保険をそのまま続けた場合
| 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 | その他 | |
| 40 | 37 | 5 | 3 | 480 | 362 | 118 | 1118 | 120 | 48 | 36 | 36 | 60 | 15 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 41 | 38 | 6 | 4 | 480 | 455 | 25 | 143 | 168 | 48 | 36 | 36 | 96 | 24 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 42 | 39 | 7 | 5 | 480 | 421 | 59 | 202 | 168 | 48 | 36 | 36 | 72 | 24 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 43 | 40 | 8 | 6 | 480 | 616 | -136 | 66 | 168 | 48 | 36 | 36 | 72 | 24 | 6 | 200 | 6 | 10 | 10 | 10 | |
| 44 | 41 | 9 | 7 | 480 | 397 | 83 | 149 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 45 | 42 | 10 | 8 | 480 | 397 | 83 | 232 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 46 | 43 | 11 | 9 | 480 | 407 | 73 | 305 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 47 | 44 | 12 | 10 | 480 | 397 | 83 | 388 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 48 | 45 | 13 | 11 | 480 | 407 | 73 | 461 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 49 | 46 | 14 | 12 | 480 | 397 | 83 | 544 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 50 | 47 | 15 | 13 | 480 | 407 | 73 | 617 | 168 | 48 | 36 | 36 | 48 | 24 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 51 | 48 | 16 | 14 | 540 | 422 | 118 | 735 | 168 | 48 | 36 | 36 | 60 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 52 | 49 | 17 | 15 | 540 | 617 | -77 | 658 | 168 | 48 | 36 | 36 | 60 | 37 | 6 | 200 | 6 | 10 | 10 | 10 | |
| 53 | 50 | 18 | 16 | 540 | 434 | 106 | 764 | 168 | 48 | 36 | 36 | 72 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 54 | 51 | 19 | 17 | 540 | 508 | 32 | 796 | 168 | 48 | 36 | 36 | 146 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 55 | 52 | 20 | 18 | 540 | 498 | 42 | 838 | 168 | 48 | 36 | 36 | 126 | 37 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 56 | 53 | 21 | 19 | 540 | 562 | -22 | 816 | 168 | 48 | 36 | 36 | 200 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 57 | 54 | 22 | 20 | 540 | 552 | -12 | 804 | 168 | 48 | 36 | 36 | 180 | 37 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 58 | 55 | 23 | 21 | 540 | 452 | 88 | 892 | 168 | 48 | 36 | 36 | 90 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 59 | 56 | 24 | 22 | 540 | 462 | 78 | 970 | 168 | 48 | 36 | 36 | 90 | 37 | 6 | 15 | 6 | 10 | 10 | 10 | |
| 60 | 57 | 25 | 23 | 1340 | 1202 | 138 | 1108 | 1008 | 48 | 36 | 36 | 0 | 37 | 6 | 5 | 6 | 10 | 10 | 10 | |
| 61 | 58 | 26 | 24 | 200 | 167 | 33 | 1141 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 62 | 59 | 27 | 25 | 200 | 157 | 43 | 1184 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 63 | 60 | 28 | 26 | 200 | 352 | -152 | 1032 | 0 | 48 | 36 | 36 | 0 | 6 | 200 | 6 | 10 | 10 | 30 | ||
| 64 | 61 | 29 | 27 | 200 | 157 | 43 | 1075 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 65 | 62 | 30 | 28 | 200 | 157 | 43 | 1118 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 66 | 63 | 31 | 29 | 203 | 167 | 36 | 1154 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 67 | 64 | 32 | 30 | 203 | 157 | 46 | 1200 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 68 | 65 | 33 | 31 | 203 | 167 | 36 | 1236 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 69 | 66 | 34 | 32 | 203 | 157 | 46 | 1282 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 70 | 67 | 35 | 33 | 253 | 167 | 86 | 1368 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 71 | 68 | 36 | 34 | 253 | 157 | 96 | 1464 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 72 | 69 | 37 | 35 | 253 | 167 | 86 | 1550 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 73 | 70 | 38 | 36 | 253 | 157 | 96 | 1646 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 74 | 71 | 39 | 37 | 253 | 352 | -99 | 1547 | 0 | 48 | 36 | 36 | 0 | 6 | 200 | 6 | 10 | 10 | 30 | ||
| 75 | 72 | 40 | 38 | 253 | 157 | 96 | 1643 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 76 | 73 | 41 | 39 | 253 | 157 | 96 | 1739 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 77 | 74 | 42 | 40 | 253 | 167 | 86 | 1825 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 78 | 75 | 43 | 41 | 253 | 157 | 96 | 1921 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||
| 79 | 76 | 44 | 42 | 253 | 167 | 86 | 2007 | 0 | 48 | 36 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 30 | ||
| 80 | 77 | 45 | 43 | 253 | 157 | 96 | 2103 | 0 | 48 | 36 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 30 | ||