| 船橋家のキャッシュフロー表 |
| 年 | 博様年齢 | 善子様年齢 | 桃子様年齢 | みゆき様年齢 | 博様収入 | 善子様収入 | 年金収入 | 特別収入 | 収入 合計 | 生活費 | 生命保険 | お子様関連費 | 自動車関連費 | 住宅ローン | 住宅 関連 費 | 特別支出 | 支出 合計 | 毎年 の 収支 | 貯蓄 残高 | イベント |
| 2011 | 35 | 30 | 8 | 4 | 500 | 70 | 570 | 152 | 20 | 100 | 50 | 105 | 38 | 465 | 105 | 175 | ||||
| 2012 | 36 | 31 | 9 | 5 | 510 | 70 | 580 | 154 | 20 | 102 | 51 | 105 | 38 | 469 | 111 | 286 | ||||
| 2013 | 37 | 32 | 10 | 6 | 520 | 70 | 590 | 155 | 20 | 104 | 51 | 105 | 39 | 474 | 116 | 402 | ||||
| 2014 | 38 | 33 | 11 | 7 | 531 | 70 | 601 | 157 | 20 | 106 | 52 | 105 | 39 | 478 | 122 | 524 | みゆき様 小学校入学 | |||
| 2015 | 39 | 34 | 12 | 8 | 541 | 70 | 611 | 158 | 20 | 108 | 52 | 105 | 40 | 483 | 128 | 652 | ||||
| 2016 | 40 | 35 | 13 | 9 | 552 | 70 | 622 | 160 | 20 | 110 | 53 | 105 | 40 | 212 | 700 | -78 | 575 | 桃子様 中学校入学 マイカー購入 | ||
| 2017 | 41 | 36 | 14 | 10 | 563 | 70 | 633 | 161 | 20 | 113 | 53 | 105 | 40 | 492 | 141 | 715 | ||||
| 2018 | 42 | 37 | 15 | 11 | 574 | 70 | 644 | 163 | 20 | 115 | 54 | 105 | 41 | 497 | 147 | 863 | ||||
| 2019 | 43 | 38 | 16 | 12 | 586 | 70 | 656 | 165 | 20 | 117 | 54 | 105 | 41 | 502 | 154 | 1,016 | 桃子様 高校入学 | |||
| 2020 | 44 | 39 | 17 | 13 | 598 | 70 | 668 | 166 | 20 | 120 | 55 | 105 | 42 | 507 | 161 | 1,177 | みゆき様 中学校入学 | |||
| 2021 | 45 | 40 | 18 | 14 | 609 | 70 | 679 | 168 | 20 | 122 | 55 | 115 | 42 | 111 | 633 | 46 | 1,223 | 住宅 小規模修繕 | ||
| 2022 | 46 | 41 | 19 | 15 | 622 | 70 | 692 | 170 | 20 | 89 | 56 | 115 | 42 | 492 | 200 | 1,423 | 桃子様 大学入学 | |||
| 2023 | 47 | 42 | 20 | 16 | 634 | 70 | 704 | 171 | 20 | 91 | 56 | 115 | 43 | 496 | 208 | 1,631 | みゆき様高校入学 | |||
| 2024 | 48 | 43 | 21 | 17 | 647 | 70 | 717 | 173 | 20 | 93 | 57 | 115 | 43 | 501 | 216 | 1,847 | ||||
| 2025 | 49 | 44 | 22 | 18 | 660 | 70 | 730 | 175 | 20 | 94 | 57 | 115 | 44 | 505 | 224 | 2,072 | 桃子様 大学卒業 | |||
| 2026 | 50 | 45 | 23 | 19 | 673 | 70 | 743 | 176 | 20 | 96 | 58 | 115 | 44 | 234 | 744 | -1 | 2,071 | みゆき様 大学入学 マイカー購入 | ||
| 2027 | 51 | 46 | 24 | 20 | 686 | 70 | 756 | 178 | 20 | 98 | 59 | 115 | 45 | 515 | 242 | 2,312 | ||||
| 2028 | 52 | 47 | 25 | 21 | 700 | 70 | 770 | 180 | 20 | 100 | 59 | 115 | 45 | 519 | 251 | 2,563 | ||||
| 2029 | 53 | 48 | 26 | 22 | 714 | 70 | 784 | 182 | 20 | 102 | 60 | 115 | 45 | 524 | 260 | 2,823 | みゆき様 大学卒業 | |||
| 2030 | 54 | 49 | 27 | 23 | 728 | 70 | 798 | 184 | 20 | 0 | 60 | 115 | 46 | 425 | 373 | 3,196 | ||||
| 2031 | 55 | 50 | 28 | 24 | 743 | 70 | 813 | 185 | 20 | 0 | 61 | 116 | 46 | 123 | 552 | 261 | 3,457 | 住宅 小規模修繕 | ||
| 2032 | 56 | 51 | 29 | 25 | 743 | 70 | 813 | 187 | 20 | 0 | 62 | 116 | 47 | 432 | 381 | 3,839 | ||||
| 2033 | 57 | 52 | 30 | 26 | 743 | 70 | 813 | 189 | 20 | 0 | 62 | 116 | 47 | 435 | 378 | 4,217 | ||||
| 2034 | 58 | 53 | 31 | 27 | 743 | 70 | 813 | 191 | 20 | 0 | 63 | 116 | 48 | 438 | 375 | 4,592 | ||||
| 2035 | 59 | 54 | 32 | 28 | 743 | 70 | 813 | 193 | 20 | 0 | 63 | 116 | 48 | 441 | 372 | 4,965 | ||||
| 2036 | 60 | 55 | 33 | 29 | 743 | 70 | 813 | 195 | 20 | 0 | 64 | 116 | 49 | 258 | 702 | 111 | 5,076 | マイカー購入 | ||
| 2037 | 61 | 56 | 34 | 30 | 743 | 70 | 813 | 197 | 20 | 0 | 65 | 116 | 49 | 447 | 366 | 5,442 | ||||
| 2038 | 62 | 57 | 35 | 31 | 743 | 70 | 813 | 199 | 20 | 0 | 65 | 116 | 50 | 450 | 363 | 5,805 | ||||
| 2039 | 63 | 58 | 36 | 32 | 743 | 70 | 813 | 201 | 20 | 0 | 66 | 116 | 50 | 453 | 360 | 6,165 | ||||
| 2040 | 64 | 59 | 37 | 33 | 743 | 70 | 813 | 203 | 20 | 0 | 67 | 116 | 51 | 456 | 357 | 6,522 | 博様退職 | |||
| 2041 | 65 | 60 | 38 | 34 | 0 | 0 | 180 | 1,200 | 1,380 | 205 | 20 | 0 | 67 | 116 | 51 | 680 | 1,139 | 241 | 6,762 | 住宅 大規模修繕 |
| 2042 | 66 | 61 | 39 | 35 | 0 | 0 | 180 | 180 | 207 | 20 | 0 | 68 | 116 | 52 | 463 | -283 | 6,479 | |||
| 2043 | 67 | 62 | 40 | 36 | 0 | 0 | 180 | 180 | 209 | 20 | 0 | 69 | 116 | 52 | 466 | -286 | 6,193 | |||
| 2044 | 68 | 63 | 41 | 37 | 0 | 0 | 180 | 180 | 211 | 20 | 0 | 69 | 116 | 53 | 469 | -289 | 5,904 | |||
| 2045 | 69 | 64 | 42 | 38 | 0 | 0 | 180 | 180 | 213 | 20 | 0 | 70 | 116 | 53 | 473 | -293 | 5,611 | |||
| 2046 | 70 | 65 | 43 | 39 | 0 | 0 | 260 | 260 | 215 | 20 | 0 | 71 | 116 | 54 | 143 | 619 | -359 | 5,252 | マイカー購入 | |
| 2047 | 71 | 66 | 44 | 40 | 0 | 0 | 260 | 260 | 217 | 20 | 0 | 72 | 116 | 54 | 479 | -219 | 5,033 | |||
| 2048 | 72 | 67 | 45 | 41 | 0 | 0 | 260 | 260 | 220 | 20 | 0 | 72 | 116 | 55 | 483 | -223 | 4,810 | |||
| 2049 | 73 | 68 | 46 | 42 | 0 | 0 | 260 | 260 | 222 | 20 | 0 | 73 | 116 | 55 | 486 | -226 | 4,584 | |||
| 2050 | 74 | 69 | 47 | 43 | 0 | 0 | 260 | 260 | 224 | 20 | 0 | 74 | 116 | 56 | 490 | -230 | 4,354 | |||
| 2051 | 75 | 70 | 48 | 44 | 0 | 0 | 260 | 260 | 226 | 20 | 0 | 74 | 57 | 150 | 527 | -267 | 4,087 | 住宅 小規模修繕 | ||
| 2052 | 76 | 71 | 49 | 45 | 0 | 0 | 260 | 260 | 229 | 20 | 0 | 75 | 57 | 381 | -121 | 3,966 | ||||
| 2053 | 77 | 72 | 50 | 46 | 0 | 0 | 260 | 260 | 231 | 20 | 0 | 76 | 58 | 385 | -125 | 3,841 | ||||
| 2054 | 78 | 73 | 51 | 47 | 0 | 0 | 260 | 260 | 233 | 20 | 0 | 77 | 58 | 388 | -128 | 3,713 | ||||
| 2055 | 79 | 74 | 52 | 48 | 0 | 0 | 260 | 260 | 235 | 20 | 0 | 77 | 59 | 392 | -132 | 3,581 | ||||
| 2056 | 80 | 75 | 53 | 49 | 0 | 0 | 260 | 260 | 238 | 20 | 0 | 78 | 59 | 396 | -136 | 3,446 | ||||
| 2057 | 81 | 76 | 54 | 50 | 0 | 0 | 260 | 260 | 240 | 20 | 0 | 0 | 60 | 320 | -60 | 3,386 | ||||
| 2058 | 82 | 77 | 55 | 51 | 0 | 0 | 260 | 260 | 243 | 20 | 0 | 0 | 61 | 323 | -63 | 3,322 | ||||
| 2059 | 83 | 78 | 56 | 52 | 0 | 0 | 260 | 260 | 245 | 20 | 0 | 0 | 61 | 326 | -66 | 3,256 | ||||
| 2060 | 84 | 79 | 57 | 53 | 0 | 0 | 260 | 260 | 248 | 20 | 0 | 0 | 62 | 329 | -69 | 3,187 | ||||
| 2061 | 85 | 80 | 58 | 54 | 0 | 0 | 260 | 260 | 250 | 20 | 0 | 0 | 62 | 166 | 498 | -238 | 2,948 | 住宅小規模修繕 | ||
| 2062 | 86 | 81 | 59 | 55 | 0 | 0 | 260 | 260 | 252 | 20 | 0 | 0 | 63 | 336 | -76 | 2,873 | ||||
| 2063 | 87 | 82 | 60 | 56 | 0 | 0 | 260 | 260 | 255 | 20 | 0 | 0 | 64 | 339 | -79 | 2,794 | ||||
| 2064 | 88 | 83 | 61 | 57 | 0 | 0 | 260 | 260 | 258 | 20 | 0 | 0 | 64 | 342 | -82 | 2,712 | ||||
| 2065 | 89 | 84 | 62 | 58 | 0 | 0 | 260 | 260 | 260 | 20 | 0 | 0 | 65 | 345 | -85 | 2,627 | ||||
| 2066 | 90 | 85 | 63 | 59 | 0 | 0 | 260 | 260 | 263 | 20 | 0 | 0 | 66 | 348 | -88 | 2,538 | ||||
| 2067 | 91 | 86 | 64 | 60 | 0 | 0 | 260 | 260 | 265 | 20 | 0 | 0 | 66 | 352 | -92 | 2,447 | ||||
| 2068 | 92 | 87 | 65 | 61 | 0 | 0 | 260 | 260 | 268 | 20 | 0 | 0 | 67 | 355 | -95 | 2,351 | ||||
| 2069 | 93 | 88 | 66 | 62 | 0 | 0 | 260 | 260 | 271 | 20 | 0 | 0 | 68 | 358 | -98 | 2,253 | ||||
| 2070 | 94 | 89 | 67 | 63 | 0 | 0 | 260 | 260 | 273 | 20 | 0 | 0 | 68 | 362 | -102 | 2,151 | ||||
| 2071 | 95 | 90 | 68 | 64 | 0 | 0 | 260 | 260 | 276 | 20 | 0 | 0 | 69 | 184 | 549 | -289 | 1,862 | 住宅 小規模修繕 | ||
| 2072 | 96 | 91 | 69 | 65 | 0 | 0 | 260 | 260 | 279 | 20 | 0 | 0 | 70 | 369 | -109 | 1,754 | ||||
| 2073 | 97 | 92 | 70 | 66 | 0 | 0 | 260 | 260 | 282 | 20 | 0 | 0 | 70 | 372 | -112 | 1,641 | ||||
| 2074 | 98 | 93 | 71 | 67 | 0 | 0 | 260 | 260 | 285 | 20 | 0 | 0 | 71 | 376 | -116 | 1,526 | ||||
| 2075 | 99 | 94 | 72 | 68 | 0 | 0 | 260 | 260 | 287 | 20 | 0 | 0 | 72 | 379 | -119 | 1,407 | ||||
| 2076 | 100 | 95 | 73 | 69 | 0 | 0 | 260 | 260 | 290 | 20 | 0 | 0 | 73 | 383 | -123 | 1,284 |
