サラリーマン30歳Aさん年収320万円の例
さらに保険を無くした場合。
|
||||||||||||||||||||||
|
本人 | 妻 | 長男 | 長女 | 収入 | 支出 | 預金 | 預金累計合計 | 住宅費 | 食費 | 小遣い | 光熱通信 | 教育 | 保険 | 衣料 | 車 | ガソリン | 家電 | レジャー | 他 | ||
30 | 27 | 1 | 320 | 261 | 59 | 499 | 96 | 48 | 36 | 24 | 0 | 0 | 6 | 15 | 6 | 10 | 10 | 10 | ||||
31 | 28 | 2 | 0 | 320 | 251 | 69 | 568 | 96 | 48 | 36 | 24 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | ||||
32 | 29 | 3 | 1 | 320 | 261 | 59 | 627 | 96 | 48 | 36 | 24 | 0 | 0 | 6 | 15 | 6 | 10 | 10 | 10 | |||
33 | 30 | 4 | 2 | 320 | 287 | 33 | 660 | 96 | 48 | 36 | 24 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | |||
34 | 31 | 5 | 3 | 320 | 297 | 23 | 683 | 96 | 48 | 36 | 24 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 10 | |||
35 | 32 | 6 | 4 | 320 | 647 | -327 | 356 | 420 | 48 | 36 | 24 | 72 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | |||
36 | 33 | 7 | 5 | 320 | 312 | 8 | 364 | 120 | 48 | 36 | 24 | 48 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
37 | 34 | 8 | 6 | 320 | 312 | 8 | 372 | 120 | 48 | 36 | 24 | 48 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
38 | 35 | 9 | 7 | 320 | 288 | 32 | 404 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
39 | 36 | 10 | 8 | 320 | 288 | 32 | 436 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
40 | 37 | 11 | 9 | 320 | 288 | 32 | 468 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
41 | 38 | 12 | 10 | 320 | 288 | 32 | 500 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
42 | 39 | 13 | 11 | 320 | 288 | 32 | 532 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
43 | 40 | 14 | 12 | 320 | 288 | 32 | 564 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
44 | 41 | 15 | 13 | 320 | 288 | 32 | 596 | 120 | 48 | 36 | 24 | 24 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
45 | 42 | 16 | 14 | 320 | 300 | 20 | 616 | 120 | 48 | 36 | 24 | 36 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
46 | 43 | 17 | 15 | 320 | 300 | 20 | 636 | 120 | 48 | 36 | 24 | 36 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
47 | 44 | 18 | 16 | 320 | 312 | 8 | 644 | 120 | 48 | 36 | 24 | 48 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
48 | 45 | 19 | 17 | 320 | 398 | -78 | 566 | 120 | 48 | 36 | 24 | 134 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
49 | 46 | 20 | 18 | 320 | 378 | -58 | 508 | 120 | 48 | 36 | 24 | 114 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
50 | 47 | 21 | 19 | 320 | 464 | -144 | 364 | 120 | 48 | 36 | 24 | 200 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
51 | 48 | 22 | 20 | 320 | 444 | -124 | 240 | 120 | 48 | 36 | 24 | 180 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
52 | 49 | 23 | 21 | 320 | 354 | -34 | 206 | 120 | 48 | 36 | 24 | 90 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
53 | 50 | 24 | 22 | 320 | 354 | -34 | 172 | 120 | 48 | 36 | 24 | 90 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
54 | 51 | 25 | 23 | 320 | 264 | 56 | 228 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
55 | 52 | 26 | 24 | 320 | 264 | 56 | 284 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
56 | 53 | 27 | 25 | 320 | 264 | 56 | 340 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
57 | 54 | 28 | 26 | 320 | 264 | 56 | 396 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
58 | 55 | 29 | 27 | 320 | 264 | 56 | 452 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
59 | 56 | 30 | 28 | 320 | 264 | 56 | 508 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
60 | 57 | 31 | 29 | 320 | 264 | 56 | 564 | 120 | 48 | 36 | 24 | 0 | 0 | 6 | 0 | 0 | 10 | 10 | 10 | |||
9920 | 9796 | 124 | 3900 | 1488 | 1116 | 744 | 1336 | 0 | 186 | 60 | 36 | 310 | 310 | 310 |