A.すぐに一戸建てを購入した場合 【33歳時一戸建て購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 借り 入れ 返済 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 1,000 | 1,560 | 280 | 50 | 4,200 | 4,530 | 230 | 100 | 瑠璃子様 保育園入園 | |||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 50 | 50 | 380 | 183 | 283 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 50 | 50 | 380 | 186 | 469 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 50 | 60 | 390 | 179 | 648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 50 | 60 | 50 | 440 | 132 | 780 | 護様保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 50 | 60 | 50 | 440 | 135 | 915 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 50 | 60 | 50 | 440 | 138 | 1,053 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 50 | 60 | 60 | 450 | 131 | 1,184 | 護様小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 50 | 60 | 60 | 450 | 134 | 1,318 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 50 | 50 | 60 | 440 | 147 | 1,465 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 50 | 50 | 60 | 100 | 540 | 100 | 1,565 | 住宅リフォーム | ||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 50 | 50 | 60 | 440 | 203 | 1,768 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 50 | 100 | 60 | 490 | 156 | 1,924 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 50 | 100 | 50 | 480 | 169 | 2,093 | 護様中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 50 | 100 | 50 | 480 | 172 | 2,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 50 | 100 | 50 | 480 | 175 | 2,440 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 50 | 75 | 100 | 505 | 153 | 2,593 | 護様高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 50 | 75 | 100 | 505 | 156 | 2,749 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 50 | 75 | 100 | 505 | 159 | 2,908 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 50 | 100 | 430 | 237 | 3,145 | 護様大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 50 | 75 | 100 | 505 | 165 | 3,310 | 住宅リフォーム | |||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 75 | 355 | 318 | 3,628 | ||||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 75 | 355 | 321 | 3,949 | ||||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 280 | 396 | 4,345 | |||||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 280 | 396 | 4,741 | |||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 280 | 396 | 5,137 | |||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 280 | 246 | 5,383 | |||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 280 | 246 | 5,629 | |||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 280 | 246 | 5,875 | |||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 280 | 246 | 6,121 | |||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 1,000 | 1,280 | -644 | 5,477 | 住宅リフォーム | ||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 280 | 356 | 5,833 | ||||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 280 | 546 | 6,379 | ||||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,409 | ||||||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,439 | ||||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,469 | ||||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,499 | ||||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,529 | ||||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,559 | ||||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,589 | ||||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 100 | 370 | -70 | 6,519 | 住宅リフォーム | ||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,549 | ||||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,579 | ||||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,609 | ||||||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,639 | ||||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,669 | ||||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,699 | ||||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,729 | ||||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,759 | ||||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,789 | ||||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 100 | 370 | -70 | 6,719 | 住宅リフォーム | ||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,749 | ||||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,779 | ||||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,809 | ||||||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,839 | ||||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,869 | ||||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,899 | ||||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,929 | ||||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,959 | ||||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,989 | ||||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 1,000 | 1,270 | -970 | 6,019 | 住宅リフォーム | ||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,049 | ||||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,079 | ||||||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,109 | ||||||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,139 | ||||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,169 | ||||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,199 | ||||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 270 | 30 | 6,229 |
B.すぐにマンションを購入した場合 【33歳時マンション購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 借り 入れ 返済 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 1,000 | 1,560 | 280 | 30 | 50 | 3,500 | 3,860 | 200 | 800 | 瑠璃子様 保育園入園 | |||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 50 | 30 | 50 | 410 | 153 | 953 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 50 | 30 | 50 | 410 | 156 | 1,109 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 50 | 30 | 60 | 420 | 149 | 1,258 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 50 | 30 | 60 | 50 | 470 | 102 | 1,360 | 護様 保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 50 | 30 | 60 | 50 | 470 | 105 | 1,465 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 50 | 30 | 60 | 50 | 470 | 108 | 1,573 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 50 | 30 | 60 | 60 | 480 | 101 | 1,674 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 50 | 30 | 60 | 60 | 480 | 104 | 1,778 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 50 | 30 | 50 | 60 | 470 | 117 | 1,895 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 50 | 30 | 50 | 60 | 100 | 570 | 70 | 1,965 | 住宅 リフォーム | ||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 50 | 30 | 50 | 60 | 470 | 173 | 2,138 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 50 | 30 | 100 | 60 | 520 | 126 | 2,264 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 50 | 30 | 100 | 50 | 510 | 139 | 2,403 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 50 | 30 | 100 | 50 | 510 | 142 | 2,545 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 50 | 30 | 100 | 50 | 510 | 145 | 2,690 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 50 | 30 | 75 | 100 | 535 | 123 | 2,813 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 50 | 30 | 75 | 100 | 535 | 126 | 2,939 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 50 | 30 | 75 | 100 | 535 | 129 | 3,068 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 50 | 30 | 100 | 460 | 207 | 3,275 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 50 | 30 | 75 | 100 | 535 | 135 | 3,410 | 住宅 リフォーム | |||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 30 | 75 | 385 | 288 | 3,698 | ||||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 30 | 75 | 385 | 291 | 3,989 | ||||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 30 | 310 | 366 | 4,355 | |||||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 30 | 310 | 366 | 4,721 | |||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 30 | 310 | 366 | 5,087 | |||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 5,303 | |||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 5,519 | |||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 5,735 | |||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 5,951 | |||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 30 | 500 | 810 | -174 | 5,777 | 住宅 リフォーム | ||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 30 | 310 | 326 | 6,103 | ||||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 30 | 310 | 516 | 6,619 | ||||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,619 | ||||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 6,519 | 住宅 リフォーム | ||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,519 | ||||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 6,419 | 住宅 リフォーム | ||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 6,419 | ||||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 30 | 500 | 800 | -500 | 5,919 | 住宅 リフォーム | ||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 | ||||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 5,919 |
C.長男大学卒業後すぐに一戸建てを購入した場合 【56歳時一戸建て購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 560 | 280 | 100 | 50 | 430 | 130 | 3,300 | 瑠璃子様 保育園入園 | ||||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 100 | 50 | 430 | 133 | 3,433 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 100 | 50 | 430 | 136 | 3,569 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 150 | 60 | 490 | 79 | 3,648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 150 | 60 | 50 | 540 | 32 | 3,680 | 護様 保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 150 | 60 | 50 | 540 | 35 | 3,715 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 150 | 60 | 50 | 540 | 38 | 3,753 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 150 | 60 | 60 | 550 | 31 | 3,784 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 150 | 60 | 60 | 550 | 34 | 3,818 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 150 | 50 | 60 | 540 | 47 | 3,865 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 150 | 50 | 60 | 540 | 100 | 3,965 | ||||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 150 | 50 | 60 | 540 | 103 | 4,068 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 150 | 100 | 60 | 590 | 56 | 4,124 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 150 | 100 | 50 | 580 | 69 | 4,193 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 150 | 100 | 50 | 580 | 72 | 4,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 150 | 100 | 50 | 580 | 75 | 4,340 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 170 | 75 | 100 | 625 | 33 | 4,373 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 170 | 75 | 100 | 625 | 36 | 4,409 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 170 | 75 | 100 | 625 | 39 | 4,448 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 170 | 100 | 550 | 117 | 4,565 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 170 | 75 | 525 | 145 | 4,710 | |||||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 170 | 75 | 525 | 148 | 4,858 | |||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 170 | 75 | 525 | 151 | 5,009 | |||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 0 | 4,200 | 4,480 | -3,804 | 1,205 | 一戸建て購入 | ||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 0 | 280 | 396 | 1,601 | ||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 0 | 280 | 396 | 1,997 | ||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 0 | 280 | 246 | 2,243 | ||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 0 | 280 | 246 | 2,489 | ||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 0 | 280 | 246 | 2,735 | ||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 0 | 280 | 246 | 2,981 | ||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 0 | 280 | 356 | 3,337 | |||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 0 | 280 | 356 | 3,693 | |||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 0 | 280 | 546 | 4,239 | |||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 0 | 100 | 370 | -70 | 4,169 | 住宅リフォーム | |||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,199 | |||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,229 | |||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,259 | |||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,289 | |||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,319 | |||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,349 | |||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,379 | |||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,409 | |||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,439 | |||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 0 | 100 | 370 | -70 | 4,369 | 住宅リフォーム | |||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,399 | |||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,429 | |||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,459 | |||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,489 | |||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,519 | |||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,549 | |||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,579 | |||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,609 | |||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 4,639 | |||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 0 | 1,000 | 1,270 | -970 | 3,669 | 住宅リフォーム | |||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,699 | |||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,729 | |||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,759 | |||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,789 | |||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,819 | |||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,849 | |||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,879 | |||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,909 | |||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 0 | 100 | 370 | -70 | 3,839 | 住宅リフォーム | |||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,869 | |||||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,899 | |||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,929 | |||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,959 | |||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,989 |
D.長男大学卒業後すぐにマンションを購入した場合 【56歳時マンション購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 560 | 280 | 100 | 50 | 430 | 130 | 3,300 | 瑠璃子様 保育園入園 | ||||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 100 | 50 | 430 | 133 | 3,433 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 100 | 50 | 430 | 136 | 3,569 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 150 | 60 | 490 | 79 | 3,648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 150 | 60 | 50 | 540 | 32 | 3,680 | 護様 保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 150 | 60 | 50 | 540 | 35 | 3,715 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 150 | 60 | 50 | 540 | 38 | 3,753 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 150 | 60 | 60 | 550 | 31 | 3,784 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 150 | 60 | 60 | 550 | 34 | 3,818 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 150 | 50 | 60 | 540 | 47 | 3,865 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 150 | 50 | 60 | 540 | 100 | 3,965 | ||||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 150 | 50 | 60 | 540 | 103 | 4,068 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 150 | 100 | 60 | 590 | 56 | 4,124 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 150 | 100 | 50 | 580 | 69 | 4,193 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 150 | 100 | 50 | 580 | 72 | 4,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 150 | 100 | 50 | 580 | 75 | 4,340 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 170 | 75 | 100 | 625 | 33 | 4,373 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 170 | 75 | 100 | 625 | 36 | 4,409 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 170 | 75 | 100 | 625 | 39 | 4,448 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 170 | 100 | 550 | 117 | 4,565 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 170 | 75 | 525 | 145 | 4,710 | |||||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 170 | 75 | 525 | 148 | 4,858 | |||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 170 | 75 | 525 | 151 | 5,009 | |||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 30 | 3,500 | 3,810 | -3,134 | 1,875 | マンション購入 | ||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 30 | 310 | 366 | 2,241 | ||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 30 | 310 | 366 | 2,607 | ||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 2,823 | ||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 3,039 | ||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 3,255 | ||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 30 | 310 | 216 | 3,471 | ||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 30 | 310 | 326 | 3,797 | |||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 30 | 310 | 326 | 4,123 | |||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 30 | 310 | 516 | 4,639 | |||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 4,539 | 住宅リフォーム | |||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,539 | |||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 4,439 | 住宅リフォーム | |||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 4,439 | |||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 30 | 500 | 800 | -500 | 3,939 | 住宅リフォーム | |||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,939 | |||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 3,839 | 住宅リフォーム | |||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,839 | |||||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,839 | |||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,839 | |||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,839 | |||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,839 |
E.定年後一戸建てを購入した場合 【66歳時一戸建て購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 560 | 280 | 100 | 50 | 430 | 130 | 3,300 | 瑠璃子様 保育園入園 | ||||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 100 | 50 | 430 | 133 | 3,433 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 100 | 50 | 430 | 136 | 3,569 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 150 | 60 | 490 | 79 | 3,648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 150 | 60 | 50 | 540 | 32 | 3,680 | 護様保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 150 | 60 | 50 | 540 | 35 | 3,715 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 150 | 60 | 50 | 540 | 38 | 3,753 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 150 | 60 | 60 | 550 | 31 | 3,784 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 150 | 60 | 60 | 550 | 34 | 3,818 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 150 | 50 | 60 | 540 | 47 | 3,865 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 150 | 50 | 60 | 540 | 100 | 3,965 | ||||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 150 | 50 | 60 | 540 | 103 | 4,068 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 150 | 100 | 60 | 590 | 56 | 4,124 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 150 | 100 | 50 | 580 | 69 | 4,193 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 150 | 100 | 50 | 580 | 72 | 4,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 150 | 100 | 50 | 580 | 75 | 4,340 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 170 | 75 | 100 | 625 | 33 | 4,373 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 170 | 75 | 100 | 625 | 36 | 4,409 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 170 | 75 | 100 | 625 | 39 | 4,448 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 170 | 100 | 550 | 117 | 4,565 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 170 | 75 | 525 | 145 | 4,710 | |||||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 170 | 75 | 525 | 148 | 4,858 | |||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 170 | 75 | 525 | 151 | 5,009 | |||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,235 | ||||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,461 | ||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,687 | ||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,763 | ||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,839 | ||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,915 | ||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,991 | ||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 170 | 450 | 186 | 6,177 | |||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 170 | 450 | 186 | 6,363 | |||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 170 | 450 | 376 | 6,739 | |||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 0 | 4,200 | 4,470 | -4,170 | 2,569 | 一戸建て購入 | |||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,599 | |||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,629 | |||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,659 | |||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,689 | |||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,719 | |||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,749 | |||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,779 | |||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,809 | |||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,839 | |||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 0 | 100 | 370 | -70 | 2,769 | 住宅リフォーム | |||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,799 | |||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,829 | |||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,859 | |||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,889 | |||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,919 | |||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,949 | |||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,979 | |||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,009 | |||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,039 | |||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 0 | 100 | 370 | -70 | 2,969 | 住宅リフォーム | |||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,999 | |||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,029 | |||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,059 | |||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,089 | |||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,119 | |||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,149 | |||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,179 | |||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,209 | |||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 3,239 | |||||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 0 | 1,000 | 1,270 | -970 | 2,269 | 住宅リフォーム | |||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,299 | |||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,329 | |||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,359 | |||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 0 | 270 | 30 | 2,389 |
F.定年後マンションを購入した場合 【66歳時マンション購入】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 560 | 280 | 100 | 50 | 430 | 130 | 3,300 | 瑠璃子様 保育園入園 | ||||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 100 | 50 | 430 | 133 | 3,433 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 100 | 50 | 430 | 136 | 3,569 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 150 | 60 | 490 | 79 | 3,648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 150 | 60 | 50 | 540 | 32 | 3,680 | 護様 保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 150 | 60 | 50 | 540 | 35 | 3,715 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 150 | 60 | 50 | 540 | 38 | 3,753 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 150 | 60 | 60 | 550 | 31 | 3,784 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 150 | 60 | 60 | 550 | 34 | 3,818 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 150 | 50 | 60 | 540 | 47 | 3,865 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 150 | 50 | 60 | 540 | 100 | 3,965 | ||||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 150 | 50 | 60 | 540 | 103 | 4,068 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 150 | 100 | 60 | 590 | 56 | 4,124 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 150 | 100 | 50 | 580 | 69 | 4,193 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 150 | 100 | 50 | 580 | 72 | 4,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 150 | 100 | 50 | 580 | 75 | 4,340 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 170 | 75 | 100 | 625 | 33 | 4,373 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 170 | 75 | 100 | 625 | 36 | 4,409 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 170 | 75 | 100 | 625 | 39 | 4,448 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 170 | 100 | 550 | 117 | 4,565 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 170 | 75 | 525 | 145 | 4,710 | |||||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 170 | 75 | 525 | 148 | 4,858 | |||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 170 | 75 | 525 | 151 | 5,009 | |||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,235 | ||||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,461 | ||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 170 | 450 | 226 | 5,687 | ||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,763 | ||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,839 | ||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,915 | ||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 170 | 450 | 76 | 5,991 | ||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 170 | 450 | 186 | 6,177 | |||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 170 | 450 | 186 | 6,363 | |||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 170 | 450 | 376 | 6,739 | |||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 30 | 3,500 | 3,800 | -3,500 | 3,239 | マンション購入 | |||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,239 | |||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 3,139 | 住宅リフォーム | |||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,139 | |||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 30 | 100 | 400 | -100 | 3,039 | 住宅リフォーム | |||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 3,039 | |||||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 30 | 500 | 800 | -500 | 2,539 | 住宅リフォーム | |||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 2,539 | |||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 2,539 | |||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 2,539 | |||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 30 | 300 | 0 | 2,539 |
G.一生賃貸マンションで暮らした場合 【一個建てマンション購入なし】 |
年 | 浩二様年齢 | 良子様年齢 | 瑠璃子様年齢 | 護様年齢 | 良一様 収入 | 恵子様 収入 | 年金 収入 | 特別 収入 | 収入 合計 | 生活費 | 住居 関連費 | 瑠璃子 様 教育費 | 護様 教育費 | 特別 支出 | 支出 合計 | 貯蓄額 | 貯蓄 残高 | イベント |
2012 | 33 | 35 | 4 | 0 | 460 | 100 | 560 | 280 | 100 | 50 | 430 | 130 | 3,300 | 瑠璃子様 保育園入園 | ||||
2013 | 34 | 36 | 5 | 1 | 463 | 100 | 563 | 280 | 100 | 50 | 430 | 133 | 3,433 | |||||
2014 | 35 | 37 | 6 | 2 | 466 | 100 | 566 | 280 | 100 | 50 | 430 | 136 | 3,569 | |||||
2015 | 36 | 38 | 7 | 3 | 469 | 100 | 569 | 280 | 150 | 60 | 490 | 79 | 3,648 | 瑠璃子様 小学校入学 | ||||
2016 | 37 | 39 | 8 | 4 | 472 | 100 | 572 | 280 | 150 | 60 | 50 | 540 | 32 | 3,680 | 護様 保育園入園 | |||
2017 | 38 | 40 | 9 | 5 | 475 | 100 | 575 | 280 | 150 | 60 | 50 | 540 | 35 | 3,715 | ||||
2018 | 39 | 41 | 10 | 6 | 478 | 100 | 578 | 280 | 150 | 60 | 50 | 540 | 38 | 3,753 | ||||
2019 | 40 | 42 | 11 | 7 | 481 | 100 | 581 | 280 | 150 | 60 | 60 | 550 | 31 | 3,784 | 護様 小学校入学 | |||
2020 | 41 | 43 | 12 | 8 | 484 | 100 | 584 | 280 | 150 | 60 | 60 | 550 | 34 | 3,818 | ||||
2021 | 42 | 44 | 13 | 9 | 487 | 100 | 587 | 280 | 150 | 50 | 60 | 540 | 47 | 3,865 | 瑠璃子様 中学入学 | |||
2022 | 43 | 45 | 14 | 10 | 490 | 150 | 640 | 280 | 150 | 50 | 60 | 540 | 100 | 3,965 | ||||
2023 | 44 | 46 | 15 | 11 | 493 | 150 | 643 | 280 | 150 | 50 | 60 | 540 | 103 | 4,068 | ||||
2024 | 45 | 47 | 16 | 12 | 496 | 150 | 646 | 280 | 150 | 100 | 60 | 590 | 56 | 4,124 | 瑠璃子様 高校入学 | |||
2025 | 46 | 48 | 17 | 13 | 499 | 150 | 649 | 280 | 150 | 100 | 50 | 580 | 69 | 4,193 | 護様 中学入学 | |||
2026 | 47 | 49 | 18 | 14 | 502 | 150 | 652 | 280 | 150 | 100 | 50 | 580 | 72 | 4,265 | ||||
2027 | 48 | 50 | 19 | 15 | 505 | 150 | 655 | 280 | 150 | 100 | 50 | 580 | 75 | 4,340 | 瑠璃子様 大学入学 | |||
2028 | 49 | 51 | 20 | 16 | 508 | 150 | 658 | 280 | 170 | 75 | 100 | 625 | 33 | 4,373 | 護様 高校入学 | |||
2029 | 50 | 52 | 21 | 17 | 511 | 150 | 661 | 280 | 170 | 75 | 100 | 625 | 36 | 4,409 | ||||
2030 | 51 | 53 | 22 | 18 | 514 | 150 | 664 | 280 | 170 | 75 | 100 | 625 | 39 | 4,448 | ||||
2031 | 52 | 54 | 23 | 19 | 517 | 150 | 667 | 280 | 170 | 100 | 550 | 117 | 4,565 | 護様 大学入学 | ||||
2032 | 53 | 55 | 24 | 20 | 520 | 150 | 670 | 280 | 170 | 75 | 525 | 145 | 4,710 | |||||
2033 | 54 | 56 | 25 | 21 | 523 | 150 | 673 | 280 | 170 | 75 | 525 | 148 | 4,858 | |||||
2034 | 55 | 57 | 26 | 22 | 526 | 150 | 676 | 280 | 170 | 75 | 525 | 151 | 5,009 | |||||
2035 | 56 | 58 | 27 | 23 | 526 | 150 | 676 | 280 | 120 | 400 | 276 | 5,285 | ||||||
2036 | 57 | 59 | 28 | 24 | 526 | 150 | 676 | 280 | 120 | 400 | 276 | 5,561 | ||||||
2037 | 58 | 60 | 29 | 25 | 526 | 150 | 676 | 280 | 120 | 400 | 276 | 5,837 | ||||||
2038 | 59 | 61 | 30 | 26 | 526 | 0 | 526 | 280 | 120 | 400 | 126 | 5,963 | ||||||
2039 | 60 | 62 | 31 | 27 | 526 | 0 | 526 | 280 | 120 | 400 | 126 | 6,089 | ||||||
2040 | 61 | 63 | 32 | 28 | 526 | 0 | 526 | 280 | 120 | 400 | 126 | 6,215 | ||||||
2041 | 62 | 64 | 33 | 29 | 526 | 0 | 526 | 280 | 120 | 400 | 126 | 6,341 | ||||||
2042 | 63 | 65 | 34 | 30 | 526 | 0 | 110 | 636 | 280 | 120 | 400 | 236 | 6,577 | |||||
2043 | 64 | 66 | 35 | 31 | 526 | 0 | 110 | 636 | 280 | 120 | 400 | 236 | 6,813 | |||||
2044 | 65 | 67 | 36 | 32 | 526 | 0 | 300 | 826 | 280 | 120 | 400 | 426 | 7,239 | |||||
2045 | 66 | 68 | 37 | 33 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 7,149 | |||||
2046 | 67 | 69 | 38 | 34 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 7,059 | |||||
2047 | 68 | 70 | 39 | 35 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,969 | |||||
2048 | 69 | 71 | 40 | 36 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,879 | |||||
2049 | 70 | 72 | 41 | 37 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,789 | |||||
2050 | 71 | 73 | 42 | 38 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,699 | |||||
2051 | 72 | 74 | 43 | 39 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,609 | |||||
2052 | 73 | 75 | 44 | 40 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,519 | |||||
2053 | 74 | 76 | 45 | 41 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,429 | |||||
2054 | 75 | 77 | 46 | 42 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,339 | |||||
2055 | 76 | 78 | 47 | 43 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,249 | |||||
2056 | 77 | 79 | 48 | 44 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,159 | |||||
2057 | 78 | 80 | 49 | 45 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 6,069 | |||||
2058 | 79 | 81 | 50 | 46 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,979 | |||||
2059 | 80 | 82 | 51 | 47 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,889 | |||||
2060 | 81 | 83 | 52 | 48 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,799 | |||||
2061 | 82 | 84 | 53 | 49 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,709 | |||||
2062 | 83 | 85 | 54 | 50 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,619 | |||||
2063 | 84 | 86 | 55 | 51 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,529 | |||||
2064 | 85 | 87 | 56 | 52 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,439 | |||||
2065 | 86 | 88 | 57 | 53 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,349 | |||||
2066 | 87 | 89 | 58 | 54 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,259 | |||||
2067 | 88 | 90 | 59 | 55 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,169 | |||||
2068 | 89 | 91 | 60 | 56 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 5,079 | |||||
2069 | 90 | 92 | 61 | 57 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,989 | |||||
2070 | 91 | 93 | 62 | 58 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,899 | |||||
2071 | 92 | 94 | 63 | 59 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,809 | |||||
2072 | 93 | 95 | 64 | 60 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,719 | |||||
2073 | 94 | 96 | 65 | 61 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,629 | |||||
2074 | 95 | 97 | 66 | 62 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,539 | |||||
2075 | 96 | 98 | 67 | 63 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,449 | |||||
2076 | 97 | 99 | 68 | 64 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,359 | |||||
2077 | 98 | 100 | 69 | 65 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,269 | |||||
2078 | 99 | 101 | 70 | 66 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,179 | |||||
2079 | 100 | 102 | 71 | 67 | 0 | 0 | 300 | 300 | 270 | 120 | 390 | -90 | 4,089 |