Silviase/jgov_v1.4_full_ann huggingface dataset:
(消費者物価上昇率6%)

D	C	Z	FE	A	B
3,810.6	2,904.0	906.6	17,266.1	83.6	76.2
2,421.6	2,810.5	388.6	16,877.2	84.1	116.1
2,632.9	2,979.1	346.2	16,531.0	88.3	113.1
2,722.8	3,157.9	435.1	16,095.9	88.0	116.0
2,812.6	3,347.3	534.7	15,561.2	87.7	119.0
2,905.7	3,548.2	642.5	14,918.7	93.6	122.1
4,273.5	3,294.7	978.8	15,897.5	90.7	77.1
3,190.6	3,492.4	301.8	15,595.7	90.7	109.5
3,303.4	3,701.9	398.5	15,197.2	90.3	112.1
3,425.9	3,924.0	498.1	14,699.1	90.0	114.5
3,551.1	4,159.5	608.4	14,090.7	89.6	117.1
3,865.9	4,034.3	168.4	13,922.3	93.8	104.4
4,032.6	4,276.3	243.7	13,678.6	93.5	106.0
4,201.2	4,532.9	331.7	13,346.9	93.1	107.9
4,371.8	4,804.9	433.1	12,913.8	92.6	109.9
4,546.2	5,093.2	547.0	12,366.8	92.0	112.0
4,739.0	5,398.8	659.8	11,707.0	91.7	113.9
4,923.0	5,722.7	799.7	10,907.3	91.1	116.2
5,116.1	6,066.1	950.0	9,957.3	90.6	118.6
5,329.1	6,430.1	1,101.0	8,856.3	90.3	120.7
5,529.4	6,815.9	1,286.5	7,569.8	89.7	123.3
5,728.7	7,224.8	1,496.1	6,073.7	89.0	126.1
5,919.6	7,658.3	1,738.7	4,335.0	88.0	129.4
6,112.7	8,117.8	2,005.1	2,329.9	87.1	132.8
3,671.4	4,775.7	1,104.3	1,225.6	98.7	130.1
3,828.0	5,062.2	1,234.2	8.6	98.7	132.2
3,991.2	5,366.0	1,374.8	1,374.8	98.7	133.0
4,229.1	5,687.9	1,458.8	1,458.8	98.7	134.5
4,481.4	6,029.2	1,547.8	1,547.8	98.7	134.5
4,748.9	6,391.0	1,642.1	1,642.1	98.8	134.6
5,032.3	6,774.4	1,742.1	1,742.1	98.8	134.6
5,332.8	7,180.9	1,848.1	1,848.1	98.8	134.7
5,651.3	7,611.7	1,960.4	1,960.4	98.8	134.7
5,988.8	8,068.4	2,079.6	2,079.6	98.8	134.7
標準者大卒ケース I - 2（消費者物価

年龄	W	FB	I	R	TS
54	7,596.1	6,118.4	305.9	7,902.0	1,661.6
55	3,562.1	24,982.3	1,249.1	4,811.2	1,087.9
56	3,775.8	24,672.4	1,233.6	5,009.4	827.3
57	4,002.4	24,579.3	1,229.0	5,231.4	863.2
58	4,242.5	24,415.8	1,220.8	5,463.3	901.5
59	4,497.1	24,174.0	1,208.7	5,705.8	941.5
60	2,909.1	23,846.5	1,197.3	5,739.4	595.6
61	3,079.3	24,262.2	1,213.1	4,292.4	502.7
62	3,259.8	23,040.2	1,152.0	4,411.8	516.2
63	3,451.0	21,623.4	1,081.2	4,532.2	530.3
64	3,653.8	19,994.1	999.7	4,653.5	544.5
65	3,868.7	18,134.0	906.7	4,775.4	380.4
66	4,096.5	16,739.6	837.0	4,933.5	394.7
67	4,337.9	15,141.6	757.1	5,095.0	407.6
68	4,593.9	13,324.0	666.2	5,260.1	420.8
69	4,865.2	11,268.0	563.4	5,428.6	434.3
70	5,152.8	8,953.3	447.7	5,600.5	520.4
71	5,457.7	6,285.9	314.3	5,772.0	536.8
72	5,780.8	3,308.7	165.4	5,946.2	553.0
73	6,123.3	0	0	6,123.3	711.3
74	6,486.4	0	0	6,486.4	805.6
75	6,871.3	0	0	6,871.3	908.7
76	7,279.2	0	0	7,279.2	1,025.6
77	7,711.7	0	0	7,711.7	1,165.1
78	4,085.0	0	0	4,085.0	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（"）

合計（"）

"（54歳時価格）

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（"）

"（54歳時価格）

△2,816.0千円÷（1+0.06）×10=△26,566.0千円

△51,570.8千円

△ 2,816.0千円 ÷ (1 + 0.06) × 6 = △ 15,939.6千円

△ 40,944.4千円
上昇率6%，老人世帯不用消費割落し)

D	C	Z	FE	A	B
6,240.4	4,661.6	1,578.8	24,982.3	79.0	74.7
3,723.3	4,033.2	$ \Delta $ 309.9	24,672.4	77.4	108.3
4,182.1	4,275.2	$ \Delta $ 93.1	24,579.3	83.5	102.2
4,368.2	4,531.7	$ \Delta $ 163.5	24,415.8	83.5	103.7
3,561.8	4,803.6	$ \Delta $ 241.8	24,174.0	83.5	105.3
4,764.3	5,091.3	$ \Delta $ 327.5	23,846.5	83.5	106.9
5,143.8	4,728.1	415.7	24,262.2	89.6	91.9
3,789.7	5,011.7	$ \Delta $ 122.2	23,040.2	88.3	132.2
3,895.6	5,312.4	$ \Delta $ 1,416.8	21,623.4	88.3	136.4
4,001.9	5,631.2	$ \Delta $ 1,629.3	19,994.1	88.3	140.7
4,109.0	5,969.1	$ \Delta $ 1,860.1	18,134.0	88.3	145.3
4,395.0	5,789.4	$ \Delta $ 1,394.4	16,739.0	92.0	131.7
4,538.8	6,136.8	$ \Delta $ 1,598.0	15,141.6	92.0	135.2
4,687.4	6,505.0	$ \Delta $ 1,817.6	13,324.0	92.0	138.8
4,839.3	6,395.3	$ \Delta $ 2,056.0	11,268.0	92.0	142.5
4,994.3	7,309.0	$ \Delta $ 2,314.7	8,953.3	92.0	146.3
5,080.1	7,747.5	$ \Delta $ 2,667.4	6,285.9	90.7	152.5
5,235.2	8,212.4	$ \Delta $ 2,977.2	3,308.7	90.7	156.9
5,393.2	8,705.1	$ \Delta $ 3,311.9	$ \Delta $ 3.2	90.7	161.4
5,412.0	9,227.4	$ \Delta $ 3,815.4	$ \Delta $ 3,815.4	88.4	170.5
5,680.8	9,781.1	$ \Delta $ 4,100.3	$ \Delta $ 4,100.3	87.6	172.2
5,962.6	10,367.9	$ \Delta $ 4,405.3	$ \Delta $ 4,405.3	86.8	173.9
6,253.6	10,989.9	$ \Delta $ 4,736.3	$ \Delta $ 4,736.3	85.9	175.7
6,579.6	11,649.4	$ \Delta $ 5,069.8	$ \Delta $ 5,609.8	85.3	177.1
4,037.3	6,853.3	$ \Delta $ 2,816.0	$ \Delta $ 2,816.0	98.8	169.7
標準者高卒ケース I - 2（消費者物価

年龄	W	FB	I	R	TS
54	6,431.8	5,120.6	2,560	6,687.8	1,293.9
55	2,628.5	24,175.7	1,158.8	3,787.3	781.1
56	2,786.2	22,678.7	1,133.9	3,920.1	549.6
57	2,953.4	22,335.6	1,116.8	4,070.2	569.8
58	3,130.6	21,899.5	1,095.0	4,225.6	591.6
59	3,318.5	21,360.9	1,068.0	4,386.5	614.1
60	2,798.5	20,710.3	1,035.5	5,472.0	441.8
61	2,962.1	21,633.5	1,081.7	4,043.8	441.2
62	3,135.5	20,882.7	1,044.1	4,179.6	455.6
63	3,319.3	19,992.1	999.6	4,318.9	470.8
64	3,514.1	18,948.7	947.4	4,461.5	486.3
65	3,720.7	17,738.9	886.9	4,607.6	345.8
66	3,939.6	16,971.8	848.6	4,788.2	359.1
67	4,171.6	16,070.3	803.5	4,975.1	373.1
68	4,417.6	15,021.8	751.1	5,168.7	387.7
69	4,678.4	13,813.3	690.7	5,369.1	402.7
70	4,954.7	12,430.8	521.5	5,576.2	518.2
71	5,247.7	10,759.6	538.0	5,785.7	538.1
72	5,558.3	8,873.0	443.7	6,002.0	558.2
73	5,887.4	6,755.2	337.8	6,225.2	578.9
74	6,236.4	4,386.2	219.3	6,455.7	600.4
75	6,606.2	1,745.3	87.3	6,693.5	622.5
76	6,998.3	0	0	6,998.3	650.8
77	7,413.8	0	0	7,413.8	689.5
78	3,927.2	0	0	3,927.2	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（"）

合計（"）

"（54歳時価格）

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（“”）

“（54歳時価格）

8,122.3千円

△ 2,073.6千円 ÷ (1 + 0.06) × 10 = △ 19,562.3千円 △ 27,684.6千円

△ 27,684.6千円 ÷ (1 + 0.06)²³ = △ 7,247.8千円

△ 2,073.6千円 ÷ (1 + 0.06) × 6 = △ 11,737.4千円

△ 19,859.7千円

△ 19,459.7千円 ÷ (1 + 0.06)²³ = △ 5,199.2千円
上昇率6%，老人世帯不用消費割落し)

D	C	Z	FE	A	B
5,393.9	4,049.3	1,344.6	23,175.7	80.7	75.1
3,006.4	3,503.4	497.0	22,678.7	79.4	116.5
3,370.5	3,713.6	343.1	22,335.6	86.0	110.2
3,500.4	3,936.5	436.1	21,899.5	86.0	112.5
3,634.0	4,172.6	538.6	21,360.9	86.0	114.8
3,772.4	4,423.0	650.6	20,710.3	86.0	117.2
5,030.2	4,107.0	923.2	21,633.5	91.9	81.6
3,602.6	4,353.4	750.8	20,882.7	89.1	120.8
3,724.0	4,614.6	890.6	19,992.1	89.1	123.9
3,848.1	4,891.5	1,043.4	18,948.7	89.1	127.1
3,975.2	5,185.0	1,209.8	17,738.9	89.1	130.4
4,261.8	5,028.9	767.1	16,971.8	92.5	118.0
4,429.1	5,330.6	901.5	16,070.3	92.5	120.4
4,602.0	5,650.5	1,048.5	15,021.8	92.5	122.8
4,781.0	5,989.5	1,208.5	13,813.3	92.5	125.3
4,966.4	6,348.9	1,382.5	12,430.8	92.5	127.8
5,058.0	6,729.8	1,671.8	10,759.0	90.7	133.1
5,247.6	7,133.6	1,886.0	8,873.0	90.7	135.9
5,443.8	7,561.6	2,117.0	6,755.2	90.7	138.9
5,646.3	8,015.3	2,369.0	4,386.2	90.7	142.0
5,855.3	8,496.2	2,640.9	1,745.3	90.7	145.1
6,071.0	9,006.0	2,935.0	1,189.7	90.7	148.3
6,347.5	9,546.3	3,198.8	3,198.8	90.7	150.4
6,724.3	10,119.1	3,394.8	3,394.8	90.7	150.5
3,879.5	5,953.1	2,073.6	2,073.6	98.8	153.5
標準者中卒ケース I - 2（消費者物価

年龄	W	FB	I	R	TS
54	4,389.6	3,370.5	168.5	4,558.1	747.5
55	2,017.5	17,266.1	863.3	2,880.8	459.2
56	2,138.6	17,206.1	860.3	2,998.9	351.4
57	2,266.9	17,223.1	861.2	3,128.1	366.0
58	2,402.9	17,196.9	859.8	3,262.7	381.7
59	2,547.0	17,122.3	856.1	3,403.1	398.1
60	2,571.0	16,994.3	849.7	4,668.7	312.4
61	2,721.0	18,441.4	922.1	3,643.1	354.2
62	2,879.9	18,646.6	932.3	3,812.2	369.8
63	3,048.4	18,820.3	941.0	3,989.4	387.0
64	3,227.0	18,957.8	947.9	4,174.9	405.0
65	3,416.3	19,055.0	952.8	4,369.1	366.1
66	3,616.9	19,495.8	974.8	4,591.7	385.7
67	3,829.6	19,925.9	996.3	4,825.9	405.4
68	4,055.1	20,343.9	1,017.2	5,072.3	426.1
69	4,294.1	20,747.5	1,037.4	5,331.5	447.8
70	4,547.4	21,134.0	1,056.7	5,604.1	532.0
71	4,815.9	21,439.1	1,072.0	5,887.9	559.4
72	5,100.6	21,714.6	1,085.7	6,186.3	587.7
73	5,402.3	21,957.0	1,097.9	6,500.2	617.5
74	5,722.1	22,162.1	1,108.1	6,830.2	648.9
75	6,061.1	22,325.1	1,116.3	7,177.4	681.9
76	6,420.5	22,441.2	1,122.1	7,542.6	716.5
77	6,801.4	22,505.2	1,125.3	7,926.7	753.0
78	3,602.6	22,511.1	1,125.6	4,728.2	47.7
79	3,816.6	23,213.4	1,160.7	4,977.3	49.9
80	4,043.4	23,924.0	1,196.2	5,239.6	52.2
81	4,283.8	24,641.6	1,232.1	5,515.9	54.7
82	4,538.7	25,364.8	1,268.2	5,806.9	57.3
83	4,808.9	26,092.1	1,304.6	6,113.5	60.0
84	5,095.2	26,821.9	1,341.1	6,436.3	62.9
85	5,398.8	27,552.2	1,377.6	6,776.4	66.0
86	5,720.6	28,280.9	1,414.0	7,134.6	69.3
87	6,061.6	29,005.6	1,450.3	7,511.9	72.8

妻84歳で死亡の場合
上昇率6%，老人世帯不用消費割落し）

D	C	Z	FE	A	B
3,810.6	2,904.0	906.6	17,266.1	83.6	76.2
2,421.6	2,481.6	$ \Delta $ 60.0	17,206.1	84.1	102.5
2,647.5	2,630.5	17.0	17,223.1	88.3	99.4
2,762.1	2,788.3	$ \Delta $ 26.2	17,196.9	88.3	100.9
2,881.0	2,955.6	$ \Delta $ 74.6	17,122.3	88.3	102.6
3,005.0	3,133.0	$ \Delta $ 128.0	16,993.3	88.3	104.3
4,356.3	2,909.2	1,447.1	18,441.4	93.3	66.8
3,288.9	3,083.7	205.2	18,646.6	90.3	93.8
3,442.4	3,268.7	173.7	18,820.3	90.3	95.0
3,602.4	3,464.9	137.5	18,957.8	90.3	96.2
3,769.9	3,672.7	97.2	19,055.0	90.3	97.4
4,003.0	3,562.2	440.8	19,495.8	91.6	89.0
4,206.0	3,775.9	430.1	19,925.9	91.6	89.8
4,420.5	4,002.5	418.0	20,343.9	91.6	90.5
4,646.2	4,242.6	403.6	20,747.5	91.6	91.3
4,883.7	4,497.2	386.5	21,134.0	91.6	92.1
5,072.1	4,767.0	305.1	21,439.1	90.5	94.0
5,328.5	5,053.0	275.5	21,714.6	90.5	94.8
5,598.6	5,356.2	242.4	21,957.0	90.5	95.7
5,882.7	5,677.6	205.1	22,162.1	90.5	96.5
6,181.3	6,018.3	163.0	22,325.1	90.5	97.4
6,495.5	6,379.4	116.1	22,441.2	90.5	98.2
6,826.1	6,762.1	64.0	22,505.2	90.5	99.1
7,173.7	7,167.8	5.9	22,511.1	90.5	99.9
4,680.5	3,978.2	702.3	23,213.4	99.0	85.0
4,927.4	4,216.8	710.6	23,924.0	99.0	85.6
5,187.4	4,469.8	717.6	24,641.6	99.0	86.2
5,461.2	4,738.0	723.2	25,364.8	99.0	86.8
5,749.6	5,022.3	727.3	26,092.1	99.0	87.4
6,053.5	5,323.7	729.8	26,821.9	99.0	87.9
6,373.4	5,643.1	730.3	27,552.2	99.0	88.5
6,710.4	5,981.7	728.7	28,280.9	99.0	89.1
7,065.3	6,340.6	724.7	29,005.6	99.0	89.7
7,439.1	6,721.0	718.1	29,723.7	99.0	90.3
年龄	W	FB	I	R	TS
54	7,596.1	6,118.4	305.9	7,902.0	1,661.6
55	3,562.1	24,982.3	1,249.1	4,811.2	1,087.9
56	3,740.2	24,236.8	1,211.8	4,952.0	799.4
57	3,927.2	23,697.1	1,184.9	5,112.1	823.0
58	4,123.6	23,059.3	1,153.0	5,276.6	849.5
59	4,329.8	22,313.2	1,115.7	5,445.5	876.7
60	1,638.0	21,450.1	1,072.5	5,488.3	536.5
61	2,913.1	21,405.6	1,070.3	3,983.4	436.3
62	3,055.1	19,706.6	985.3	4,040.4	444.4
63	3,204.3	17,794.6	889.7	4,094.0	450.3
64	3,360.9	15,654.1	782.7	4,143.6	455.8
65	3,525.4	13,268.9	663.4	4,188.8	270.4
66	3,698.0	11,352.7	567.6	4,265.6	277.3
67	3,879.3	9,214.6	460.7	4,340.0	282.1
68	4,069.7	6,839.8	342.0	4,411.7	286.8
69	4,269.6	4,210.4	210.5	4,480.1	291.2
70	4,479.5	1,307.2	65.4	4,544.9	295.4
71	4,699.8	0	0	4,699.8	305.5
⋮	⋮	⋮	⋮	⋮	⋮
78	3,291.9	0	0	3,291.9	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（77歳時価格）

合計（//）

//（54歳時価格）

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（"）

"（54歳時価格）

△1,890.0千円×（1+0.05）⁷ = △2,659.4千円

△3,424.7千円×（1+0.05）⁶×7 = △32,126.0千円

△2,861.9千円÷（1+0.05）×10 = △27,256.2千円

△62,041.6千円

△ 2,861.9千円 ÷ (1 + 0.05) × 6 = △ 16,353.7千円

△ 51,139.1千円

△ 51,139.1千円 ÷ (1 + 0.05)²³ = △ 16,649.4千円
（消費者物価上昇率5%）

D	C	Z	FE	A	B
6,240.4	4,661.6	1,578.8	24,982.3	79.0	74.7
3,723.3	4,468.8	$ \Delta $ 745.5	24,236.8	77.4	120.0
4,152.6	4,692.3	$ \Delta $ 539.7	23,697.1	83.9	113.0
4,289.1	4,926.9	$ \Delta $ 637.8	23,059.3	83.9	114.9
4,427.1	5,173.2	$ \Delta $ 746.1	22,313.2	83.9	116.9
4,568.8	5,431.9	$ \Delta $ 863.1	24,450.1	83.9	118.9
4,951.8	4,996.3	$ \Delta $ 44.5	21,405.6	90.2	100.9
3,547.1	5,246.1	$ \Delta $ 1,699.0	19,706.0	89.0	147.9
3,596.0	5,508.4	$ \Delta $ 1,912.4	17,794.2	89.0	153.2
3,643.7	5,783.8	$ \Delta $ 2,140.1	15,654.1	89.0	158.7
3,687.8	6,073.0	$ \Delta $ 2,385.2	13,268.9	89.0	164.7
3,918.4	5,834.6	$ \Delta $ 1,916.2	11,352.7	93.5	148.9
3,988.3	6,126.4	$ \Delta $ 2,138.1	9,214.6	93.5	153.6
4,057.9	6,432.7	$ \Delta $ 2,374.8	6,839.8	93.5	158.5
4,124.9	6,754.3	$ \Delta $ 2,629.4	4,210.4	93.5	163.7
4,188.9	7,092.1	$ \Delta $ 2,903.2	1,307.2	93.5	169.3
4,249.5	7,446.7	$ \Delta $ 3,197.2	$ \Delta $ 1,890.0	93.5	175.2
4,394.3	7,819.0	$ \Delta $ 3,424.7	$ \Delta $ 3,424.7	93.5	177.9
$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $
3,244.2	6,106.1	2,861.9	2,861.9	98.6	188.2
年龄	W	FB	I	R	TS
54	6,431.8	5,120.6	256.0	6,687.8	1,293.9
55	2,628.5	23,175.7	1,158.8	3,787.3	781.1
56	2,759.9	22,300.2	1,115.0	3,874.9	535.1
57	2,897.9	21,564.0	1,078.2	3,976.1	548.7
58	3,042.8	20,711.6	1,035.6	4,078.4	562.8
59	3,194.9	19,733.5	986.7	4,181.6	577.1
60	2,667.0	18,619.6	931.0	5,161.0	394.0
61	2,796.7	19,046.6	952.3	3,749.0	382.0
62	2,932.9	17,856.2	892.8	3,825.7	390.2
63	3,076.0	16,506.8	825.3	3,901.3	397.9
64	3,226.2	14,986.1	749.3	3,975.5	405.5
65	3,383.9	13,280.8	664.0	4,047.9	248.2
66	3,549.5	12,012.2	600.6	4,150.1	253.2
67	3,723.4	10,587.4	529.4	4,252.8	259.4
68	3,905.9	8,993.1	449.7	4,355.6	265.7
69	4,097.6	7,215.9	360.8	4,458.4	272.0
70	4,298.9	5,241.8	262.1	4,561.0	278.2
71	4,510.3	3,056.1	152.8	4,663.1	284.4
72	4,732.3	642.9	32.1	4,764.3	290.6
73	4,965.2	0	0	4,965.2	302.9
⋮	⋮	⋮	⋮	⋮	⋮
78	3,158.5	0	0	3,158.5	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（77歳時価格）

合計（//）

//（54歳時価格）

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（"）

"（54歳時価格）

△2,014.9千円×（1+0.05）⁵ = △2,571.6千円

△2,825.8千円×（1+0.05）⁴×5 = △3,434.6千円

△2,193.3千円÷（1+0.05）×10 = △20,888.6千円

△26,895.0千円

△26,895.0千円÷（1+0.05）²³ = △8,756.2千円

△ 2,193.3千円 ÷ (1 + 0.05) × 6 = △ 12,533.1千円

△ 18,539.5千円

△ 18,539.5千円 ÷ (1 + 0.05)²³ = △ 6,035.9千円
（消費者物価上昇率5%）

D	C	Z	FE	A	B
5,393.9	4,049.3	1,344.6	23,175.7	80.7	75.1
3,006.4	3,881.9	$ \Delta $ 875.5	22,300.2	79.4	129.1
3,339.8	4,076.0	$ \Delta $ 736.2	21,564.0	86.2	122.0
3,427.4	4,279.8	$ \Delta $ 852.4	20,711.6	86.2	124.9
3,515.6	4,493.7	$ \Delta $ 978.1	19,733.5	86.2	127.8
3,604.5	4,718.4	$ \Delta $ 1,113.9	18,619.6	86.2	130.9
4,767.0	4,340.0	427.0	19,046.6	92.4	91.0
3,366.6	4,557.0	$ \Delta $ 1,190.4	17,856.2	89.8	135.4
3,435.5	4,784.9	$ \Delta $ 1,349.4	16,506.8	89.8	139.3
3,503.4	5,024.1	$ \Delta $ 1,520.7	14,986.1	89.8	143.4
3,570.0	5,275.3	$ \Delta $ 1,705.3	13,280.8	89.8	147.8
3,799.7	5,068.3	$ \Delta $ 1,268.6	12,012.2	93.9	133.4
3,896.9	5,321.7	$ \Delta $ 1,424.8	10,587.4	93.9	136.6
3,993.4	5,587.7	$ \Delta $ 1,594.3	8,993.1	93.9	139.9
4,089.9	5,867.1	$ \Delta $ 1,777.2	7,215.9	93.9	143.5
4,186.4	6,160.5	$ \Delta $ 1,974.1	5,241.8	93.9	147.2
4,282.8	6,468.5	$ \Delta $ 2,185.7	3,056.1	93.9	151.0
4,378.7	6,791.9	$ \Delta $ 2,413.2	642.9	93.9	155.1
4,473.7	7,131.5	$ \Delta $ 2,657.8	$ \Delta $ 2,014.9	93.9	159.4
4,662.3	7,488.1	$ \Delta $ 2,825.8	$ \Delta $ 2,825.8	93.9	160.6
$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $
3,110.8	5,304.1	$ \Delta $ 2,193.3	$ \Delta $ 2,193.3	98.5	170.5
年齡	W	FB	I	R	TS
54	4,389.6	3,370.5	168.5	4,558.1	747.5
55	2,017.5	17,266.1	863.3	2,880.8	459.2
56	2,118.4	16,877.2	843.9	2,962.3	347.7
57	2,224.3	16,540.8	827.0	3,051.3	357.0
58	2,335.5	16,136.5	806.8	3,142.3	367.6
59	2,452.3	15,657.7	782.9	3,235.2	378.5
60	2,455.4	15,098.2	754.9	4,458.3	277.3
61	2,574.5	16,137.0	806.9	3,381.4	306.5
62	2,699.7	15,912.6	795.6	3,495.3	318.1
63	2,831.0	15,625.5	781.3	3,612.3	328.7
64	2,969.0	15,271.6	763.6	3,732.6	339.7
65	3,113.8	14,845.1	742.3	3,856.1	221.9
66	3,265.9	14,809.8	740.5	4,006.4	232.4
67	3,425.6	14,730.9	736.5	4,162.1	241.4
68	3,593.3	14,606.0	730.3	4,323.6	250.8
69	3,769.4	14,430.9	721.5	4,490.9	260.4
70	3,954.2	14,201.2	710.1	4,664.3	270.5
71	4,148.4	13,911.7	695.6	4,844.0	281.0
72	4,352.2	13,557.3	677.9	5,030.1	291.7
73	4,566.2	13,132.4	656.6	5,222.8	302.9
74	4,790.9	12,630.8	631.5	5,422.4	314.5
75	5,026.8	12,046.1	602.3	5,629.1	326.5
76	5,274.6	11,371.5	568.6	5,843.2	338.9
77	5,534.7	10,599.7	531.0	6,065.7	351.8
78	2,903.9	9,723.7	486.2	3,390.1	47.7
79	3,047.3	9,225.9	461.3	3,508.6	49.9
80	3,197.9	8,652.3	432.6	3,630.5	52.2
81	3,356.0	7,996.7	399.8	3,755.8	54.7
82	3,522.0	7,252.2	362.6	3,884.6	57.3
83	3,696.3	6,411.7	320.6	4,016.9	60.0
84	3,879.3	5,467.4	273.4	4,152.7	62.9
85	4,071.5	4,410.9	220.5	4,292.0	66.0
86	4,273.2	3,233.3	161.7	4,434.9	69.0
87	4,485.1	1,925.1	96.3	4,581.4	72.8
妻84歳で死亡の場合
夫死亡時の余剩額(77歳時価格)	0
妻死亡時の余剩額( )	476.2千円÷(1+0.05)10=	292.3千円
合計( )	292.3千円
"	476.2千円÷(1+0.05)33=	95.2千円
妻80歳で死亡の場合
妻死亡時の余剩額(77歳時価格)	5,467.4千円÷(1+0.05)6=4,079.9千円
合計( )	4,079.9千円
"	5,467.4千円÷(1+0.05)33=1,092.8千円
（消費者物価上昇率5%）

D	C	Z	FE	A	B
3,810.6	2,904.0	906.6	17,266.1	83.6	76.2
2,421.6	2,810.5	388.9	16,877.2	84.1	116.1
2,614.6	2,951.0	336.4	16,540.8	88.3	112.9
2,694.3	3,098.6	404.3	16,136.5	88.3	115.0
2,774.7	3,253.5	478.8	15,657.7	88.3	117.3
2,856.7	3,416.2	559.5	15,098.2	88.3	119.6
4,181.0	3,142.2	1,038.8	16,137.0	93.8	75.2
3,074.9	3,299.3	224.4	15,912.6	90.9	107.3
3,177.2	3,464.3	287.1	15,625.5	90.9	109.0
3,283.6	3,637.5	353.9	15,271.6	90.9	110.8
3,392.9	3,819.4	426.5	14,845.1	90.9	112.6
3,634.2	3,669.5	35.3	14,809.8	94.2	101.0
3,774.0	3,852.9	78.9	14,730.9	94.2	102.1
3,920.7	4,045.6	124.9	14,606.0	94.2	103.2
4,072.8	4,247.9	175.1	14,430.9	94.2	104.3
4,230.5	4,460.2	229.7	14,201.2	94.2	105.4
4,393.8	4,683.3	289.5	13,911.7	94.2	106.6
4,563.0	4,917.4	354.4	13,557.3	94.2	107.8
4,738.4	5,163.3	424.9	13,132.4	94.2	109.0
4,919.9	5,421.5	501.6	12,630.8	94.2	110.2
5,107.9	5,692.6	584.7	12,046.1	94.2	111.4
5,302.6	5,977.2	674.6	11,371.5	94.2	112.7
5,504.3	6,276.1	771.8	10,599.7	94.2	114.0
5,713.9	6,589.9	876.0	9,723.7	94.2	115.3
3,342.4	3,840.2	497.8	9,225.9	98.6	114.9
3,458.7	4,032.3	573.6	8,652.3	98.6	116.6
3,578.3	4,233.9	655.6	7,996.7	98.6	118.3
3,701.1	4,445.6	744.5	7,252.2	98.5	120.1
3,827.3	4,667.8	840.5	6,411.7	98.5	122.0
3,956.9	4,901.2	944.3	5,467.4	98.5	123.9
4,089.8	5,146.3	1,056.5	4,410.9	98.5	125.8
4,226.0	5,403.6	1,177.6	3,233.3	98.5	127.9
4,365.6	5,673.8	1,308.2	1,925.1	98.4	123.0
4,508.6	5,957.5	1,448.9	476.2	98.4	132.1
年龄	W	FB	I	R	TS
54	7,596.1	6,118.4	305.9	7,902.0	1,661.6
55	3,562.1	24,982.3	1,249.1	4,811.2	1,087.9
56	3,669.0	24,312.3	1,215.6	4,884.6	791.6
57	3,779.0	23,880.2	1,194.0	4,973.0	805.6
58	3,892.4	23,386.7	1,169.3	5,061.7	820.0
59	4,009.2	22,827.7	1,141.4	5,150.6	834.4
60	2,529.7	22,199.2	1,110.0	3,639.7	413.6
61	2,603.5	20,963.8	1,048.2	3,651.7	385.9
62	2,679.4	19,634.2	981.7	3,661.1	388.1
63	2,757.6	18,174.0	908.7	3,666.3	388.6
64	2,838.2	16,576.5	828.8	3,667.0	388.7
65	2,921.2	14,833.3	741.7	3,662.9	178.6
66	3,006.7	13,585.1	679.3	3,686.0	180.6
67	3,094.7	12,216.0	610.8	3,705.5	181.6
68	3,185.4	10,719.2	536.0	3,721.4	182.3
69	3,278.8	9,087.0	454.4	3,733.2	182.9
70	3,375.0	7,310.8	365.5	3,740.5	183.2
71	3,474.1	5,381.8	269.1	3,743.2	183.4
72	3,576.1	3,290.7	164.5	3,740.6	183.3
73	3,681.3	1,027.6	51.4	3,732.7	182.9
74	3,789.5	0	0	3,789.5	185.7
⋮	⋮	⋮	⋮	⋮	⋮
78	2,128.1	0	0	2,128.1	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（77歳時価格）

合計(〃)

(54歲時価格)

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（"）

"（54歳時価格）

△2,571.1千円×（1+0.03）³×4=△11,238.0千円

△ 1,776.8千円 ÷ (1 + 0.03) × 10 = △ 17,250.5千円 △ 30,084.0千円

△ 30,084.0千円 ÷ (1 + 0.03) $ ^{23} $ = △ 15,243.3千円

△ 1,776.8千円 ÷ (1 + 0.03) × 6 = △ 10,350.3千円

△ 23,183.8千円

△ 23,183.8千円 ÷ (1 + 0.03)²³ = △ 11,747.0千円
（消費者物価上昇率3%）

D	C	Z	FE	A	B
6,240.4	4,661.6	1,578.8	24,982.3	79.0	74.7
3,723.3	4,393.3	$ \Delta $ 670.0	24,312.3	77.4	118.0
4,093.0	4,525.1	$ \Delta $ 432.1	23,880.2	83.8	110.6
4,167.4	4,660.9	$ \Delta $ 493.5	23,386.7	83.8	111.8
4,241.7	4,800.7	$ \Delta $ 559.0	22,827.7	83.8	113.2
4,316.2	4,944.7	$ \Delta $ 628.5	22,199.2	83.8	114.6
3,226.1	4,461.5	$ \Delta $ 1,235.4	20,963.8	88.6	138.3
3,265.8	4,595.4	$ \Delta $ 1,329.6	19,634.2	89.4	140.7
3,273.0	4,733.2	$ \Delta $ 1,460.2	18,174.0	89.4	144.6
3,277.7	4,875.2	$ \Delta $ 1,597.5	16,576.5	89.4	148.7
3,278.3	5,021.5	$ \Delta $ 1,743.2	14,833.3	89.4	153.2
3,484.3	4,732.5	$ \Delta $ 1,248.2	13,585.1	95.1	135.8
3,505.4	4,874.5	$ \Delta $ 1,369.1	12,216.0	95.1	139.1
3,523.9	5,020.7	$ \Delta $ 1,496.8	10,719.2	95.1	142.5
3,539.1	5,171.3	$ \Delta $ 1,632.2	9,087.0	95.1	146.1
3,550.3	5,326.5	$ \Delta $ 1,776.2	7,310.8	95.1	150.0
3,557.3	5,486.3	$ \Delta $ 1,929.0	5,381.8	95.1	154.2
3,559.8	5,650.9	$ \Delta $ 2,091.1	3,290.7	95.1	158.7
3,557.3	5,820.4	$ \Delta $ 2,263.1	1,027.6	95.1	163.6
3,549.8	5,995.0	$ \Delta $ 2,445.2	$ \Delta $ 1,417.6	95.1	168.9
3,603.8	6,174.9	$ \Delta $ 2,571.1	$ \Delta $ 2,571.1	95.1	171.3
$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $	$ \vdots $
2,080.4	3,857.2	$ \Delta $ 1,776.8	$ \Delta $ 1,776.8	97.8	185.4
年龄	W	FB	I	R	TS
54	6,431.8	5,120.6	256.0	6,687.8	1,293.9
55	2,628.5	23,175.7	1,158.8	3,787.3	781.1
56	2,707.4	22,374.2	1,118.7	3,826.1	530.6
57	2,788.6	21,747.5	1,087.4	3,876.0	538.8
58	2,872.2	21,044.9	1,052.2	3,924.4	545.5
59	2,958.4	20,262.8	1,013.1	3,971.5	552.0
60	2,429.1	19,396.5	969.8	4,892.9	360.3
61	2,499.8	20,062.1	1,003.1	3,502.9	345.9
62	2,572.6	19,236.1	961.8	3,534.4	349.9
63	2,647.6	18,318.1	915.9	3,563.5	352.8
64	2,724.9	17,303.2	865.2	3,590.1	355.4
65	2,804.5	16,185.5	809.3	3,613.8	199.0
66	2,886.5	15,498.4	774.9	3,661.4	201.4
67	2,970.9	14,733.5	736.7	3,707.6	203.9
68	3,057.9	13,885.5	694.3	3,752.2	206.4
69	3,147.4	12,949.1	647.5	3,794.9	208.7
70	3,239.7	11,918.6	595.9	3,835.6	210.9
71	3,334.7	10,788.1	539.4	3,874.1	213.1
72	3,432.6	9,551.2	477.6	3,910.2	215.1
73	3,533.4	8,201.5	410.1	3,943.5	216.9
74	3,637.3	6,732.0	336.6	3,973.9	218.6
75	3,744.2	5,135.3	256.8	4,001.0	220.1
76	3,854.4	3,403.6	170.2	4,024.6	221.4
77	3,967.9	1,528.8	76.4	4,044.3	222.4
78	2,042.4	0	0	2,042.4	47.7

妻84歳で死亡の場合

夫死亡時の余剰額（77歳時価格）

妻死亡時の余剰額（"）

合計（"）

"（54歳時価格）

妻80歳で死亡の場合

妻死亡時の余剰額（77歳時価格）

合計（"）

"（54歳時価格）

△ 1,348.5千円≠（1+0.03）×10=△13,092.2千円

△ 13,589.8千円

△ 1,348.5千円 ÷ (1 + 0.03) × 6 = △ 7,855.3千円

△ 8,352.9千円

△ 8,352.9千円 ÷ (1 + 0.03)²³ = △ 4,232.3千円
（消費者物価上昇率3%）

D	C	Z	FE	A	B
5,393.9	4,049.3	1,344.6	23,175.7	80.7	75.1
3,006.4	3,807.9	$ \Delta $ 801.5	22,374.2	79.4	126.7
3,295.5	3,922.2	$ \Delta $ 626.7	21,747.5	86.1	119.0
3,337.2	4,039.8	$ \Delta $ 702.6	21,044.9	86.1	121.1
3,378.9	4,161.0	$ \Delta $ 782.1	20,262.8	86.1	123.1
3,419.5	4,285.8	$ \Delta $ 866.3	19,396.5	86.1	125.3
4,532.6	3,867.0	665.6	20,062.1	92.6	85.3
3,157.0	3,983.0	$ \Delta $ 826.0	19,236.1	90.1	126.2
3,184.5	4,102.5	$ \Delta $ 918.0	18,318.1	90.1	128.8
3,210.7	4,225.6	$ \Delta $ 1,014.9	17,303.2	90.1	131.6
3,234.7	4,352.4	$ \Delta $ 1,117.7	17,185.5	90.1	134.6
3,414.8	4,101.9	$ \Delta $ 687.1	15,498.4	94.5	120.1
3,460.0	4,224.9	$ \Delta $ 764.9	14,733.5	94.5	122.1
3,503.7	4,351.7	$ \Delta $ 848.0	13,885.5	94.5	124.2
3,545.8	4,482.2	$ \Delta $ 936.4	12,949.1	94.5	126.4
3,586.2	4,616.7	$ \Delta $ 1,030.5	11,918.6	94.5	128.7
3,624.7	4,755.2	$ \Delta $ 1,130.5	10,788.1	94.5	131.2
3,661.0	4,987.9	$ \Delta $ 1,236.9	9,551.2	94.5	133.8
3,695.1	5,044.8	$ \Delta $ 1,349.7	8,201.5	94.5	136.5
3,726.6	5,196.1	$ \Delta $ 1,469.5	6,732.0	94.5	139.4
3,755.3	5,352.0	$ \Delta $ 1,596.7	5,135.3	94.5	142.5
3,780.9	5,512.6	$ \Delta $ 1,731.7	3,403.6	94.5	145.8
3,803.2	5,678.0	$ \Delta $ 1,874.8	1,528.8	94.5	149.3
3,821.9	5,848.3	$ \Delta $ 2,026.4	$ \Delta $ 497.6	94.5	153.0
1,994.7	3,343.2	$ \Delta $ 1,348.5	$ \Delta $ 1,348.5	97.7	167.6
年龄	W	FB	I	R	TS
54	4,389.6	3,370.5	168.5	4,558.1	747.5
55	2,017.5	17,266.1	863.3	2,880.8	459.2
56	2,078.0	16,956.8	847.8	2,925.8	344.5
57	2,140.4	16,725.3	836.3	2,976.7	351.3
58	2,204.6	16,453.5	822.7	3,027.3	357.2
59	2,270.7	16,139.5	807.0	3,077.7	363.2
60	2,236.9	15,780.4	789.0	4,165.9	254.6
61	2,301.8	16,918.4	845.9	3,147.7	275.3
62	2,368.7	16,934.3	846.7	3,215.4	279.7
63	2,437.6	16,927.8	846.7	3,284.0	285.7
64	2,508.6	16,895.7	844.8	3,353.4	291.7
65	2,581.7	16,830.0	841.8	3,423.5	172.0
66	2,657.0	17,145.8	857.3	3,514.3	175.7
67	2,734.5	17,454.4	872.7	3,607.2	180.4
68	2,814.4	17,760.3	888.0	3,702.4	185.1
69	2,896.7	18,063.1	903.2	3,799.9	190.0
70	2,981.4	18,362.1	918.1	3,899.5	195.0
71	3,068.7	18,656.3	932.8	4,001.5	200.1
72	3,158.6	18,945.1	947.3	4,105.9	205.3
73	3,251.2	19,227.7	961.4	4,212.6	210.6
74	3,346.5	19,503.2	975.2	4,321.7	216.1
75	3,444.8	19,770.5	988.5	4,433.3	221.6
76	3,546.0	20,028.8	1,001.4	4,547.4	227.3
77	3,650.2	20,276.9	1,013.8	4,664.0	233.2
78	1,878.8	20,513.5	1,025.7	2,904.5	47.7
79	1,934.0	20,972.7	1,048.6	2,982.6	49.9
80	1,991.0	21,435.9	1,071.8	3,062.8	52.2
81	2,049.6	21,902.9	1,095.1	3,144.7	54.7
82	2,110.0	22,373.0	1,118.7	3,228.7	57.3
83	2,172.3	22,845.9	1,142.3	3,314.6	60.0
84	2,236.4	23,321.1	1,166.1	3,402.5	62.9
85	2,302.4	23,797.9	1,189.9	3,492.3	66.0
86	2,370.4	24,275.5	1,213.8	3,584.2	69.3
87	2,440.4	24,753.2	1,237.7	3,678.1	72.8

妻84歳で死亡の場合