2116 lines
49 KiB
JSON
2116 lines
49 KiB
JSON
{
|
|
"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": []
|
|
}
|
|
} |