「表1 現状」
年齢 支出 収入        
ご主人 奥様 第一子 第二子 第三子 家族生活費 妻生活費 教育資金 結婚資金 年度別支出 遺族年金 妻パート収入 満期保険金 年度別収入 年度別収支 必要保障額 既加入生命保険 不足額
                  @       A A-@ B C B-C
41 39 12 9 7 3,360,000   840,000   4,200,000 1,925,300 1,200,000   3,125,300 1,074,700 54,584,900 15,000,000 39,584,900
42 40 13 10 8 3,360,000   940,000   4,300,000 1,925,300 1,200,000   3,125,300 1,174,700 53,510,200 15,000,000 38,510,200
43 41 14 11 9 3,360,000   940,000   4,300,000 1,925,300 1,200,000   3,125,300 1,174,700 52,335,500 15,000,000 37,335,500
44 42 15 12 10 3,360,000   940,000   4,300,000 1,925,300 1,200,000   3,125,300 1,174,700 51,160,800 15,000,000 36,160,800
45 43 16 13 11 3,360,000   1,110,000   4,470,000 1,925,300 1,200,000   3,125,300 1,344,700 49,986,100 15,000,000 34,986,100
46 44 17 14 12 3,360,000   1,110,000   4,470,000 1,925,300 1,200,000 3,125,300 1,344,700 48,641,400 15,000,000 33,641,400
47 45 18 15 13 3,360,000   1,110,000   4,470,000 1,925,300 1,200,000 1,000,000 3,125,300 1,344,700 47,296,700 15,000,000 32,296,700
48 46 19 16 14 3,360,000   2,113,000   5,473,000 1,848,200 1,200,000   3,048,200 2,424,800 45,952,000 15,000,000 30,952,000
49 47 20 17 15 3,360,000   1,830,000   5,190,000 1,848,200 1,200,000   3,048,200 2,141,800 43,527,200 15,000,000 28,527,200
50 48 21 18 16 3,360,000   1,900,000   5,260,000 1,848,200 1,200,000   3,048,200 2,211,800 41,385,400 15,000,000 26,385,400
51 49 22 19 17 3,360,000   2,733,000   6,093,000 1,616,800 1,200,000 1,000,000 3,816,800 2,276,200 39,173,600 15,000,000 24,173,600
52 50 23 20 18 3,360,000   1,450,000   4,810,000 1,616,800 1,200,000 2,816,800 1,993,200 36,897,400 15,000,000 21,897,400
53 51 24 21 19 3,360,000   2,283,000   5,643,000 1,184,400 1,200,000 2,000,000 4,384,400 1,258,600 34,904,200 15,000,000 19,904,200
54 52 25 22 20 3,360,000   2,000,000   5,360,000 1,184,400 1,200,000 2,384,400 2,975,600 33,645,600 15,000,000 18,645,600
55 53 26 23 21 3,360,000   1,000,000 2,000,000 6,360,000 1,184,400 1,200,000   2,384,400 3,975,600 30,670,000 15,000,000 15,670,000
56 54 27 24 22 3,360,000   1,000,000 4,360,000 1,184,400 1,200,000 2,500,000 4,884,400 -524,400 26,694,400 15,000,000 11,694,400
57 55 28 25 23   2,400,000     2,400,000 1,184,400 1,200,000   2,384,400 15,600 27,218,800 10,000,000 17,218,800
58 56 29 26 24   2,400,000   2,000,000 4,400,000 1,184,400 1,200,000   2,384,400 2,015,600 27,203,200 10,000,000 17,203,200
59 57 30 27 25   2,400,000     2,400,000 1,184,400 1,200,000   2,384,400 15,600 25,187,600 10,000,000 15,187,600
60 58 31 28 26   2,400,000   2,000,000 4,400,000 1,184,400 1,200,000   2,384,400 2,015,600 25,172,000 10,000,000 15,172,000
61 59 32 29 27   2,400,000     2,400,000 1,184,400 1,200,000   2,384,400 15,600 23,156,400 10,000,000 13,156,400
62 60 33 30 28   2,400,000     2,400,000 1,184,400 1,200,000   2,384,400 15,600 23,140,800 10,000,000 13,140,800
63 61 34 31 29   2,400,000     2,400,000 1,184,400     1,184,400 1,215,600 23,125,200 10,000,000 13,125,200
64 62 35 32 30   2,400,000     2,400,000 1,184,400     1,184,400 1,215,600 21,909,600 10,000,000 11,909,600
65 63 36 33 31   2,400,000     2,400,000 1,184,400     1,184,400 1,215,600 20,694,000 10,000,000 10,694,000
66 64 37 34 32   2,400,000     2,400,000 1,184,400     1,184,400 1,215,600 19,478,400 10,000,000 9,478,400
67 65 38 35 33   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 18,262,800 10,000,000 8,262,800
68 66 39 36 34   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 17,248,200 10,000,000 7,248,200
69 67 40 37 35   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 16,233,600 10,000,000 6,233,600
70 68 41 38 36   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 15,219,000 10,000,000 5,219,000
71 69 42 39 37   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 14,204,400 10,000,000 4,204,400
72 70 43 40 38   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 13,189,800 10,000,000 3,189,800
73 71 44 41 39   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 12,175,200 10,000,000 2,175,200
74 72 45 42 40   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 11,160,600 10,000,000 1,160,600
75 73 46 43 41   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 10,146,000 10,000,000 146,000
76 74 47 44 42   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 9,131,400 10,000,000 -868,600
77 75 48 45 43   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 8,116,800 10,000,000 -1,883,200
78 76 49 46 44   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 7,102,200 10,000,000 -2,897,800
79 77 50 47 45   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 6,087,600 10,000,000 -3,912,400
80 78 51 48 46   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 5,073,000 10,000,000 -4,927,000
81 79 52 49 47   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 4,058,400 10,000,000 -5,941,600
82 80 53 50 48   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 3,043,800 10,000,000 -6,956,200
83 81 54 51 49   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 2,029,200 10,000,000 -7,970,800
84 82 55 52 50   2,400,000     2,400,000 1,385,400     1,385,400 1,014,600 1,014,600 10,000,000 -8,985,400