<table cellspacing="0" cellpadding="0" width="445" border="0" xstr="" style="WIDTH: 335pt; BORDER-COLLAPSE: collapse;"><colgroup><font size="4"><col width="93" style="WIDTH: 70pt; mso-width-source: userset; mso-width-alt: 2976;"></col><col width="76" style="WIDTH: 57pt; mso-width-source: userset; mso-width-alt: 2432;"></col><col width="72" style="WIDTH: 54pt;"></col><col span="2" width="102" style="WIDTH: 77pt; mso-width-source: userset; mso-width-alt: 3264;"></col></font></colgroup><tbody><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" width="93" height="19" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext 0.5pt solid; BORDER-LEFT: windowtext 0.5pt solid; WIDTH: 70pt; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">月份</font></td><td class="xl24" width="76" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext 0.5pt solid; BORDER-LEFT: windowtext; WIDTH: 57pt; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">净值</font></td><td class="xl24" width="72" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext 0.5pt solid; BORDER-LEFT: windowtext; WIDTH: 54pt; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">定投金额</font></td><td class="xl24" width="102" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext 0.5pt solid; BORDER-LEFT: windowtext; WIDTH: 77pt; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">份额</font></td><td class="xl24" width="102" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext 0.5pt solid; BORDER-LEFT: windowtext; WIDTH: 77pt; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">收益</font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">1</font></td><td class="xl25" xnum="1" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.0000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="1000" xfmla="=C2/B2" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1,000.00 </font></td><td class="xl28" xnum="550" xfmla="=($B$13-B2)*D2" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>550.00 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">2</font></td><td class="xl25" xnum="1.05" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.0500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="952.38095238095229" xfmla="=C3/B3" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>952.38 </font></td><td class="xl28" xnum="476.19047619047615" xfmla="=($B$13-B3)*D3" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>476.19 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">3</font></td><td class="xl25" xnum="1.1" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.1000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="909.09090909090901" xfmla="=C4/B4" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>909.09 </font></td><td class="xl28" xnum="409.09090909090901" xfmla="=($B$13-B4)*D4" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>409.09 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">4</font></td><td class="xl25" xnum="1.15" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.1500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="869.56521739130437" xfmla="=C5/B5" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>869.57 </font></td><td class="xl28" xnum="347.82608695652186" xfmla="=($B$13-B5)*D5" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>347.83 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">5</font></td><td class="xl25" xnum="1.2" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.2000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="833.33333333333337" xfmla="=C6/B6" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>833.33 </font></td><td class="xl28" xnum="291.66666666666674" xfmla="=($B$13-B6)*D6" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>291.67 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">6</font></td><td class="xl25" xnum="1.25" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.2500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="800" xfmla="=C7/B7" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>800.00 </font></td><td class="xl28" xnum="240" xfmla="=($B$13-B7)*D7" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>240.00 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">7</font></td><td class="xl25" xnum="1.3" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.3000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="769.23076923076917" xfmla="=C8/B8" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>769.23 </font></td><td class="xl28" xnum="192.30769230769229" xfmla="=($B$13-B8)*D8" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>192.31 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">8</font></td><td class="xl25" xnum="1.35" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.3500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="740.74074074074065" xfmla="=C9/B9" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>740.74 </font></td><td class="xl28" xnum="148.1481481481481" xfmla="=($B$13-B9)*D9" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>148.15 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">9</font></td><td class="xl25" xnum="1.4" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.4000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="714.28571428571433" xfmla="=C10/B10" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>714.29 </font></td><td class="xl28" xnum="107.14285714285724" xfmla="=($B$13-B10)*D10" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>107.14 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">10</font></td><td class="xl25" xnum="1.45" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.4500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="689.65517241379314" xfmla="=C11/B11" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>689.66 </font></td><td class="xl28" xnum="68.965517241379374" xfmla="=($B$13-B11)*D11" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>68.97 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">11</font></td><td class="xl25" xnum="1.5" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.5000 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="666.66666666666663" xfmla="=C12/B12" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>666.67 </font></td><td class="xl28" xnum="33.333333333333364" xfmla="=($B$13-B12)*D12" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>33.33 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">12</font></td><td class="xl25" xnum="1.55" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>1.5500 </font></td><td class="xl26" align="right" xnum="" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1000</font></td><td class="xl27" xnum="645.16129032258061" xfmla="=C13/B13" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>645.16 </font></td><td class="xl28" xnum="0" xfmla="=($B$13-B13)*D13" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>-<span style="mso-spacerun: yes;"> </span></font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl24" height="19" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4">平均或合计</font></td><td class="xl29" align="right" xnum="1.2749999999999999" xfmla="=AVERAGE(B2:B13)" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1.2750 </font></td><td class="xl26" align="right" xnum="" xfmla="=SUM(C2:C13)" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">12000</font></td><td class="xl27" xnum="9590.1107658567653" xfmla="=SUM(D2:D13)" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>9,590.11 </font></td><td class="xl28" xnum="2864.6716870779851" xfmla="=SUM(E2:E13)" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>2,864.67 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl26" height="19" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl26" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl26" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl29" align="right" xnum="1.2512889885196168" xfmla="=C14/D14" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4">1.2513 </font></td><td class="xl28" xnum="2864.6716870779874" xfmla="=(B13-D15)*D14" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>2,864.67 </font></td></tr><tr height="19" style="HEIGHT: 14.25pt;"><td class="xl26" height="19" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext 0.5pt solid; BORDER-BOTTOM: windowtext 0.5pt solid; HEIGHT: 14.25pt; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl26" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl26" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl26" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"> </font></td><td class="xl27" xnum="14864.671687077987" xfmla="=D14*B13" style="BORDER-RIGHT: windowtext 0.5pt solid; BORDER-TOP: windowtext; BORDER-LEFT: windowtext; BORDER-BOTTOM: windowtext 0.5pt solid; BACKGROUND-COLOR: transparent;"><font size="4"><span style="mso-spacerun: yes;"> </span>14,864.67 </font></td></tr></tbody></table><p><font size="4">上表是我模拟定投做的一个表。</font></p><p><font size="4"><font face="楷体_GB2312">假设该基金净值稳步增长,</font>每个月定期申购1000元,一年后共投资12000元,获得份额9590.11份,平均申购净值为1.2513,收益2864.67元,收益率23.87%。在此期间基金净值的平均值为1.2750元。</font></p><p><font size="4">该方法适用于:</font></p><p><font size="4">1.手头一下子没有大笔资金可以进行投资;</font></p><p><font size="4">2.预期较长时间后有大额费用支付,如子女教育费用、养老等(其实这一条对绝大多数人适用)</font></p><p><font size="4">3.没有足够的精力、能力去做研究、投资等理财活动;</font></p><p><font size="4">4<font face="黑体">.十分重要:选中的基金净值是逐步增长的,稳定性相当好,比如货币基金及稳健型等低风险型基金。</font></font></p> |