A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||||||||
2 | 経過 | 投資額 | 評価額 | トータルリターン | 取得ポイント | 計画(5%) | 旧NISA | 新NISA | |||||||||||||||||||||||||
3 | 年齢 | 年月日 | 月 | 年 | 累計 | 月 | 現金 | ポイント | 円 | % | 累計 | 月 | 5.00% | 差 | 月 | 入金計 | 計画 | 月 | 入金計 | 計画 | 実際 | 差 | 差 | 年月 | |||||||||
4 | 35 | 2020年3月 | 1 | 1 | 5,000 | 5,000 | 4,900 | 100 | 4,261 | -739 | -14.78% | 49 | 49 | 5,000 | -739 | 5,000 | 5,000 | 5,000 | |||||||||||||||
5 | 35 | 2020年4月 | 2 | 1 | 10,000 | 5,000 | 4,900 | 100 | 10,269 | 269 | 2.69% | 98 | 49 | 10,021 | 248 | 5,000 | 10,000 | 10,021 | |||||||||||||||
6 | 35 | 2020年5月 | 3 | 1 | 15,000 | 5,000 | 4,900 | 100 | 15,914 | 914 | 6.09% | 147 | 49 | 15,063 | 851 | 5,000 | 15,000 | 15,063 | |||||||||||||||
7 | 35 | 2020年6月 | 4 | 1 | 25,000 | 10,000 | 9,900 | 100 | 26,535 | 1,535 | 6.14% | 246 | 99 | 25,125 | 1,410 | 10,000 | 25,000 | 25,125 | |||||||||||||||
8 | 35 | 2020年7月 | 5 | 1 | 35,000 | 10,000 | 9,900 | 100 | 37,647 | 2,647 | 7.56% | 345 | 99 | 35,230 | 2,417 | 10,000 | 35,000 | 35,230 | |||||||||||||||
9 | 35 | 2020年8月 | 6 | 1 | 45,000 | 10,000 | 9,900 | 100 | 50,388 | 5,388 | 11.97% | 444 | 99 | 45,377 | 5,011 | 10,000 | 45,000 | 45,377 | |||||||||||||||
10 | 35 | 2020年9月 | 7 | 1 | 55,000 | 10,000 | 9,900 | 100 | 58,187 | 3,187 | 5.79% | 543 | 99 | 55,566 | 2,621 | 10,000 | 55,000 | 55,566 | |||||||||||||||
11 | 35 | 2020年10月 | 8 | 1 | 65,000 | 10,000 | 9,900 | 100 | 67,635 | 2,635 | 4.05% | 642 | 99 | 65,797 | 1,838 | 10,000 | 65,000 | 65,797 | |||||||||||||||
12 | 35 | 2020年11月 | 9 | 1 | 75,000 | 10,000 | 9,900 | 100 | 84,509 | 9,509 | 12.68% | 741 | 99 | 76,072 | 8,437 | 10,000 | 75,000 | 76,072 | |||||||||||||||
13 | 35 | 2020年12月 | 10 | 1 | 108,332 | 33,332 | 33,232 | 100 | 120,558 | 12,226 | 11.29% | 1,073 | 332 | 109,721 | 10,837 | 33,332 | 108,332 | 109,721 | |||||||||||||||
14 | 35 | 2021年1月 | 11 | 1 | 141,664 | 33,332 | 33,232 | 100 | 159,400 | 17,736 | 12.52% | 1,405 | 332 | 143,510 | 15,890 | 33,332 | 141,664 | 143,510 | |||||||||||||||
15 | 35 | 2021年2月 | 12 | 1 | 174,996 | 33,332 | 30,332 | 3,000 | 198,599 | 23,603 | 13.49% | 1,708 | 303 | 177,440 | 21,159 | 33,332 | 174,996 | 177,440 | |||||||||||||||
16 | 36 | 2021年3月 | 13 | 2 | 208,328 | 33,332 | 30,332 | 3,000 | 241,856 | 33,528 | 16.09% | 2,011 | 303 | 211,511 | 30,345 | 33,332 | 208,328 | 211,511 | |||||||||||||||
17 | 36 | 2021年4月 | 14 | 2 | 241,660 | 33,332 | 30,368 | 2,964 | 283,637 | 41,977 | 17.37% | 2,314 | 303 | 245,724 | 37,913 | 33,332 | 241,660 | 245,724 | |||||||||||||||
18 | 36 | 2021年5月 | 15 | 2 | 274,992 | 33,332 | 32,832 | 500 | 320,155 | 45,163 | 16.42% | 2,642 | 328 | 280,080 | 40,075 | 33,332 | 274,992 | 280,080 | |||||||||||||||
19 | 36 | 2021年6月 | 16 | 2 | 308,324 | 33,332 | 32,832 | 500 | 361,688 | 53,364 | 17.31% | 2,970 | 328 | 314,579 | 47,109 | 33,332 | 308,324 | 314,579 | |||||||||||||||
20 | 36 | 2021年7月 | 17 | 2 | 341,656 | 33,332 | 32,832 | 500 | 391,452 | 49,796 | 14.57% | 3,298 | 328 | 349,222 | 42,230 | 33,332 | 341,656 | 349,222 | |||||||||||||||
21 | 36 | 2021年8月 | 18 | 2 | 374,988 | 33,332 | 32,832 | 500 | 431,824 | 56,836 | 15.16% | 3,626 | 328 | 384,009 | 47,815 | 33,332 | 374,988 | 384,009 | |||||||||||||||
22 | 36 | 2021年9月 | 19 | 2 | 408,320 | 33,332 | 32,832 | 500 | 458,191 | 49,871 | 12.21% | 3,954 | 328 | 418,941 | 39,250 | 33,332 | 408,320 | 418,941 | |||||||||||||||
23 | 36 | 2021年10月 | 20 | 2 | 441,652 | 33,332 | 32,832 | 500 | 518,256 | 76,604 | 17.34% | 4,282 | 328 | 454,019 | 64,237 | 33,332 | 441,652 | 454,019 | |||||||||||||||
24 | 36 | 2021年11月 | 21 | 2 | 474,984 | 33,332 | 32,832 | 500 | 545,212 | 70,228 | 14.79% | 4,610 | 328 | 489,242 | 55,970 | 33,332 | 474,984 | 489,242 | |||||||||||||||
25 | 36 | 2021年12月 | 22 | 2 | 508,316 | 33,332 | 32,832 | 500 | 597,149 | 88,833 | 17.48% | 4,938 | 328 | 524,613 | 72,536 | 33,332 | 508,316 | 524,613 | |||||||||||||||
26 | 36 | 2022年1月 | 23 | 2 | 541,648 | 33,332 | 32,832 | 500 | 597,512 | 55,864 | 10.31% | 5,266 | 328 | 560,131 | 37,381 | 33,332 | 541,648 | 560,131 | |||||||||||||||
27 | 36 | 2022年2月 | 24 | 2 | 574,980 | 33,332 | 32,832 | 500 | 622,778 | 47,798 | 8.31% | 5,594 | 328 | 595,797 | 26,981 | 33,332 | 574,980 | 595,797 | |||||||||||||||
28 | 37 | 2022年3月 | 25 | 3 | 608,312 | 33,332 | 32,832 | 500 | 709,171 | 100,859 | 16.58% | 5,922 | 328 | 631,611 | 77,560 | 33,332 | 608,312 | 631,611 | |||||||||||||||
29 | 37 | 2022年4月 | 26 | 3 | 641,644 | 33,332 | 32,832 | 500 | 716,163 | 74,519 | 11.61% | 6,250 | 328 | 667,575 | 48,588 | 33,332 | 641,644 | 667,575 | |||||||||||||||
30 | 37 | 2022年5月 | 27 | 3 | 674,976 | 33,332 | 32,832 | 500 | 748,411 | 73,435 | 10.88% | 6,578 | 328 | 703,688 | 44,723 | 33,332 | 674,976 | 703,688 | |||||||||||||||
31 | 37 | 2022年6月 | 28 | 3 | 708,308 | 33,332 | 32,832 | 500 | 774,943 | 66,635 | 9.41% | 6,906 | 328 | 739,952 | 34,991 | 33,332 | 708,308 | 739,952 | |||||||||||||||
32 | 37 | 2022年7月 | 29 | 3 | 741,640 | 33,332 | 32,832 | 500 | 827,536 | 85,896 | 11.58% | 7,234 | 328 | 776,368 | 51,168 | 33,332 | 741,640 | 776,368 | |||||||||||||||
33 | 37 | 2022年8月 | 30 | 3 | 774,972 | 33,332 | 32,832 | 500 | 871,172 | 96,200 | 12.41% | 7,562 | 328 | 812,934 | 58,238 | 33,332 | 774,972 | 812,934 | |||||||||||||||
34 | 37 | 2022年9月 | 31 | 3 | 808,304 | 33,332 | 32,832 | 500 | 855,672 | 47,368 | 5.86% | 7,890 | 328 | 849,654 | 6,018 | 33,332 | 808,304 | 849,654 | |||||||||||||||
35 | 37 | 2022年10月 | 32 | 3 | 841,636 | 33,332 | 32,832 | 500 | 940,435 | 98,799 | 11.74% | 8,218 | 328 | 886,526 | 53,909 | 33,332 | 841,636 | 886,526 | |||||||||||||||
36 | 37 | 2022年11月 | 33 | 3 | 874,969 | 33,333 | 32,833 | 500 | 963,542 | 88,573 | 10.12% | 8,546 | 328 | 923,553 | 39,989 | 33,333 | 874,969 | 923,553 | |||||||||||||||
37 | 37 | 2022年12月 | 34 | 3 | 908,302 | 33,333 | 32,833 | 500 | 941,564 | 33,262 | 3.66% | 8,874 | 328 | 960,734 | -19,170 | 33,333 | 908,302 | 960,734 | |||||||||||||||
38 | 37 | 2023年1月 | 35 | 3 | 941,635 | 33,333 | 32,833 | 500 | 1,012,628 | 70,993 | 7.54% | 9,202 | 328 | 998,070 | 14,558 | 33,333 | 941,635 | 998,070 | |||||||||||||||
39 | 37 | 2023年2月 | 36 | 3 | 974,968 | 33,333 | 32,833 | 500 | 1,063,726 | 88,758 | 9.10% | 9,530 | 328 | 1,035,562 | 28,164 | 33,333 | 974,968 | 1,035,562 | |||||||||||||||
40 | 38 | 2023年3月 | 37 | 4 | 1,008,301 | 33,333 | 32,833 | 500 | 1,093,817 | 85,516 | 8.48% | 9,858 | 328 | 1,073,209 | 20,608 | 33,333 | 1,008,301 | 1,073,209 | |||||||||||||||
41 | 38 | 2023年4月 | 38 | 4 | 1,041,634 | 33,333 | 32,833 | 500 | 1,147,280 | 105,646 | 10.14% | 10,186 | 328 | 1,111,014 | 36,266 | 1,041,634 | 1,147,280 | 105,646 | 33,333 | 1,041,634 | 1,111,014 | ||||||||||||
42 | 38 | 2023年5月 | 39 | 4 | 1,074,967 | 33,333 | 32,833 | 500 | 1,240,775 | 165,808 | 15.42% | 10,514 | 328 | 1,148,976 | 91,799 | 1,074,967 | 1,240,775 | 165,808 | 33,333 | 1,074,967 | 1,148,976 | ||||||||||||
43 | 38 | 2023年6月 | 40 | 4 | 1,108,300 | 33,333 | 32,833 | 500 | 1,361,746 | 253,446 | 22.87% | 10,842 | 328 | 1,187,097 | 174,649 | 1,108,300 | 1,361,746 | 253,446 | 33,333 | 1,108,300 | 1,187,097 | ||||||||||||
44 | 38 | 2023年7月 | 41 | 4 | 1,141,633 | 33,333 | 32,833 | 500 | 1,408,894 | 267,261 | 23.41% | 11,170 | 328 | 1,225,376 | 183,518 | 1,141,633 | 1,408,894 | 267,261 | 33,333 | 1,141,633 | 1,225,376 | ||||||||||||
45 | 38 | 2023年8月 | 42 | 4 | 1,174,966 | 33,333 | 32,833 | 500 | 1,432,576 | 257,610 | 21.92% | 11,498 | 328 | 1,263,815 | 168,761 | 1,174,966 | 1,432,576 | 257,610 | 33,333 | 1,174,966 | 1,263,815 | ||||||||||||
46 | 38 | 2023年9月 | 43 | 4 | 1,208,299 | 33,333 | 32,833 | 500 | 1,462,366 | 254,067 | 21.03% | 11,826 | 328 | 1,302,414 | 159,952 | 1,208,299 | 1,462,366 | 254,067 | 33,333 | 1,208,299 | 1,302,414 | ||||||||||||
47 | 38 | 2023年10月 | 44 | 4 | 1,241,632 | 33,333 | 32,833 | 500 | 1,518,691 | 277,059 | 22.31% | 12,154 | 328 | 1,341,173 | 177,518 | 1,241,632 | 1,518,691 | 277,059 | 33,333 | 1,241,632 | 1,341,173 | ||||||||||||
48 | 38 | 2023年11月 | 45 | 4 | 1,274,965 | 33,333 | 32,833 | 500 | 1,617,699 | 342,734 | 26.88% | 12,482 | 328 | 1,380,095 | 237,604 | 1,274,965 | 1,617,699 | 342,734 | 33,333 | 1,274,965 | 1,380,095 | ||||||||||||
49 | 38 | 2023年12月 | 46 | 4 | 1,308,298 | 33,333 | 32,833 | 500 | 1,634,187 | 325,889 | 24.91% | 12,810 | 328 | 1,419,178 | 215,009 | 1,308,298 | 1,634,187 | 325,889 | 33,333 | 1,308,298 | 1,419,178 | ||||||||||||
50 | 38 | 2024年1月 | 47 | 4 | 1,335,298 | 27,000 | 26,500 | 500 | 1,747,286 | 411,988 | 30.85% | 13,075 | 265 | 1,452,091 | 295,195 | 1,335,298 | 1,747,286 | 411,988 | 0 | 1,335,298 | 1,425,091 | 27,000 | 27,000 | 27,000 | 28,869 | 1,869 | 6.92% | 2024年1月 | |||||
51 | 38 | 2024年2月 | 48 | 4 | 1,362,298 | 27,000 | 26,500 | 500 | 1,877,874 | 515,576 | 37.85% | 13,340 | 265 | 1,485,142 | 392,732 | 1,362,298 | 1,877,874 | 515,576 | 37.8% | 0 | 1,362,298 | 1,431,029 | 27,000 | 54,000 | 54,113 | 58,548 | 4,548 | 8.42% | 2024年2月 | ||||
52 | 39 | 2024年3月 | 49 | 5 | 1,389,298 | 27,000 | 26,500 | 500 | 1,974,889 | 585,591 | 42.15% | 13,605 | 265 | 1,518,330 | 456,559 | 1,389,298 | 1,974,889 | 585,591 | 42.2% | 0 | 1,389,298 | 1,436,992 | 27,000 | 81,000 | 81,338 | 89,251 | 8,251 | 10.19% | 2024年3月 | ||||
53 | 39 | 2024年4月 | 50 | 5 | 1,416,298 | 27,000 | 26,500 | 500 | 1,989,739 | 573,441 | 40.49% | 13,870 | 265 | 1,551,656 | 438,083 | 1,416,298 | 1,989,739 | 573,441 | 40.5% | 0 | 1,416,298 | 1,442,979 | 27,000 | 108,000 | 108,677 | 117,630 | 9,630 | 8.92% | 2024年4月 | ||||
54 | 39 | 2024年5月 | 51 | 5 | 1,443,298 | 27,000 | 26,500 | 500 | 2,123,066 | 679,768 | 47.10% | 14,135 | 265 | 1,585,121 | 537,945 | 1,443,298 | 2,123,066 | 679,768 | 47.1% | 0 | 1,443,298 | 1,448,992 | 27,000 | 135,000 | 136,130 | 148,708 | 13,708 | 10.15% | 2024年5月 | ||||
55 | 39 | 2024年6月 | 52 | 5 | 1,470,298 | 27,000 | 26,500 | 500 | 2,244,080 | 773,782 | 52.63% | 14,400 | 265 | 1,618,726 | 625,354 | 1,470,298 | 2,244,080 | 773,782 | 52.6% | 0 | 1,470,298 | 1,455,029 | 27,000 | 162,000 | 163,697 | 189,058 | 27,058 | 16.70% | 2024年6月 | ||||
56 | 39 | 2024年7月 | 53 | 5 | 1,497,298 | 27,000 | 26,500 | 500 | 2,156,171 | 658,873 | 44.00% | 14,665 | 265 | 1,652,471 | 503,700 | 1,497,298 | 2,156,171 | 658,873 | 44.0% | 0 | 1,497,298 | 1,461,092 | 27,000 | 189,000 | 191,379 | 202,821 | 13,821 | 7.31% | 2024年7月 | ||||
57 | 39 | 2024年8月 | 54 | 5 | 1,524,298 | 27,000 | 26,500 | 500 | 2,124,305 | 600,007 | 39.36% | 14,930 | 265 | 1,686,356 | 437,949 | 1,524,298 | 2,124,305 | 600,007 | 39.4% | 0 | 1,524,298 | 1,467,180 | 27,000 | 216,000 | 219,176 | 218,314 | 2,314 | 1.07% | 2024年8月 | ||||
58 | 39 | 2024年9月 | 55 | 5 | 1,551,298 | 27,000 | 26,500 | 500 | 2,203,131 | 651,833 | 42.02% | 15,195 | 265 | 1,720,382 | 482,749 | 1,551,298 | 2,203,131 | 651,833 | 42.0% | 0 | 1,551,298 | 1,473,293 | 27,000 | 243,000 | 247,090 | 256,512 | 13,512 | 5.56% | 2024年9月 | ||||
59 | 39 | 2024年10月 | 56 | 5 | 1,578,298 | 27,000 | 26,500 | 500 | 1,754,551 | 0 | 1,578,298 | 1,479,431 | 27,000 | 270,000 | 275,119 | ||||||||||||||||||
60 | 39 | 2024年11月 | 57 | 5 | 1,605,298 | 27,000 | 26,500 | 500 | 1,788,861 | 0 | 1,605,298 | 1,485,596 | 27,000 | 297,000 | 303,265 | ||||||||||||||||||
61 | 39 | 2024年12月 | 58 | 5 | 1,632,298 | 27,000 | 26,500 | 500 | 1,823,315 | 0 | 1,632,298 | 1,491,786 | 27,000 | 324,000 | 331,529 | ||||||||||||||||||
62 | 39 | 2025年1月 | 59 | 5 | 1,659,298 | 27,000 | 26,500 | 500 | 1,857,912 | 0 | 1,659,298 | 1,498,002 | 27,000 | 351,000 | 359,910 | ||||||||||||||||||
63 | 39 | 2025年2月 | 60 | 5 | 1,686,298 | 27,000 | 26,500 | 500 | 1,892,653 | 0 | 1,686,298 | 1,504,243 | 27,000 | 378,000 | 388,410 | ||||||||||||||||||
64 | 40 | 2025年3月 | 61 | 6 | 1,713,298 | 27,000 | 26,500 | 500 | 1,927,539 | 0 | 1,713,298 | 1,510,511 | 27,000 | 405,000 | 417,028 | ||||||||||||||||||
65 | 40 | 2025年4月 | 62 | 6 | 1,740,298 | 27,000 | 26,500 | 500 | 1,962,571 | 0 | 1,740,298 | 1,516,805 | 27,000 | 432,000 | 445,766 | ||||||||||||||||||
66 | 40 | 2025年5月 | 63 | 6 | 1,767,298 | 27,000 | 26,500 | 500 | 1,997,748 | 0 | 1,767,298 | 1,523,125 | 27,000 | 459,000 | 474,623 | ||||||||||||||||||
67 | 40 | 2025年6月 | 64 | 6 | 1,794,298 | 27,000 | 26,500 | 500 | 2,033,072 | 0 | 1,794,298 | 1,529,471 | 27,000 | 486,000 | 503,601 | ||||||||||||||||||
68 | 40 | 2025年7月 | 65 | 6 | 1,821,298 | 27,000 | 26,500 | 500 | 2,068,543 | 0 | 1,821,298 | 1,535,844 | 27,000 | 513,000 | 532,699 | ||||||||||||||||||
69 | 40 | 2025年8月 | 66 | 6 | 1,848,298 | 27,000 | 26,500 | 500 | 2,104,162 | 0 | 1,848,298 | 1,542,243 | 27,000 | 540,000 | 561,919 | ||||||||||||||||||
70 | 40 | 2025年9月 | 67 | 6 | 1,875,298 | 27,000 | 26,500 | 500 | 2,139,930 | 0 | 1,875,298 | 1,548,669 | 27,000 | 567,000 | 591,260 | ||||||||||||||||||
71 | 40 | 2025年10月 | 68 | 6 | 1,902,298 | 27,000 | 26,500 | 500 | 2,175,846 | 0 | 1,902,298 | 1,555,122 | 27,000 | 594,000 | 620,724 | ||||||||||||||||||
72 | 40 | 2025年11月 | 69 | 6 | 1,929,298 | 27,000 | 26,500 | 500 | 2,211,912 | 0 | 1,929,298 | 1,561,602 | 27,000 | 621,000 | 650,310 | ||||||||||||||||||
73 | 40 | 2025年12月 | 70 | 6 | 1,956,298 | 27,000 | 26,500 | 500 | 2,248,128 | 0 | 1,956,298 | 1,568,108 | 27,000 | 648,000 | 680,020 | ||||||||||||||||||
74 | 40 | 2026年1月 | 71 | 6 | 1,983,298 | 27,000 | 26,500 | 500 | 2,284,495 | 0 | 1,983,298 | 1,574,642 | 27,000 | 675,000 | 709,853 | ||||||||||||||||||
75 | 40 | 2026年2月 | 72 | 6 | 2,010,298 | 27,000 | 26,500 | 500 | 2,321,014 | 0 | 2,010,298 | 1,581,203 | 27,000 | 702,000 | 739,811 | ||||||||||||||||||
76 | 41 | 2026年3月 | 73 | 7 | 2,037,298 | 27,000 | 26,500 | 500 | 2,357,685 | 0 | 2,037,298 | 1,587,791 | 27,000 | 729,000 | 769,894 | ||||||||||||||||||
77 | 41 | 2026年4月 | 74 | 7 | 2,064,298 | 27,000 | 26,500 | 500 | 2,394,509 | 0 | 2,064,298 | 1,594,407 | 27,000 | 756,000 | 800,101 | ||||||||||||||||||
78 | 41 | 2026年5月 | 75 | 7 | 2,091,298 | 27,000 | 26,500 | 500 | 2,431,486 | 0 | 2,091,298 | 1,601,051 | 27,000 | 783,000 | 830,435 | ||||||||||||||||||
79 | 41 | 2026年6月 | 76 | 7 | 2,118,298 | 27,000 | 26,500 | 500 | 2,468,617 | 0 | 2,118,298 | 1,607,722 | 27,000 | 810,000 | 860,895 | ||||||||||||||||||
80 | 41 | 2026年7月 | 77 | 7 | 2,145,298 | 27,000 | 26,500 | 500 | 2,505,903 | 0 | 2,145,298 | 1,614,421 | 27,000 | 837,000 | 891,482 | ||||||||||||||||||
81 | 41 | 2026年8月 | 78 | 7 | 2,172,298 | 27,000 | 26,500 | 500 | 2,543,344 | 0 | 2,172,298 | 1,621,147 | 27,000 | 864,000 | 922,197 | ||||||||||||||||||
82 | 41 | 2026年9月 | 79 | 7 | 2,199,298 | 27,000 | 26,500 | 500 | 2,580,941 | 0 | 2,199,298 | 1,627,902 | 27,000 | 891,000 | 953,039 | ||||||||||||||||||
83 | 41 | 2026年10月 | 80 | 7 | 2,226,298 | 27,000 | 26,500 | 500 | 2,618,695 | 0 | 2,226,298 | 1,634,685 | 27,000 | 918,000 | 984,010 | ||||||||||||||||||
84 | 41 | 2026年11月 | 81 | 7 | 2,253,298 | 27,000 | 26,500 | 500 | 2,656,607 | 0 | 2,253,298 | 1,641,496 | 27,000 | 945,000 | 1,015,110 | ||||||||||||||||||
85 | 41 | 2026年12月 | 82 | 7 | 2,280,298 | 27,000 | 26,500 | 500 | 2,694,676 | 0 | 2,280,298 | 1,648,336 | 27,000 | 972,000 | 1,046,340 | ||||||||||||||||||
86 | 41 | 2027年1月 | 83 | 7 | 2,307,298 | 27,000 | 26,500 | 500 | 2,732,904 | 0 | 2,307,298 | 1,655,204 | 27,000 | 999,000 | 1,077,700 | ||||||||||||||||||
87 | 41 | 2027年2月 | 84 | 7 | 2,334,298 | 27,000 | 26,500 | 500 | 2,771,291 | 0 | 2,334,298 | 1,662,101 | 27,000 | 1,026,000 | 1,109,190 | ||||||||||||||||||
88 | 42 | 2027年3月 | 85 | 8 | 2,361,298 | 27,000 | 26,500 | 500 | 2,809,838 | 0 | 2,361,298 | 1,669,026 | 27,000 | 1,053,000 | 1,140,812 | ||||||||||||||||||
89 | 42 | 2027年4月 | 86 | 8 | 2,388,298 | 27,000 | 26,500 | 500 | 2,848,545 | 0 | 2,388,298 | 1,675,980 | 27,000 | 1,080,000 | 1,172,565 | ||||||||||||||||||
90 | 42 | 2027年5月 | 87 | 8 | 2,415,298 | 27,000 | 26,500 | 500 | 2,887,414 | 0 | 2,415,298 | 1,682,963 | 27,000 | 1,107,000 | 1,204,451 | ||||||||||||||||||
91 | 42 | 2027年6月 | 88 | 8 | 2,442,298 | 27,000 | 26,500 | 500 | 2,926,445 | 0 | 2,442,298 | 1,689,976 | 27,000 | 1,134,000 | 1,236,469 | ||||||||||||||||||
92 | 42 | 2027年7月 | 89 | 8 | 2,469,298 | 27,000 | 26,500 | 500 | 2,965,639 | 0 | 2,469,298 | 1,697,017 | 27,000 | 1,161,000 | 1,268,621 | ||||||||||||||||||
93 | 42 | 2027年8月 | 90 | 8 | 2,496,298 | 27,000 | 26,500 | 500 | 3,004,996 | 0 | 2,496,298 | 1,704,088 | 27,000 | 1,188,000 | 1,300,907 | ||||||||||||||||||
94 | 42 | 2027年9月 | 91 | 8 | 2,523,298 | 27,000 | 26,500 | 500 | 3,044,516 | 0 | 2,523,298 | 1,711,189 | 27,000 | 1,215,000 | 1,333,328 | ||||||||||||||||||
95 | 42 | 2027年10月 | 92 | 8 | 2,550,298 | 27,000 | 26,500 | 500 | 3,084,202 | 0 | 2,550,298 | 1,718,319 | 27,000 | 1,242,000 | 1,365,883 | ||||||||||||||||||
96 | 42 | 2027年11月 | 93 | 8 | 2,577,298 | 27,000 | 26,500 | 500 | 3,124,053 | 0 | 2,577,298 | 1,725,478 | 27,000 | 1,269,000 | 1,398,575 | ||||||||||||||||||
97 | 42 | 2027年12月 | 94 | 8 | 2,604,298 | 27,000 | 26,500 | 500 | 3,164,070 | 0 | 2,604,298 | 1,732,668 | 27,000 | 1,296,000 | 1,431,402 | ||||||||||||||||||
98 | 42 | 2028年1月 | 95 | 8 | 2,631,298 | 27,000 | 26,500 | 500 | 3,204,253 | 0 | 2,631,298 | 1,739,887 | 27,000 | 1,323,000 | 1,464,366 | ||||||||||||||||||
99 | 42 | 2028年2月 | 96 | 8 | 2,658,298 | 27,000 | 26,500 | 500 | 3,244,604 | 0 | 2,658,298 | 1,747,137 | 27,000 | 1,350,000 | 1,497,468 | ||||||||||||||||||
100 | 43 | 2028年3月 | 97 | 9 | 2,685,298 | 27,000 | 26,500 | 500 | 3,285,124 | 0 | 2,685,298 | 1,754,416 | 27,000 | 1,377,000 | 1,530,707 |