.71 1.22 0.31 0.52 0.46 0.1
1 0.87 0.97 1.13 1.27 0.70 1.00 0.93 0.91 0.80 1.00
1148.15 1028.7 887.4340 786.813 1423.8 1003.66061 1080.1 1093.7 1253.83
1000 7 5 71 7 6 1 6 8 9 1000
- 31. 2012 2013 2014
1从于 2从于 3从于 4从于 1从于 2从于 3从于 4从于 1从于 2从于 3从于 4从于
仗仂仍亰亠仄亠 仄仂仆仂亳 0% 10% 20% 30% 40% 50% 50% 60% 60%
亳仂从 亟亠仆亠亢仆 亠亟于 0 0 0 0 10,612,500 21,225,000 31,837,500 42,450,000 53,062,500 53,062,500 63,675,000 63,675,000
仂仗仍亠仆亳 仂 仗仂亟舒亢 0 0 0 0 10,612,500 21,225,000 31,837,500 42,450,000 53,062,500 53,062,500 63,675,000 63,675,000
仂从 亟亠仆亠亢仆 亠亟于 4,519,062 4,519,062 4,519,062 4,766,262 10,697,304 18,323,904 25,964,904 33,605,904 37,809,662 37,809,662 44,813,912 44,813,912
仆于亠亳亳亳 于 仂从亳亠 亰舒于仂亟舒 2,250,885 2,250,885 2,250,885 2,250,885 12,000 0 0 0 0 0 0 0
舒仗亳舒仍仆亠 于仍仂亢亠仆亳 于 亅 500,000 500,000 500,000 500,000
亠仆亟舒 亰亠仄亠仍仆仂亞仂 舒从舒 885 885 885 885
仂从仗从舒 亰亠仄亠仍仆仂亞仂 舒从舒 12,000
弌仂亳仄仂, 亟仂舒于从舒 亳 仄仂仆舒亢
仂弍仂亟仂于舒仆亳 1,750,000 1,750,000 1,750,000 1,750,000
舒舒 仆舒 仗亠仂仆舒仍 0 0 0 206,000 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920
仂亟弍仂 仗亠仂仆舒仍舒 6,000
弍亠仆亳亠 仗亠仂仆舒仍舒 200,000
个丐 0 0 0 0 760,000 760,000 760,000 760,000 760,000 760,000 760,000 760,000
舒仍仂亞亳 个丐 0 0 0 0 259,920 259,920 259,920 259,920 259,920 259,920 259,920 259,920
仂亳亠 舒仂亟 1,515,000 1,515,000 1,515,000 1,515,000 7,882,500 14,250,000 20,617,500 26,985,000 33,352,500 33,352,500 39,720,000 39,720,000
弌仂亳仄仂 亳 从仂仄仗仍亠从ﾑ亳 0 0 0 0 6,367,500 12,735,000 19,102,500 25,470,000 31,837,500 31,837,500 38,205,000 38,205,000
亠仆亟舒 仗仂亳亰于仂亟于亠仆仆 仗仍仂舒亟亠亶 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000
仂仄仄仆舒仍仆亠 仗仍舒亠亢亳 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000
丕仍亞亳 仂仂仆仆亳 仗亠亳舒仍亳仂于 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000
亠仗亠亟于亳亟亠仆仆亠 舒仂亟 (10%) 753,177 753,177 753,177 794,377 1,782,884 3,053,984 4,327,484 5,600,984 3,437,242 3,437,242 4,073,992 4,073,992
亳弍仍 亟仂 仆舒仍仂亞仂仂弍仍仂亢亠仆亳 -4,519,062 -4,519,062 -4,519,062 -4,766,262 -84,804 2,901,096 5,872,596 8,844,096 15,252,838 15,252,838 18,861,088 18,861,088
舒仍仂亞 仆舒 仗亳弍仍 0 0 0 0 0 435,164 880,889 1,326,614 2,287,926 2,287,926 2,829,163 2,829,163
亳弍仍 仗仂仍亠 仆舒仍仂亞仂仂弍仍仂亢亠仆亳 -4,519,062 -4,519,062 -4,519,062 -4,766,262 -84,804 2,465,932 4,991,707 7,517,482 12,964,912 12,964,912 16,031,925 16,031,925
亳弍仍 亠仂仄 亳仆仍亳亳 -4,428,681 -4,428,681 -4,428,681 -4,670,937 -83,108 2,416,613 4,891,872 7,367,132 12,705,614 12,705,614 15,711,286 15,711,286
仂亞 仆舒 从仂仆亠 仗亠亳仂亟舒 -4,428,681 -8,857,362 -13,286,042 -17,956,979 -18,040,087 -15,623,474 -10,731,602 -3,364,470 9,341,144 22,046,759 37,758,045 53,469,331
- 32. 2015 2016
1从于 2从于 3从于 4从于 1从于 2从于 3从于 4从于
仗仂仍亰亠仄亠 仄仂仆仂亳 75% 85% 100% 100% 100% 100% 100% 100%
亳仂从 亟亠仆亠亢仆 亠亟于 79,593,750 90,206,250 106,125,000 106,125,000 106,125,000 106,125,000 106,125,000 106,125,000
仂仗仍亠仆亳 仂 仗仂亟舒 亢 79,593,750 90,206,250 106,125,000 106,125,000 106,125,000 106,125,000 106,125,000 106,125,000
仂从 亟亠仆亠亢仆 亠亟于 52,805,729 59,491,604 69,520,416 69,520,416 69,520,416 69,520,416 69,520,416 69,520,416
舒 舒 仆舒 仗亠仂仆舒仍 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920 1,019,920
个丐 760,000 760,000 760,000 760,000 760,000 760,000 760,000 760,000
舒 仍仂亞亳 个丐 259,920 259,920 259,920 259,920 259,920 259,920 259,920 259,920
仂亳亠 舒 仂亟 49,271,250 55,638,750 65,190,000 65,190,000 65,190,000 65,190,000 65,190,000 65,190,000
弌仂亳仄仂 亳 从仂仄仗仍亠从ﾑ亳 47,756,250 54,123,750 63,675,000 63,675,000 63,675,000 63,675,000 63,675,000 63,675,000
亠仆亟舒 仗仂亳亰于仂亟于亠仆仆 仗仍仂舒 亟亠亶 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000 1,015,000
仂仄仄仆舒 仍仆亠 仗仍舒 亠亢亳 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000
丕仍亞亳 仂仂仆仆亳 仗亠亳舒 仍亳仂于 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000
亠仗亠亟于亳亟亠仆仆亠 舒仂亟 (10%) 2,514,559 2,832,934 3,310,496 3,310,496 3,310,496 3,310,496 3,310,496 3,310,496
亳弍仍 亟仂 仆舒仍仂亞仂仂弍仍仂亢亠仆亳 26,788,022 30,714,647 36,604,584 36,604,584 36,604,584 36,604,584 36,604,584 36,604,584
舒 仍仂亞 仆舒 仗亳弍仍 4,018,203 4,607,197 5,490,688 5,490,688 5,490,688 5,490,688 5,490,688 5,490,688
亳弍仍 仗仂仍亠 仆舒仍仂亞仂仂弍仍仂亢亠仆亳 22,769,818 26,107,450 31,113,896 31,113,896 31,113,896 31,113,896 31,113,896 31,113,896
亳弍仍 亠仂仄 亳仆仍亳亳 22,314,422 25,585,301 30,491,618 30,491,618 30,491,618 30,491,618 30,491,618 30,491,618
仂亞 仆舒 从仂仆亠 仗亠亳仂亟舒 75,783,753 101,369,054 131,860,672 162,352,291 192,843,909 223,335,527 253,827,146 284,318,764
