住宅ローン返済明細
| 年 | 西暦 | 年間返済額 | （元金分） | （利息分） | 元金残高 |
|---|---|---|---|---|---|
| 1 | 2009 | 1,138,104 | 545,571 | 592,533 | 19,454,429 |
| 2 | 2010 | 1,138,104 | 562,166 | 575,938 | 18,892,263 |
| 3 | 2011 | 1,138,104 | 579,264 | 558,840 | 18,312,999 |
| 4 | 2012 | 1,138,104 | 596,883 | 541,221 | 17,716,116 |
| 5 | 2013 | 1,138,104 | 615,037 | 523,067 | 17,101,079 |
| 6 | 2014 | 1,138,104 | 633,745 | 504,359 | 16,467,334 |
| 7 | 2015 | 1,138,104 | 653,020 | 485,084 | 15,814,314 |
| 8 | 2016 | 1,138,104 | 672,886 | 465,218 | 15,141,428 |
| 9 | 2017 | 1,138,104 | 693,349 | 444,755 | 14,448,079 |
| 10 | 2018 | 1,138,104 | 714,439 | 423,665 | 13,733,640 |
| 11 | 2019 | 1,138,104 | 736,168 | 401,936 | 12,997,472 |
| 12 | 2020 | 1,138,104 | 758,561 | 379,543 | 12,238,911 |
| 13 | 2021 | 1,138,104 | 781,631 | 356,473 | 11,457,280 |
| 14 | 2022 | 1,138,104 | 805,408 | 332,696 | 10,651,872 |
| 15 | 2023 | 1,138,104 | 829,903 | 308,201 | 9,821,969 |
| 16 | 2024 | 1,138,104 | 855,147 | 282,957 | 8,966,822 |
| 17 | 2025 | 1,138,104 | 881,155 | 256,949 | 8,085,667 |
| 18 | 2026 | 1,138,104 | 907,955 | 230,149 | 7,177,712 |
| 19 | 2027 | 1,138,104 | 935,572 | 202,532 | 6,242,140 |
| 20 | 2028 | 1,138,104 | 964,030 | 174,074 | 5,278,110 |
| 21 | 2029 | 1,138,104 | 993,353 | 144,751 | 4,284,757 |
| 22 | 2030 | 1,138,104 | 1,023,566 | 114,538 | 3,261,191 |
| 23 | 2031 | 1,138,104 | 1,054,700 | 83,404 | 2,206,491 |
| 24 | 2032 | 1,138,104 | 1,086,778 | 51,326 | 1,119,713 |
| 25 | 2033 | 1,137,985 | 1,119,713 | 18,272 | 0 |
キャッシュフロー表
| 赤坂家 | 項目 | 世帯収入 | 収入合計 | 基本 生活費 |
住宅費用 | 教育結婚 資金 |
車購入 費用 |
生損 保険料 |
その他 (使途不明分) |
支出合計 | 年間収支 | 年末貯蓄残高 | |||||
| 西暦 | 夫 清美 |
妻 洋子 |
長男 潤 |
長女 初美 |
夫 | 妻 | 2,725 | ||||||||||
| 2008 | 37 | 37 | 6 | 4 | 640 | 116 | 756 | 260 | 35 | 22 | 7 | 192 | 516 | 240 | 2,965 | ||
| 2009 | 38 | 38 | 7 | 5 | 640 | 116 | 756 | 260 | 2,114 | 49 | 7 | 192 | 2,622 | -1866 | 1,099 | ||
| 2010 | 39 | 39 | 8 | 6 | 640 | 116 | 756 | 260 | 114 | 54 | 250 | 7 | 192 | 877 | -121 | 978 | |
| 2011 | 40 | 40 | 9 | 7 | 640 | 116 | 756 | 260 | 114 | 54 | 7 | 192 | 627 | 129 | 1,107 | ||
| 2012 | 41 | 41 | 10 | 8 | 640 | 116 | 756 | 260 | 114 | 54 | 7 | 192 | 627 | 129 | 1,236 | ||
| 2013 | 42 | 42 | 11 | 9 | 640 | 116 | 756 | 260 | 114 | 54 | 7 | 192 | 627 | 129 | 1,365 | ||
| 2014 | 43 | 43 | 12 | 10 | 640 | 116 | 756 | 260 | 114 | 54 | 7 | 192 | 627 | 129 | 1,494 | ||
| 2015 | 44 | 44 | 13 | 11 | 640 | 116 | 756 | 260 | 114 | 65 | 250 | 7 | 192 | 888 | -132 | 1,362 | |
| 2016 | 45 | 45 | 14 | 12 | 640 | 116 | 756 | 260 | 114 | 76 | 7 | 192 | 649 | 107 | 1,469 | ||
| 2017 | 46 | 46 | 15 | 13 | 640 | 116 | 756 | 260 | 114 | 76 | 7 | 192 | 649 | 107 | 1,576 | ||
| 2018 | 47 | 47 | 16 | 14 | 640 | 116 | 756 | 260 | 114 | 172 | 7 | 192 | 745 | 11 | 1,587 | ||
| 2019 | 48 | 48 | 17 | 15 | 640 | 116 | 756 | 260 | 114 | 219 | 7 | 192 | 792 | -36 | 1,551 | ||
| 2020 | 49 | 49 | 18 | 16 | 640 | 116 | 756 | 260 | 114 | 170 | 250 | 7 | 192 | 993 | -237 | 1,314 | |
| 2021 | 50 | 50 | 19 | 17 | 640 | 116 | 756 | 260 | 114 | 320 | 7 | 192 | 893 | -137 | 1,177 | ||
| 2022 | 51 | 51 | 20 | 18 | 640 | 116 | 756 | 260 | 114 | 395 | 7 | 192 | 968 | -212 | 965 | ||
| 2023 | 52 | 52 | 21 | 19 | 640 | 116 | 756 | 260 | 114 | 320 | 7 | 192 | 893 | -137 | 828 | ||
| 2024 | 53 | 53 | 22 | 20 | 640 | 116 | 756 | 260 | 114 | 320 | 7 | 192 | 893 | -137 | 691 | ||
| 2025 | 54 | 54 | 23 | 21 | 640 | 116 | 756 | 260 | 114 | 160 | 250 | 7 | 192 | 983 | -227 | 464 | |
| 2026 | 55 | 55 | 22 | 640 | 116 | 756 | 260 | 114 | 7 | 192 | 573 | 183 | 647 | ||||
| 2027 | 56 | 56 | 23 | 640 | 116 | 756 | 260 | 114 | 7 | 192 | 573 | 183 | 830 | ||||
| 2028 | 57 | 57 | 640 | 116 | 756 | 260 | 114 | 7 | 192 | 573 | 183 | 1,013 | |||||
| 2029 | 58 | 58 | 640 | 116 | 756 | 260 | 114 | 7 | 192 | 573 | 183 | 1,196 | |||||
| 2030 | 59 | 59 | 640 | 116 | 756 | 260 | 114 | 100 | 250 | 7 | 192 | 923 | -167 | 1,029 | |||
| 2031 | 60 | 60 | 1,640 | 116 | 1,756 | 260 | 114 | 7 | 192 | 573 | 1183 | 2,212 | |||||
| 2032 | 61 | 61 | 0 | 208 | 114 | 100 | 422 | -422 | 1,790 | ||||||||
| 2033 | 62 | 62 | 0 | 208 | 114 | 322 | -322 | 1,468 | |||||||||
| 2034 | 63 | 63 | 0 | 208 | 0 | 208 | -208 | 1,260 | |||||||||
