|
|
|
|
|
|
|
|
|
|
●私のライフプラン● |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(単位:万円) |
|
|
|
|
西暦の年数 |
現在の状況 |
2021年 |
2022年 |
2023年 |
2024年 |
2025年 |
2026年 |
2027年 |
2028年 |
2029年 |
2030年 |
2031年 |
2032年 |
2033年 |
2034年 |
2035年 |
2036年 |
2037年 |
2038年 |
2039年 |
2040年 |
2041年 |
2042年 |
2043年 |
2044年 |
2045年 |
家族 |
年齢 |
本人 |
56歳 |
57歳 |
58歳 |
59歳 |
60歳 |
61歳 |
62歳 |
63歳 |
64歳 |
65歳 |
66歳 |
67歳 |
68歳 |
69歳 |
70歳 |
71歳 |
72歳 |
73歳 |
74歳 |
75歳 |
76歳 |
77歳 |
78歳 |
79歳 |
80歳 |
81歳 |
配偶者 |
53歳 |
54歳 |
55歳 |
56歳 |
57歳 |
58歳 |
59歳 |
60歳 |
61歳 |
62歳 |
63歳 |
64歳 |
65歳 |
66歳 |
67歳 |
68歳 |
69歳 |
70歳 |
71歳 |
72歳 |
73歳 |
74歳 |
75歳 |
76歳 |
77歳 |
78歳 |
第一子 |
25歳 |
26歳 |
27歳 |
28歳 |
29歳 |
30歳 |
31歳 |
32歳 |
33歳 |
34歳 |
35歳 |
36歳 |
37歳 |
38歳 |
39歳 |
40歳 |
41歳 |
42歳 |
43歳 |
44歳 |
45歳 |
46歳 |
47歳 |
48歳 |
49歳 |
50歳 |
第二子 |
22歳 |
23歳 |
24歳 |
25歳 |
26歳 |
27歳 |
28歳 |
29歳 |
30歳 |
31歳 |
32歳 |
33歳 |
34歳 |
35歳 |
36歳 |
37歳 |
38歳 |
39歳 |
40歳 |
41歳 |
42歳 |
43歳 |
44歳 |
45歳 |
46歳 |
47歳 |
予定行事 |
|
クルマ買替え |
長女結婚 |
|
定年退職
記念海外旅行 |
長男結婚 |
住居一部改築 |
|
海外旅行 |
夫の年金受給開始 |
クルマ買替え |
|
妻の年金受給開始 |
海外旅行 |
|
|
|
|
海外旅行 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経済プラン |
収入 |
経常収入 |
給料等の収入 |
700 |
700 |
700 |
700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
夫の年金収入 |
|
|
|
|
|
|
|
|
|
240 |
240 |
240 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
妻の年金収入 |
|
|
|
|
|
|
|
|
|
|
|
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
妻の給与収入 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
その他収入 |
|
|
|
|
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
80 |
|
|
|
|
|
|
|
|
|
|
|
|
一時収入 |
|
|
|
|
1,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
収入計(A) |
800 |
800 |
800 |
800 |
1,980 |
180 |
180 |
180 |
80 |
320 |
320 |
320 |
380 |
380 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
支出 |
基本生活費 |
420 |
420 |
420 |
360 |
360 |
360 |
360 |
360 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
300 |
税金・社会保険料 |
140 |
140 |
140 |
140 |
38 |
38 |
38 |
38 |
38 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
一時支出 |
住居関係 |
100 |
100 |
100 |
100 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
レジャー |
20 |
20 |
20 |
120 |
20 |
20 |
20 |
20 |
20 |
10 |
|
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
こども関係 |
0 |
|
200 |
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
耐久消費財 |
10 |
|
|
|
20 |
|
|
|
|
20 |
|
|
|
|
20 |
|
|
|
|
20 |
|
|
|
|
20 |
|
生保・損保保険料 |
40 |
40 |
40 |
40 |
15 |
15 |
15 |
15 |
15 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
その他 |
|
300 |
|
|
100 |
|
500 |
|
10 |
|
300 |
|
|
100 |
|
|
|
|
100 |
|
|
|
|
|
|
|
支出計(B) |
730 |
1,020 |
920 |
760 |
563 |
643 |
943 |
443 |
393 |
373 |
653 |
353 |
353 |
453 |
373 |
353 |
353 |
353 |
453 |
373 |
353 |
353 |
353 |
353 |
373 |
353 |
収支のバランス(A-B) |
70 |
▲ 220 |
▲ 120 |
40 |
1,417 |
▲ 463 |
▲ 763 |
▲ 263 |
▲ 313 |
▲ 53 |
▲ 333 |
▲ 33 |
27 |
▲ 73 |
▲ 73 |
▲ 53 |
▲ 53 |
▲ 53 |
▲ 153 |
▲ 73 |
▲ 53 |
▲ 53 |
▲ 53 |
▲ 53 |
▲ 73 |
▲ 53 |
貯蓄残高 |
1,000 |
780 |
660 |
700 |
2,117 |
1,654 |
891 |
628 |
315 |
262 |
-71 |
-104 |
-77 |
-150 |
-223 |
-276 |
-329 |
-382 |
-535 |
-608 |
-661 |
-714 |
-767 |
-820 |
-893 |
-946 |
健康プラン |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
駅までバス通勤やめ徒歩通勤、 休日は1日6000歩以上歩く |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
・血圧が高い |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
週2日、休肝日をつくる |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
月1回、夫婦でハイキングを行う |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1日1万歩ウォーキングを行う |
|
|
|
|
|
|
|
|
|
|
|
・メタボ気味 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
朝6:30~6:40、ラジオ体操を行う |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
生きがいプラン |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
・歴史を学び |
|
|
|
|
|
|
|
|
|
|
地元の大学で江戸文化を学ぶ |
|
|
|
|
|
|
|
|
|
|
|
|
たい |
|
年6回、家族揃って外食を楽しむ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
年2回、城めぐり旅行を行う |
|
|
|
|
|
|
|
|
|
|
|
|
・ボランティアを |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
行いたい |
|
2年に1回、夫婦で海外旅行を行う |
|
介護施設でボランティア活動を行う |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
・趣味を始め |
|
|
|
|
|
|
|
|
|
|
俳句または川柳の会で活動する |
|
|
|
|
|
|
|
|
|
|
|
たい |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|