{ "meta": { "title": "山田太郎様の人生設計", "currencyUnit": "万円", "duration": 180, "clientName": "山田太郎" }, "charts": { "assetDepletion": { "timeline": [ { "year": 2025, "ages": { "rep": 35, "spouse": null }, "financials": { "income": 600, "expenditure": 450.0, "assetBalance": 5300.0 }, "events": [], "isCritical": false }, { "year": 2026, "ages": { "rep": 36, "spouse": null }, "financials": { "income": 600, "expenditure": 459.0, "assetBalance": 5600.0 }, "events": [], "isCritical": false }, { "year": 2027, "ages": { "rep": 37, "spouse": null }, "financials": { "income": 600, "expenditure": 468.0, "assetBalance": 5900.0 }, "events": [], "isCritical": false }, { "year": 2028, "ages": { "rep": 38, "spouse": null }, "financials": { "income": 600, "expenditure": 478.0, "assetBalance": 6199.0 }, "events": [], "isCritical": false }, { "year": 2029, "ages": { "rep": 39, "spouse": null }, "financials": { "income": 600, "expenditure": 487.0, "assetBalance": 6498.0 }, "events": [], "isCritical": false }, { "year": 2030, "ages": { "rep": 40, "spouse": null }, "financials": { "income": 600, "expenditure": 497.0, "assetBalance": 6796.0 }, "events": [], "isCritical": false }, { "year": 2031, "ages": { "rep": 41, "spouse": null }, "financials": { "income": 600, "expenditure": 507.0, "assetBalance": 7093.0 }, "events": [], "isCritical": false }, { "year": 2032, "ages": { "rep": 42, "spouse": null }, "financials": { "income": 600, "expenditure": 517.0, "assetBalance": 7389.0 }, "events": [], "isCritical": false }, { "year": 2033, "ages": { "rep": 43, "spouse": null }, "financials": { "income": 600, "expenditure": 527.0, "assetBalance": 7684.0 }, "events": [], "isCritical": false }, { "year": 2034, "ages": { "rep": 44, "spouse": null }, "financials": { "income": 600, "expenditure": 538.0, "assetBalance": 7976.0 }, "events": [], "isCritical": false }, { "year": 2035, "ages": { "rep": 45, "spouse": null }, "financials": { "income": 600, "expenditure": 549.0, "assetBalance": 8267.0 }, "events": [], "isCritical": false }, { "year": 2036, "ages": { "rep": 46, "spouse": null }, "financials": { "income": 600, "expenditure": 560.0, "assetBalance": 8556.0 }, "events": [], "isCritical": false }, { "year": 2037, "ages": { "rep": 47, "spouse": null }, "financials": { "income": 600, "expenditure": 571.0, "assetBalance": 8842.0 }, "events": [], "isCritical": false }, { "year": 2038, "ages": { "rep": 48, "spouse": null }, "financials": { "income": 600, "expenditure": 582.0, "assetBalance": 9125.0 }, "events": [], "isCritical": false }, { "year": 2039, "ages": { "rep": 49, "spouse": null }, "financials": { "income": 600, "expenditure": 594.0, "assetBalance": 9405.0 }, "events": [], "isCritical": false }, { "year": 2040, "ages": { "rep": 50, "spouse": null }, "financials": { "income": 600, "expenditure": 606.0, "assetBalance": 9681.0 }, "events": [], "isCritical": false }, { "year": 2041, "ages": { "rep": 51, "spouse": null }, "financials": { "income": 600, "expenditure": 618.0, "assetBalance": 9954.0 }, "events": [], "isCritical": false }, { "year": 2042, "ages": { "rep": 52, "spouse": null }, "financials": { "income": 600, "expenditure": 630.0, "assetBalance": 10222.0 }, "events": [], "isCritical": false }, { "year": 2043, "ages": { "rep": 53, "spouse": null }, "financials": { "income": 600, "expenditure": 643.0, "assetBalance": 10486.0 }, "events": [], "isCritical": false }, { "year": 2044, "ages": { "rep": 54, "spouse": null }, "financials": { "income": 600, "expenditure": 656.0, "assetBalance": 10745.0 }, "events": [], "isCritical": false }, { "year": 2045, "ages": { "rep": 55, "spouse": null }, "financials": { "income": 600, "expenditure": 669.0, "assetBalance": 10999.0 }, "events": [], "isCritical": false }, { "year": 2046, "ages": { "rep": 56, "spouse": null }, "financials": { "income": 600, "expenditure": 682.0, "assetBalance": 11247.0 }, "events": [], "isCritical": false }, { "year": 2047, "ages": { "rep": 57, "spouse": null }, "financials": { "income": 600, "expenditure": 696.0, "assetBalance": 11489.0 }, "events": [], "isCritical": false }, { "year": 2048, "ages": { "rep": 58, "spouse": null }, "financials": { "income": 600, "expenditure": 710.0, "assetBalance": 11724.0 }, "events": [], "isCritical": false }, { "year": 2049, "ages": { "rep": 59, "spouse": null }, "financials": { "income": 600, "expenditure": 724.0, "assetBalance": 11952.0 }, "events": [], "isCritical": false }, { "year": 2050, "ages": { "rep": 60, "spouse": null }, "financials": { "income": 600, "expenditure": 738.0, "assetBalance": 12172.0 }, "events": [], "isCritical": false }, { "year": 2051, "ages": { "rep": 61, "spouse": null }, "financials": { "income": 600, "expenditure": 753.0, "assetBalance": 12384.0 }, "events": [], "isCritical": false }, { "year": 2052, "ages": { "rep": 62, "spouse": null }, "financials": { "income": 600, "expenditure": 768.0, "assetBalance": 12588.0 }, "events": [], "isCritical": false }, { "year": 2053, "ages": { "rep": 63, "spouse": null }, "financials": { "income": 600, "expenditure": 783.0, "assetBalance": 12782.0 }, "events": [], "isCritical": false }, { "year": 2054, "ages": { "rep": 64, "spouse": null }, "financials": { "income": 600, "expenditure": 799.0, "assetBalance": 12966.0 }, "events": [], "isCritical": false }, { "year": 2055, "ages": { "rep": 65, "spouse": null }, "financials": { "income": 0, "expenditure": 815.0, "assetBalance": 12540.0 }, "events": [], "isCritical": false }, { "year": 2056, "ages": { "rep": 66, "spouse": null }, "financials": { "income": 0, "expenditure": 831.0, "assetBalance": 12085.0 }, "events": [], "isCritical": false }, { "year": 2057, "ages": { "rep": 67, "spouse": null }, "financials": { "income": 0, "expenditure": 848.0, "assetBalance": 11599.0 }, "events": [], "isCritical": false }, { "year": 2058, "ages": { "rep": 68, "spouse": null }, "financials": { "income": 0, "expenditure": 865.0, "assetBalance": 11082.0 }, "events": [], "isCritical": false }, { "year": 2059, "ages": { "rep": 69, "spouse": null }, "financials": { "income": 0, "expenditure": 882.0, "assetBalance": 10532.0 }, "events": [], "isCritical": false }, { "year": 2060, "ages": { "rep": 70, "spouse": null }, "financials": { "income": 0, "expenditure": 900.0, "assetBalance": 9948.0 }, "events": [], "isCritical": false }, { "year": 2061, "ages": { "rep": 71, "spouse": null }, "financials": { "income": 0, "expenditure": 918.0, "assetBalance": 9329.0 }, "events": [], "isCritical": false }, { "year": 2062, "ages": { "rep": 72, "spouse": null }, "financials": { "income": 0, "expenditure": 936.0, "assetBalance": 8672.0 }, "events": [], "isCritical": false }, { "year": 2063, "ages": { "rep": 73, "spouse": null }, "financials": { "income": 0, "expenditure": 955.0, "assetBalance": 7978.0 }, "events": [], "isCritical": false }, { "year": 2064, "ages": { "rep": 74, "spouse": null }, "financials": { "income": 0, "expenditure": 974.0, "assetBalance": 7243.0 }, "events": [], "isCritical": false }, { "year": 2065, "ages": { "rep": 75, "spouse": null }, "financials": { "income": 0, "expenditure": 994.0, "assetBalance": 6466.0 }, "events": [], "isCritical": false }, { "year": 2066, "ages": { "rep": 76, "spouse": null }, "financials": { "income": 0, "expenditure": 1013.0, "assetBalance": 5647.0 }, "events": [], "isCritical": false }, { "year": 2067, "ages": { "rep": 77, "spouse": null }, "financials": { "income": 0, "expenditure": 1034.0, "assetBalance": 4783.0 }, "events": [], "isCritical": false }, { "year": 2068, "ages": { "rep": 78, "spouse": null }, "financials": { "income": 0, "expenditure": 1054.0, "assetBalance": 3872.0 }, "events": [], "isCritical": false }, { "year": 2069, "ages": { "rep": 79, "spouse": null }, "financials": { "income": 0, "expenditure": 1076.0, "assetBalance": 2912.0 }, "events": [], "isCritical": false }, { "year": 2070, "ages": { "rep": 80, "spouse": null }, "financials": { "income": 0, "expenditure": 1097.0, "assetBalance": 1903.0 }, "events": [], "isCritical": false }, { "year": 2071, "ages": { "rep": 81, "spouse": null }, "financials": { "income": 0, "expenditure": 1119.0, "assetBalance": 841.0 }, "events": [], "isCritical": false }, { "year": 2072, "ages": { "rep": 82, "spouse": null }, "financials": { "income": 0, "expenditure": 1141.0, "assetBalance": -276.0 }, "events": [], "isCritical": true }, { "year": 2073, "ages": { "rep": 83, "spouse": null }, "financials": { "income": 0, "expenditure": 1164.0, "assetBalance": -1481.0 }, "events": [], "isCritical": true }, { "year": 2074, "ages": { "rep": 84, "spouse": null }, "financials": { "income": 0, "expenditure": 1187.0, "assetBalance": -2891.0 }, "events": [], "isCritical": true }, { "year": 2075, "ages": { "rep": 85, "spouse": null }, "financials": { "income": 0, "expenditure": 1211.0, "assetBalance": -4535.0 }, "events": [], "isCritical": true }, { "year": 2076, "ages": { "rep": 86, "spouse": null }, "financials": { "income": 0, "expenditure": 1235.0, "assetBalance": -6451.0 }, "events": [], "isCritical": true }, { "year": 2077, "ages": { "rep": 87, "spouse": null }, "financials": { "income": 0, "expenditure": 1260.0, "assetBalance": -8679.0 }, "events": [], "isCritical": true }, { "year": 2078, "ages": { "rep": 88, "spouse": null }, "financials": { "income": 0, "expenditure": 1285.0, "assetBalance": -11266.0 }, "events": [], "isCritical": true }, { "year": 2079, "ages": { "rep": 89, "spouse": null }, "financials": { "income": 0, "expenditure": 1311.0, "assetBalance": -14267.0 }, "events": [], "isCritical": true }, { "year": 2080, "ages": { "rep": 90, "spouse": null }, "financials": { "income": 0, "expenditure": 1337.0, "assetBalance": -17745.0 }, "events": [], "isCritical": true }, { "year": 2081, "ages": { "rep": 91, "spouse": null }, "financials": { "income": 0, "expenditure": 1364.0, "assetBalance": -21770.0 }, "events": [], "isCritical": true }, { "year": 2082, "ages": { "rep": 92, "spouse": null }, "financials": { "income": 0, "expenditure": 1391.0, "assetBalance": -26427.0 }, "events": [], "isCritical": true }, { "year": 2083, "ages": { "rep": 93, "spouse": null }, "financials": { "income": 0, "expenditure": 1419.0, "assetBalance": -31810.0 }, "events": [], "isCritical": true }, { "year": 2084, "ages": { "rep": 94, "spouse": null }, "financials": { "income": 0, "expenditure": 1448.0, "assetBalance": -38030.0 }, "events": [], "isCritical": true }, { "year": 2085, "ages": { "rep": 95, "spouse": null }, "financials": { "income": 0, "expenditure": 1476.0, "assetBalance": -45210.0 }, "events": [], "isCritical": true }, { "year": 2086, "ages": { "rep": 96, "spouse": null }, "financials": { "income": 0, "expenditure": 1506.0, "assetBalance": -53498.0 }, "events": [], "isCritical": true }, { "year": 2087, "ages": { "rep": 97, "spouse": null }, "financials": { "income": 0, "expenditure": 1536.0, "assetBalance": -63059.0 }, "events": [], "isCritical": true }, { "year": 2088, "ages": { "rep": 98, "spouse": null }, "financials": { "income": 0, "expenditure": 1567.0, "assetBalance": -74084.0 }, "events": [], "isCritical": true }, { "year": 2089, "ages": { "rep": 99, "spouse": null }, "financials": { "income": 0, "expenditure": 1598.0, "assetBalance": -86795.0 }, "events": [], "isCritical": true }, { "year": 2090, "ages": { "rep": 100, "spouse": null }, "financials": { "income": 0, "expenditure": 1630.0, "assetBalance": -101445.0 }, "events": [], "isCritical": true } ], "meta": { "currencyUnit": "万円", "startYear": 2025 } }, "cashFlow": { "timeline": [ { "year": 2025, "age": 35, "income": { "total": 600 }, "expenses": { "living": 180.0, "housing": 135.0, "education": 67.5, "tax": 45.0, "event": 22.5 }, "totalExpense": 450.0, "netCashFlow": 150.0, "assetBalance": 5300.0 }, { "year": 2026, "age": 36, "income": { "total": 600 }, "expenses": { "living": 183.60000000000002, "housing": 137.7, "education": 68.85, "tax": 45.900000000000006, "event": 22.950000000000003 }, "totalExpense": 459.0, "netCashFlow": 141.0, "assetBalance": 5600.0 }, { "year": 2027, "age": 37, "income": { "total": 600 }, "expenses": { "living": 187.20000000000002, "housing": 140.4, "education": 70.2, "tax": 46.800000000000004, "event": 23.400000000000002 }, "totalExpense": 468.0, "netCashFlow": 132.0, "assetBalance": 5900.0 }, { "year": 2028, "age": 38, "income": { "total": 600 }, "expenses": { "living": 191.20000000000002, "housing": 143.4, "education": 71.7, "tax": 47.800000000000004, "event": 23.900000000000002 }, "totalExpense": 478.0, "netCashFlow": 122.0, "assetBalance": 6199.0 }, { "year": 2029, "age": 39, "income": { "total": 600 }, "expenses": { "living": 194.8, "housing": 146.1, "education": 73.05, "tax": 48.7, "event": 24.35 }, "totalExpense": 487.0, "netCashFlow": 113.0, "assetBalance": 6498.0 }, { "year": 2030, "age": 40, "income": { "total": 600 }, "expenses": { "living": 198.8, "housing": 149.1, "education": 74.55, "tax": 49.7, "event": 24.85 }, "totalExpense": 497.0, "netCashFlow": 103.0, "assetBalance": 6796.0 }, { "year": 2031, "age": 41, "income": { "total": 600 }, "expenses": { "living": 202.8, "housing": 152.1, "education": 76.05, "tax": 50.7, "event": 25.35 }, "totalExpense": 507.0, "netCashFlow": 93.0, "assetBalance": 7093.0 }, { "year": 2032, "age": 42, "income": { "total": 600 }, "expenses": { "living": 206.8, "housing": 155.1, "education": 77.55, "tax": 51.7, "event": 25.85 }, "totalExpense": 517.0, "netCashFlow": 83.0, "assetBalance": 7389.0 }, { "year": 2033, "age": 43, "income": { "total": 600 }, "expenses": { "living": 210.8, "housing": 158.1, "education": 79.05, "tax": 52.7, "event": 26.35 }, "totalExpense": 527.0, "netCashFlow": 73.0, "assetBalance": 7684.0 }, { "year": 2034, "age": 44, "income": { "total": 600 }, "expenses": { "living": 215.20000000000002, "housing": 161.4, "education": 80.7, "tax": 53.800000000000004, "event": 26.900000000000002 }, "totalExpense": 538.0, "netCashFlow": 62.0, "assetBalance": 7976.0 }, { "year": 2035, "age": 45, "income": { "total": 600 }, "expenses": { "living": 219.60000000000002, "housing": 164.7, "education": 82.35, "tax": 54.900000000000006, "event": 27.450000000000003 }, "totalExpense": 549.0, "netCashFlow": 51.0, "assetBalance": 8267.0 }, { "year": 2036, "age": 46, "income": { "total": 600 }, "expenses": { "living": 224.0, "housing": 168.0, "education": 84.0, "tax": 56.0, "event": 28.0 }, "totalExpense": 560.0, "netCashFlow": 40.0, "assetBalance": 8556.0 }, { "year": 2037, "age": 47, "income": { "total": 600 }, "expenses": { "living": 228.4, "housing": 171.29999999999998, "education": 85.64999999999999, "tax": 57.1, "event": 28.55 }, "totalExpense": 571.0, "netCashFlow": 29.0, "assetBalance": 8842.0 }, { "year": 2038, "age": 48, "income": { "total": 600 }, "expenses": { "living": 232.8, "housing": 174.6, "education": 87.3, "tax": 58.2, "event": 29.1 }, "totalExpense": 582.0, "netCashFlow": 18.0, "assetBalance": 9125.0 }, { "year": 2039, "age": 49, "income": { "total": 600 }, "expenses": { "living": 237.60000000000002, "housing": 178.2, "education": 89.1, "tax": 59.400000000000006, "event": 29.700000000000003 }, "totalExpense": 594.0, "netCashFlow": 6.0, "assetBalance": 9405.0 }, { "year": 2040, "age": 50, "income": { "total": 600 }, "expenses": { "living": 242.4, "housing": 181.79999999999998, "education": 90.89999999999999, "tax": 60.6, "event": 30.3 }, "totalExpense": 606.0, "netCashFlow": -6.0, "assetBalance": 9681.0 }, { "year": 2041, "age": 51, "income": { "total": 600 }, "expenses": { "living": 247.20000000000002, "housing": 185.4, "education": 92.7, "tax": 61.800000000000004, "event": 30.900000000000002 }, "totalExpense": 618.0, "netCashFlow": -18.0, "assetBalance": 9954.0 }, { "year": 2042, "age": 52, "income": { "total": 600 }, "expenses": { "living": 252.0, "housing": 189.0, "education": 94.5, "tax": 63.0, "event": 31.5 }, "totalExpense": 630.0, "netCashFlow": -30.0, "assetBalance": 10222.0 }, { "year": 2043, "age": 53, "income": { "total": 600 }, "expenses": { "living": 257.2, "housing": 192.9, "education": 96.45, "tax": 64.3, "event": 32.15 }, "totalExpense": 643.0, "netCashFlow": -43.0, "assetBalance": 10486.0 }, { "year": 2044, "age": 54, "income": { "total": 600 }, "expenses": { "living": 262.40000000000003, "housing": 196.79999999999998, "education": 98.39999999999999, "tax": 65.60000000000001, "event": 32.800000000000004 }, "totalExpense": 656.0, "netCashFlow": -56.0, "assetBalance": 10745.0 }, { "year": 2045, "age": 55, "income": { "total": 600 }, "expenses": { "living": 267.6, "housing": 200.7, "education": 100.35, "tax": 66.9, "event": 33.45 }, "totalExpense": 669.0, "netCashFlow": -69.0, "assetBalance": 10999.0 }, { "year": 2046, "age": 56, "income": { "total": 600 }, "expenses": { "living": 272.8, "housing": 204.6, "education": 102.3, "tax": 68.2, "event": 34.1 }, "totalExpense": 682.0, "netCashFlow": -82.0, "assetBalance": 11247.0 }, { "year": 2047, "age": 57, "income": { "total": 600 }, "expenses": { "living": 278.40000000000003, "housing": 208.79999999999998, "education": 104.39999999999999, "tax": 69.60000000000001, "event": 34.800000000000004 }, "totalExpense": 696.0, "netCashFlow": -96.0, "assetBalance": 11489.0 }, { "year": 2048, "age": 58, "income": { "total": 600 }, "expenses": { "living": 284.0, "housing": 213.0, "education": 106.5, "tax": 71.0, "event": 35.5 }, "totalExpense": 710.0, "netCashFlow": -110.0, "assetBalance": 11724.0 }, { "year": 2049, "age": 59, "income": { "total": 600 }, "expenses": { "living": 289.6, "housing": 217.2, "education": 108.6, "tax": 72.4, "event": 36.2 }, "totalExpense": 724.0, "netCashFlow": -124.0, "assetBalance": 11952.0 }, { "year": 2050, "age": 60, "income": { "total": 600 }, "expenses": { "living": 295.2, "housing": 221.4, "education": 110.7, "tax": 73.8, "event": 36.9 }, "totalExpense": 738.0, "netCashFlow": -138.0, "assetBalance": 12172.0 }, { "year": 2051, "age": 61, "income": { "total": 600 }, "expenses": { "living": 301.2, "housing": 225.9, "education": 112.95, "tax": 75.3, "event": 37.65 }, "totalExpense": 753.0, "netCashFlow": -153.0, "assetBalance": 12384.0 }, { "year": 2052, "age": 62, "income": { "total": 600 }, "expenses": { "living": 307.20000000000005, "housing": 230.39999999999998, "education": 115.19999999999999, "tax": 76.80000000000001, "event": 38.400000000000006 }, "totalExpense": 768.0, "netCashFlow": -168.0, "assetBalance": 12588.0 }, { "year": 2053, "age": 63, "income": { "total": 600 }, "expenses": { "living": 313.20000000000005, "housing": 234.89999999999998, "education": 117.44999999999999, "tax": 78.30000000000001, "event": 39.150000000000006 }, "totalExpense": 783.0, "netCashFlow": -183.0, "assetBalance": 12782.0 }, { "year": 2054, "age": 64, "income": { "total": 600 }, "expenses": { "living": 319.6, "housing": 239.7, "education": 119.85, "tax": 79.9, "event": 39.95 }, "totalExpense": 799.0, "netCashFlow": -199.0, "assetBalance": 12966.0 }, { "year": 2055, "age": 65, "income": { "total": 0 }, "expenses": { "living": 326.0, "housing": 244.5, "education": 122.25, "tax": 81.5, "event": 40.75 }, "totalExpense": 815.0, "netCashFlow": -815.0, "assetBalance": 12540.0 }, { "year": 2056, "age": 66, "income": { "total": 0 }, "expenses": { "living": 332.40000000000003, "housing": 249.29999999999998, "education": 124.64999999999999, "tax": 83.10000000000001, "event": 41.550000000000004 }, "totalExpense": 831.0, "netCashFlow": -831.0, "assetBalance": 12085.0 }, { "year": 2057, "age": 67, "income": { "total": 0 }, "expenses": { "living": 339.20000000000005, "housing": 254.39999999999998, "education": 127.19999999999999, "tax": 84.80000000000001, "event": 42.400000000000006 }, "totalExpense": 848.0, "netCashFlow": -848.0, "assetBalance": 11599.0 }, { "year": 2058, "age": 68, "income": { "total": 0 }, "expenses": { "living": 346.0, "housing": 259.5, "education": 129.75, "tax": 86.5, "event": 43.25 }, "totalExpense": 865.0, "netCashFlow": -865.0, "assetBalance": 11082.0 }, { "year": 2059, "age": 69, "income": { "total": 0 }, "expenses": { "living": 352.8, "housing": 264.59999999999997, "education": 132.29999999999998, "tax": 88.2, "event": 44.1 }, "totalExpense": 882.0, "netCashFlow": -882.0, "assetBalance": 10532.0 }, { "year": 2060, "age": 70, "income": { "total": 0 }, "expenses": { "living": 360.0, "housing": 270.0, "education": 135.0, "tax": 90.0, "event": 45.0 }, "totalExpense": 900.0, "netCashFlow": -900.0, "assetBalance": 9948.0 }, { "year": 2061, "age": 71, "income": { "total": 0 }, "expenses": { "living": 367.20000000000005, "housing": 275.4, "education": 137.7, "tax": 91.80000000000001, "event": 45.900000000000006 }, "totalExpense": 918.0, "netCashFlow": -918.0, "assetBalance": 9329.0 }, { "year": 2062, "age": 72, "income": { "total": 0 }, "expenses": { "living": 374.40000000000003, "housing": 280.8, "education": 140.4, "tax": 93.60000000000001, "event": 46.800000000000004 }, "totalExpense": 936.0, "netCashFlow": -936.0, "assetBalance": 8672.0 }, { "year": 2063, "age": 73, "income": { "total": 0 }, "expenses": { "living": 382.0, "housing": 286.5, "education": 143.25, "tax": 95.5, "event": 47.75 }, "totalExpense": 955.0, "netCashFlow": -955.0, "assetBalance": 7978.0 }, { "year": 2064, "age": 74, "income": { "total": 0 }, "expenses": { "living": 389.6, "housing": 292.2, "education": 146.1, "tax": 97.4, "event": 48.7 }, "totalExpense": 974.0, "netCashFlow": -974.0, "assetBalance": 7243.0 }, { "year": 2065, "age": 75, "income": { "total": 0 }, "expenses": { "living": 397.6, "housing": 298.2, "education": 149.1, "tax": 99.4, "event": 49.7 }, "totalExpense": 994.0, "netCashFlow": -994.0, "assetBalance": 6466.0 }, { "year": 2066, "age": 76, "income": { "total": 0 }, "expenses": { "living": 405.20000000000005, "housing": 303.9, "education": 151.95, "tax": 101.30000000000001, "event": 50.650000000000006 }, "totalExpense": 1013.0, "netCashFlow": -1013.0, "assetBalance": 5647.0 }, { "year": 2067, "age": 77, "income": { "total": 0 }, "expenses": { "living": 413.6, "housing": 310.2, "education": 155.1, "tax": 103.4, "event": 51.7 }, "totalExpense": 1034.0, "netCashFlow": -1034.0, "assetBalance": 4783.0 }, { "year": 2068, "age": 78, "income": { "total": 0 }, "expenses": { "living": 421.6, "housing": 316.2, "education": 158.1, "tax": 105.4, "event": 52.7 }, "totalExpense": 1054.0, "netCashFlow": -1054.0, "assetBalance": 3872.0 }, { "year": 2069, "age": 79, "income": { "total": 0 }, "expenses": { "living": 430.40000000000003, "housing": 322.8, "education": 161.4, "tax": 107.60000000000001, "event": 53.800000000000004 }, "totalExpense": 1076.0, "netCashFlow": -1076.0, "assetBalance": 2912.0 }, { "year": 2070, "age": 80, "income": { "total": 0 }, "expenses": { "living": 438.8, "housing": 329.09999999999997, "education": 164.54999999999998, "tax": 109.7, "event": 54.85 }, "totalExpense": 1097.0, "netCashFlow": -1097.0, "assetBalance": 1903.0 }, { "year": 2071, "age": 81, "income": { "total": 0 }, "expenses": { "living": 447.6, "housing": 335.7, "education": 167.85, "tax": 111.9, "event": 55.95 }, "totalExpense": 1119.0, "netCashFlow": -1119.0, "assetBalance": 841.0 }, { "year": 2072, "age": 82, "income": { "total": 0 }, "expenses": { "living": 456.40000000000003, "housing": 342.3, "education": 171.15, "tax": 114.10000000000001, "event": 57.050000000000004 }, "totalExpense": 1141.0, "netCashFlow": -1141.0, "assetBalance": -276.0 }, { "year": 2073, "age": 83, "income": { "total": 0 }, "expenses": { "living": 465.6, "housing": 349.2, "education": 174.6, "tax": 116.4, "event": 58.2 }, "totalExpense": 1164.0, "netCashFlow": -1164.0, "assetBalance": -1481.0 }, { "year": 2074, "age": 84, "income": { "total": 0 }, "expenses": { "living": 474.8, "housing": 356.09999999999997, "education": 178.04999999999998, "tax": 118.7, "event": 59.35 }, "totalExpense": 1187.0, "netCashFlow": -1187.0, "assetBalance": -2891.0 }, { "year": 2075, "age": 85, "income": { "total": 0 }, "expenses": { "living": 484.40000000000003, "housing": 363.3, "education": 181.65, "tax": 121.10000000000001, "event": 60.550000000000004 }, "totalExpense": 1211.0, "netCashFlow": -1211.0, "assetBalance": -4535.0 }, { "year": 2076, "age": 86, "income": { "total": 0 }, "expenses": { "living": 494.0, "housing": 370.5, "education": 185.25, "tax": 123.5, "event": 61.75 }, "totalExpense": 1235.0, "netCashFlow": -1235.0, "assetBalance": -6451.0 }, { "year": 2077, "age": 87, "income": { "total": 0 }, "expenses": { "living": 504.0, "housing": 378.0, "education": 189.0, "tax": 126.0, "event": 63.0 }, "totalExpense": 1260.0, "netCashFlow": -1260.0, "assetBalance": -8679.0 }, { "year": 2078, "age": 88, "income": { "total": 0 }, "expenses": { "living": 514.0, "housing": 385.5, "education": 192.75, "tax": 128.5, "event": 64.25 }, "totalExpense": 1285.0, "netCashFlow": -1285.0, "assetBalance": -11266.0 }, { "year": 2079, "age": 89, "income": { "total": 0 }, "expenses": { "living": 524.4, "housing": 393.3, "education": 196.65, "tax": 131.1, "event": 65.55 }, "totalExpense": 1311.0, "netCashFlow": -1311.0, "assetBalance": -14267.0 }, { "year": 2080, "age": 90, "income": { "total": 0 }, "expenses": { "living": 534.8000000000001, "housing": 401.09999999999997, "education": 200.54999999999998, "tax": 133.70000000000002, "event": 66.85000000000001 }, "totalExpense": 1337.0, "netCashFlow": -1337.0, "assetBalance": -17745.0 }, { "year": 2081, "age": 91, "income": { "total": 0 }, "expenses": { "living": 545.6, "housing": 409.2, "education": 204.6, "tax": 136.4, "event": 68.2 }, "totalExpense": 1364.0, "netCashFlow": -1364.0, "assetBalance": -21770.0 }, { "year": 2082, "age": 92, "income": { "total": 0 }, "expenses": { "living": 556.4, "housing": 417.3, "education": 208.65, "tax": 139.1, "event": 69.55 }, "totalExpense": 1391.0, "netCashFlow": -1391.0, "assetBalance": -26427.0 }, { "year": 2083, "age": 93, "income": { "total": 0 }, "expenses": { "living": 567.6, "housing": 425.7, "education": 212.85, "tax": 141.9, "event": 70.95 }, "totalExpense": 1419.0, "netCashFlow": -1419.0, "assetBalance": -31810.0 }, { "year": 2084, "age": 94, "income": { "total": 0 }, "expenses": { "living": 579.2, "housing": 434.4, "education": 217.2, "tax": 144.8, "event": 72.4 }, "totalExpense": 1448.0, "netCashFlow": -1448.0, "assetBalance": -38030.0 }, { "year": 2085, "age": 95, "income": { "total": 0 }, "expenses": { "living": 590.4, "housing": 442.8, "education": 221.4, "tax": 147.6, "event": 73.8 }, "totalExpense": 1476.0, "netCashFlow": -1476.0, "assetBalance": -45210.0 }, { "year": 2086, "age": 96, "income": { "total": 0 }, "expenses": { "living": 602.4, "housing": 451.8, "education": 225.9, "tax": 150.6, "event": 75.3 }, "totalExpense": 1506.0, "netCashFlow": -1506.0, "assetBalance": -53498.0 }, { "year": 2087, "age": 97, "income": { "total": 0 }, "expenses": { "living": 614.4000000000001, "housing": 460.79999999999995, "education": 230.39999999999998, "tax": 153.60000000000002, "event": 76.80000000000001 }, "totalExpense": 1536.0, "netCashFlow": -1536.0, "assetBalance": -63059.0 }, { "year": 2088, "age": 98, "income": { "total": 0 }, "expenses": { "living": 626.8000000000001, "housing": 470.09999999999997, "education": 235.04999999999998, "tax": 156.70000000000002, "event": 78.35000000000001 }, "totalExpense": 1567.0, "netCashFlow": -1567.0, "assetBalance": -74084.0 }, { "year": 2089, "age": 99, "income": { "total": 0 }, "expenses": { "living": 639.2, "housing": 479.4, "education": 239.7, "tax": 159.8, "event": 79.9 }, "totalExpense": 1598.0, "netCashFlow": -1598.0, "assetBalance": -86795.0 }, { "year": 2090, "age": 100, "income": { "total": 0 }, "expenses": { "living": 652.0, "housing": 489.0, "education": 244.5, "tax": 163.0, "event": 81.5 }, "totalExpense": 1630.0, "netCashFlow": -1630.0, "assetBalance": -101445.0 } ], "meta": { "currencyUnit": "万円" } } }, "script": [ { "id": 1, "text": "山田太郎様、こんにちは。これから、あなたの人生設計について、詳しくご説明させていただきます。", "duration": 5.0, "type": "narration" }, { "id": 2, "text": "現在35歳の山田太郎様の資産状況を見てみましょう。", "duration": 3.5, "type": "chart_intro", "chartSync": { "chartId": "cashFlow" } }, { "id": 3, "text": "65歳での退職を想定した場合、将来の資産推移はこのようになります。", "duration": 4.0, "type": "chart_highlight", "chartSync": { "chartId": "assetDepletion" } }, { "id": 4, "text": "退職後の生活資金については、計画的な準備が大切です。", "duration": 3.5, "type": "narration" }, { "id": 5, "text": "ご不明な点がございましたら、いつでもご相談ください。ありがとうございました。", "duration": 4.0, "type": "narration" } ], "assets": { "broll": { "retirement": "https://example.com/retirement.mp4", "family": "https://example.com/family.mp4" }, "videoClips": [] } }