{
  "model_version": "0.5.0",
  "disclosure": "Fictional, conditional, educational; not empirical evidence of program effectiveness.",
  "params": {
    "gross": 45000.0,
    "cash": 5000.0,
    "debt": 25000.0,
    "apr": 0.13,
    "essentials": 2000.0,
    "baseline_disc": 625.0,
    "doctrine_disc": 425.0,
    "minimum": 350.0,
    "tax": 0.18,
    "salary_growth": 0.03,
    "inflation": 0.025,
    "return_net": 0.05,
    "reserve_months": 4
  },
  "scenarios": {
    "base": {
      "doctrine": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 8000.0,
            "invested": 0.0,
            "debt": 23388.051095898583,
            "unfunded": 0.0,
            "networth": -15388.051095898583,
            "valid_funding": true,
            "real_networth": -15012.732776486424
          },
          {
            "year": 2,
            "cash": 8200.0,
            "invested": 0.0,
            "debt": 18156.631449614757,
            "unfunded": 0.0,
            "networth": -9956.631449614757,
            "valid_funding": true,
            "real_networth": -9476.86515132874
          },
          {
            "year": 3,
            "cash": 8405.0,
            "invested": 0.0,
            "debt": 11789.835764300222,
            "unfunded": 0.0,
            "networth": -3384.835764300222,
            "valid_funding": true,
            "real_networth": -3143.1564967892846
          },
          {
            "year": 4,
            "cash": 8615.124999999996,
            "invested": 0.0,
            "debt": 4114.560204348002,
            "unfunded": 0.0,
            "networth": 4500.564795651994,
            "valid_funding": true,
            "real_networth": 4077.289578584003
          },
          {
            "year": 5,
            "cash": 10061.241045814912,
            "invested": 3732.386026194261,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 13793.627072009172,
            "valid_funding": true,
            "real_networth": 12191.55642928202
          },
          {
            "year": 6,
            "cash": 12524.549632453114,
            "invested": 11476.791729714008,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 24001.34136216712,
            "valid_funding": true,
            "real_networth": 20696.28143544494
          },
          {
            "year": 7,
            "cash": 15102.912450434393,
            "invested": 19961.420711976174,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 35064.33316241056,
            "valid_funding": true,
            "real_networth": 29498.404480918656
          },
          {
            "year": 8,
            "cash": 17800.810001042595,
            "invested": 29237.03096176236,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 47037.840962804956,
            "valid_funding": true,
            "real_networth": 38606.14666867376
          },
          {
            "year": 9,
            "cash": 20622.882922458735,
            "invested": 39357.409690414584,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 59980.29261287332,
            "valid_funding": true,
            "real_networth": 48027.92144232354
          },
          {
            "year": 10,
            "cash": 23573.937436914202,
            "invested": 50379.541505616195,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 73953.4789425304,
            "valid_funding": true,
            "real_networth": 57772.33955196199
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 9194.496776052887,
          "debt_payments": 34194.4967760529,
          "investment_contributions": 44230.30293574255,
          "earned_income": 423017.1465932702,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 57137.24701605705,
          "shock_spending": 0.0
        }
      },
      "baseline": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 5600.0,
            "invested": 613.6288764798643,
            "debt": 23991.301095898583,
            "unfunded": 0.0,
            "networth": -17777.672219418717,
            "valid_funding": true,
            "real_networth": -17344.070457969483
          },
          {
            "year": 2,
            "cash": 6359.75,
            "invested": 1421.3178851464859,
            "debt": 22843.368978862854,
            "unfunded": 0.0,
            "networth": -15062.301093716369,
            "valid_funding": true,
            "real_networth": -14336.515020788931
          },
          {
            "year": 3,
            "cash": 7286.01125000001,
            "invested": 2439.684863011037,
            "debt": 21536.98494298841,
            "unfunded": 0.0,
            "networth": -11811.288829977362,
            "valid_funding": true,
            "real_networth": -10967.95584971999
          },
          {
            "year": 4,
            "cash": 8385.79705625,
            "invested": 3686.4363205910804,
            "debt": 20050.27747670145,
            "unfunded": 0.0,
            "networth": -7978.04409986037,
            "valid_funding": true,
            "real_networth": -7227.714196509384
          },
          {
            "year": 5,
            "cash": 9666.381573406246,
            "invested": 5180.430867454144,
            "debt": 18358.356089409022,
            "unfunded": 0.0,
            "networth": -3511.5436485486316,
            "valid_funding": true,
            "real_networth": -3103.692909897676
          },
          {
            "year": 6,
            "cash": 11135.308891213928,
            "invested": 6941.746110255022,
            "debt": 16432.89459433303,
            "unfunded": 0.0,
            "networth": 1644.1604071359216,
            "valid_funding": true,
            "real_networth": 1417.7543662096527
          },
          {
            "year": 7,
            "cash": 12800.402425320965,
            "invested": 8991.749206714423,
            "debt": 14241.656870839728,
            "unfunded": 0.0,
            "networth": 7550.4947611956595,
            "valid_funding": true,
            "real_networth": 6351.968750273392
          },
          {
            "year": 8,
            "cash": 14669.774622135461,
            "invested": 11353.171268473463,
            "debt": 11747.957166566703,
            "unfunded": 0.0,
            "networth": 14274.988724042221,
            "valid_funding": true,
            "real_networth": 11716.148043653211
          },
          {
            "year": 9,
            "cash": 16751.8369879558,
            "invested": 14050.185815729368,
            "debt": 8910.045903713077,
            "unfunded": 0.0,
            "networth": 21891.97689997209,
            "valid_funding": true,
            "real_networth": 17529.526798996605
          },
          {
            "year": 10,
            "cash": 19055.310452929625,
            "invested": 17108.491497037638,
            "debt": 5680.410706647791,
            "unfunded": 0.0,
            "networth": 30483.391243319475,
            "valid_funding": true,
            "real_networth": 23813.576518461206
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 22680.410706647795,
          "debt_payments": 42000.0,
          "investment_contributions": 14055.310452929672,
          "earned_income": 423017.1465932702,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 84025.36325890737,
          "shock_spending": 0.0
        }
      }
    },
    "conservative": {
      "doctrine": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 8000.0,
            "invested": 0.0,
            "debt": 23388.051095898583,
            "unfunded": 0.0,
            "networth": -15388.051095898583,
            "valid_funding": true,
            "real_networth": -14939.855432911245
          },
          {
            "year": 2,
            "cash": 8240.0,
            "invested": 0.0,
            "debt": 19139.754867459138,
            "unfunded": 0.0,
            "networth": -10899.754867459138,
            "valid_funding": true,
            "real_networth": -10274.064348627711
          },
          {
            "year": 3,
            "cash": 8487.200000000017,
            "invested": 0.0,
            "debt": 14871.794259436001,
            "unfunded": 0.0,
            "networth": -6384.594259435984,
            "valid_funding": true,
            "real_networth": -5842.808184876903
          },
          {
            "year": 4,
            "cash": 4088.5908500000096,
            "invested": 0.0,
            "debt": 12373.734589162757,
            "unfunded": 0.0,
            "networth": -8285.143739162748,
            "valid_funding": true,
            "real_networth": -7361.2429023658615
          },
          {
            "year": 5,
            "cash": 5534.572448000002,
            "invested": 0.0,
            "debt": 9622.200936888003,
            "unfunded": 0.0,
            "networth": -4087.628488888001,
            "valid_funding": true,
            "real_networth": -3526.0242418137555
          },
          {
            "year": 6,
            "cash": 6381.967734559996,
            "invested": 0.0,
            "debt": 6490.866266345667,
            "unfunded": 0.0,
            "networth": -108.89853178567137,
            "valid_funding": true,
            "real_networth": -91.20080594646429
          },
          {
            "year": 7,
            "cash": 4105.1394627429945,
            "invested": 0.0,
            "debt": 2927.305700464794,
            "unfunded": 0.0,
            "networth": 1177.8337622782005,
            "valid_funding": true,
            "real_networth": 957.6866338820104
          },
          {
            "year": 8,
            "cash": 4792.207928653588,
            "invested": 0.0,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 4792.207928653588,
            "valid_funding": true,
            "real_networth": 3783.0131916316
          },
          {
            "year": 9,
            "cash": 7886.6109979501125,
            "invested": 0.0,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 7886.6109979501125,
            "valid_funding": true,
            "real_networth": 6044.430630314234
          },
          {
            "year": 10,
            "cash": 10274.697910572027,
            "invested": 0.0,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 10274.697910572027,
            "valid_funding": true,
            "real_networth": 7645.340192658739
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 13345.705742974378,
          "debt_payments": 38345.70574297439,
          "investment_contributions": 0.0,
          "earned_income": 379719.29161734483,
          "essential_spending": 275133.1034752975,
          "discretionary_spending": 58465.78448850078,
          "shock_spending": 2500.0
        }
      },
      "baseline": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 5600.0,
            "invested": 605.4803350203664,
            "debt": 23991.301095898583,
            "unfunded": 0.0,
            "networth": -17785.820760878218,
            "valid_funding": true,
            "real_networth": -17267.787146483704
          },
          {
            "year": 2,
            "cash": 5912.0,
            "invested": 932.4397159313645,
            "debt": 22843.368978862854,
            "unfunded": 0.0,
            "networth": -15998.92926293149,
            "valid_funding": true,
            "real_networth": -15080.525273759535
          },
          {
            "year": 3,
            "cash": 5923.67000000002,
            "invested": 962.8651027661424,
            "debt": 21536.98494298841,
            "unfunded": 0.0,
            "networth": -14650.449840222245,
            "valid_funding": true,
            "real_networth": -13407.236977051218
          },
          {
            "year": 4,
            "cash": 0.0,
            "invested": 982.1224048214657,
            "debt": 20050.27747670145,
            "unfunded": 1015.4747499999751,
            "networth": -20083.62982187996,
            "valid_funding": false,
            "real_networth": -17844.044971873616
          },
          {
            "year": 5,
            "cash": 0.0,
            "invested": 1001.7648529178956,
            "debt": 18358.356089409022,
            "unfunded": 2270.71429599997,
            "networth": -19627.305532491097,
            "valid_funding": false,
            "real_networth": -16930.68616611872
          },
          {
            "year": 6,
            "cash": 0.0,
            "invested": 1021.800149976254,
            "debt": 16432.89459433303,
            "unfunded": 4205.576787759969,
            "networth": -19616.671232116743,
            "valid_funding": false,
            "real_networth": -16428.653325436913
          },
          {
            "year": 7,
            "cash": 0.0,
            "invested": 1042.23615297578,
            "debt": 14241.656870839728,
            "unfunded": 9348.130571246566,
            "networth": -22547.551289110514,
            "valid_funding": false,
            "real_networth": -18333.222554754648
          },
          {
            "year": 8,
            "cash": 0.0,
            "invested": 833.7889223806238,
            "debt": 11747.957166566703,
            "unfunded": 12727.362839381301,
            "networth": -23641.53108356738,
            "valid_funding": false,
            "real_networth": -18662.84295068803
          },
          {
            "year": 9,
            "cash": 0.0,
            "invested": 850.4647008282367,
            "debt": 8910.045903713077,
            "unfunded": 16873.207965415048,
            "networth": -24932.78916829989,
            "valid_funding": false,
            "real_networth": -19108.906802580972
          },
          {
            "year": 10,
            "cash": 0.0,
            "invested": 867.4739948448021,
            "debt": 5680.410706647791,
            "unfunded": 21816.576693983345,
            "networth": -26629.513405786332,
            "valid_funding": false,
            "real_networth": -19814.85888190637
          }
        ],
        "first_unfunded_month": 40,
        "totals": {
          "interest_paid": 22680.410706647795,
          "debt_payments": 42000.0,
          "investment_contributions": 923.6700000000037,
          "earned_income": 379719.29161734483,
          "essential_spending": 275133.1034752975,
          "discretionary_spending": 85979.0948360305,
          "shock_spending": 2500.0
        }
      }
    },
    "optimistic": {
      "doctrine": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 8000.0,
            "invested": 0.0,
            "debt": 23388.051095898583,
            "unfunded": 0.0,
            "networth": -15388.051095898583,
            "valid_funding": true,
            "real_networth": -15012.732776486424
          },
          {
            "year": 2,
            "cash": 8200.0,
            "invested": 0.0,
            "debt": 17764.831559495364,
            "unfunded": 0.0,
            "networth": -9564.831559495364,
            "valid_funding": true,
            "real_networth": -9103.944375486368
          },
          {
            "year": 3,
            "cash": 8405.0,
            "invested": 0.0,
            "debt": 10532.928990504455,
            "unfunded": 0.0,
            "networth": -2127.928990504455,
            "valid_funding": true,
            "real_networth": -1975.9936070614933
          },
          {
            "year": 4,
            "cash": 8615.124999999996,
            "invested": 0.0,
            "debt": 1425.032162531239,
            "unfunded": 0.0,
            "networth": 7190.092837468757,
            "valid_funding": true,
            "real_networth": 6513.869242274922
          },
          {
            "year": 5,
            "cash": 11176.256146211714,
            "invested": 7249.436755498049,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 18425.692901709765,
            "valid_funding": true,
            "real_networth": 16285.627673352425
          },
          {
            "year": 6,
            "cash": 14168.884422072417,
            "invested": 17131.891761045932,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 31300.77618311835,
            "valid_funding": true,
            "real_networth": 26990.561204834165
          },
          {
            "year": 7,
            "cash": 17404.682750199256,
            "invested": 28560.830373372097,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 45965.51312357135,
            "valid_funding": true,
            "real_networth": 38669.188203631245
          },
          {
            "year": 8,
            "cash": 20896.46455571363,
            "invested": 41699.80144936546,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 62596.26600507909,
            "valid_funding": true,
            "real_networth": 51375.6706693728
          },
          {
            "year": 9,
            "cash": 24657.632966317662,
            "invested": 56727.270828202236,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 81384.9037945199,
            "valid_funding": true,
            "real_networth": 65167.20068810304
          },
          {
            "year": 10,
            "cash": 28702.206329536584,
            "invested": 73837.89400955338,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 102540.10033908996,
            "valid_funding": true,
            "real_networth": 80104.16249769279
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 8689.627449465668,
          "debt_payments": 33689.62744946565,
          "investment_contributions": 59615.1096136097,
          "earned_income": 443025.35283717245,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 57137.24701605705,
          "shock_spending": 0.0
        }
      },
      "baseline": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 5600.0,
            "invested": 621.6943240257623,
            "debt": 23991.301095898583,
            "unfunded": 0.0,
            "networth": -17769.606771872823,
            "valid_funding": true,
            "real_networth": -17336.201728656415
          },
          {
            "year": 2,
            "cash": 6544.25,
            "invested": 1649.8213123833666,
            "debt": 22843.368978862854,
            "unfunded": 0.0,
            "networth": -14649.297666479488,
            "valid_funding": true,
            "real_networth": -13943.412413067925
          },
          {
            "year": 3,
            "cash": 7852.42625000001,
            "invested": 3137.283266457881,
            "debt": 21536.98494298841,
            "unfunded": 0.0,
            "networth": -10547.275426530518,
            "valid_funding": true,
            "real_networth": -9794.193747884583
          },
          {
            "year": 4,
            "cash": 9545.139706250011,
            "invested": 5142.18317436228,
            "debt": 20050.27747670145,
            "unfunded": 0.0,
            "networth": -5362.954596089159,
            "valid_funding": true,
            "real_networth": -4858.572174358785
          },
          {
            "year": 5,
            "cash": 11643.977110906264,
            "invested": 7728.28333085753,
            "debt": 18358.356089409022,
            "unfunded": 0.0,
            "networth": 1013.9043523547698,
            "valid_funding": true,
            "real_networth": 896.1437090547141
          },
          {
            "year": 6,
            "cash": 14171.543807158927,
            "invested": 10965.502445087517,
            "debt": 16432.89459433303,
            "unfunded": 0.0,
            "networth": 8704.151657913415,
            "valid_funding": true,
            "real_networth": 7505.562695463669
          },
          {
            "year": 7,
            "cash": 17151.508361557102,
            "invested": 14930.45438947338,
            "debt": 14241.656870839728,
            "unfunded": 0.0,
            "networth": 17840.305880190754,
            "valid_funding": true,
            "real_networth": 15008.429120258781
          },
          {
            "year": 8,
            "cash": 20608.64906818399,
            "invested": 19707.03199841187,
            "debt": 11747.957166566703,
            "unfunded": 0.0,
            "networth": 28567.72390002916,
            "valid_funding": true,
            "real_networth": 23446.86142688415
          },
          {
            "year": 9,
            "cash": 24568.902412380117,
            "invested": 25387.03960126944,
            "debt": 8910.045903713077,
            "unfunded": 0.0,
            "networth": 41045.89610993648,
            "valid_funding": true,
            "real_networth": 32866.61314944469
          },
          {
            "year": 10,
            "cash": 29059.413574880775,
            "invested": 32070.878272205962,
            "debt": 5680.410706647791,
            "unfunded": 0.0,
            "networth": 55449.88114043895,
            "valid_funding": true,
            "real_networth": 43317.358522792456
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 22680.410706647795,
          "debt_payments": 42000.0,
          "investment_contributions": 24059.413574880826,
          "earned_income": 443025.35283717245,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 84025.36325890737,
          "shock_spending": 0.0
        }
      }
    },
    "stress": {
      "doctrine": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 8000.0,
            "invested": 0.0,
            "debt": 23388.051095898583,
            "unfunded": 0.0,
            "networth": -15388.051095898583,
            "valid_funding": true,
            "real_networth": -15012.732776486424
          },
          {
            "year": 2,
            "cash": 8200.0,
            "invested": 0.0,
            "debt": 18156.631449614757,
            "unfunded": 0.0,
            "networth": -9956.631449614757,
            "valid_funding": true,
            "real_networth": -9476.86515132874
          },
          {
            "year": 3,
            "cash": 8405.0,
            "invested": 0.0,
            "debt": 11789.835764300222,
            "unfunded": 0.0,
            "networth": -3384.835764300222,
            "valid_funding": true,
            "real_networth": -3143.1564967892846
          },
          {
            "year": 4,
            "cash": 5881.611543750005,
            "invested": 0.0,
            "debt": 8301.394755803709,
            "unfunded": 0.0,
            "networth": -2419.783212053704,
            "valid_funding": true,
            "real_networth": -2192.204161235676
          },
          {
            "year": 5,
            "cash": 8830.503124999996,
            "invested": 0.0,
            "debt": 2673.7602546815733,
            "unfunded": 0.0,
            "networth": 6156.742870318422,
            "valid_funding": true,
            "real_networth": 5441.663583640264
          },
          {
            "year": 6,
            "cash": 10773.130093821665,
            "invested": 5244.320204026087,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 16017.45029784775,
            "valid_funding": true,
            "real_networth": 13811.79719251227
          },
          {
            "year": 7,
            "cash": 11496.083616298236,
            "invested": 12756.816688687986,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 24252.900304986222,
            "valid_funding": true,
            "real_networth": 20403.121876528963
          },
          {
            "year": 8,
            "cash": 14193.981166906415,
            "invested": 17527.35723800483,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 31721.338404911246,
            "valid_funding": true,
            "real_networth": 26035.179717432547
          },
          {
            "year": 9,
            "cash": 17016.054088322555,
            "invested": 27062.252280469165,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 44078.30636879172,
            "valid_funding": true,
            "real_networth": 35294.75004822896
          },
          {
            "year": 10,
            "cash": 19967.10860277802,
            "invested": 37469.6262251735,
            "debt": 0.0,
            "unfunded": 0.0,
            "networth": 57436.73482795152,
            "valid_funding": true,
            "real_networth": 44869.48544794015
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 10142.191614953685,
          "debt_payments": 35142.19161495369,
          "investment_contributions": 37669.16588097789,
          "earned_income": 416296.87554327014,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 57137.24701605705,
          "shock_spending": 2500.0
        }
      },
      "baseline": {
        "years": [
          {
            "year": 0,
            "cash": 5000.0,
            "invested": 0.0,
            "debt": 25000.0,
            "unfunded": 0.0,
            "networth": -20000.0,
            "nominal_difference": null
          },
          {
            "year": 1,
            "cash": 5600.0,
            "invested": 613.6288764798643,
            "debt": 23991.301095898583,
            "unfunded": 0.0,
            "networth": -17777.672219418717,
            "valid_funding": true,
            "real_networth": -17344.070457969483
          },
          {
            "year": 2,
            "cash": 6359.75,
            "invested": 1421.3178851464859,
            "debt": 22843.368978862854,
            "unfunded": 0.0,
            "networth": -15062.301093716369,
            "valid_funding": true,
            "real_networth": -14336.515020788931
          },
          {
            "year": 3,
            "cash": 7286.01125000001,
            "invested": 2439.684863011037,
            "debt": 21536.98494298841,
            "unfunded": 0.0,
            "networth": -11811.288829977362,
            "valid_funding": true,
            "real_networth": -10967.95584971999
          },
          {
            "year": 4,
            "cash": 1848.823640625017,
            "invested": 3496.692848118147,
            "debt": 20050.27747670145,
            "unfunded": 0.0,
            "networth": -14704.760987958285,
            "valid_funding": true,
            "real_networth": -13321.787698667094
          },
          {
            "year": 5,
            "cash": 3129.408157781286,
            "invested": 4981.200221357564,
            "debt": 18358.356089409022,
            "unfunded": 0.0,
            "networth": -10247.747710270172,
            "valid_funding": true,
            "real_networth": -9057.515752062905
          },
          {
            "year": 6,
            "cash": 4598.335475588949,
            "invested": 6732.553931853614,
            "debt": 16432.89459433303,
            "unfunded": 0.0,
            "networth": -5102.005186890467,
            "valid_funding": true,
            "real_networth": -4399.443082769889
          },
          {
            "year": 7,
            "cash": 3902.1868042049045,
            "invested": 8629.91299052034,
            "debt": 14241.656870839728,
            "unfunded": 0.0,
            "networth": -1709.5570761144827,
            "valid_funding": true,
            "real_networth": -1438.1909355259731
          },
          {
            "year": 8,
            "cash": 5771.559001019423,
            "invested": 8595.04520774376,
            "debt": 11747.957166566703,
            "unfunded": 0.0,
            "networth": 2618.6470421964805,
            "valid_funding": true,
            "real_networth": 2149.245580052608
          },
          {
            "year": 9,
            "cash": 7853.621366839742,
            "invested": 11154.153451963179,
            "debt": 8910.045903713077,
            "unfunded": 0.0,
            "networth": 10097.728915089845,
            "valid_funding": true,
            "real_networth": 8085.5379317660445
          },
          {
            "year": 10,
            "cash": 10157.094831813587,
            "invested": 14067.657515083145,
            "debt": 5680.410706647791,
            "unfunded": 0.0,
            "networth": 18544.341640248942,
            "valid_funding": true,
            "real_networth": 14486.810050418326
          }
        ],
        "first_unfunded_month": null,
        "totals": {
          "interest_paid": 22680.410706647795,
          "debt_payments": 42000.0,
          "investment_contributions": 13733.255024045753,
          "earned_income": 416296.87554327014,
          "essential_spending": 268881.16242850333,
          "discretionary_spending": 84025.36325890737,
          "shock_spending": 2500.0
        }
      }
    }
  }
}