{
  "assumptions": {
    "inflation": 0.025,
    "tax_and_cost_reserve_rate": 0.1,
    "normal_returns": {
      "nasdaq": 0.07,
      "vig": 0.06,
      "sp500": 0.06,
      "schd": 0.05,
      "deposit": 0.02
    },
    "return_basis": "hypothetical nominal KRW total returns, not market forecasts; FX embedded, not separately simulated",
    "junho_distribution_assumptions": {
      "sp500": 0.01,
      "schd": 0.03,
      "negative_shock_multiplier": 0.5
    },
    "timing": "annual return, then distribution transfer, year-end contribution/withdrawal/refill; retirement after end-year8",
    "account_limits": "no pension allocation in main path; all withdrawal funds accessible; ISA mature before year9",
    "deposit_rate": "hypothetical 2% before individual tax; not a bank quote"
  },
  "annual_asset_returns": {
    "base": {
      "nasdaq": [
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.25,
        0.15,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        -0.45,
        -0.15,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07
      ],
      "vig": [
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.18,
        0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        -0.3,
        -0.1,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06
      ],
      "sp500": [
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.2,
        0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        -0.35,
        -0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06
      ],
      "schd": [
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.16,
        0.1,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        -0.3,
        -0.1,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05
      ],
      "deposit": [
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02
      ]
    },
    "bad_order": {
      "nasdaq": [
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        -0.45,
        -0.15,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.25,
        0.15,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07,
        0.07
      ],
      "vig": [
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        -0.3,
        -0.1,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.18,
        0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06
      ],
      "sp500": [
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        -0.35,
        -0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.2,
        0.12,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06,
        0.06
      ],
      "schd": [
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        -0.3,
        -0.1,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.16,
        0.1,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05,
        0.05
      ],
      "deposit": [
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02,
        0.02
      ]
    }
  },
  "results": {
    "base": {
      "seoyeon": {
        "records": [
          {
            "year": 1,
            "age": 32,
            "opening": {
              "nasdaq": 70000000.0,
              "vig": 30000000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "total": 118700000.0,
            "real_total": 115804878.0487805,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 2,
            "age": 33,
            "opening": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "total": 138655000.0,
            "real_total": 131973825.10410471,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 3,
            "age": 34,
            "opening": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "total": 159949610.0,
            "real_total": 148529113.6228436,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 4,
            "age": 35,
            "opening": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "total": 182674168.3,
            "real_total": 165493780.559644,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 5,
            "age": 36,
            "opening": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "total": 206925130.81700003,
            "real_total": 182891664.08676574,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 6,
            "age": 37,
            "opening": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "total": 232805486.95435002,
            "real_total": 200747441.7791452,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 7,
            "age": 38,
            "opening": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "total": 260425203.84012413,
            "real_total": 219086670.3302094,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 8,
            "age": 39,
            "opening": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "total": 289901700.8758406,
            "real_total": 237935826.866729,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 9,
            "age": 40,
            "opening": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "returns": {
              "nasdaq": 0.25,
              "vig": 0.18
            },
            "closing": {
              "nasdaq": 266469217.71008107,
              "vig": 102066665.51517539
            },
            "total": 368535883.22525644,
            "real_total": 295097134.02800333,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 10,
            "age": 41,
            "opening": {
              "nasdaq": 266469217.71008107,
              "vig": 102066665.51517539
            },
            "returns": {
              "nasdaq": 0.15,
              "vig": 0.12
            },
            "closing": {
              "nasdaq": 314839600.3665932,
              "vig": 117914665.37699644
            },
            "total": 432754265.74358964,
            "real_total": 338066940.7388829,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 11,
            "age": 42,
            "opening": {
              "nasdaq": 314839600.3665932,
              "vig": 117914665.37699644
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 345278372.3922547,
              "vig": 128589545.29961623
            },
            "total": 473867917.6918709,
            "real_total": 361155960.9073055,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 12,
            "age": 43,
            "opening": {
              "nasdaq": 345278372.3922547,
              "vig": 128589545.29961623
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 377847858.45971256,
              "vig": 139904918.0175932
            },
            "total": 517752776.47730577,
            "real_total": 384978123.948249,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 13,
            "age": 44,
            "opening": {
              "nasdaq": 377847858.45971256,
              "vig": 139904918.0175932
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 412697208.55189246,
              "vig": 151899213.09864882
            },
            "total": 564596421.6505413,
            "real_total": 409569748.28661716,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 14,
            "age": 45,
            "opening": {
              "nasdaq": 412697208.55189246,
              "vig": 151899213.09864882
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 449986013.150525,
              "vig": 164613165.88456777
            },
            "total": 614599179.0350927,
            "real_total": 434968553.4948802,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 15,
            "age": 46,
            "opening": {
              "nasdaq": 449986013.150525,
              "vig": 164613165.88456777
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 489885034.07106173,
              "vig": 178089955.83764184
            },
            "total": 667974989.9087036,
            "real_total": 461213723.3618292,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 16,
            "age": 47,
            "opening": {
              "nasdaq": 489885034.07106173,
              "vig": 178089955.83764184
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 532576986.4560361,
              "vig": 192375353.18790036
            },
            "total": 724952339.6439364,
            "real_total": 488345971.5843673,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 17,
            "age": 48,
            "opening": {
              "nasdaq": 532576986.4560361,
              "vig": 192375353.18790036
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 578257375.5079587,
              "vig": 207517874.3791744
            },
            "total": 785775249.8871331,
            "real_total": 516407610.1973711,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 18,
            "age": 49,
            "opening": {
              "nasdaq": 578257375.5079587,
              "vig": 207517874.3791744
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 627135391.7935158,
              "vig": 223568946.84192488
            },
            "total": 850704338.6354407,
            "real_total": 545442620.8615766,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 19,
            "age": 50,
            "opening": {
              "nasdaq": 627135391.7935158,
              "vig": 223568946.84192488
            },
            "returns": {
              "nasdaq": -0.45,
              "vig": -0.3
            },
            "closing": {
              "nasdaq": 353324465.48643374,
              "vig": 160098262.7893474
            },
            "total": 513422728.27578115,
            "real_total": 321160146.7817646,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 20,
            "age": 51,
            "opening": {
              "nasdaq": 353324465.48643374,
              "vig": 160098262.7893474
            },
            "returns": {
              "nasdaq": -0.15,
              "vig": -0.1
            },
            "closing": {
              "nasdaq": 308725795.66346866,
              "vig": 147688436.51041266
            },
            "total": 456414232.1738813,
            "real_total": 278536343.8029439,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          }
        ],
        "shortfall_total": 0.0,
        "first_shortfall_year": null
      },
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 416537346.7813446,
              "schd": 370712677.3215375,
              "deposit": 121298881.11809418
            },
            "total": 908548905.2209762,
            "real_total": 727500876.464493,
            "contribution": 0.0,
            "gross_withdrawal": 29672984.16595653,
            "expense": 44959066.91811595,
            "other_income": 17983626.76724638,
            "cash_distribution": 13342243.324911196,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 416537346.7813446,
              "schd": 370712677.3215375,
              "deposit": 121298881.11809418
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 462356454.9272926,
              "schd": 396662564.73404515,
              "deposit": 108596803.75781019
            },
            "total": 967615823.419148,
            "real_total": 755899934.739562,
            "contribution": 0.0,
            "gross_withdrawal": 30414808.770105436,
            "expense": 46083043.59106884,
            "other_income": 18433217.436427537,
            "cash_distribution": 15286753.78745957,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 462356454.9272926,
              "schd": 396662564.73404515,
              "deposit": 108596803.75781019
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 485474277.67365724,
              "schd": 404595816.02872604,
              "deposit": 96117002.33490261
            },
            "total": 986187096.0372859,
            "real_total": 751617349.4896235,
            "contribution": 0.0,
            "gross_withdrawal": 31175178.98935807,
            "expense": 47235119.68084556,
            "other_income": 18894047.872338224,
            "cash_distribution": 16523441.49129428,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 485474277.67365724,
              "schd": 404595816.02872604,
              "deposit": 96117002.33490261
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 502682157.66476315,
              "schd": 406967292.0247085,
              "deposit": 95863675.39227606
            },
            "total": 1005513125.0817478,
            "real_total": 747655201.6448331,
            "contribution": 0.0,
            "gross_withdrawal": 31954558.46409202,
            "expense": 48415997.672866695,
            "other_income": 19366399.069146678,
            "cash_distribution": 16992617.257598355,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 12786274.217169061,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 502682157.66476315,
              "schd": 406967292.0247085,
              "deposit": 95863675.39227606
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 518861743.1439357,
              "schd": 408064259.8040016,
              "deposit": 98260267.27708295
            },
            "total": 1025186270.2250203,
            "real_total": 743691009.2619162,
            "contribution": 0.0,
            "gross_withdrawal": 32753422.425694317,
            "expense": 49626397.61468835,
            "other_income": 19850559.04587534,
            "cash_distribution": 17235840.337388888,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 15996900.465266794,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 518861743.1439357,
              "schd": 408064259.8040016,
              "deposit": 98260267.27708295
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 535375631.54166466,
              "schd": 409021729.6623868,
              "deposit": 100716773.95901003
            },
            "total": 1045114135.1630615,
            "real_total": 739655696.1280501,
            "contribution": 0.0,
            "gross_withdrawal": 33572257.98633668,
            "expense": 50867057.555055566,
            "other_income": 20346823.022022225,
            "cash_distribution": 17430545.225559406,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 16633014.097162694,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 535375631.54166466,
              "schd": 409021729.6623868,
              "deposit": 100716773.95901003
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 552219537.5223635,
              "schd": 409836299.7515169,
              "deposit": 103234693.30798528
            },
            "total": 1065290530.5818657,
            "real_total": 735546419.3935069,
            "contribution": 0.0,
            "gross_withdrawal": 34411564.435995094,
            "expense": 52138733.99393195,
            "other_income": 20855493.597572777,
            "cash_distribution": 17624408.20528825,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 17290740.100501895,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 552219537.5223635,
              "schd": 409836299.7515169,
              "deposit": 103234693.30798528
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 569388219.9031396,
              "schd": 410504577.5962237,
              "deposit": 105815560.64068487
            },
            "total": 1085708358.1400483,
            "real_total": 731360220.5540584,
            "contribution": 0.0,
            "gross_withdrawal": 35271853.54689496,
            "expense": 53442202.34378024,
            "other_income": 21376880.937512096,
            "cash_distribution": 17817284.36776914,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 17970742.645665705,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 569388219.9031396,
              "schd": 410504577.5962237,
              "deposit": 105815560.64068487
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 586875412.5934881,
              "schd": 411023179.29110414,
              "deposit": 108460949.65670198
            },
            "total": 1106359541.541294,
            "real_total": 727094022.0482429,
            "contribution": 0.0,
            "gross_withdrawal": 36153649.88556733,
            "expense": 54778257.40237474,
            "other_income": 21911302.960949894,
            "cash_distribution": 18009019.526918106,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 18673708.161852628,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 586875412.5934881,
              "schd": 411023179.29110414,
              "deposit": 108460949.65670198
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 604673751.2704871,
              "schd": 411388728.4532797,
              "deposit": 111172473.39811952
            },
            "total": 1127234953.1218863,
            "real_total": 722744623.7594203,
            "contribution": 0.0,
            "gross_withdrawal": 37057491.13270651,
            "expense": 56147713.837434106,
            "other_income": 22459085.53497364,
            "cash_distribution": 18199449.504668005,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 19400346.376322,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 604673751.2704871,
              "schd": 411388728.4532797,
              "deposit": 111172473.39811952
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 390014569.5694642,
              "schd": 281801278.9904966,
              "deposit": 84606194.13820939
            },
            "total": 756422042.6981702,
            "real_total": 473162953.02653044,
            "contribution": 0.0,
            "gross_withdrawal": 37983928.41102417,
            "expense": 57551406.68336995,
            "other_income": 23020562.67334798,
            "cash_distribution": 9194199.68315163,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 390014569.5694642,
              "schd": 281801278.9904966,
              "deposit": 84606194.13820939
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 341262748.3732812,
              "schd": 249394131.90658948,
              "deposit": 53541883.43237858
            },
            "total": 644198763.7122493,
            "real_total": 393135786.9191676,
            "contribution": 0.0,
            "gross_withdrawal": 38933526.621299766,
            "expense": 58990191.85045419,
            "other_income": 23596076.740181677,
            "cash_distribution": 6177092.03270477,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 341262748.3732812,
              "schd": 249394131.90658948,
              "deposit": 53541883.43237858
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 303282144.63840306,
              "schd": 215305469.0928911,
              "deposit": 119720594.36049679
            },
            "total": 638308208.0917909,
            "real_total": 380039953.15776396,
            "contribution": 0.0,
            "gross_withdrawal": 39906864.786832266,
            "expense": 60464946.64671555,
            "other_income": 24185978.65868622,
            "cash_distribution": 10894451.440930497,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 94120286.6053724,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 303282144.63840306,
              "schd": 215305469.0928911,
              "deposit": 119720594.36049679
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 299500645.30244166,
              "schd": 206546031.18349573,
              "deposit": 122713609.2195092
            },
            "total": 628760285.7054466,
            "real_total": 365224635.2310775,
            "contribution": 0.0,
            "gross_withdrawal": 40904536.40650307,
            "expense": 61976570.31288343,
            "other_income": 24790628.12515337,
            "cash_distribution": 9491985.519170763,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 32011153.85913478,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 299500645.30244166,
              "schd": 206546031.18349573,
              "deposit": 122713609.2195092
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 294505191.4447079,
              "schd": 197298107.45578763,
              "deposit": 125781449.44999692
            },
            "total": 617584748.3504925,
            "real_total": 349983571.1459452,
            "contribution": 0.0,
            "gross_withdrawal": 41927149.81666564,
            "expense": 63525984.57070551,
            "other_income": 25410393.828282204,
            "cash_distribution": 9191387.388529288,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 33349330.474233896,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 294505191.4447079,
              "schd": 197298107.45578763,
              "deposit": 125781449.44999692
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 288185834.9641981,
              "schd": 187548444.986437,
              "deposit": 128925985.68624683
            },
            "total": 604660265.636882,
            "real_total": 334301758.5258971,
            "contribution": 0.0,
            "gross_withdrawal": 42975328.562082276,
            "expense": 65114134.184973136,
            "other_income": 26045653.673989255,
            "cash_distribution": 8863995.138120707,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 34740240.67121154,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 288185834.9641981,
              "schd": 187548444.986437,
              "deposit": 128925985.68624683
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 280424976.1344901,
              "schd": 177283534.45875317,
              "deposit": 132149135.328403
            },
            "total": 589857645.9216462,
            "real_total": 318163663.3248417,
            "contribution": 0.0,
            "gross_withdrawal": 44049711.776134335,
            "expense": 66741987.53959747,
            "other_income": 26696795.015838984,
            "cash_distribution": 8508311.699235091,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 36186030.00533047,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 280424976.1344901,
              "schd": 177283534.45875317,
              "deposit": 132149135.328403
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 271096885.35122067,
              "schd": 166489600.28584993,
              "deposit": 135452863.71161306
            },
            "total": 573039349.3486836,
            "real_total": 301553202.3637254,
            "contribution": 0.0,
            "gross_withdrawal": 45150954.57053769,
            "expense": 68410537.2280874,
            "other_income": 27364214.891234957,
            "cash_distribution": 8122755.795107495,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 37688944.4520722,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 271096885.35122067,
              "schd": 166489600.28584993,
              "deposit": 135452863.71161306
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 260067195.83293155,
              "schd": 155152590.1861456,
              "deposit": 138839185.30440336
            },
            "total": 554058971.3234805,
            "real_total": 284453725.2890747,
            "contribution": 0.0,
            "gross_withdrawal": 46279728.434801124,
            "expense": 70120800.65878958,
            "other_income": 28048320.26351583,
            "cash_distribution": 7705656.862087704,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 39251335.89127147,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 260067195.83293155,
              "schd": 155152590.1861456,
              "deposit": 138839185.30440336
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 247192365.50078455,
              "schd": 143258164.20538265,
              "deposit": 142310164.93701345
            },
            "total": 532760694.6431806,
            "real_total": 266847995.93179977,
            "contribution": 0.0,
            "gross_withdrawal": 47436721.645671144,
            "expense": 71873820.6752593,
            "other_income": 28749528.270103723,
            "cash_distribution": 7255249.663913684,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40875667.90827946,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 247192365.50078455,
              "schd": 143258164.20538265,
              "deposit": 142310164.93701345
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 232319106.15497917,
              "schd": 130791683.18000634,
              "deposit": 145867919.06043875
            },
            "total": 508978708.39542425,
            "real_total": 248718173.0438865,
            "contribution": 0.0,
            "gross_withdrawal": 48622639.68681292,
            "expense": 73670666.19214079,
            "other_income": 29468266.476856314,
            "cash_distribution": 6769668.581169325,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 42564521.93032862,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 232319106.15497917,
              "schd": 130791683.18000634,
              "deposit": 145867919.06043875
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 215283777.9516568,
              "schd": 117738196.6373424,
              "deposit": 149514617.0369497
            },
            "total": 482536591.6259489,
            "real_total": 230045790.38982868,
            "contribution": 0.0,
            "gross_withdrawal": 49838205.678983234,
            "expense": 75512432.84694429,
            "other_income": 30204973.138777714,
            "cash_distribution": 6246941.5569499815,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 44320603.71733543,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 215283777.9516568,
              "schd": 117738196.6373424,
              "deposit": 149514617.0369497
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 195911747.06327254,
              "schd": 104082430.12855053,
              "deposit": 153252482.4628735
            },
            "total": 453246659.6546966,
            "real_total": 210811736.16886425,
            "contribution": 0.0,
            "gross_withdrawal": 51084160.82095783,
            "expense": 77400243.66811791,
            "other_income": 30960097.467247162,
            "cash_distribution": 5684983.67863684,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 46146750.2275058,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 195911747.06327254,
              "schd": 104082430.12855053,
              "deposit": 153252482.4628735
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 174016704.2774489,
              "schd": 89808771.99080203,
              "deposit": 157083794.52444524
            },
            "total": 420909270.7926962,
            "real_total": 190996231.74327147,
            "contribution": 0.0,
            "gross_withdrawal": 52361264.841481745,
            "expense": 79335249.75982083,
            "other_income": 31734099.903928336,
            "cash_distribution": 5081590.374489241,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 48045936.87930676,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 174016704.2774489,
              "schd": 89808771.99080203,
              "deposit": 157083794.52444524
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 149399942.15376586,
              "schd": 74901259.53553106,
              "deposit": 161010889.38755637
            },
            "total": 385312091.0768533,
            "real_total": 170578809.64714873,
            "contribution": 0.0,
            "gross_withdrawal": 53670296.4625188,
            "expense": 81318631.00381635,
            "other_income": 32527452.40152654,
            "cash_distribution": 4434430.20249855,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 50021285.23264249,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 149399942.15376586,
              "schd": 74901259.53553106,
              "deposit": 161010889.38755637
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 121849588.21434121,
              "schd": 59343564.65993868,
              "deposit": 165036161.62224528
            },
            "total": 346229314.49652517,
            "real_total": 149538290.84925708,
            "contribution": 0.0,
            "gross_withdrawal": 55012053.87408176,
            "expense": 83351596.77891175,
            "other_income": 33340638.7115647,
            "cash_distribution": 3741037.2076035906,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 52076071.11341593,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 121849588.21434121,
              "schd": 59343564.65993868,
              "deposit": 165036161.62224528
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 91139791.49191234,
              "schd": 43118978.879179955,
              "deposit": 169162065.6628014
            },
            "total": 303420836.0338937,
            "real_total": 127852761.24262823,
            "contribution": 0.0,
            "gross_withdrawal": 56387355.2209338,
            "expense": 85435386.69838454,
            "other_income": 34174154.67935381,
            "cash_distribution": 2998802.8219415722,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 54213733.20710343,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 91139791.49191234,
              "schd": 43118978.879179955,
              "deposit": 169162065.6628014
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 57029859.59795341,
              "schd": 26210397.776841484,
              "deposit": 173391117.30437142
            },
            "total": 256631374.67916632,
            "real_total": 105499547.33275022,
            "contribution": 0.0,
            "gross_withdrawal": 57797039.10145714,
            "expense": 87571271.36584415,
            "other_income": 35028508.54633766,
            "cash_distribution": 2204967.281294522,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 56437882.1484766,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 57029859.59795341,
              "schd": 26210397.776841484,
              "deposit": 173391117.30437142
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 19263343.302585848,
              "schd": 8600304.87141285,
              "deposit": 177725895.23698074
            },
            "total": 205589543.41097945,
            "real_total": 82455191.09522182,
            "contribution": 0.0,
            "gross_withdrawal": 59241965.078993574,
            "expense": 89760553.14999025,
            "other_income": 35904221.259996094,
            "cash_distribution": 1356610.5292847785,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 58752310.13623069,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 19263343.302585848,
              "schd": 8600304.87141285,
              "deposit": 177725895.23698074
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": -3.725290298461914e-09,
              "schd": 0.0,
              "deposit": 150006862.95147642
            },
            "total": 150006862.95147642,
            "real_total": 58695423.97282318,
            "contribution": 0.0,
            "gross_withdrawal": 60723014.2059684,
            "expense": 92004566.97873999,
            "other_income": 36801826.791495994,
            "cash_distribution": 450642.57916824403,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 28998821.43655625,
            "shortfall": 0.0,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 0.0,
        "first_shortfall_year": null
      }
    },
    "bad_order": {
      "seoyeon": {
        "records": [
          {
            "year": 1,
            "age": 32,
            "opening": {
              "nasdaq": 70000000.0,
              "vig": 30000000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "total": 118700000.0,
            "real_total": 115804878.0487805,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 2,
            "age": 33,
            "opening": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "total": 138655000.0,
            "real_total": 131973825.10410471,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 3,
            "age": 34,
            "opening": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "total": 159949610.0,
            "real_total": 148529113.6228436,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 4,
            "age": 35,
            "opening": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "total": 182674168.3,
            "real_total": 165493780.559644,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 5,
            "age": 36,
            "opening": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "total": 206925130.81700003,
            "real_total": 182891664.08676574,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 6,
            "age": 37,
            "opening": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "total": 232805486.95435002,
            "real_total": 200747441.7791452,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 7,
            "age": 38,
            "opening": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "total": 260425203.84012413,
            "real_total": 219086670.3302094,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 8,
            "age": 39,
            "opening": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "total": 289901700.8758406,
            "real_total": 237935826.866729,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 9,
            "age": 40,
            "opening": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "returns": {
              "nasdaq": -0.45,
              "vig": -0.3
            },
            "closing": {
              "nasdaq": 121950455.79243569,
              "vig": 62012428.69544303
            },
            "total": 183962884.4878787,
            "real_total": 147304299.12225506,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 10,
            "age": 41,
            "opening": {
              "nasdaq": 121950455.79243569,
              "vig": 62012428.69544303
            },
            "returns": {
              "nasdaq": -0.15,
              "vig": -0.1
            },
            "closing": {
              "nasdaq": 112057887.42357033,
              "vig": 59411185.82589872
            },
            "total": 171469073.24946904,
            "real_total": 133951365.96787688,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 11,
            "age": 42,
            "opening": {
              "nasdaq": 112057887.42357033,
              "vig": 59411185.82589872
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 128301939.54322027,
              "vig": 66575856.97545265
            },
            "total": 194877796.5186729,
            "real_total": 148525095.77777442,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 12,
            "age": 43,
            "opening": {
              "nasdaq": 128301939.54322027,
              "vig": 66575856.97545265
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 145683075.31124568,
              "vig": 74170408.3939798
            },
            "total": 219853483.70522547,
            "real_total": 163473351.65673327,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 13,
            "age": 44,
            "opening": {
              "nasdaq": 145683075.31124568,
              "vig": 74170408.3939798
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 164280890.58303288,
              "vig": 82220632.89761859
            },
            "total": 246501523.48065147,
            "real_total": 178817227.76260757,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 14,
            "age": 45,
            "opening": {
              "nasdaq": 164280890.58303288,
              "vig": 82220632.89761859
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 184180552.9238452,
              "vig": 90753870.87147571
            },
            "total": 274934423.7953209,
            "real_total": 194578568.7705431,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 15,
            "age": 46,
            "opening": {
              "nasdaq": 184180552.9238452,
              "vig": 90753870.87147571
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 205473191.62851438,
              "vig": 99799103.12376426
            },
            "total": 305272294.7522786,
            "real_total": 210780004.9836472,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 16,
            "age": 47,
            "opening": {
              "nasdaq": 205473191.62851438,
              "vig": 99799103.12376426
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 228256315.0425104,
              "vig": 109387049.31119013
            },
            "total": 337643364.3537005,
            "real_total": 227444988.85996735,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 17,
            "age": 48,
            "opening": {
              "nasdaq": 228256315.0425104,
              "vig": 109387049.31119013
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 252634257.09548613,
              "vig": 119550272.26986155
            },
            "total": 372184529.3653477,
            "real_total": 244597833.0185374,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 18,
            "age": 49,
            "opening": {
              "nasdaq": 252634257.09548613,
              "vig": 119550272.26986155
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 278718655.0921702,
              "vig": 130323288.60605325
            },
            "total": 409041943.6982234,
            "real_total": 262263749.7899057,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 19,
            "age": 50,
            "opening": {
              "nasdaq": 278718655.0921702,
              "vig": 130323288.60605325
            },
            "returns": {
              "nasdaq": 0.25,
              "vig": 0.18
            },
            "closing": {
              "nasdaq": 356798318.86521274,
              "vig": 157381480.55514282
            },
            "total": 514179799.42035556,
            "real_total": 321633715.7660055,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 20,
            "age": 51,
            "opening": {
              "nasdaq": 356798318.86521274,
              "vig": 157381480.55514282
            },
            "returns": {
              "nasdaq": 0.15,
              "vig": 0.12
            },
            "closing": {
              "nasdaq": 418718066.6949946,
              "vig": 179867258.22175997
            },
            "total": 598585324.9167546,
            "real_total": 365299230.6184074,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          }
        ],
        "shortfall_total": 0.0,
        "first_shortfall_year": null
      },
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 114627759.45563856
            },
            "total": 565122058.6452231,
            "real_total": 452509260.218441,
            "contribution": 0.0,
            "gross_withdrawal": 29672984.16595653,
            "expense": 44959066.91811595,
            "other_income": 17983626.76724638,
            "cash_distribution": 6671121.662455598,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 114627759.45563856
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 91005217.936658
            },
            "total": 487434970.29360867,
            "real_total": 380783419.7385945,
            "contribution": 0.0,
            "gross_withdrawal": 30414808.770105436,
            "expense": 46083043.59106884,
            "other_income": 18433217.436427537,
            "cash_distribution": 4499712.06201211,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 91005217.936658
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 195326435.63120663,
              "schd": 191024900.30415317,
              "deposit": 93525536.96807422
            },
            "total": 479876872.90343404,
            "real_total": 365735654.76810014,
            "contribution": 0.0,
            "gross_withdrawal": 31175178.98935807,
            "expense": 47235119.68084556,
            "other_income": 18894047.872338224,
            "cash_distribution": 7941913.325503118,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 23933480.336538002,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 195326435.63120663,
              "schd": 191024900.30415317,
              "deposit": 93525536.96807422
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 192406744.8203098,
              "schd": 182793236.1191977,
              "deposit": 95863675.39227606
            },
            "total": 471063656.33178353,
            "real_total": 350262153.89645845,
            "contribution": 0.0,
            "gross_withdrawal": 31954558.46409202,
            "expense": 48415997.672866695,
            "other_income": 19366399.069146678,
            "cash_distribution": 7684011.365436661,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 24738174.783495724,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 192406744.8203098,
              "schd": 182793236.1191977,
              "deposit": 95863675.39227606
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 188596852.2886446,
              "schd": 174054454.3433857,
              "deposit": 98260267.27708295
            },
            "total": 460911573.9091133,
            "real_total": 334354647.0884068,
            "contribution": 0.0,
            "gross_withdrawal": 32753422.425694317,
            "expense": 49626397.61468835,
            "other_income": 19850559.04587534,
            "cash_distribution": 7407864.5317790285,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 25824876.270876646,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 188596852.2886446,
              "schd": 174054454.3433857,
              "deposit": 98260267.27708295
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 183813340.73328412,
              "schd": 164792940.43051207,
              "deposit": 100716773.95901003
            },
            "total": 449323055.1228062,
            "real_total": 317998145.7923619,
            "contribution": 0.0,
            "gross_withdrawal": 33572257.98633668,
            "expense": 50867057.555055566,
            "other_income": 20346823.022022225,
            "cash_distribution": 7107602.153188016,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 26955957.169534087,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 183813340.73328412,
              "schd": 164792940.43051207,
              "deposit": 100716773.95901003
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 177966805.70883486,
              "schd": 154992774.61469388,
              "deposit": 103234693.30798528
            },
            "total": 436194273.631514,
            "real_total": 301177122.0329604,
            "contribution": 0.0,
            "gross_withdrawal": 34411564.435995094,
            "expense": 52138733.99393195,
            "other_income": 20855493.597572777,
            "cash_distribution": 6781921.620248203,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 28133226.685541928,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 177966805.70883486,
              "schd": 154992774.61469388,
              "deposit": 103234693.30798528
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 170961476.27645004,
              "schd": 144637724.10690862,
              "deposit": 105815560.64068487
            },
            "total": 421414761.02404356,
            "real_total": 283875490.37135077,
            "contribution": 0.0,
            "gross_withdrawal": 35271853.54689496,
            "expense": 53442202.34378024,
            "other_income": 21376880.937512096,
            "cash_distribution": 6429451.295529164,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 29358575.7179057,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 170961476.27645004,
              "schd": 144637724.10690862,
              "deposit": 105815560.64068487
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 162694812.7463602,
              "schd": 133711234.73016016,
              "deposit": 108460949.65670198
            },
            "total": 404866997.13322234,
            "real_total": 266076589.28858408,
            "contribution": 0.0,
            "gross_withdrawal": 36153649.88556733,
            "expense": 54778257.40237474,
            "other_income": 21911302.960949894,
            "cash_distribution": 6048746.485971759,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 30633981.202798963,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 162694812.7463602,
              "schd": 133711234.73016016,
              "deposit": 108460949.65670198
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 153057080.1232701,
              "schd": 122196421.9735499,
              "deposit": 111172473.39811952
            },
            "total": 386425975.4949395,
            "real_total": 247763161.97121868,
            "contribution": 0.0,
            "gross_withdrawal": 37057491.13270651,
            "expense": 56147713.837434106,
            "other_income": 22459085.53497364,
            "cash_distribution": 5638285.169368407,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 31961510.711621612,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 153057080.1232701,
              "schd": 122196421.9735499,
              "deposit": 111172473.39811952
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 163172568.10374,
              "schd": 123703986.7554872,
              "deposit": 113951785.2330725
            },
            "total": 400828340.0922997,
            "real_total": 250729236.2584845,
            "contribution": 0.0,
            "gross_withdrawal": 37983928.41102417,
            "expense": 57551406.68336995,
            "other_income": 23020562.67334798,
            "cash_distribution": 5196463.460439198,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 33343327.317575544,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 163172568.10374,
              "schd": 123703986.7554872,
              "deposit": 113951785.2330725
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 161384735.33189854,
              "schd": 117939640.82786113,
              "deposit": 116800579.86389929
            },
            "total": 396124956.023659,
            "real_total": 241743550.40247127,
            "contribution": 0.0,
            "gross_withdrawal": 38933526.621299766,
            "expense": 58990191.85045419,
            "other_income": 23596076.740181677,
            "cash_distribution": 5342845.283702016,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 34160440.26376307,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 161384735.33189854,
              "schd": 117939640.82786113,
              "deposit": 116800579.86389929
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 148786998.56564516,
              "schd": 105626576.06926973,
              "deposit": 119720594.36049679
            },
            "total": 374134168.9954117,
            "real_total": 222754353.23759517,
            "contribution": 0.0,
            "gross_withdrawal": 39906864.786832266,
            "expense": 60464946.64671555,
            "other_income": 24185978.65868622,
            "cash_distribution": 5152036.578154819,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 35338831.10799697,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 148786998.56564516,
              "schd": 105626576.06926973,
              "deposit": 119720594.36049679
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 134418988.25026995,
              "schd": 92699995.72374162,
              "deposit": 122713609.2195092
            },
            "total": 349832593.1935208,
            "real_total": 203205393.4476714,
            "contribution": 0.0,
            "gross_withdrawal": 40904536.40650307,
            "expense": 61976570.31288343,
            "other_income": 24790628.12515337,
            "cash_distribution": 4656667.267734543,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 36846472.110571,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 134418988.25026995,
              "schd": 92699995.72374162,
              "deposit": 122713609.2195092
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 118135674.60608813,
              "schd": 79142730.58636354,
              "deposit": 125781449.44999692
            },
            "total": 323059854.6424486,
            "real_total": 183077127.34752798,
            "contribution": 0.0,
            "gross_withdrawal": 41927149.81666564,
            "expense": 63525984.57070551,
            "other_income": 25410393.828282204,
            "cash_distribution": 4125189.754214948,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 38415528.108548224,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 118135674.60608813,
              "schd": 79142730.58636354,
              "deposit": 125781449.44999692
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 99782196.05558671,
              "schd": 64937250.33321622,
              "deposit": 128925985.68624683
            },
            "total": 293645432.07504976,
            "real_total": 162349322.26345095,
            "contribution": 0.0,
            "gross_withdrawal": 42975328.562082276,
            "expense": 65114134.184973136,
            "other_income": 26045653.673989255,
            "cash_distribution": 3555638.663651787,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40048597.14568044,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 99782196.05558671,
              "schd": 64937250.33321622,
              "deposit": 128925985.68624683
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 79193248.14440255,
              "schd": 50065650.81983082,
              "deposit": 132149135.328403
            },
            "total": 261408034.29263636,
            "real_total": 141001033.7038828,
            "contribution": 0.0,
            "gross_withdrawal": 44049711.776134335,
            "expense": 66741987.53959747,
            "other_income": 26696795.015838984,
            "cash_distribution": 2945939.4705523537,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 41748402.23401323,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 79193248.14440255,
              "schd": 50065650.81983082,
              "deposit": 132149135.328403
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 56192435.4278529,
              "schd": 34509640.71885649,
              "deposit": 135452863.71161306
            },
            "total": 226154939.85832244,
            "real_total": 119010581.77272889,
            "contribution": 0.0,
            "gross_withdrawal": 45150954.57053769,
            "expense": 68410537.2280874,
            "other_income": 27364214.891234957,
            "cash_distribution": 2293902.0060389503,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 43517798.24114072,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 56192435.4278529,
              "schd": 34509640.71885649,
              "deposit": 135452863.71161306
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 30591584.06790175,
              "schd": 18250527.487062477,
              "deposit": 138839185.30440336
            },
            "total": 187681296.85936758,
            "real_total": 96355526.79745834,
            "contribution": 0.0,
            "gross_withdrawal": 46279728.434801124,
            "expense": 70120800.65878958,
            "other_income": 28048320.26351583,
            "cash_distribution": 1597213.5758442236,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 45359779.17751494,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 30591584.06790175,
              "schd": 18250527.487062477,
              "deposit": 138839185.30440336
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 2190012.748714797,
              "schd": 1269202.6524834968,
              "deposit": 142310164.93701345
            },
            "total": 145769380.33821175,
            "real_total": 73012644.14321035,
            "contribution": 0.0,
            "gross_withdrawal": 47436721.645671144,
            "expense": 71873820.6752593,
            "other_income": 28749528.270103723,
            "cash_distribution": 853431.6652908918,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 47277485.90690227,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 2190012.748714797,
              "schd": 1269202.6524834968,
              "deposit": 142310164.93701345
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": -2.3283064365386963e-10,
              "deposit": 100187804.84768614
            },
            "total": 100187804.84768614,
            "real_total": 48957898.18310984,
            "contribution": 0.0,
            "gross_withdrawal": 48622639.68681292,
            "expense": 73670666.19214079,
            "other_income": 29468266.476856314,
            "cash_distribution": 59976.20706165288,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 3594100.091683704,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 0.0,
              "schd": -2.3283064365386963e-10,
              "deposit": 100187804.84768614
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 52353355.26565663
            },
            "total": 52353355.26565663,
            "real_total": 24959079.167582486,
            "contribution": 0.0,
            "gross_withdrawal": 49838205.678983234,
            "expense": 75512432.84694429,
            "other_income": 30204973.138777714,
            "cash_distribution": -2.444721758365631e-10,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 52353355.26565663
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 2316261.550011933
            },
            "total": 2316261.550011933,
            "real_total": 1077327.5618869537,
            "contribution": 0.0,
            "gross_withdrawal": 51084160.82095783,
            "expense": 77400243.66811791,
            "other_income": 30960097.467247162,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 2316261.550011933
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 52361264.841481745,
            "expense": 79335249.75982083,
            "other_income": 31734099.903928336,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 49998678.060469575,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 53670296.4625188,
            "expense": 81318631.00381635,
            "other_income": 32527452.40152654,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 53670296.4625188,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 55012053.87408176,
            "expense": 83351596.77891175,
            "other_income": 33340638.7115647,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 55012053.87408176,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 56387355.2209338,
            "expense": 85435386.69838454,
            "other_income": 34174154.67935381,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 56387355.2209338,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 57797039.10145714,
            "expense": 87571271.36584415,
            "other_income": 35028508.54633766,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 57797039.10145714,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 59241965.078993574,
            "expense": 89760553.14999025,
            "other_income": 35904221.259996094,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 59241965.078993574,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 60723014.2059684,
            "expense": 92004566.97873999,
            "other_income": 36801826.791495994,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 60723014.2059684,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 392830402.004423,
        "first_shortfall_year": 32
      }
    },
    "life_shock": {
      "seoyeon": {
        "records": [
          {
            "year": 1,
            "age": 32,
            "opening": {
              "nasdaq": 70000000.0,
              "vig": 30000000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "total": 118700000.0,
            "real_total": 115804878.0487805,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 2,
            "age": 33,
            "opening": {
              "nasdaq": 83300000.0,
              "vig": 35400000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "total": 138655000.0,
            "real_total": 131973825.10410471,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 3,
            "age": 34,
            "opening": {
              "nasdaq": 97531000.0,
              "vig": 41124000.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "total": 159949610.0,
            "real_total": 148529113.6228436,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 4,
            "age": 35,
            "opening": {
              "nasdaq": 112758170.0,
              "vig": 47191440.0
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "total": 182674168.3,
            "real_total": 165493780.559644,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 5,
            "age": 36,
            "opening": {
              "nasdaq": 129051241.9,
              "vig": 53622926.400000006
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "total": 206925130.81700003,
            "real_total": 182891664.08676574,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 6,
            "age": 37,
            "opening": {
              "nasdaq": 146484828.833,
              "vig": 60440301.98400001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "total": 232805486.95435002,
            "real_total": 200747441.7791452,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 7,
            "age": 38,
            "opening": {
              "nasdaq": 165138766.85131,
              "vig": 67666720.10304001
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "total": 260425203.84012413,
            "real_total": 219086670.3302094,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 8,
            "age": 39,
            "opening": {
              "nasdaq": 185098480.53090173,
              "vig": 75326723.30922242
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "total": 289901700.8758406,
            "real_total": 237935826.866729,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 18000000.0
          },
          {
            "year": 9,
            "age": 40,
            "opening": {
              "nasdaq": 206455374.16806486,
              "vig": 83446326.70777576
            },
            "returns": {
              "nasdaq": -0.45,
              "vig": -0.3
            },
            "closing": {
              "nasdaq": 95748856.65429947,
              "vig": 49254960.9154633
            },
            "total": 145003817.56976277,
            "real_total": 116108669.29286829,
            "contribution": 0,
            "gross_withdrawal": 26959066.91811595,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 26959066.91811595,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 10,
            "age": 41,
            "opening": {
              "nasdaq": 95748856.65429947,
              "vig": 49254960.9154633
            },
            "returns": {
              "nasdaq": -0.15,
              "vig": -0.1
            },
            "closing": {
              "nasdaq": 51553100.953774996,
              "vig": 28079848.435227674
            },
            "total": 79632949.38900267,
            "real_total": 62209132.78739462,
            "contribution": 0,
            "gross_withdrawal": 46083043.59106884,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 46083043.59106884,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 11,
            "age": 42,
            "opening": {
              "nasdaq": 51553100.953774996,
              "vig": 28079848.435227674
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 63561818.02053925,
              "vig": 33364639.341341335
            },
            "total": 96926457.36188059,
            "real_total": 73871993.73271997,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 12,
            "age": 43,
            "opening": {
              "nasdaq": 63561818.02053925,
              "vig": 33364639.341341335
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 76411145.281977,
              "vig": 38966517.70182182
            },
            "total": 115377662.98379882,
            "real_total": 85789740.31437787,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 13,
            "age": 44,
            "opening": {
              "nasdaq": 76411145.281977,
              "vig": 38966517.70182182
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 90159925.4517154,
              "vig": 44904508.76393113
            },
            "total": 135064434.21564654,
            "real_total": 97978492.60620385,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 14,
            "age": 45,
            "opening": {
              "nasdaq": 90159925.4517154,
              "vig": 44904508.76393113
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 104871120.23333548,
              "vig": 51198779.289767005
            },
            "total": 156069899.5231025,
            "real_total": 110454912.33202416,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 15,
            "age": 46,
            "opening": {
              "nasdaq": 104871120.23333548,
              "vig": 51198779.289767005
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 120612098.64966898,
              "vig": 57870706.047153026
            },
            "total": 178482804.696822,
            "real_total": 123236229.13117522,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 16,
            "age": 47,
            "opening": {
              "nasdaq": 120612098.64966898,
              "vig": 57870706.047153026
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 137454945.5551458,
              "vig": 64942948.40998221
            },
            "total": 202397893.965128,
            "real_total": 136340267.86309287,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 17,
            "age": 48,
            "opening": {
              "nasdaq": 137454945.5551458,
              "vig": 64942948.40998221
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 155476791.744006,
              "vig": 72439525.31458114
            },
            "total": 227916317.05858713,
            "real_total": 149785476.99754748,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 18,
            "age": 49,
            "opening": {
              "nasdaq": 155476791.744006,
              "vig": 72439525.31458114
            },
            "returns": {
              "nasdaq": 0.07,
              "vig": 0.06
            },
            "closing": {
              "nasdaq": 174760167.16608644,
              "vig": 80385896.83345601
            },
            "total": 255146063.99954244,
            "real_total": 163590958.13905868,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 19,
            "age": 50,
            "opening": {
              "nasdaq": 174760167.16608644,
              "vig": 80385896.83345601
            },
            "returns": {
              "nasdaq": 0.25,
              "vig": 0.18
            },
            "closing": {
              "nasdaq": 226850208.95760804,
              "vig": 98455358.26347809
            },
            "total": 325305567.22108614,
            "real_total": 203487648.60586998,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          },
          {
            "year": 20,
            "age": 51,
            "opening": {
              "nasdaq": 226850208.95760804,
              "vig": 98455358.26347809
            },
            "returns": {
              "nasdaq": 0.15,
              "vig": 0.12
            },
            "closing": {
              "nasdaq": 269277740.30124927,
              "vig": 113870001.25509547
            },
            "total": 383147741.55634475,
            "real_total": 233823933.49382216,
            "contribution": 12000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0.0
          }
        ],
        "shortfall_total": 0.0,
        "first_shortfall_year": null
      },
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 104736764.73365304
            },
            "total": 555231063.9232376,
            "real_total": 444589260.21844095,
            "contribution": 0.0,
            "gross_withdrawal": 39563978.88794204,
            "expense": 53950880.30173914,
            "other_income": 17983626.76724638,
            "cash_distribution": 6671121.662455598,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 104736764.73365304
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 70778133.73019762
            },
            "total": 467207886.0871483,
            "real_total": 364982053.8849359,
            "contribution": 0.0,
            "gross_withdrawal": 40553078.36014058,
            "expense": 55299652.30928261,
            "other_income": 18433217.436427537,
            "cash_distribution": 4499712.06201211,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 70778133.73019762
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 163880918.8885745,
              "schd": 160271885.83705163,
              "deposit": 124700715.95743226
            },
            "total": 448853520.6830584,
            "real_total": 342091368.7478741,
            "contribution": 0.0,
            "gross_withdrawal": 41566905.319144085,
            "expense": 56682143.61701467,
            "other_income": 18894047.872338224,
            "cash_distribution": 7941913.325503118,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 86132011.54627165,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 163880918.8885745,
              "schd": 160271885.83705163,
              "deposit": 124700715.95743226
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 153212428.25142142,
              "schd": 145557244.36746192,
              "deposit": 127818233.8563681
            },
            "total": 426587906.47525144,
            "real_total": 317191948.34883094,
            "contribution": 0.0,
            "gross_withdrawal": 42606077.952122696,
            "expense": 58099197.20744003,
            "other_income": 19366399.069146678,
            "cash_distribution": 6446965.763997294,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 36782615.7679126,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 153212428.25142142,
              "schd": 145557244.36746192,
              "deposit": 127818233.8563681
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 140897155.50672057,
              "schd": 130032803.9554136,
              "deposit": 131013689.70277727
            },
            "total": 401943649.16491145,
            "real_total": 291578112.9689335,
            "contribution": 0.0,
            "gross_withdrawal": 43671229.900925756,
            "expense": 59551677.13762602,
            "other_income": 19850559.04587534,
            "cash_distribution": 5898841.6135380715,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 38411479.45666951,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 140897155.50672057,
              "schd": 130032803.9554136,
              "deposit": 131013689.70277727
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 126793776.55965695,
              "schd": 113673573.33368838,
              "deposit": 134289031.9453467
            },
            "total": 374756381.83869207,
            "real_total": 265225283.21184662,
            "contribution": 0.0,
            "gross_withdrawal": 44763010.6484489,
            "expense": 61040469.066066675,
            "other_income": 20346823.022022225,
            "cash_distribution": 5309955.673729613,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40108123.42323317,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 126793776.55965695,
              "schd": 113673573.33368838,
              "deposit": 134289031.9453467
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 110751082.82828446,
              "schd": 96454041.25093786,
              "deposit": 137646257.74398035
            },
            "total": 344851381.82320267,
            "real_total": 238108001.37725148,
            "contribution": 0.0,
            "gross_withdrawal": 45882085.91466012,
            "expense": 62566480.792718336,
            "other_income": 20855493.597572777,
            "cash_distribution": 4678144.96560722,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 41875386.10877961,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 110751082.82828446,
              "schd": 96454041.25093786,
              "deposit": 137646257.74398035
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 92607358.77098584,
              "schd": 78348162.98923397,
              "deposit": 141087414.1875798
            },
            "total": 312042935.9477996,
            "real_total": 210199901.97743374,
            "contribution": 0.0,
            "gross_withdrawal": 47029138.062526606,
            "expense": 64130642.812536284,
            "other_income": 21376880.937512096,
            "cash_distribution": 4001132.0658109803,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 43716237.2854355,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 92607358.77098584,
              "schd": 78348162.98923397,
              "deposit": 141087414.1875798
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 72189721.83175555,
              "schd": 59329346.0191575,
              "deposit": 144614599.5422693
            },
            "total": 276133667.39318234,
            "real_total": 181473681.30267707,
            "contribution": 0.0,
            "gross_withdrawal": 48204866.51408976,
            "expense": 65733908.88284968,
            "other_income": 21911302.960949894,
            "cash_distribution": 3276518.4773868774,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 45633785.10764074,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 72189721.83175555,
              "schd": 59329346.0191575,
              "deposit": 144614599.5422693
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 49313422.52517929,
              "schd": 39370434.76194355,
              "deposit": 148229964.53082606
            },
            "total": 236913821.8179489,
            "real_total": 151901066.00137085,
            "contribution": 0.0,
            "gross_withdrawal": 49409988.17694202,
            "expense": 67377256.60492092,
            "other_income": 22459085.53497364,
            "cash_distribution": 2501777.5988922804,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 47631283.57576114,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 49313422.52517929,
              "schd": 39370434.76194355,
              "deposit": 148229964.53082606
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 30407195.354827702,
              "schd": 23052228.295222282,
              "deposit": 151935713.64409667
            },
            "total": 205395137.29414666,
            "real_total": 128480351.19749583,
            "contribution": 0.0,
            "gross_withdrawal": 50645237.88136556,
            "expense": 69061688.02004394,
            "other_income": 23020562.67334798,
            "cash_distribution": 1674247.2681100992,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 49712140.43590957,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 30407195.354827702,
              "schd": 23052228.295222282,
              "deposit": 151935713.64409667
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 3895580.275263086,
              "schd": 2846882.250268299,
              "deposit": 155734106.48519906
            },
            "total": 162476569.01073045,
            "real_total": 99154728.96264637,
            "contribution": 0.0,
            "gross_withdrawal": 51911368.82839969,
            "expense": 70788230.22054502,
            "other_income": 23596076.740181677,
            "cash_distribution": 995638.8024049455,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 51675408.594215214,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 3895580.275263086,
              "schd": 2846882.250268299,
              "deposit": 155734106.48519906
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 112758177.02035396
            },
            "total": 112758177.02035396,
            "real_total": 67134672.20024815,
            "contribution": 0.0,
            "gross_withdrawal": 53209153.04910969,
            "expense": 72557935.97605866,
            "other_income": 24185978.65868622,
            "cash_distribution": 124362.27026067983,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 6994179.184299906,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 112758177.02035396
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 60473958.685423605
            },
            "total": 60473958.685423605,
            "real_total": 35127185.99439329,
            "contribution": 0.0,
            "gross_withdrawal": 54539381.87533743,
            "expense": 74371884.37546012,
            "other_income": 24790628.12515337,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 60473958.685423605
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 5780571.43691124
            },
            "total": 5780571.43691124,
            "real_total": 3275833.8675913815,
            "contribution": 0.0,
            "gross_withdrawal": 55902866.42222084,
            "expense": 76231181.4848466,
            "other_income": 25410393.828282204,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 5780571.43691124
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 57300438.08277636,
            "expense": 78136961.02196775,
            "other_income": 26045653.673989255,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 51404255.21712689,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 58732949.03484578,
            "expense": 80090385.04751696,
            "other_income": 26696795.015838984,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 58732949.03484578,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 60201272.760716915,
            "expense": 82092644.67370488,
            "other_income": 27364214.891234957,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 60201272.760716915,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 61706304.57973483,
            "expense": 84144960.79054749,
            "other_income": 28048320.26351583,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 61706304.57973483,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 63248962.194228195,
            "expense": 86248584.81031117,
            "other_income": 28749528.270103723,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 63248962.194228195,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 64830186.24908391,
            "expense": 88404799.43056895,
            "other_income": 29468266.476856314,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 64830186.24908391,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 66450940.905310966,
            "expense": 90614919.41633314,
            "other_income": 30204973.138777714,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 66450940.905310966,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 68112214.42794377,
            "expense": 92880292.40174149,
            "other_income": 30960097.467247162,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 68112214.42794377,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 69815019.78864233,
            "expense": 95202299.711785,
            "other_income": 31734099.903928336,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 69815019.78864233,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 71560395.2833584,
            "expense": 97582357.20457962,
            "other_income": 32527452.40152654,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 71560395.2833584,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 73349405.16544233,
            "expense": 100021916.1346941,
            "other_income": 33340638.7115647,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 73349405.16544233,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 75183140.2945784,
            "expense": 102522464.03806144,
            "other_income": 34174154.67935381,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 75183140.2945784,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 77062718.80194287,
            "expense": 105085525.63901298,
            "other_income": 35028508.54633766,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 77062718.80194287,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 78989286.77199143,
            "expense": 107712663.77998829,
            "other_income": 35904221.259996094,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 78989286.77199143,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 80964018.9412912,
            "expense": 110405480.37448798,
            "other_income": 36801826.791495994,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 80964018.9412912,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 1021611070.4162384,
        "first_shortfall_year": 24
      }
    },
    "bad_order_spending_270": {
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 119573256.8166313
            },
            "total": 570067556.0062158,
            "real_total": 456469260.21844095,
            "contribution": 0.0,
            "gross_withdrawal": 24727486.80496378,
            "expense": 40463160.22630436,
            "other_income": 17983626.76724638,
            "cash_distribution": 6671121.662455598,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 119573256.8166313
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 101118760.03988817
            },
            "total": 497548512.39683884,
            "real_total": 388684102.66542375,
            "contribution": 0.0,
            "gross_withdrawal": 25345673.975087866,
            "expense": 41474739.23196196,
            "other_income": 18433217.436427537,
            "cash_distribution": 4499712.06201211,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 101118760.03988817
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 207426410.37328357,
              "schd": 202858405.89861423,
              "deposit": 85103732.74172398
            },
            "total": 495388549.0136218,
            "real_total": 377557797.7782132,
            "contribution": 0.0,
            "gross_withdrawal": 25979315.824465062,
            "expense": 42511607.71276101,
            "other_income": 18894047.872338224,
            "cash_distribution": 7941913.325503118,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 207426410.37328357,
              "schd": 202858405.89861423,
              "deposit": 85103732.74172398
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 211875084.22139823,
              "schd": 201288849.48407906,
              "deposit": 79886396.16023007
            },
            "total": 493050329.8657074,
            "real_total": 366610474.3951774,
            "contribution": 0.0,
            "gross_withdrawal": 26628798.720076688,
            "expense": 43574397.90558003,
            "other_income": 19366399.069146678,
            "cash_distribution": 8160016.280691262,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 11549371.20305702,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 211875084.22139823,
              "schd": 201288849.48407906,
              "deposit": 79886396.16023007
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 212308861.57818425,
              "schd": 195938068.9859012,
              "deposit": 81883556.06423579
            },
            "total": 490130486.62832123,
            "real_total": 355550641.7293749,
            "contribution": 0.0,
            "gross_withdrawal": 27294518.688078597,
            "expense": 44663757.85321952,
            "other_income": 19850559.04587534,
            "cash_distribution": 8157416.326736353,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 19536534.342143357,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 212308861.57818425,
              "schd": 195938068.9859012,
              "deposit": 81883556.06423579
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 212175652.69491258,
              "schd": 190220413.57755724,
              "deposit": 83930644.96584171
            },
            "total": 486326711.2383115,
            "real_total": 344186639.5678544,
            "contribution": 0.0,
            "gross_withdrawal": 27976881.655280568,
            "expense": 45780351.79955001,
            "other_income": 20346823.022022225,
            "cash_distribution": 8001230.685358879,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 20385068.75024288,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 212175652.69491258,
              "schd": 190220413.57755724,
              "deposit": 83930644.96584171
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 211416915.29753092,
              "schd": 184124753.89401972,
              "deposit": 86028911.08998774
            },
            "total": 481570580.28153837,
            "real_total": 332507898.8713661,
            "contribution": 0.0,
            "gross_withdrawal": 28676303.69666258,
            "expense": 46924860.594538756,
            "other_income": 20855493.597572777,
            "cash_distribution": 7828368.934275843,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 21267587.98721592,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 211416915.29753092,
              "schd": 184124753.89401972,
              "deposit": 86028911.08998774
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 209969808.33547464,
              "schd": 177639757.62409976,
              "deposit": 88179633.86723742
            },
            "total": 475789199.8268118,
            "real_total": 320503468.0940442,
            "contribution": 0.0,
            "gross_withdrawal": 29393211.289079137,
            "expense": 48097982.10940222,
            "other_income": 21376880.937512096,
            "cash_distribution": 7637911.7697959,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 22185444.07473316,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 209969808.33547464,
              "schd": 177639757.62409976,
              "deposit": 88179633.86723742
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 207766918.46859327,
              "schd": 170753884.13167235,
              "deposit": 90384124.71391833
            },
            "total": 468904927.31418395,
            "real_total": 308162000.4687995,
            "contribution": 0.0,
            "gross_withdrawal": 30128041.57130611,
            "expense": 49300431.66213726,
            "other_income": 21911302.960949894,
            "cash_distribution": 7428890.812077738,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 23140048.92856452,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 207766918.46859327,
              "schd": 170753884.13167235,
              "deposit": 90384124.71391833
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 204735970.02922255,
              "schd": 163455378.65158397,
              "deposit": 92643727.83176628
            },
            "total": 460835076.51257277,
            "real_total": 295471740.88844025,
            "contribution": 0.0,
            "gross_withdrawal": 30881242.61058876,
            "expense": 50532942.45369069,
            "other_income": 22459085.53497364,
            "cash_distribution": 7200285.708636103,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 24132877.525522232,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 204735970.02922255,
              "schd": 163455378.65158397,
              "deposit": 92643727.83176628
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 229321931.33716315,
              "schd": 173852979.618729,
              "deposit": 94959821.02756043
            },
            "total": 498134731.98345256,
            "real_total": 311597081.3722294,
            "contribution": 0.0,
            "gross_withdrawal": 31653273.675853476,
            "expense": 51796266.015032955,
            "other_income": 23020562.67334798,
            "cash_distribution": 6951021.059839744,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 25165471.255172566,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 229321931.33716315,
              "schd": 173852979.618729,
              "deposit": 94959821.02756043
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 239865910.12740663,
              "schd": 175293525.92793047,
              "deposit": 97333816.5532494
            },
            "total": 512493252.6085865,
            "real_total": 312759740.4782311,
            "contribution": 0.0,
            "gross_withdrawal": 32444605.5177498,
            "expense": 53091172.66540877,
            "other_income": 23596076.740181677,
            "cash_distribution": 7508808.701933501,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 25410595.920954064,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 239865910.12740663,
              "schd": 175293525.92793047,
              "deposit": 97333816.5532494
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 236604132.53792447,
              "schd": 167969544.68299374,
              "deposit": 99767161.96708067
            },
            "total": 504340839.1879989,
            "real_total": 300277618.9789991,
            "contribution": 0.0,
            "gross_withdrawal": 33255720.655693557,
            "expense": 54418451.982044,
            "other_income": 24185978.65868622,
            "cash_distribution": 7657464.879111981,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 26084924.859347865,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 236604132.53792447,
              "schd": 167969544.68299374,
              "deposit": 99767161.96708067
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 232347535.2156507,
              "schd": 160234917.7097714,
              "deposit": 102261341.01625769
            },
            "total": 494843793.9416798,
            "real_total": 287437276.5702605,
            "contribution": 0.0,
            "gross_withdrawal": 34087113.672085896,
            "expense": 55778913.28159509,
            "other_income": 24790628.12515337,
            "cash_distribution": 7405127.665869057,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 27180821.816052243,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 232347535.2156507,
              "schd": 160234917.7097714,
              "deposit": 102261341.01625769
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 227006080.61628973,
              "schd": 152078372.08859068,
              "deposit": 104817874.5416641
            },
            "total": 483902327.2465445,
            "real_total": 274226112.3318176,
            "contribution": 0.0,
            "gross_withdrawal": 34939291.51388803,
            "expense": 57173386.11363496,
            "other_income": 25410393.828282204,
            "cash_distribution": 7130522.883449649,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 28320075.33551964,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 227006080.61628973,
              "schd": 152078372.08859068,
              "deposit": 104817874.5416641
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 220483455.86270976,
              "schd": 143488417.10913405,
              "deposit": 107438321.4052057
            },
            "total": 471410194.3770495,
            "real_total": 260631078.18287247,
            "contribution": 0.0,
            "gross_withdrawal": 35812773.80173523,
            "expense": 58602720.76647583,
            "other_income": 26045653.673989255,
            "cash_distribution": 6832411.9688206175,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 29504451.20562294,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 220483455.86270976,
              "schd": 143488417.10913405,
              "deposit": 107438321.4052057
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 212676680.28599524,
              "schd": 134453336.13926324,
              "deposit": 110124279.44033584
            },
            "total": 457254295.8655943,
            "real_total": 246638664.17515856,
            "contribution": 0.0,
            "gross_withdrawal": 36708093.14677861,
            "expense": 60067788.78563772,
            "other_income": 26696795.015838984,
            "cash_distribution": 6509487.071901119,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 30735797.681903526,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 212676680.28599524,
              "schd": 134453336.13926324,
              "deposit": 110124279.44033584
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 203475689.14633214,
              "schd": 124961178.03039949,
              "deposit": 112877386.42634422
            },
            "total": 441314253.60307586,
            "real_total": 232234883.300812,
            "contribution": 0.0,
            "gross_withdrawal": 37625795.47544807,
            "expense": 61569483.505278654,
            "other_income": 27364214.891234957,
            "cash_distribution": 6160366.88703785,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 32016049.985611886,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 203475689.14633214,
              "schd": 124961178.03039949,
              "deposit": 112877386.42634422
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 192762892.07889196,
              "schd": 114999748.05367364,
              "deposit": 115699321.0870028
            },
            "total": 423461961.2195684,
            "real_total": 217405255.7968555,
            "contribution": 0.0,
            "gross_withdrawal": 38566440.36233427,
            "expense": 63108720.59291062,
            "other_income": 28048320.26351583,
            "cash_distribution": 5783592.232375306,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 33347235.06209065,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 192762892.07889196,
              "schd": 114999748.05367364,
              "deposit": 115699321.0870028
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 180412704.72150806,
              "schd": 104556598.36164713,
              "deposit": 118591804.11417787
            },
            "total": 403561107.19733304,
            "real_total": 202134792.92753035,
            "contribution": 0.0,
            "gross_withdrawal": 39530601.37139262,
            "expense": 64686438.60773338,
            "other_income": 28749528.270103723,
            "cash_distribution": 5377621.362399129,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 34731476.614428505,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 180412704.72150806,
              "schd": 104556598.36164713,
              "deposit": 118591804.11417787
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 166291051.8873309,
              "schd": 93619017.97094883,
              "deposit": 121556599.21703231
            },
            "total": 381466669.075312,
            "real_total": 186407980.22505534,
            "contribution": 0.0,
            "gross_withdrawal": 40518866.40567744,
            "expense": 66303599.57292671,
            "other_income": 29468266.476856314,
            "cash_distribution": 4940824.998064495,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 36171000.42818384,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 166291051.8873309,
              "schd": 93619017.97094883,
              "deposit": 121556599.21703231
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 150254840.5464938,
              "schd": 82174022.26166877,
              "deposit": 124595514.19745806
            },
            "total": 357024377.0056206,
            "real_total": 170208760.168723,
            "contribution": 0.0,
            "gross_withdrawal": 41531838.06581935,
            "expense": 67961189.56224985,
            "other_income": 30204973.138777714,
            "cash_distribution": 4471481.058001773,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 37668140.00390267,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 150254840.5464938,
              "schd": 82174022.26166877,
              "deposit": 124595514.19745806
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 132151400.77578968,
              "schd": 70208341.98979369,
              "deposit": 127710402.0523946
            },
            "total": 330070144.81797796,
            "real_total": 153520514.28155598,
            "contribution": 0.0,
            "gross_withdrawal": 42570134.01746487,
            "expense": 69660219.30130613,
            "other_income": 30960097.467247162,
            "cash_distribution": 3967769.073315001,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 39225342.515137255,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 132151400.77578968,
              "schd": 70208341.98979369,
              "deposit": 127710402.0523946
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 111817892.72409806,
              "schd": 57708411.809359066,
              "deposit": 130903162.10370436
            },
            "total": 300429466.6371615,
            "real_total": 136326044.62304574,
            "contribution": 0.0,
            "gross_withdrawal": 43634387.36790145,
            "expense": 71401724.78383875,
            "other_income": 31734099.903928336,
            "cash_distribution": 3427764.2674517073,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40845175.110711604,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 111817892.72409806,
              "schd": 57708411.809359066,
              "deposit": 130903162.10370436
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 89080677.52343357,
              "schd": 44660358.30131983,
              "deposit": 134175741.15629701
            },
            "total": 267916776.9810504,
            "real_total": 118607554.65577336,
            "contribution": 0.0,
            "gross_withdrawal": 44725247.052099004,
            "expense": 73186767.90343472,
            "other_income": 32527452.40152654,
            "cash_distribution": 2849431.2815217525,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 42530331.581095815,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 89080677.52343357,
              "schd": 44660358.30131983,
              "deposit": 134175741.15629701
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 63754649.950629115,
              "schd": 31049987.5064134,
              "deposit": 137530134.6852044
            },
            "total": 232334772.1422469,
            "real_total": 100346629.46297656,
            "contribution": 0.0,
            "gross_withdrawal": 45843378.22840146,
            "expense": 75016437.10102057,
            "other_income": 33340638.7115647,
            "cash_distribution": 2230617.5242739306,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 44283639.40990895,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 63754649.950629115,
              "schd": 31049987.5064134,
              "deposit": 137530134.6852044
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 35642530.51237364,
              "schd": 16862771.959489785,
              "deposit": 140968388.0523345
            },
            "total": 193473690.5241979,
            "real_total": 81524215.29336654,
            "contribution": 0.0,
            "gross_withdrawal": 46989462.6841115,
            "expense": 76891848.02854608,
            "other_income": 34174154.67935381,
            "cash_distribution": 1569046.124698693,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 46108067.23283881,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 35642530.51237364,
              "schd": 16862771.959489785,
              "deposit": 140968388.0523345
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 4534114.486178178,
              "schd": 2083837.2229261808,
              "deposit": 144492597.75364286
            },
            "total": 151110549.46274722,
            "real_total": 62120598.40872291,
            "contribution": 0.0,
            "gross_withdrawal": 48164199.25121428,
            "expense": 78814144.22925973,
            "other_income": 35028508.54633766,
            "cash_distribution": 862308.46390843,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 48006732.72756754,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 4534114.486178178,
              "schd": 2083837.2229261808,
              "deposit": 144492597.75364286
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 105008335.91564243
            },
            "total": 105008335.91564243,
            "real_total": 42115383.208994165,
            "contribution": 0.0,
            "gross_withdrawal": 49368304.23249464,
            "expense": 80784497.83499122,
            "other_income": 35904221.259996094,
            "cash_distribution": 107856.2615495672,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 6886334.177871792,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 105008335.91564243
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 56505990.79564826
            },
            "total": 56505990.79564826,
            "real_total": 22109942.31529175,
            "contribution": 0.0,
            "gross_withdrawal": 50602511.83830701,
            "expense": 82804110.280866,
            "other_income": 36801826.791495994,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 0.0,
        "first_shortfall_year": null
      }
    },
    "bad_order_reserve_0": {
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 117325303.4707255
            },
            "total": 567819602.66031,
            "real_total": 454669260.21844095,
            "contribution": 0.0,
            "gross_withdrawal": 26975440.15086957,
            "expense": 44959066.91811595,
            "other_income": 17983626.76724638,
            "cash_distribution": 6671121.662455598,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 117325303.4707255
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 96521695.44751082
            },
            "total": 492951447.8044615,
            "real_total": 385092883.15322864,
            "contribution": 0.0,
            "gross_withdrawal": 27649826.154641304,
            "expense": 46083043.59106884,
            "other_income": 18433217.436427537,
            "cash_distribution": 4499712.06201211,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 96521695.44751082
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 203902485.65192446,
              "schd": 199412086.06790814,
              "deposit": 85023215.425522
            },
            "total": 488337787.1453546,
            "real_total": 372184096.40998,
            "contribution": 0.0,
            "gross_withdrawal": 28341071.808507334,
            "expense": 47235119.68084556,
            "other_income": 18894047.872338224,
            "cash_distribution": 7941913.325503118,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 6970244.552065179,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 203902485.65192446,
              "schd": 199412086.06790814,
              "deposit": 85023215.425522
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 203096103.88455203,
              "schd": 192948506.59694383,
              "deposit": 87148795.81116006
            },
            "total": 483193406.29265594,
            "real_total": 359281300.8639932,
            "contribution": 0.0,
            "gross_withdrawal": 29049598.603720017,
            "expense": 48415997.672866695,
            "other_income": 19366399.069146678,
            "cash_distribution": 8021387.438556489,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 21453327.242291145,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 203096103.88455203,
              "schd": 192948506.59694383,
              "deposit": 87148795.81116006
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 201605860.5018966,
              "schd": 186060358.9946508,
              "deposit": 89327515.70643903
            },
            "total": 476993735.2029864,
            "real_total": 346020974.57553583,
            "contribution": 0.0,
            "gross_withdrawal": 29775838.56881301,
            "expense": 49626397.61468835,
            "other_income": 19850559.04587534,
            "cash_distribution": 7819416.236753835,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 22392166.311114952,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 201605860.5018966,
              "schd": 186060358.9946508,
              "deposit": 89327515.70643903
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199364130.96245512,
              "schd": 178734586.00237307,
              "deposit": 91560703.59910002
            },
            "total": 469659420.56392825,
            "real_total": 332390744.677957,
            "contribution": 0.0,
            "gross_withdrawal": 30520234.53303334,
            "expense": 50867057.555055566,
            "other_income": 20346823.022022225,
            "cash_distribution": 7597869.37485849,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 23369002.73670706,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 199364130.96245512,
              "schd": 178734586.00237307,
              "deposit": 91560703.59910002
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 196298366.49443945,
              "schd": 170957883.71390006,
              "deposit": 93849721.18907751
            },
            "total": 461105971.397417,
            "real_total": 318377791.3026992,
            "contribution": 0.0,
            "gross_withdrawal": 31283240.39635917,
            "expense": 52138733.99393195,
            "other_income": 20855493.597572777,
            "cash_distribution": 7355678.889695743,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 24385365.02465892,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 196298366.49443945,
              "schd": 170957883.71390006,
              "deposit": 93849721.18907751
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 192330781.05066752,
              "schd": 162716695.32081988,
              "deposit": 96195964.21880443
            },
            "total": 451243440.59029186,
            "real_total": 303968832.66060084,
            "contribution": 0.0,
            "gross_withdrawal": 32065321.406268146,
            "expense": 53442202.34378024,
            "other_income": 21376880.937512096,
            "cash_distribution": 7091720.176361396,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 25442849.835852116,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 192330781.05066752,
              "schd": 162716695.32081988,
              "deposit": 96195964.21880443
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 187378019.3594342,
              "schd": 153997204.37861544,
              "deposit": 98600863.32427453
            },
            "total": 439976087.06232417,
            "real_total": 289150109.6483769,
            "contribution": 0.0,
            "gross_withdrawal": 32866954.441424843,
            "expense": 54778257.40237474,
            "other_income": 21911302.960949894,
            "cash_distribution": 6804808.670131272,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 26543125.592387587,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 187378019.3594342,
              "schd": 153997204.37861544,
              "deposit": 98600863.32427453
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 181350804.9227494,
              "schd": 144785327.57671523,
              "deposit": 101065884.90738139
            },
            "total": 427202017.40684605,
            "real_total": 273907369.96299535,
            "contribution": 0.0,
            "gross_withdrawal": 33688628.30246046,
            "expense": 56147713.837434106,
            "other_income": 22459085.53497364,
            "cash_distribution": 6493696.324952805,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 27687936.294129014,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 181350804.9227494,
              "schd": 144785327.57671523,
              "deposit": 101065884.90738139
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199381306.1261706,
              "schd": 151154466.33555946,
              "deposit": 103592532.03006591
            },
            "total": 454128304.49179596,
            "real_total": 284069841.27511775,
            "contribution": 0.0,
            "gross_withdrawal": 34530844.01002197,
            "expense": 57551406.68336995,
            "other_income": 23020562.67334798,
            "cash_distribution": 6157067.87652895,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 28879105.55802992,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 199381306.1261706,
              "schd": 151154466.33555946,
              "deposit": 103592532.03006591
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 204336323.07461727,
              "schd": 149328574.98538643,
              "deposit": 106182345.33081754
            },
            "total": 459847243.3908212,
            "real_total": 280631410.79515076,
            "contribution": 0.0,
            "gross_withdrawal": 35394115.11027251,
            "expense": 58990191.85045419,
            "other_income": 23596076.740181677,
            "cash_distribution": 6528447.05132849,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 29383630.71909432,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 204336323.07461727,
              "schd": 149328574.98538643,
              "deposit": 106182345.33081754
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 196840793.7667125,
              "schd": 139740832.71235418,
              "deposit": 108836903.964088
            },
            "total": 445418530.4431547,
            "real_total": 265196084.4295989,
            "contribution": 0.0,
            "gross_withdrawal": 36278967.98802933,
            "expense": 60464946.64671555,
            "other_income": 24185978.65868622,
            "cash_distribution": 6523220.480307765,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 30286659.234375656,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 196840793.7667125,
              "schd": 139740832.71235418,
              "deposit": 108836903.964088
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 187998620.71169314,
              "schd": 129650368.3214435,
              "deposit": 111557826.56319018
            },
            "total": 429206815.5963268,
            "real_total": 249311074.87010756,
            "contribution": 0.0,
            "gross_withdrawal": 37185942.18773006,
            "expense": 61976570.31288343,
            "other_income": 24790628.12515337,
            "cash_distribution": 6160632.91903775,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 31569493.788512737,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 187998620.71169314,
              "schd": 129650368.3214435,
              "deposit": 111557826.56319018
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 177694811.91573596,
              "schd": 119043232.90093517,
              "deposit": 114346772.22726993
            },
            "total": 411084817.0439411,
            "real_total": 232960630.4190418,
            "contribution": 0.0,
            "gross_withdrawal": 38115590.74242331,
            "expense": 63525984.57070551,
            "other_income": 25410393.828282204,
            "cash_distribution": 5769497.256760236,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 32903882.61847903,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 177694811.91573596,
              "schd": 119043232.90093517,
              "deposit": 114346772.22726993
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 165806486.09197548,
              "schd": 107905194.71256636,
              "deposit": 117205441.53295165
            },
            "total": 390917122.3374935,
            "real_total": 216128442.46952295,
            "contribution": 0.0,
            "gross_withdrawal": 39068480.510983884,
            "expense": 65114134.184973136,
            "other_income": 26045653.673989255,
            "cash_distribution": 5348245.106185415,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 34291969.26593478,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 165806486.09197548,
              "schd": 107905194.71256636,
              "deposit": 117205441.53295165
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 152202380.98800543,
              "schd": 96221728.98626006,
              "deposit": 120135577.57127546
            },
            "total": 368559687.5455409,
            "real_total": 198797627.1124319,
            "contribution": 0.0,
            "gross_withdrawal": 40045192.523758486,
            "expense": 66741987.53959747,
            "other_income": 26696795.015838984,
            "cash_distribution": 4895220.702296745,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 35735999.02912651,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 152202380.98800543,
              "schd": 96221728.98626006,
              "deposit": 120135577.57127546
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 136742331.89632294,
              "schd": 83978007.16182712,
              "deposit": 123138967.01055732
            },
            "total": 343859306.06870735,
            "real_total": 180950706.13465422,
            "contribution": 0.0,
            "gross_withdrawal": 41046322.33685244,
            "expense": 68410537.2280874,
            "other_income": 27364214.891234957,
            "cash_distribution": 4408675.679467856,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 37238324.54524094,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 136742331.89632294,
              "schd": 83978007.16182712,
              "deposit": 123138967.01055732
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 119276718.52969539,
              "schd": 71158885.56999889,
              "deposit": 126217441.18582124
            },
            "total": 316653045.28551555,
            "real_total": 162569587.38604537,
            "contribution": 0.0,
            "gross_withdrawal": 42072480.395273745,
            "expense": 70120800.65878958,
            "other_income": 28048320.26351583,
            "cash_distribution": 3886763.533818043,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 38801411.69650847,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 119276718.52969539,
              "schd": 71158885.56999889,
              "deposit": 126217441.18582124
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 99645878.33311108,
              "schd": 57748893.54578023,
              "deposit": 129372877.21546675
            },
            "total": 286767649.0943581,
            "real_total": 143635544.4918004,
            "contribution": 0.0,
            "gross_withdrawal": 43124292.405155584,
            "expense": 71873820.6752593,
            "other_income": 28749528.270103723,
            "cash_distribution": 3327533.7523969207,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40427845.85868774,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 99645878.33311108,
              "schd": 57748893.54578023,
              "deposit": 129372877.21546675
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 77679484.1871105,
              "schd": 43732220.96769467,
              "deposit": 132607199.14585343
            },
            "total": 254018904.30065858,
            "real_total": 124129195.88609974,
            "contribution": 0.0,
            "gross_withdrawal": 44202399.715284474,
            "expense": 73670666.19214079,
            "other_income": 29468266.476856314,
            "cash_distribution": 2728925.5897045173,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 42120338.5116573,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 77679484.1871105,
              "schd": 43732220.96769467,
              "deposit": 132607199.14585343
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 53195884.33349748,
              "schd": 29092705.217023272,
              "deposit": 135922379.1244997
            },
            "total": 218210968.67502046,
            "real_total": 104030483.14207007,
            "contribution": 0.0,
            "gross_withdrawal": 45307459.70816657,
            "expense": 75512432.84694429,
            "other_income": 30204973.138777714,
            "cash_distribution": 2088761.4709019451,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 43881734.23299384,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 53195884.33349748,
              "schd": 29092705.217023272,
              "deposit": 135922379.1244997
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 26001402.223280124,
              "schd": 13813817.55160835,
              "deposit": 139320438.60261226
            },
            "total": 179135658.37750074,
            "real_total": 83318648.57224473,
            "contribution": 0.0,
            "gross_withdrawal": 46440146.20087075,
            "expense": 77400243.66811791,
            "other_income": 30960097.467247162,
            "cash_distribution": 1404739.9998456729,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 45715018.09664762,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 26001402.223280124,
              "schd": 13813817.55160835,
              "deposit": 139320438.60261226
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 3.725290298461914e-09,
              "schd": 1.862645149230957e-09,
              "deposit": 136571692.3046377
            },
            "total": 136571692.3046377,
            "real_total": 61972212.0728351,
            "contribution": 0.0,
            "gross_withdrawal": 47601149.855892494,
            "expense": 79335249.75982083,
            "other_income": 31734099.903928336,
            "cash_distribution": 674428.5487810518,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 41391566.23708465,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 3.725290298461914e-09,
              "schd": 1.862645149230957e-09,
              "deposit": 136571692.3046377
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 90511947.54844065
            },
            "total": 90511947.54844065,
            "real_total": 40069908.59930909,
            "contribution": 0.0,
            "gross_withdrawal": 48791178.60228981,
            "expense": 81318631.00381635,
            "other_income": 32527452.40152654,
            "cash_distribution": 9.313225746154786e-11,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 5.811452865600586e-09,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 90511947.54844065
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 42311228.43206242
            },
            "total": 42311228.43206242,
            "real_total": 18274445.630531978,
            "contribution": 0.0,
            "gross_withdrawal": 50010958.06734705,
            "expense": 83351596.77891175,
            "other_income": 33340638.7115647,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 42311228.43206242
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 51261232.01903073,
            "expense": 85435386.69838454,
            "other_income": 34174154.67935381,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 8103779.018327057,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 52542762.81950649,
            "expense": 87571271.36584415,
            "other_income": 35028508.54633766,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 52542762.81950649,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 53856331.88999415,
            "expense": 89760553.14999025,
            "other_income": 35904221.259996094,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 53856331.88999415,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 55202740.187244,
            "expense": 92004566.97873999,
            "other_income": 36801826.791495994,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 55202740.187244,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 169705613.9150717,
        "first_shortfall_year": 35
      }
    },
    "bad_order_reserve_0.2": {
      "junho": {
        "records": [
          {
            "year": 1,
            "age": 58,
            "opening": {
              "sp500": 160000000.0,
              "schd": 160000000.0,
              "deposit": 80000000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "total": 443200000.0,
            "real_total": 432390243.90243906,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 2,
            "age": 59,
            "opening": {
              "sp500": 179200000.0,
              "schd": 177600000.0,
              "deposit": 86400000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "total": 488560000.0,
            "real_total": 465018441.40392625,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 3,
            "age": 60,
            "opening": {
              "sp500": 199552000.0,
              "schd": 196080000.0,
              "deposit": 92928000.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "total": 536195680.0,
            "real_total": 497910992.5857142,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 4,
            "age": 61,
            "opening": {
              "sp500": 221125120.0,
              "schd": 215484000.0,
              "deposit": 99586560.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "total": 586229118.4,
            "real_total": 531094647.814872,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 5,
            "age": 62,
            "opening": {
              "sp500": 243992627.20000002,
              "schd": 235858200.0,
              "deposit": 106378291.2
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "total": 638789151.8560001,
            "real_total": 564596530.7463727,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 6,
            "age": 63,
            "opening": {
              "sp500": 268232184.83200002,
              "schd": 257251110.0,
              "deposit": 113305857.024
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "total": 694011755.5864,
            "real_total": 598444161.7819006,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 7,
            "age": 64,
            "opening": {
              "sp500": 293926115.92192006,
              "schd": 279713665.5,
              "deposit": 120371974.16448
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "total": 752040445.300005,
            "real_total": 632665482.007548,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 8,
            "age": 65,
            "opening": {
              "sp500": 321161682.8772353,
              "schd": 303299348.77500004,
              "deposit": 127579413.6477696
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "total": 813026701.9843445,
            "real_total": 667288877.6331285,
            "contribution": 24000000.0,
            "gross_withdrawal": 0.0,
            "expense": 0.0,
            "other_income": 0.0,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 9,
            "age": 66,
            "opening": {
              "sp500": 350031383.84986943,
              "schd": 328064316.21375006,
              "deposit": 134931001.920725
            },
            "returns": {
              "sp500": -0.35,
              "schd": -0.3,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 111930215.44055161
            },
            "total": 562424514.6301361,
            "real_total": 450349260.218441,
            "contribution": 0.0,
            "gross_withdrawal": 32370528.181043483,
            "expense": 44959066.91811595,
            "other_income": 17983626.76724638,
            "cash_distribution": 6671121.662455598,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 10,
            "age": 67,
            "opening": {
              "sp500": 225770242.5831658,
              "schd": 224724056.60641876,
              "deposit": 111930215.44055161
            },
            "returns": {
              "sp500": -0.12,
              "schd": -0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 85488740.42580518
            },
            "total": 481918492.78275585,
            "real_total": 376473956.32396036,
            "contribution": 0.0,
            "gross_withdrawal": 33179791.385569565,
            "expense": 46083043.59106884,
            "other_income": 18433217.436427537,
            "cash_distribution": 4499712.06201211,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 11,
            "age": 68,
            "opening": {
              "sp500": 197548962.26027006,
              "schd": 198880790.0966806,
              "deposit": 85488740.42580518
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 186750385.61048877,
              "schd": 182637714.5403982,
              "deposit": 102027858.51062639
            },
            "total": 471415958.6615134,
            "real_total": 359287213.1262203,
            "contribution": 0.0,
            "gross_withdrawal": 34009286.1702088,
            "expense": 47235119.68084556,
            "other_income": 18894047.872338224,
            "cash_distribution": 7941913.325503118,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40896716.12101078,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 12,
            "age": 69,
            "opening": {
              "sp500": 186750385.61048877,
              "schd": 182637714.5403982,
              "deposit": 102027858.51062639
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 181717385.75606754,
              "schd": 172637965.64145157,
              "deposit": 104578554.97339204
            },
            "total": 458933906.3709111,
            "real_total": 341243006.92892367,
            "contribution": 0.0,
            "gross_withdrawal": 34859518.324464016,
            "expense": 48415997.672866695,
            "other_income": 19366399.069146678,
            "cash_distribution": 7346635.292316834,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 28023022.324700296,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 13,
            "age": 70,
            "opening": {
              "sp500": 181717385.75606754,
              "schd": 172637965.64145157,
              "deposit": 104578554.97339204
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 175587844.07539263,
              "schd": 162048549.69212055,
              "deposit": 107193018.84772685
            },
            "total": 444829412.61524004,
            "real_total": 322688319.6012777,
            "contribution": 0.0,
            "gross_withdrawal": 35731006.282575615,
            "expense": 49626397.61468835,
            "other_income": 19850559.04587534,
            "cash_distribution": 6996312.826804223,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 29257586.230638355,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 14,
            "age": 71,
            "opening": {
              "sp500": 175587844.07539263,
              "schd": 162048549.69212055,
              "deposit": 107193018.84772685
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 168262550.5041131,
              "schd": 150851294.85865104,
              "deposit": 109872844.31892002
            },
            "total": 428986689.68168414,
            "real_total": 303605546.90676683,
            "contribution": 0.0,
            "gross_withdrawal": 36624281.43964001,
            "expense": 50867057.555055566,
            "other_income": 20346823.022022225,
            "cash_distribution": 6617334.931517543,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 30542911.602361083,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 15,
            "age": 72,
            "opening": {
              "sp500": 168262550.5041131,
              "schd": 150851294.85865104,
              "deposit": 109872844.31892002
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 159635244.92323023,
              "schd": 139027665.51548767,
              "deposit": 112619665.42689303
            },
            "total": 411282575.86561096,
            "real_total": 283976452.7632217,
            "contribution": 0.0,
            "gross_withdrawal": 37539888.475631006,
            "expense": 52138733.99393195,
            "other_income": 20855493.597572777,
            "cash_distribution": 6208164.350800662,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 31881088.346424937,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 16,
            "age": 73,
            "opening": {
              "sp500": 159635244.92323023,
              "schd": 139027665.51548767,
              "deposit": 112619665.42689303
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 149592171.50223258,
              "schd": 126558752.89299735,
              "deposit": 115435157.06256531
            },
            "total": 391586081.45779526,
            "real_total": 263782148.08210072,
            "contribution": 0.0,
            "gross_withdrawal": 38478385.68752177,
            "expense": 53442202.34378024,
            "other_income": 21376880.937512096,
            "cash_distribution": 5767182.414696933,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 33274301.59995927,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 17,
            "age": 74,
            "opening": {
              "sp500": 149592171.50223258,
              "schd": 126558752.89299735,
              "deposit": 115435157.06256531
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 138011606.13328624,
              "schd": 113425265.08170488,
              "deposit": 118321035.98912944
            },
            "total": 369757907.2041206,
            "real_total": 243003068.92879128,
            "contribution": 0.0,
            "gross_withdrawal": 39440345.32970981,
            "expense": 54778257.40237474,
            "other_income": 21911302.960949894,
            "cash_distribution": 5292684.301812246,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 34724836.81321038,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 18,
            "age": 75,
            "opening": {
              "sp500": 138011606.13328624,
              "schd": 113425265.08170488,
              "deposit": 118321035.98912944
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 124763355.32379083,
              "schd": 99607516.37038453,
              "deposit": 121279061.88885766
            },
            "total": 345649933.583033,
            "real_total": 221618953.97944203,
            "contribution": 0.0,
            "gross_withdrawal": 40426353.962952554,
            "expense": 56147713.837434106,
            "other_income": 22459085.53497364,
            "cash_distribution": 4782874.013784008,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 36235085.12911418,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 19,
            "age": 76,
            "opening": {
              "sp500": 124763355.32379083,
              "schd": 99607516.37038453,
              "deposit": 121279061.88885766
            },
            "returns": {
              "sp500": 0.2,
              "schd": 0.16,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 126963830.08130944,
              "schd": 96253507.175415,
              "deposit": 124311038.43607908
            },
            "total": 347528375.6928035,
            "real_total": 217388631.2418513,
            "contribution": 0.0,
            "gross_withdrawal": 41437012.81202636,
            "expense": 57551406.68336995,
            "other_income": 23020562.67334798,
            "cash_distribution": 4235859.044349444,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 37807549.07712117,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 20,
            "age": 77,
            "opening": {
              "sp500": 126963830.08130944,
              "schd": 96253507.175415,
              "deposit": 124311038.43607908
            },
            "returns": {
              "sp500": 0.12,
              "schd": 0.1,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 118433147.58917984,
              "schd": 86550706.67033586,
              "deposit": 127418814.39698103
            },
            "total": 332402668.65649676,
            "real_total": 202855690.00979182,
            "contribution": 0.0,
            "gross_withdrawal": 42472938.13232701,
            "expense": 58990191.85045419,
            "other_income": 23596076.740181677,
            "cash_distribution": 4157243.516075544,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 38937249.808431834,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 21,
            "age": 78,
            "opening": {
              "sp500": 118433147.58917984,
              "schd": 86550706.67033586,
              "deposit": 127418814.39698103
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 100733203.36457781,
              "schd": 71512319.42618534,
              "deposit": 130604284.75690559
            },
            "total": 302849807.54766876,
            "real_total": 180312622.04559147,
            "contribution": 0.0,
            "gross_withdrawal": 43534761.58563519,
            "expense": 60464946.64671555,
            "other_income": 24185978.65868622,
            "cash_distribution": 3780852.676001874,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 40391002.981618255,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 22,
            "age": 79,
            "opening": {
              "sp500": 100733203.36457781,
              "schd": 71512319.42618534,
              "deposit": 130604284.75690559
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 80839355.78884673,
              "schd": 55749623.126039796,
              "deposit": 133869391.8758282
            },
            "total": 270458370.79071474,
            "real_total": 157099712.02523524,
            "contribution": 0.0,
            "gross_withdrawal": 44623130.62527607,
            "expense": 61976570.31288343,
            "other_income": 24790628.12515337,
            "cash_distribution": 3152701.6164313387,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 42123450.43262923,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 23,
            "age": 80,
            "opening": {
              "sp500": 80839355.78884673,
              "schd": 55749623.126039796,
              "deposit": 133869391.8758282
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 58576537.296440266,
              "schd": 39242228.271791965,
              "deposit": 137216126.67272392
            },
            "total": 235034892.24095616,
            "real_total": 133193624.27601415,
            "contribution": 0.0,
            "gross_withdrawal": 45738708.89090797,
            "expense": 63525984.57070551,
            "other_income": 25410393.828282204,
            "cash_distribution": 2480882.251669661,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 43927173.598617435,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 24,
            "age": 81,
            "opening": {
              "sp500": 58576537.296440266,
              "schd": 39242228.271791965,
              "deposit": 137216126.67272392
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 33757906.01919787,
              "schd": 21969305.95386613,
              "deposit": 140646529.83954197
            },
            "total": 196373741.81260598,
            "real_total": 108570202.05737889,
            "contribution": 0.0,
            "gross_withdrawal": 46882176.61318066,
            "expense": 65114134.184973136,
            "other_income": 26045653.673989255,
            "cash_distribution": 1763032.2211181615,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 45805225.02542609,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 25,
            "age": 82,
            "opening": {
              "sp500": 33757906.01919787,
              "schd": 21969305.95386613,
              "deposit": 140646529.83954197
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 6184115.300799627,
              "schd": 3909572.653401654,
              "deposit": 144162693.08553055
            },
            "total": 154256381.03973183,
            "real_total": 83204440.29533374,
            "contribution": 0.0,
            "gross_withdrawal": 48054231.02851018,
            "expense": 66741987.53959747,
            "other_income": 26696795.015838984,
            "cash_distribution": 996658.2388079625,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 47760805.438899934,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 26,
            "age": 83,
            "opening": {
              "sp500": 6184115.300799627,
              "schd": 3909572.653401654,
              "deposit": 144162693.08553055
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 108450573.64793757
            },
            "total": 108450573.64793757,
            "real_total": 57070457.41080356,
            "contribution": 0.0,
            "gross_withdrawal": 49255586.80422293,
            "expense": 68410537.2280874,
            "other_income": 27364214.891234957,
            "cash_distribution": 179128.3326100459,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 10481085.172309296,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 27,
            "age": 84,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 108450573.64793757
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 60132608.64656783
            },
            "total": 60132608.64656783,
            "real_total": 30872064.935628906,
            "contribution": 0.0,
            "gross_withdrawal": 50486976.474328496,
            "expense": 70120800.65878958,
            "other_income": 28048320.26351583,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 28,
            "age": 85,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 60132608.64656783
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 9586109.93331249
            },
            "total": 9586109.93331249,
            "real_total": 4801469.496918526,
            "contribution": 0.0,
            "gross_withdrawal": 51749150.8861867,
            "expense": 71873820.6752593,
            "other_income": 28749528.270103723,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 0.0,
            "emergency_remaining": 0
          },
          {
            "year": 29,
            "age": 86,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 9586109.93331249
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 53042879.65834137,
            "expense": 73670666.19214079,
            "other_income": 29468266.476856314,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 43265047.52636263,
            "emergency_remaining": 0
          },
          {
            "year": 30,
            "age": 87,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 54368951.64979988,
            "expense": 75512432.84694429,
            "other_income": 30204973.138777714,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 54368951.64979988,
            "emergency_remaining": 0
          },
          {
            "year": 31,
            "age": 88,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 55728175.441044904,
            "expense": 77400243.66811791,
            "other_income": 30960097.467247162,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 55728175.441044904,
            "emergency_remaining": 0
          },
          {
            "year": 32,
            "age": 89,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 57121379.82707099,
            "expense": 79335249.75982083,
            "other_income": 31734099.903928336,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 57121379.82707099,
            "emergency_remaining": 0
          },
          {
            "year": 33,
            "age": 90,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 58549414.322747774,
            "expense": 81318631.00381635,
            "other_income": 32527452.40152654,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 58549414.322747774,
            "emergency_remaining": 0
          },
          {
            "year": 34,
            "age": 91,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 60013149.68081646,
            "expense": 83351596.77891175,
            "other_income": 33340638.7115647,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 60013149.68081646,
            "emergency_remaining": 0
          },
          {
            "year": 35,
            "age": 92,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 61513478.42283687,
            "expense": 85435386.69838454,
            "other_income": 34174154.67935381,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 61513478.42283687,
            "emergency_remaining": 0
          },
          {
            "year": 36,
            "age": 93,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 63051315.38340779,
            "expense": 87571271.36584415,
            "other_income": 35028508.54633766,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 63051315.38340779,
            "emergency_remaining": 0
          },
          {
            "year": 37,
            "age": 94,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 64627598.26799298,
            "expense": 89760553.14999025,
            "other_income": 35904221.259996094,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 64627598.26799298,
            "emergency_remaining": 0
          },
          {
            "year": 38,
            "age": 95,
            "opening": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "returns": {
              "sp500": 0.06,
              "schd": 0.05,
              "deposit": 0.02
            },
            "closing": {
              "sp500": 0.0,
              "schd": 0.0,
              "deposit": 0.0
            },
            "total": 0.0,
            "real_total": 0.0,
            "contribution": 0.0,
            "gross_withdrawal": 66243288.22469279,
            "expense": 92004566.97873999,
            "other_income": 36801826.791495994,
            "cash_distribution": 0.0,
            "equity_sale_for_gap": 0.0,
            "equity_sale_for_refill": 0.0,
            "shortfall": 66243288.22469279,
            "emergency_remaining": 0
          }
        ],
        "shortfall_total": 584481798.746773,
        "first_shortfall_year": 29
      }
    }
  }
}