| 4,000万円のローンを借りた場合の、元金と利息の内訳です |
| 借入総額 |
4000 万円 |
|
| 内訳 |
毎月返済分
ボーナス支払分 |
4,000 万円
0 万円 |
| 返済期間 |
35 年 |
|
| 金利 |
4.5 % |
|

| 毎月返済額 |
|
|
| 内訳 (初回) |
元金
利息 |
39,302 円
150,000 円 |
| ボーナス返済額 |
|
|
| 内訳 (初回) |
元金
利息 |
0 円
0 円 |
|
|
|
1回目の返済額:約19万円
(内訳:元金約4万円、利息約15万円)で、
利息が総返済額の大部分を占めております。
つまり、返済当初は利息部分の支払が多く、
元金部分の返済が少ないため、
10年たっても約2,260万円支払ったうち、
約600万円しか借金は減らないのです。 |
|
|
回数
|
年月日
|
毎月支払分償還額内訳
|
ボーナス支払分
償還額内訳
|
付利
月数
|
|
元金
|
利息
|
元利
合計
|
残高
|
元金
|
利息
|
元利
合計
|
残高
|
| 1 |
2000/1/1 |
39,302 |
4931 |
44233 |
39,960,698 |
0 |
0 |
0 |
0 |
6 |
| 2 |
2000/2/1 |
39450 |
149,852 |
189,302 |
39,921,248 |
|
|
|
|
1 |
| 3 |
2000/3/1 |
39598 |
149,704 |
189,302 |
39,881,650 |
|
|
|
|
2 |
| 4 |
2000/4/1 |
39746 |
149,556 |
189,302 |
39,841,904 |
|
|
|
|
3 |
| 5 |
2000/5/1 |
39895 |
149,407 |
189,302 |
39,802,009 |
|
|
|
|
4 |
| 6 |
2000/6/1 |
40045 |
149,257 |
189,302 |
39,761,964 |
|
|
|
|
5 |
| 7 |
2000/7/1 |
40195 |
149,107 |
189,302 |
39,721,769 |
0 |
0 |
0 |
0 |
6 |
| 8 |
2000/8/1 |
40346 |
148,956 |
189,302 |
39,681,423 |
|
|
|
|
1 |
| 9 |
2000/9/1 |
40497 |
148,805 |
189,302 |
39,640,926 |
|
|
|
|
2 |
| 10 |
2000/10/1 |
40649 |
148,653 |
189,302 |
39,600,277 |
|
|
|
|
3 |
| 11 |
2000/11/1 |
40801 |
148,501 |
189,302 |
39,559,476 |
|
|
|
|
4 |
| 12 |
2000/12/1 |
40954 |
148,348 |
189,302 |
39,518,522 |
|
|
|
|
5 |
| 13 |
2001/1/1 |
41108 |
148,194 |
189,302 |
39,477,414 |
0 |
0 |
0 |
0 |
6 |
| 14 |
2001/2/1 |
41262 |
148,040 |
189,302 |
39,436,152 |
|
|
|
|
1 |
| 15 |
2001/3/1 |
41417 |
147,885 |
189,302 |
39,394,735 |
|
|
|
|
2 |
| 16 |
2001/4/1 |
41572 |
147,730 |
189,302 |
39,353,163 |
|
|
|
|
3 |
| 17 |
2001/5/1 |
41728 |
147,574 |
189,302 |
39,311,435 |
|
|
|
|
4 |
| 18 |
2001/6/1 |
41885 |
147,417 |
189,302 |
39,269,550 |
|
|
|
|
5 |
| 19 |
2001/7/1 |
42042 |
147,260 |
189,302 |
39,227,508 |
0 |
0 |
0 |
0 |
6 |
| 20 |
2001/8/1 |
42199 |
147,103 |
189,302 |
39,185,309 |
|
|
|
|
1 |
| 21 |
2001/9/1 |
42358 |
146,944 |
189,302 |
39,142,951 |
|
|
|
|
2 |
| 22 |
2001/10/1 |
42516 |
146,786 |
189,302 |
39,100,435 |
|
|
|
|
3 |
| 23 |
2001/11/1 |
42676 |
146,626 |
189,302 |
39,057,759 |
|
|
|
|
4 |
| 24 |
2001/12/1 |
42836 |
146,466 |
189,302 |
39,014,923 |
|
|
|
|
5 |
| 25 |
2002/1/1 |
42997 |
146,305 |
189,302 |
38,971,926 |
0 |
0 |
0 |
0 |
6 |
| 26 |
2002/2/1 |
43158 |
146,144 |
189,302 |
38,928,768 |
|
|
|
|
1 |
| 27 |
2002/3/1 |
43320 |
145,982 |
189,302 |
38,885,448 |
|
|
|
|
2 |
| 28 |
2002/4/1 |
43482 |
145,820 |
189,302 |
38,841,966 |
|
|
|
|
3 |
| 29 |
2002/5/1 |
43645 |
145,657 |
189,302 |
38,798,321 |
|
|
|
|
4 |
| 30 |
2002/6/1 |
43809 |
145,493 |
189,302 |
38,754,512 |
|
|
|
|
5 |
| 31 |
2002/7/1 |
43973 |
145,329 |
189,302 |
38,710,539 |
0 |
0 |
0 |
0 |
6 |
| 32 |
2002/8/1 |
44138 |
145,164 |
189,302 |
38,666,401 |
|
|
|
|
1 |
| 33 |
2002/9/1 |
44303 |
144,999 |
189,302 |
38,622,098 |
|
|
|
|
2 |
| 34 |
2002/10/1 |
44470 |
144,832 |
189,302 |
38,577,628 |
|
|
|
|
3 |
| 35 |
2002/11/1 |
44636 |
144,666 |
189,302 |
38,532,992 |
|
|
|
|
4 |
| 36 |
2002/12/1 |
44804 |
144,498 |
189,302 |
38,488,188 |
|
|
|
|
5 |
| 37 |
2003/1/1 |
44972 |
144,330 |
189,302 |
38,443,216 |
0 |
0 |
0 |
0 |
6 |
| 38 |
2003/2/1 |
45140 |
144,162 |
189,302 |
38,398,076 |
|
|
|
|
1 |
| 39 |
2003/3/1 |
45310 |
143,992 |
189,302 |
38,352,766 |
|
|
|
|
2 |
| 40 |
2003/4/1 |
45480 |
143,822 |
189,302 |
38,307,286 |
|
|
|
|
3 |
| 41 |
2003/5/1 |
45650 |
143,652 |
189,302 |
38,261,636 |
|
|
|
|
4 |
| 42 |
2003/6/1 |
45821 |
143,481 |
189,302 |
38,215,815 |
|
|
|
|
5 |
| 43 |
2003/7/1 |
45993 |
143,309 |
189,302 |
38,169,822 |
0 |
0 |
0 |
0 |
6 |
| 44 |
2003/8/1 |
46166 |
143,136 |
189,302 |
38,123,656 |
|
|
|
|
1 |
| 45 |
2003/9/1 |
46339 |
142,963 |
189,302 |
38,077,317 |
|
|
|
|
2 |
| 46 |
2003/10/1 |
46513 |
142,789 |
189,302 |
38,030,804 |
|
|
|
|
3 |
| 47 |
2003/11/1 |
46687 |
142,615 |
189,302 |
37,984,117 |
|
|
|
|
4 |
| 48 |
2003/12/1 |
46862 |
142,440 |
189,302 |
37,937,255 |
|
|
|
|
5 |
| 49 |
2004/1/1 |
47038 |
142,264 |
189,302 |
37,890,217 |
0 |
0 |
0 |
0 |
6 |
| 50 |
2004/2/1 |
47214 |
142,088 |
189,302 |
37,843,003 |
|
|
|
|
1 |
| 51 |
2004/3/1 |
47391 |
141,911 |
189,302 |
37,795,612 |
|
|
|
|
2 |
| 52 |
2004/4/1 |
47569 |
141,733 |
189,302 |
37,748,043 |
|
|
|
|
3 |
| 53 |
2004/5/1 |
47747 |
141,555 |
189,302 |
37,700,296 |
|
|
|
|
4 |
| 54 |
2004/6/1 |
47926 |
141,376 |
189,302 |
37,652,370 |
|
|
|
|
5 |
| 55 |
2004/7/1 |
48106 |
141,196 |
189,302 |
37,604,264 |
0 |
0 |
0 |
0 |
6 |
| 56 |
2004/8/1 |
48287 |
141,015 |
189,302 |
37,555,977 |
|
|
|
|
1 |
| 57 |
2004/9/1 |
48468 |
140,834 |
189,302 |
37,507,509 |
|
|
|
|
2 |
| 58 |
2004/10/1 |
48649 |
140,653 |
189,302 |
37,458,860 |
|
|
|
|
3 |
| 59 |
2004/11/1 |
48832 |
140,470 |
189,302 |
37,410,028 |
|
|
|
|
4 |
| 60 |
2004/12/1 |
49015 |
140,287 |
189,302 |
37,361,013 |
|
|
|
|
5 |
| 61 |
2005/1/1 |
49199 |
140,103 |
189,302 |
37,311,814 |
0 |
0 |
0 |
0 |
6 |
| 62 |
2005/2/1 |
49383 |
139,919 |
189,302 |
37,262,431 |
|
|
|
|
1 |
| 63 |
2005/3/1 |
49568 |
139,734 |
189,302 |
37,212,863 |
|
|
|
|
2 |
| 64 |
2005/4/1 |
49754 |
139,548 |
189,302 |
37,163,109 |
|
|
|
|
3 |
| 65 |
2005/5/1 |
49941 |
139,361 |
189,302 |
37,113,168 |
|
|
|
|
4 |
| 66 |
2005/6/1 |
50128 |
139,174 |
189,302 |
37,063,040 |
|
|
|
|
5 |
| 67 |
2005/7/1 |
50316 |
138,986 |
189,302 |
37,012,724 |
0 |
0 |
0 |
0 |
6 |
| 68 |
2005/8/1 |
50505 |
138,797 |
189,302 |
36,962,219 |
|
|
|
|
1 |
| 69 |
2005/9/1 |
50694 |
138,608 |
189,302 |
36,911,525 |
|
|
|
|
2 |
| 70 |
2005/10/1 |
50884 |
138,418 |
189,302 |
36,860,641 |
|
|
|
|
3 |
| 71 |
2005/11/1 |
51075 |
138,227 |
189,302 |
36,809,566 |
|
|
|
|
4 |
| 72 |
2005/12/1 |
51267 |
138,035 |
189,302 |
36,758,299 |
|
|
|
|
5 |
| 73 |
2006/1/1 |
51459 |
137,843 |
189,302 |
36,706,840 |
0 |
0 |
0 |
0 |
6 |
| 74 |
2006/2/1 |
51652 |
137,650 |
189,302 |
36,655,188 |
|
|
|
|
1 |
| 75 |
2006/3/1 |
51846 |
137,456 |
189,302 |
36,603,342 |
|
|
|
|
2 |
| 76 |
2006/4/1 |
52040 |
137,262 |
189,302 |
36,551,302 |
|
|
|
|
3 |
| 77 |
2006/5/1 |
52235 |
137,067 |
189,302 |
36,499,067 |
|
|
|
|
4 |
| 78 |
2006/6/1 |
52431 |
136,871 |
189,302 |
36,446,636 |
|
|
|
|
5 |
| 79 |
2006/7/1 |
52628 |
136,674 |
189,302 |
36,394,008 |
0 |
0 |
0 |
0 |
6 |
| 80 |
2006/8/1 |
52825 |
136,477 |
189,302 |
36,341,183 |
|
|
|
|
1 |
| 81 |
2006/9/1 |
53023 |
136,279 |
189,302 |
36,288,160 |
|
|
|
|
2 |
| 82 |
2006/10/1 |
53222 |
136,080 |
189,302 |
36,234,938 |
|
|
|
|
3 |
| 83 |
2006/11/1 |
53421 |
135,881 |
189,302 |
36,181,517 |
|
|
|
|
4 |
| 84 |
2006/12/1 |
53622 |
135,680 |
189,302 |
36,127,895 |
|
|
|
|
5 |
| 85 |
2007/1/1 |
53823 |
135,479 |
189,302 |
36,074,072 |
0 |
0 |
0 |
0 |
6 |
| 86 |
2007/2/1 |
54025 |
135,277 |
189,302 |
36,020,047 |
|
|
|
|
1 |
| 87 |
2007/3/1 |
54227 |
135,075 |
189,302 |
35,965,820 |
|
|
|
|
2 |
| 88 |
2007/4/1 |
54431 |
134,871 |
189,302 |
35,911,389 |
|
|
|
|
3 |
| 89 |
2007/5/1 |
54635 |
134,667 |
189,302 |
35,856,754 |
|
|
|
|
4 |
| 90 |
2007/6/1 |
54840 |
134,462 |
189,302 |
35,801,914 |
|
|
|
|
5 |
| 91 |
2007/7/1 |
55045 |
134,257 |
189,302 |
35,746,869 |
0 |
0 |
0 |
0 |
6 |
| 92 |
2007/8/1 |
55252 |
134,050 |
189,302 |
35,691,617 |
|
|
|
|
1 |
| 93 |
2007/9/1 |
55459 |
133,843 |
189,302 |
35,636,158 |
|
|
|
|
2 |
| 94 |
2007/10/1 |
55667 |
133,635 |
189,302 |
35,580,491 |
|
|
|
|
3 |
| 95 |
2007/11/1 |
55876 |
133,426 |
189,302 |
35,524,615 |
|
|
|
|
4 |
| 96 |
2007/12/1 |
56085 |
133,217 |
189,302 |
35,468,530 |
|
|
|
|
5 |
| 97 |
2008/1/1 |
56296 |
133,006 |
189,302 |
35,412,234 |
0 |
0 |
0 |
0 |
6 |
| 98 |
2008/2/1 |
56507 |
132,795 |
189,302 |
35,355,727 |
|
|
|
|
1 |
| 99 |
2008/3/1 |
56719 |
132,583 |
189,302 |
35,299,008 |
|
|
|
|
2 |
| 100 |
2008/4/1 |
56931 |
132,371 |
189,302 |
35,242,077 |
|
|
|
|
3 |
| 101 |
2008/5/1 |
57145 |
132,157 |
189,302 |
35,184,932 |
|
|
|
|
4 |
| 102 |
2008/6/1 |
57359 |
131,943 |
189,302 |
35,127,573 |
|
|
|
|
5 |
| 103 |
2008/7/1 |
57574 |
131,728 |
189,302 |
35,069,999 |
0 |
0 |
0 |
0 |
6 |
| 104 |
2008/8/1 |
57790 |
131,512 |
189,302 |
35,012,209 |
|
|
|
|
1 |
| 105 |
2008/9/1 |
58007 |
131,295 |
189,302 |
34,954,202 |
|
|
|
|
2 |
| 106 |
2008/10/1 |
58224 |
131,078 |
189,302 |
34,895,978 |
|
|
|
|
3 |
| 107 |
2008/11/1 |
58443 |
130,859 |
189,302 |
34,837,535 |
|
|
|
|
4 |
| 108 |
2008/12/1 |
58662 |
130,640 |
189,302 |
34,778,873 |
|
|
|
|
5 |
| 109 |
2009/1/1 |
58882 |
130,420 |
189,302 |
34,719,991 |
0 |
0 |
0 |
0 |
6 |
| 110 |
2009/2/1 |
59103 |
130,199 |
189,302 |
34,660,888 |
|
|
|
|
1 |
| 111 |
2009/3/1 |
59324 |
129,978 |
189,302 |
34,601,564 |
|
|
|
|
2 |
| 112 |
2009/4/1 |
59547 |
129,755 |
189,302 |
34,542,017 |
|
|
|
|
3 |
| 113 |
2009/5/1 |
59770 |
129,532 |
189,302 |
34,482,247 |
|
|
|
|
4 |
| 114 |
2009/6/1 |
59994 |
129,308 |
189,302 |
34,422,253 |
|
|
|
|
5 |
| 115 |
2009/7/1 |
60219 |
129,083 |
189,302 |
34,362,034 |
0 |
0 |
0 |
0 |
6 |
| 116 |
2009/8/1 |
60445 |
128,857 |
189,302 |
34,301,589 |
|
|
|
|
1 |
| 117 |
2009/9/1 |
60672 |
128,630 |
189,302 |
34,240,917 |
|
|
|
|
2 |
| 118 |
2009/10/1 |
60899 |
128,403 |
189,302 |
34,180,018 |
|
|
|
|
3 |
| 119 |
2009/11/1 |
61127 |
128,175 |
189,302 |
34,118,891 |
|
|
|
|
4 |
|
回数
|
年月日
|
毎月支払分償還額内訳
|
ボーナス支払分
償還額内訳
|
付利
月数
|
|
元金
|
利息
|
元利
合計
|
残高
|
元金
|
利息
|
元利
合計
|
残高
|
| 120 |
2009/12/1 |
61357 |
127,945 |
189,302 |
34,057,534 |
|
|
|
|
5 |
| 121 |
2010/1/1 |
61587 |
127,715 |
189,302 |
33,995,947 |
0 |
0 |
0 |
0 |
6 |
| 122 |
2010/2/1 |
61818 |
127,484 |
189,302 |
33,934,129 |
|
|
|
|
1 |
| 123 |
2010/3/1 |
62050 |
127,252 |
189,302 |
33,872,079 |
|
|
|
|
2 |
| 124 |
2010/4/1 |
62282 |
127,020 |
189,302 |
33,809,797 |
|
|
|
|
3 |
| 125 |
2010/5/1 |
62516 |
126,786 |
189,302 |
33,747,281 |
|
|
|
|
4 |
| 126 |
2010/6/1 |
62750 |
126,552 |
189,302 |
33,684,531 |
|
|
|
|
5 |
| 127 |
2010/7/1 |
62986 |
126,316 |
189,302 |
33,621,545 |
0 |
0 |
0 |
0 |
6 |
| 128 |
2010/8/1 |
63222 |
126,080 |
189,302 |
33,558,323 |
|
|
|
|
1 |
| 129 |
2010/9/1 |
63459 |
125,843 |
189,302 |
33,494,864 |
|
|
|
|
2 |
| 130 |
2010/10/1 |
63697 |
125,605 |
189,302 |
33,431,167 |
|
|
|
|
3 |
| 131 |
2010/11/1 |
63936 |
125,366 |
189,302 |
33,367,231 |
|
|
|
|
4 |
| 132 |
2010/12/1 |
64175 |
125,127 |
189,302 |
33,303,056 |
|
|
|
|
5 |
| 133 |
2011/1/1 |
64416 |
124,886 |
189,302 |
33,238,640 |
0 |
0 |
0 |
0 |
6 |
| 134 |
2011/2/1 |
64658 |
124,644 |
189,302 |
33,173,982 |
|
|
|
|
1 |
| 135 |
2011/3/1 |
64900 |
124,402 |
189,302 |
33,109,082 |
|
|
|
|
2 |
| 136 |
2011/4/1 |
65143 |
124,159 |
189,302 |
33,043,939 |
|
|
|
|
3 |
| 137 |
2011/5/1 |
65388 |
123,914 |
189,302 |
32,978,551 |
|
|
|
|
4 |
| 138 |
2011/6/1 |
65633 |
123,669 |
189,302 |
32,912,918 |
|
|
|
|
5 |
| 139 |
2011/7/1 |
65879 |
123,423 |
189,302 |
32,847,039 |
0 |
0 |
0 |
0 |
6 |
| 140 |
2011/8/1 |
66126 |
123,176 |
189,302 |
32,780,913 |
|
|
|
|
1 |
| 141 |
2011/9/1 |
66374 |
122,928 |
189,302 |
32,714,539 |
|
|
|
|
2 |
| 142 |
2011/10/1 |
66623 |
122,679 |
189,302 |
32,647,916 |
|
|
|
|
3 |
| 143 |
2011/11/1 |
66873 |
122,429 |
189,302 |
32,581,043 |
|
|
|
|
4 |
| 144 |
2011/12/1 |
67124 |
122,178 |
189,302 |
32,513,919 |
|
|
|
|
5 |
| 145 |
2012/1/1 |
67375 |
121,927 |
189,302 |
32,446,544 |
0 |
0 |
0 |
0 |
6 |
| 146 |
2012/2/1 |
67628 |
121,674 |
189,302 |
32,378,916 |
|
|
|
|
1 |
| 147 |
2012/3/1 |
67882 |
121,420 |
189,302 |
32,311,034 |
|
|
|
|
2 |
| 148 |
2012/4/1 |
68136 |
121,166 |
189,302 |
32,242,898 |
|
|
|
|
3 |
| 149 |
2012/5/1 |
68392 |
120,910 |
189,302 |
32,174,506 |
|
|
|
|
4 |
| 150 |
2012/6/1 |
68648 |
120,654 |
189,302 |
32,105,858 |
|
|
|
|
5 |
| 151 |
2012/7/1 |
68906 |
120,396 |
189,302 |
32,036,952 |
0 |
0 |
0 |
0 |
6 |
| 152 |
2012/8/1 |
69164 |
120,138 |
189,302 |
31,967,788 |
|
|
|
|
1 |
| 153 |
2012/9/1 |
69423 |
119,879 |
189,302 |
31,898,365 |
|
|
|
|
2 |
| 154 |
2012/10/1 |
69684 |
119,618 |
189,302 |
31,828,681 |
|
|
|
|
3 |
| 155 |
2012/11/1 |
69945 |
119,357 |
189,302 |
31,758,736 |
|
|
|
|
4 |
| 156 |
2012/12/1 |
70207 |
119,095 |
189,302 |
31,688,529 |
|
|
|
|
5 |
| 157 |
2013/1/1 |
70471 |
118,831 |
189,302 |
31,618,058 |
0 |
0 |
0 |
0 |
6 |
| 158 |
2013/2/1 |
70735 |
118,567 |
189,302 |
31,547,323 |
|
|
|
|
1 |
| 159 |
2013/3/1 |
71000 |
118,302 |
189,302 |
31,476,323 |
|
|
|
|
2 |
| 160 |
2013/4/1 |
71266 |
118,036 |
189,302 |
31,405,057 |
|
|
|
|
3 |
| 161 |
2013/5/1 |
71534 |
117,768 |
189,302 |
31,333,523 |
|
|
|
|
4 |
| 162 |
2013/6/1 |
71802 |
117,500 |
189,302 |
31,261,721 |
|
|
|
|
5 |
| 163 |
2013/7/1 |
72071 |
117,231 |
189,302 |
31,189,650 |
0 |
0 |
0 |
0 |
6 |
| 164 |
2013/8/1 |
72341 |
116,961 |
189,302 |
31,117,309 |
|
|
|
|
1 |
| 165 |
2013/9/1 |
72613 |
116,689 |
189,302 |
31,044,696 |
|
|
|
|
2 |
| 166 |
2013/10/1 |
72885 |
116,417 |
189,302 |
30,971,811 |
|
|
|
|
3 |
| 167 |
2013/11/1 |
73158 |
116,144 |
189,302 |
30,898,653 |
|
|
|
|
4 |
| 168 |
2013/12/1 |
73433 |
115,869 |
189,302 |
30,825,220 |
|
|
|
|
5 |
| 169 |
2014/1/1 |
73708 |
115,594 |
189,302 |
30,751,512 |
0 |
0 |
0 |
0 |
6 |
| 170 |
2014/2/1 |
73984 |
115,318 |
189,302 |
30,677,528 |
|
|
|
|
1 |
| 171 |
2014/3/1 |
74262 |
115,040 |
189,302 |
30,603,266 |
|
|
|
|
2 |
| 172 |
2014/4/1 |
74540 |
114,762 |
189,302 |
30,528,726 |
|
|
|
|
3 |
| 173 |
2014/5/1 |
74820 |
114,482 |
189,302 |
30,453,906 |
|
|
|
|
4 |
| 174 |
2014/6/1 |
75100 |
114,202 |
189,302 |
30,378,806 |
|
|
|
|
5 |
| 175 |
2014/7/1 |
75382 |
113,920 |
189,302 |
30,303,424 |
0 |
0 |
0 |
0 |
6 |
| 176 |
2014/8/1 |
75665 |
113,637 |
189,302 |
30,227,759 |
|
|
|
|
1 |
| 177 |
2014/9/1 |
75948 |
113,354 |
189,302 |
30,151,811 |
|
|
|
|
2 |
| 178 |
2014/10/1 |
76233 |
113,069 |
189,302 |
30,075,578 |
|
|
|
|
3 |
| 179 |
2014/11/1 |
76519 |
112,783 |
189,302 |
29,999,059 |
|
|
|
|
4 |
| 180 |
2014/12/1 |
76806 |
112,496 |
189,302 |
29,922,253 |
|
|
|
|
5 |
| 181 |
2015/1/1 |
77094 |
112,208 |
189,302 |
29,845,159 |
0 |
0 |
0 |
0 |
6 |
| 182 |
2015/2/1 |
77383 |
111,919 |
189,302 |
29,767,776 |
|
|
|
|
1 |
| 183 |
2015/3/1 |
77673 |
111,629 |
189,302 |
29,690,103 |
|
|
|
|
2 |
| 184 |
2015/4/1 |
77965 |
111,337 |
189,302 |
29,612,138 |
|
|
|
|
3 |
| 185 |
2015/5/1 |
78257 |
111,045 |
189,302 |
29,533,881 |
|
|
|
|
4 |
| 186 |
2015/6/1 |
78550 |
110,752 |
189,302 |
29,455,331 |
|
|
|
|
5 |
| 187 |
2015/7/1 |
78845 |
110,457 |
189,302 |
29,376,486 |
0 |
0 |
0 |
0 |
6 |
| 188 |
2015/8/1 |
79141 |
110,161 |
189,302 |
29,297,345 |
|
|
|
|
1 |
| 189 |
2015/9/1 |
79437 |
109,865 |
189,302 |
29,217,908 |
|
|
|
|
2 |
| 190 |
2015/10/1 |
79735 |
109,567 |
189,302 |
29,138,173 |
|
|
|
|
3 |
| 191 |
2015/11/1 |
80034 |
109,268 |
189,302 |
29,058,139 |
|
|
|
|
4 |
| 192 |
2015/12/1 |
80334 |
108,968 |
189,302 |
28,977,805 |
|
|
|
|
5 |
| 193 |
2016/1/1 |
80636 |
108,666 |
189,302 |
28,897,169 |
0 |
0 |
0 |
0 |
6 |
| 194 |
2016/2/1 |
80938 |
108,364 |
189,302 |
28,816,231 |
|
|
|
|
1 |
| 195 |
2016/3/1 |
81242 |
108,060 |
189,302 |
28,734,989 |
|
|
|
|
2 |
| 196 |
2016/4/1 |
81546 |
107,756 |
189,302 |
28,653,443 |
|
|
|
|
3 |
| 197 |
2016/5/1 |
81852 |
107,450 |
189,302 |
28,571,591 |
|
|
|
|
4 |
| 198 |
2016/6/1 |
82159 |
107,143 |
189,302 |
28,489,432 |
|
|
|
|
5 |
| 199 |
2016/7/1 |
82467 |
106,835 |
189,302 |
28,406,965 |
0 |
0 |
0 |
0 |
6 |
| 200 |
2016/8/1 |
82776 |
106,526 |
189,302 |
28,324,189 |
|
|
|
|
1 |
| 201 |
2016/9/1 |
83087 |
106,215 |
189,302 |
28,241,102 |
|
|
|
|
2 |
| 202 |
2016/10/1 |
83398 |
105,904 |
189,302 |
28,157,704 |
|
|
|
|
3 |
| 203 |
2016/11/1 |
83711 |
105,591 |
189,302 |
28,073,993 |
|
|
|
|
4 |
| 204 |
2016/12/1 |
84025 |
105,277 |
189,302 |
27,989,968 |
|
|
|
|
5 |
| 205 |
2017/1/1 |
84340 |
104,962 |
189,302 |
27,905,628 |
0 |
0 |
0 |
0 |
6 |
| 206 |
2017/2/1 |
84656 |
104,646 |
189,302 |
27,820,972 |
|
|
|
|
1 |
| 207 |
2017/3/1 |
84974 |
104,328 |
189,302 |
27,735,998 |
|
|
|
|
2 |
| 208 |
2017/4/1 |
85293 |
104,009 |
189,302 |
27,650,705 |
|
|
|
|
3 |
| 209 |
2017/5/1 |
85612 |
103,690 |
189,302 |
27,565,093 |
|
|
|
|
4 |
| 210 |
2017/6/1 |
85933 |
103,369 |
189,302 |
27,479,160 |
|
|
|
|
5 |
| 211 |
2017/7/1 |
86256 |
103,046 |
189,302 |
27,392,904 |
0 |
0 |
0 |
0 |
6 |
| 212 |
2017/8/1 |
86579 |
102,723 |
189,302 |
27,306,325 |
|
|
|
|
1 |
| 213 |
2017/9/1 |
86904 |
102,398 |
189,302 |
27,219,421 |
|
|
|
|
2 |
| 214 |
2017/10/1 |
87230 |
102,072 |
189,302 |
27,132,191 |
|
|
|
|
3 |
| 215 |
2017/11/1 |
87557 |
101,745 |
189,302 |
27,044,634 |
|
|
|
|
4 |
| 216 |
2017/12/1 |
87885 |
101,417 |
189,302 |
26,956,749 |
|
|
|
|
5 |
| 217 |
2018/1/1 |
88215 |
101,087 |
189,302 |
26,868,534 |
0 |
0 |
0 |
0 |
6 |
| 218 |
2018/2/1 |
88545 |
100,757 |
189,302 |
26,779,989 |
|
|
|
|
1 |
| 219 |
2018/3/1 |
88878 |
100,424 |
189,302 |
26,691,111 |
|
|
|
|
2 |
| 220 |
2018/4/1 |
89211 |
100,091 |
189,302 |
26,601,900 |
|
|
|
|
3 |
| 221 |
2018/5/1 |
89545 |
99,757 |
189,302 |
26,512,355 |
|
|
|
|
4 |
| 222 |
2018/6/1 |
89881 |
99,421 |
189,302 |
26,422,474 |
|
|
|
|
5 |
| 223 |
2018/7/1 |
90218 |
99,084 |
189,302 |
26,332,256 |
0 |
0 |
0 |
0 |
6 |
| 224 |
2018/8/1 |
90557 |
98,745 |
189,302 |
26,241,699 |
|
|
|
|
1 |
| 225 |
2018/9/1 |
90896 |
98,406 |
189,302 |
26,150,803 |
|
|
|
|
2 |
| 226 |
2018/10/1 |
91237 |
98,065 |
189,302 |
26,059,566 |
|
|
|
|
3 |
| 227 |
2018/11/1 |
91579 |
97,723 |
189,302 |
25,967,987 |
|
|
|
|
4 |
| 228 |
2018/12/1 |
91923 |
97,379 |
189,302 |
25,876,064 |
|
|
|
|
5 |
| 229 |
2019/1/1 |
92267 |
97,035 |
189,302 |
25,783,797 |
0 |
0 |
0 |
0 |
6 |
| 230 |
2019/2/1 |
92613 |
96,689 |
189,302 |
25,691,184 |
|
|
|
|
1 |
| | |