サラリーマン30歳Aさん年収320万円の例
保険を無くして万が一が起こった場合。
|
|
||||||||||||||||||||||
|
|
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 | 241 | 79 | 578 | 96 | 48 | 36 | 24 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | ||||
| 32 | 29 | 3 | 1 | 320 | 251 | 69 | 647 | 96 | 48 | 36 | 24 | 0 | 0 | 6 | 15 | 6 | 10 | 10 | 10 | |||
| 33 | 30 | 4 | 2 | 320 | 277 | 43 | 690 | 96 | 48 | 36 | 24 | 36 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | |||
| 34 | 31 | 5 | 3 | 320 | 297 | 23 | 713 | 96 | 48 | 36 | 24 | 36 | 0 | 6 | 15 | 6 | 10 | 10 | 10 | |||
| 35 | 32 | 6 | 4 | 320 | 647 | -327 | 386 | 420 | 48 | 36 | 24 | 72 | 0 | 6 | 5 | 6 | 10 | 10 | 10 | |||
| 36 | 33 | 7 | 5 | 170 | 158 | 12 | 398 | 24 | 36 | 0 | 24 | 48 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 37 | 34 | 8 | 6 | 170 | 158 | 12 | 410 | 24 | 36 | 0 | 24 | 48 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 38 | 35 | 9 | 7 | 170 | 134 | 36 | 446 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 39 | 36 | 10 | 8 | 170 | 134 | 36 | 482 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 40 | 37 | 11 | 9 | 170 | 134 | 36 | 518 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 41 | 38 | 12 | 10 | 170 | 134 | 36 | 554 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 42 | 39 | 13 | 11 | 170 | 134 | 36 | 590 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 43 | 40 | 14 | 12 | 170 | 134 | 36 | 626 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 44 | 41 | 15 | 13 | 170 | 134 | 36 | 662 | 24 | 36 | 0 | 24 | 24 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 45 | 42 | 16 | 14 | 170 | 146 | 24 | 686 | 24 | 36 | 0 | 24 | 36 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 46 | 43 | 17 | 15 | 170 | 146 | 24 | 710 | 24 | 36 | 0 | 24 | 36 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 47 | 44 | 18 | 16 | 170 | 158 | 12 | 722 | 24 | 36 | 0 | 24 | 48 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 48 | 45 | 19 | 17 | 147 | 244 | -97 | 625 | 24 | 36 | 0 | 24 | 134 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 49 | 46 | 20 | 18 | 147 | 224 | -77 | 548 | 24 | 36 | 0 | 24 | 114 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 50 | 47 | 21 | 19 | 105 | 310 | -205 | 343 | 24 | 36 | 0 | 24 | 200 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 51 | 48 | 22 | 20 | 105 | 290 | -185 | 158 | 24 | 36 | 0 | 24 | 180 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 52 | 49 | 23 | 21 | 105 | 200 | -95 | 63 | 24 | 36 | 0 | 24 | 90 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 53 | 50 | 24 | 22 | 105 | 200 | -95 | -32 | 24 | 36 | 0 | 24 | 90 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 54 | 51 | 25 | 23 | 105 | 110 | -5 | -37 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 55 | 52 | 26 | 24 | 105 | 110 | -5 | -42 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 56 | 53 | 27 | 25 | 105 | 110 | -5 | -47 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 57 | 54 | 28 | 26 | 105 | 110 | -5 | -52 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 58 | 55 | 29 | 27 | 105 | 110 | -5 | -57 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 59 | 56 | 30 | 28 | 105 | 110 | -5 | -62 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 60 | 57 | 31 | 29 | 105 | 110 | -5 | -67 | 24 | 36 | 0 | 24 | 0 | 0 | 6 | 0 | 0 | 5 | 5 | 10 | |||
| 5409 | 5916 | -507 | 1500 | 1188 | 216 | 744 | 1336 | 0 | 186 | 60 | 36 | 185 | 185 | 310 | ||||||||