{
  "currency": "USD",
  "start": "2016-09-30",
  "end": "2026-09-30",
  "periods": [
    {
      "asset": "VYM",
      "years": 10,
      "start": "2016-09-30",
      "end": "2026-09-30",
      "observations": 2513,
      "total_return": 1.9128228288256195,
      "cagr": 0.11283661606160056,
      "price_return": 1.1513723074762354,
      "mdd": {
        "value": -0.3520571185589294,
        "peak": "2020-01-17",
        "trough": "2020-03-23"
      },
      "annualized_volatility": 0.1423529635882497,
      "trailing_12m_distributions": 3.676,
      "trailing_yield": 0.023685567476047782
    },
    {
      "asset": "VYM",
      "years": 5,
      "start": "2021-09-30",
      "end": "2026-09-30",
      "observations": 1255,
      "total_return": 0.7342733236802816,
      "cagr": 0.11640946234500626,
      "price_return": 0.5016932679210864,
      "mdd": {
        "value": -0.15844998761076123,
        "peak": "2022-04-20",
        "trough": "2022-09-30"
      },
      "annualized_volatility": 0.1391612216822256,
      "trailing_12m_distributions": 3.676,
      "trailing_yield": 0.023685567476047782
    },
    {
      "asset": "SPY",
      "years": 10,
      "start": "2016-09-30",
      "end": "2026-09-30",
      "observations": 2513,
      "total_return": 3.1285896855224546,
      "cagr": 0.15233876607215602,
      "price_return": 2.525797476296498,
      "mdd": {
        "value": -0.33717268745960116,
        "peak": "2020-02-19",
        "trough": "2020-03-23"
      },
      "annualized_volatility": 0.15329792615342508,
      "trailing_12m_distributions": 7.583,
      "trailing_yield": 0.009943222731139751
    },
    {
      "asset": "SPY",
      "years": 5,
      "start": "2021-09-30",
      "end": "2026-09-30",
      "observations": 1255,
      "total_return": 0.9000401451307303,
      "cagr": 0.13697929340000448,
      "price_return": 0.7771123149808776,
      "mdd": {
        "value": -0.24496399131789526,
        "peak": "2022-01-03",
        "trough": "2022-10-12"
      },
      "annualized_volatility": 0.15666463723082383,
      "trailing_12m_distributions": 7.583,
      "trailing_yield": 0.009943222731139751
    }
  ],
  "annual": [
    {
      "asset": "VYM",
      "year": 2017,
      "partial": false,
      "start": "2016-12-30",
      "end": "2017-12-29",
      "total_return": 0.16419308129504007
    },
    {
      "asset": "VYM",
      "year": 2018,
      "partial": false,
      "start": "2017-12-29",
      "end": "2018-12-31",
      "total_return": -0.05922348006205136
    },
    {
      "asset": "VYM",
      "year": 2019,
      "partial": false,
      "start": "2018-12-31",
      "end": "2019-12-31",
      "total_return": 0.2406340283447994
    },
    {
      "asset": "VYM",
      "year": 2020,
      "partial": false,
      "start": "2019-12-31",
      "end": "2020-12-31",
      "total_return": 0.011449970544316956
    },
    {
      "asset": "VYM",
      "year": 2021,
      "partial": false,
      "start": "2020-12-31",
      "end": "2021-12-31",
      "total_return": 0.26199164418539667
    },
    {
      "asset": "VYM",
      "year": 2022,
      "partial": false,
      "start": "2021-12-31",
      "end": "2022-12-30",
      "total_return": -0.004346452977230686
    },
    {
      "asset": "VYM",
      "year": 2023,
      "partial": false,
      "start": "2022-12-30",
      "end": "2023-12-29",
      "total_return": 0.06573998254611779
    },
    {
      "asset": "VYM",
      "year": 2024,
      "partial": false,
      "start": "2023-12-29",
      "end": "2024-12-31",
      "total_return": 0.17595747057299116
    },
    {
      "asset": "VYM",
      "year": 2025,
      "partial": false,
      "start": "2024-12-31",
      "end": "2025-12-31",
      "total_return": 0.15423282493253176
    },
    {
      "asset": "VYM",
      "year": 2026,
      "partial": true,
      "start": "2025-12-31",
      "end": "2026-09-30",
      "total_return": 0.10055960766220373
    },
    {
      "asset": "SPY",
      "year": 2017,
      "partial": false,
      "start": "2016-12-30",
      "end": "2017-12-29",
      "total_return": 0.2170543756794765
    },
    {
      "asset": "SPY",
      "year": 2018,
      "partial": false,
      "start": "2017-12-29",
      "end": "2018-12-31",
      "total_return": -0.0456902086431078
    },
    {
      "asset": "SPY",
      "year": 2019,
      "partial": false,
      "start": "2018-12-31",
      "end": "2019-12-31",
      "total_return": 0.31223872893231275
    },
    {
      "asset": "SPY",
      "year": 2020,
      "partial": false,
      "start": "2019-12-31",
      "end": "2020-12-31",
      "total_return": 0.18331631162305784
    },
    {
      "asset": "SPY",
      "year": 2021,
      "partial": false,
      "start": "2020-12-31",
      "end": "2021-12-31",
      "total_return": 0.2872879134165487
    },
    {
      "asset": "SPY",
      "year": 2022,
      "partial": false,
      "start": "2021-12-31",
      "end": "2022-12-30",
      "total_return": -0.18175365176969538
    },
    {
      "asset": "SPY",
      "year": 2023,
      "partial": false,
      "start": "2022-12-30",
      "end": "2023-12-29",
      "total_return": 0.2617577758745362
    },
    {
      "asset": "SPY",
      "year": 2024,
      "partial": false,
      "start": "2023-12-29",
      "end": "2024-12-31",
      "total_return": 0.24886441403631654
    },
    {
      "asset": "SPY",
      "year": 2025,
      "partial": false,
      "start": "2024-12-31",
      "end": "2025-12-31",
      "total_return": 0.17719076276968249
    },
    {
      "asset": "SPY",
      "year": 2026,
      "partial": true,
      "start": "2025-12-31",
      "end": "2026-09-30",
      "total_return": 0.127092145508366
    }
  ],
  "curves": {
    "VYM": [
      {
        "date": "2016-09-30",
        "wealth": 100.0
      },
      {
        "date": "2016-10-31",
        "wealth": 98.72468617066062
      },
      {
        "date": "2016-11-30",
        "wealth": 102.89714009644128
      },
      {
        "date": "2016-12-30",
        "wealth": 105.94974148492526
      },
      {
        "date": "2017-01-31",
        "wealth": 105.9078083179595
      },
      {
        "date": "2017-02-28",
        "wealth": 109.69722921784513
      },
      {
        "date": "2017-03-31",
        "wealth": 109.36433414111538
      },
      {
        "date": "2017-04-28",
        "wealth": 109.27985209054414
      },
      {
        "date": "2017-05-31",
        "wealth": 109.67421143881238
      },
      {
        "date": "2017-06-30",
        "wealth": 110.91935515280369
      },
      {
        "date": "2017-07-31",
        "wealth": 112.70745355062307
      },
      {
        "date": "2017-08-31",
        "wealth": 112.50879186085606
      },
      {
        "date": "2017-09-29",
        "wealth": 115.90608717516652
      },
      {
        "date": "2017-10-31",
        "wealth": 117.9219935702
      },
      {
        "date": "2017-11-30",
        "wealth": 121.53917131986164
      },
      {
        "date": "2017-12-29",
        "wealth": 123.34595600174806
      },
      {
        "date": "2018-01-31",
        "wealth": 128.4163825301429
      },
      {
        "date": "2018-02-28",
        "wealth": 122.35203183627321
      },
      {
        "date": "2018-03-29",
        "wealth": 119.72227742988993
      },
      {
        "date": "2018-04-30",
        "wealth": 119.88193418647795
      },
      {
        "date": "2018-05-31",
        "wealth": 121.79775798956776
      },
      {
        "date": "2018-06-29",
        "wealth": 121.44515282086999
      },
      {
        "date": "2018-07-31",
        "wealth": 126.41696445396244
      },
      {
        "date": "2018-08-31",
        "wealth": 127.82079839260727
      },
      {
        "date": "2018-09-28",
        "wealth": 128.33145659083138
      },
      {
        "date": "2018-10-31",
        "wealth": 122.68779787082322
      },
      {
        "date": "2018-11-30",
        "wealth": 127.04954886584994
      },
      {
        "date": "2018-12-31",
        "wealth": 116.04097923574386
      },
      {
        "date": "2019-01-31",
        "wealth": 123.12339591496352
      },
      {
        "date": "2019-02-28",
        "wealth": 127.7655843609119
      },
      {
        "date": "2019-03-29",
        "wealth": 128.43449605454504
      },
      {
        "date": "2019-04-30",
        "wealth": 132.07790619685863
      },
      {
        "date": "2019-05-31",
        "wealth": 123.74153246430419
      },
      {
        "date": "2019-06-28",
        "wealth": 131.9633542638807
      },
      {
        "date": "2019-07-31",
        "wealth": 132.91480830020396
      },
      {
        "date": "2019-08-30",
        "wealth": 130.1209296118465
      },
      {
        "date": "2019-09-30",
        "wealth": 135.18968081822155
      },
      {
        "date": "2019-10-31",
        "wealth": 136.60663095319237
      },
      {
        "date": "2019-11-29",
        "wealth": 139.80619531219125
      },
      {
        "date": "2019-12-31",
        "wealth": 143.96438752231614
      },
      {
        "date": "2020-01-31",
        "wealth": 140.35411152661644
      },
      {
        "date": "2020-02-28",
        "wealth": 126.74273583236013
      },
      {
        "date": "2020-03-31",
        "wealth": 109.47946599325404
      },
      {
        "date": "2020-04-30",
        "wealth": 120.713652814856
      },
      {
        "date": "2020-05-29",
        "wealth": 124.13347190298826
      },
      {
        "date": "2020-06-30",
        "wealth": 123.18599854633597
      },
      {
        "date": "2020-07-31",
        "wealth": 126.97009278133811
      },
      {
        "date": "2020-08-31",
        "wealth": 131.0200190958072
      },
      {
        "date": "2020-09-30",
        "wealth": 127.63837443933988
      },
      {
        "date": "2020-10-30",
        "wealth": 125.44616545995751
      },
      {
        "date": "2020-11-30",
        "wealth": 140.82333056308576
      },
      {
        "date": "2020-12-31",
        "wealth": 145.6127755188773
      },
      {
        "date": "2021-01-29",
        "wealth": 144.78532395000266
      },
      {
        "date": "2021-02-26",
        "wealth": 151.40479331108352
      },
      {
        "date": "2021-03-31",
        "wealth": 161.9154343265177
      },
      {
        "date": "2021-04-30",
        "wealth": 166.04783803273094
      },
      {
        "date": "2021-05-28",
        "wealth": 171.07714041718668
      },
      {
        "date": "2021-06-30",
        "wealth": 169.04786724347383
      },
      {
        "date": "2021-07-30",
        "wealth": 169.9837278979205
      },
      {
        "date": "2021-08-31",
        "wealth": 173.53343455905812
      },
      {
        "date": "2021-09-30",
        "wealth": 167.95638778807663
      },
      {
        "date": "2021-10-29",
        "wealth": 176.22825446337288
      },
      {
        "date": "2021-11-30",
        "wealth": 172.1491746819609
      },
      {
        "date": "2021-12-31",
        "wealth": 183.76210599146702
      },
      {
        "date": "2022-01-31",
        "wealth": 182.79498697830903
      },
      {
        "date": "2022-02-28",
        "wealth": 180.1068397240902
      },
      {
        "date": "2022-03-31",
        "wealth": 185.08372028021694
      },
      {
        "date": "2022-04-29",
        "wealth": 177.30110491066955
      },
      {
        "date": "2022-05-31",
        "wealth": 183.5337610320671
      },
      {
        "date": "2022-06-30",
        "wealth": 169.13413916799786
      },
      {
        "date": "2022-07-29",
        "wealth": 176.91728434023528
      },
      {
        "date": "2022-08-31",
        "wealth": 172.57669681482622
      },
      {
        "date": "2022-09-30",
        "wealth": 158.97640402008554
      },
      {
        "date": "2022-10-31",
        "wealth": 178.4128457392122
      },
      {
        "date": "2022-11-30",
        "wealth": 189.58877574339908
      },
      {
        "date": "2022-12-30",
        "wealth": 182.96339263877823
      },
      {
        "date": "2023-01-31",
        "wealth": 187.29192357324135
      },
      {
        "date": "2023-02-28",
        "wealth": 180.71465228047126
      },
      {
        "date": "2023-03-31",
        "wealth": 179.6501211673071
      },
      {
        "date": "2023-04-28",
        "wealth": 181.93193839626147
      },
      {
        "date": "2023-05-31",
        "wealth": 172.60032315100293
      },
      {
        "date": "2023-06-30",
        "wealth": 182.11197107792796
      },
      {
        "date": "2023-07-31",
        "wealth": 189.4259974466374
      },
      {
        "date": "2023-08-31",
        "wealth": 184.8933492865992
      },
      {
        "date": "2023-09-29",
        "wealth": 178.69210903282084
      },
      {
        "date": "2023-10-31",
        "wealth": 173.72841626797822
      },
      {
        "date": "2023-11-30",
        "wealth": 184.60698377314594
      },
      {
        "date": "2023-12-29",
        "wealth": 194.99140287743
      },
      {
        "date": "2024-01-31",
        "wealth": 196.45869858694462
      },
      {
        "date": "2024-02-29",
        "wealth": 201.61163114506684
      },
      {
        "date": "2024-03-28",
        "wealth": 212.52595317231533
      },
      {
        "date": "2024-04-30",
        "wealth": 204.58630142164677
      },
      {
        "date": "2024-05-31",
        "wealth": 210.7869545967686
      },
      {
        "date": "2024-06-28",
        "wealth": 210.1174987814538
      },
      {
        "date": "2024-07-31",
        "wealth": 220.2690338059937
      },
      {
        "date": "2024-08-30",
        "wealth": 225.63713785122337
      },
      {
        "date": "2024-09-30",
        "wealth": 228.64459861861823
      },
      {
        "date": "2024-10-31",
        "wealth": 227.89552920988376
      },
      {
        "date": "2024-11-29",
        "wealth": 240.30870600418228
      },
      {
        "date": "2024-12-31",
        "wealth": 229.30159691122168
      },
      {
        "date": "2025-01-31",
        "wealth": 237.87416241058506
      },
      {
        "date": "2025-02-28",
        "wealth": 240.9113637235793
      },
      {
        "date": "2025-03-31",
        "wealth": 233.29158392676007
      },
      {
        "date": "2025-04-30",
        "wealth": 225.04244149116832
      },
      {
        "date": "2025-05-30",
        "wealth": 233.4001218832567
      },
      {
        "date": "2025-06-30",
        "wealth": 242.76710503782218
      },
      {
        "date": "2025-07-31",
        "wealth": 244.2604040361228
      },
      {
        "date": "2025-08-29",
        "wealth": 253.4568050434925
      },
      {
        "date": "2025-09-30",
        "wealth": 258.21638058276005
      },
      {
        "date": "2025-10-31",
        "wealth": 257.5385767953295
      },
      {
        "date": "2025-11-28",
        "wealth": 266.4419539581416
      },
      {
        "date": "2025-12-31",
        "wealth": 264.66742996438006
      },
      {
        "date": "2026-01-30",
        "wealth": 276.54351570191983
      },
      {
        "date": "2026-02-27",
        "wealth": 285.9300442800497
      },
      {
        "date": "2026-03-31",
        "wealth": 274.7188465994972
      },
      {
        "date": "2026-04-30",
        "wealth": 291.5803756501538
      },
      {
        "date": "2026-05-29",
        "wealth": 295.29028318956114
      },
      {
        "date": "2026-06-30",
        "wealth": 294.95559107938277
      },
      {
        "date": "2026-07-31",
        "wealth": 302.29075227972663
      },
      {
        "date": "2026-08-31",
        "wealth": 305.8556657099671
      },
      {
        "date": "2026-09-30",
        "wealth": 291.28228288256196
      }
    ],
    "SPY": [
      {
        "date": "2016-09-30",
        "wealth": 100.0
      },
      {
        "date": "2016-10-31",
        "wealth": 98.26627999677179
      },
      {
        "date": "2016-11-30",
        "wealth": 101.88625894728965
      },
      {
        "date": "2016-12-30",
        "wealth": 103.9516392236721
      },
      {
        "date": "2017-01-31",
        "wealth": 105.81184445984023
      },
      {
        "date": "2017-02-28",
        "wealth": 109.96935260823338
      },
      {
        "date": "2017-03-31",
        "wealth": 110.10679956427357
      },
      {
        "date": "2017-04-28",
        "wealth": 111.19975852819167
      },
      {
        "date": "2017-05-31",
        "wealth": 112.7690939875651
      },
      {
        "date": "2017-06-30",
        "wealth": 113.48799963918006
      },
      {
        "date": "2017-07-31",
        "wealth": 115.82066587965845
      },
      {
        "date": "2017-08-31",
        "wealth": 116.15860415549258
      },
      {
        "date": "2017-09-29",
        "wealth": 118.4990931177313
      },
      {
        "date": "2017-10-31",
        "wealth": 121.29145784391415
      },
      {
        "date": "2017-11-30",
        "wealth": 124.9988084185703
      },
      {
        "date": "2017-12-29",
        "wealth": 126.51479737622442
      },
      {
        "date": "2018-01-31",
        "wealth": 133.6450802225486
      },
      {
        "date": "2018-02-28",
        "wealth": 128.7856665929552
      },
      {
        "date": "2018-03-29",
        "wealth": 125.25558698870728
      },
      {
        "date": "2018-04-30",
        "wealth": 125.90291514924175
      },
      {
        "date": "2018-05-31",
        "wealth": 128.963482758333
      },
      {
        "date": "2018-06-29",
        "wealth": 129.705121388073
      },
      {
        "date": "2018-07-31",
        "wealth": 134.5103459419032
      },
      {
        "date": "2018-08-31",
        "wealth": 138.8037976299053
      },
      {
        "date": "2018-09-28",
        "wealth": 139.62907412429504
      },
      {
        "date": "2018-10-31",
        "wealth": 129.98014746863083
      },
      {
        "date": "2018-11-30",
        "wealth": 132.39114831360044
      },
      {
        "date": "2018-12-31",
        "wealth": 120.73430988766422
      },
      {
        "date": "2019-01-31",
        "wealth": 130.40098842195877
      },
      {
        "date": "2019-02-28",
        "wealth": 134.6280254500316
      },
      {
        "date": "2019-03-29",
        "wealth": 137.06487349287664
      },
      {
        "date": "2019-04-30",
        "wealth": 142.66433973048038
      },
      {
        "date": "2019-05-31",
        "wealth": 133.5664730205726
      },
      {
        "date": "2019-06-28",
        "wealth": 142.86090729859941
      },
      {
        "date": "2019-07-31",
        "wealth": 145.02082107849313
      },
      {
        "date": "2019-08-30",
        "wealth": 142.59272093675068
      },
      {
        "date": "2019-09-30",
        "wealth": 145.36726770006445
      },
      {
        "date": "2019-10-31",
        "wealth": 148.5805477243438
      },
      {
        "date": "2019-11-29",
        "wealth": 153.95894566231732
      },
      {
        "date": "2019-12-31",
        "wealth": 158.43223734550847
      },
      {
        "date": "2020-01-31",
        "wealth": 158.3682843234721
      },
      {
        "date": "2020-02-28",
        "wealth": 145.83091471903336
      },
      {
        "date": "2020-03-31",
        "wealth": 127.62084101941217
      },
      {
        "date": "2020-04-30",
        "wealth": 143.82659627924258
      },
      {
        "date": "2020-05-29",
        "wealth": 150.67926749916836
      },
      {
        "date": "2020-06-30",
        "wealth": 153.35143325562103
      },
      {
        "date": "2020-07-31",
        "wealth": 162.38270357394302
      },
      {
        "date": "2020-08-31",
        "wealth": 173.71649745935014
      },
      {
        "date": "2020-09-30",
        "wealth": 167.21185888272535
      },
      {
        "date": "2020-10-30",
        "wealth": 163.04271990831472
      },
      {
        "date": "2020-11-30",
        "wealth": 180.77792878944166
      },
      {
        "date": "2020-12-31",
        "wealth": 187.47545073787595
      },
      {
        "date": "2021-01-29",
        "wealth": 185.5650049592091
      },
      {
        "date": "2021-02-26",
        "wealth": 190.72476319332588
      },
      {
        "date": "2021-03-31",
        "wealth": 199.383483615776
      },
      {
        "date": "2021-04-30",
        "wealth": 209.93298975586913
      },
      {
        "date": "2021-05-28",
        "wealth": 211.31147393377418
      },
      {
        "date": "2021-06-30",
        "wealth": 216.0505564251599
      },
      {
        "date": "2021-07-30",
        "wealth": 221.3249047292442
      },
      {
        "date": "2021-08-31",
        "wealth": 227.9115042829608
      },
      {
        "date": "2021-09-30",
        "wealth": 217.28960285933283
      },
      {
        "date": "2021-10-29",
        "wealth": 232.53538542517072
      },
      {
        "date": "2021-11-30",
        "wealth": 230.66698574339935
      },
      {
        "date": "2021-12-31",
        "wealth": 241.3348817971873
      },
      {
        "date": "2022-01-31",
        "wealth": 228.6065287428027
      },
      {
        "date": "2022-02-28",
        "wealth": 221.85878277292935
      },
      {
        "date": "2022-03-31",
        "wealth": 230.19854761712213
      },
      {
        "date": "2022-04-29",
        "wealth": 209.99420028199796
      },
      {
        "date": "2022-05-31",
        "wealth": 210.46820600538868
      },
      {
        "date": "2022-06-30",
        "wealth": 193.11289889169296
      },
      {
        "date": "2022-07-29",
        "wealth": 210.89620057755974
      },
      {
        "date": "2022-08-31",
        "wealth": 202.29122316226133
      },
      {
        "date": "2022-09-30",
        "wealth": 183.5902592162525
      },
      {
        "date": "2022-10-31",
        "wealth": 198.51163425413733
      },
      {
        "date": "2022-11-30",
        "wealth": 209.54717344907107
      },
      {
        "date": "2022-12-30",
        "wealth": 197.47138573114074
      },
      {
        "date": "2023-01-31",
        "wealth": 209.8898202269151
      },
      {
        "date": "2023-02-28",
        "wealth": 204.61261377950547
      },
      {
        "date": "2023-03-31",
        "wealth": 212.19918351270937
      },
      {
        "date": "2023-04-28",
        "wealth": 215.5890406228902
      },
      {
        "date": "2023-05-31",
        "wealth": 216.5842857793079
      },
      {
        "date": "2023-06-30",
        "wealth": 230.61887641759986
      },
      {
        "date": "2023-07-31",
        "wealth": 238.16781117684383
      },
      {
        "date": "2023-08-31",
        "wealth": 234.29709210350345
      },
      {
        "date": "2023-09-29",
        "wealth": 223.18332569096648
      },
      {
        "date": "2023-10-31",
        "wealth": 218.33834320700697
      },
      {
        "date": "2023-11-30",
        "wealth": 238.28220299409512
      },
      {
        "date": "2023-12-29",
        "wealth": 249.16105645898676
      },
      {
        "date": "2024-01-31",
        "wealth": 253.12929934764117
      },
      {
        "date": "2024-02-29",
        "wealth": 266.33930737605016
      },
      {
        "date": "2024-03-28",
        "wealth": 275.04911091504283
      },
      {
        "date": "2024-04-30",
        "wealth": 263.9592504758685
      },
      {
        "date": "2024-05-31",
        "wealth": 277.3102492276198
      },
      {
        "date": "2024-06-28",
        "wealth": 287.0937894775884
      },
      {
        "date": "2024-07-31",
        "wealth": 290.57028302475163
      },
      {
        "date": "2024-08-30",
        "wealth": 297.3596125018493
      },
      {
        "date": "2024-09-30",
        "wealth": 303.60549824170494
      },
      {
        "date": "2024-10-31",
        "wealth": 300.89624270626194
      },
      {
        "date": "2024-11-29",
        "wealth": 318.83979867106245
      },
      {
        "date": "2024-12-31",
        "wealth": 311.1683767753221
      },
      {
        "date": "2025-01-31",
        "wealth": 319.52525743734736
      },
      {
        "date": "2025-02-28",
        "wealth": 315.46890773739875
      },
      {
        "date": "2025-03-31",
        "wealth": 297.89126020247716
      },
      {
        "date": "2025-04-30",
        "wealth": 295.30855598421283
      },
      {
        "date": "2025-05-30",
        "wealth": 313.86715795892553
      },
      {
        "date": "2025-06-30",
        "wealth": 329.99561118049496
      },
      {
        "date": "2025-07-31",
        "wealth": 337.5958933932365
      },
      {
        "date": "2025-08-29",
        "wealth": 344.5232067608141
      },
      {
        "date": "2025-09-30",
        "wealth": 356.7952481467295
      },
      {
        "date": "2025-10-31",
        "wealth": 365.3003227141193
      },
      {
        "date": "2025-11-28",
        "wealth": 366.01264472345025
      },
      {
        "date": "2025-12-31",
        "wealth": 366.30453880594536
      },
      {
        "date": "2026-01-30",
        "wealth": 371.70305939461383
      },
      {
        "date": "2026-02-27",
        "wealth": 368.4908036760349
      },
      {
        "date": "2026-03-31",
        "wealth": 350.29487200350314
      },
      {
        "date": "2026-04-30",
        "wealth": 387.0943098909684
      },
      {
        "date": "2026-05-29",
        "wealth": 407.4654373236015
      },
      {
        "date": "2026-06-30",
        "wealth": 403.27156632284414
      },
      {
        "date": "2026-07-31",
        "wealth": 403.41199533015725
      },
      {
        "date": "2026-08-31",
        "wealth": 414.22317853458367
      },
      {
        "date": "2026-09-30",
        "wealth": 412.85896855224547
      }
    ]
  },
  "distribution_checks": [
    {
      "asset": "VYM",
      "max_relative_error": 5.068909482153217e-07,
      "split_events": 0,
      "events": 45
    },
    {
      "asset": "SPY",
      "max_relative_error": 5.653577717090741e-07,
      "split_events": 0,
      "events": 45
    }
  ],
  "accumulation": [
    {
      "years": 10,
      "rate": 0,
      "principal": 3600000,
      "final": 3600000,
      "gain": 0
    },
    {
      "years": 10,
      "rate": 0.03,
      "principal": 3600000,
      "final": 4183440,
      "gain": 583440
    },
    {
      "years": 10,
      "rate": 0.05,
      "principal": 3600000,
      "final": 4630895,
      "gain": 1030895
    },
    {
      "years": 10,
      "rate": 0.07,
      "principal": 3600000,
      "final": 5131552,
      "gain": 1531552
    },
    {
      "years": 20,
      "rate": 0,
      "principal": 7200000,
      "final": 7200000,
      "gain": 0
    },
    {
      "years": 20,
      "rate": 0.03,
      "principal": 7200000,
      "final": 9805633,
      "gain": 2605633
    },
    {
      "years": 20,
      "rate": 0.05,
      "principal": 7200000,
      "final": 12174135,
      "gain": 4974135
    },
    {
      "years": 20,
      "rate": 0.07,
      "principal": 7200000,
      "final": 15226091,
      "gain": 8026091
    },
    {
      "years": 30,
      "rate": 0,
      "principal": 10800000,
      "final": 10800000,
      "gain": 0
    },
    {
      "years": 30,
      "rate": 0.03,
      "principal": 10800000,
      "final": 17361391,
      "gain": 6561391
    },
    {
      "years": 30,
      "rate": 0.05,
      "principal": 10800000,
      "final": 24461277,
      "gain": 13661277
    },
    {
      "years": 30,
      "rate": 0.07,
      "principal": 10800000,
      "final": 35083578,
      "gain": 24283578
    }
  ],
  "income": [
    {
      "initial": 1000000,
      "yield_rate": 0.02,
      "annual": 20000.0,
      "monthly_average": 1666.6666666666667
    },
    {
      "initial": 1000000,
      "yield_rate": 0.03,
      "annual": 30000.0,
      "monthly_average": 2500.0
    },
    {
      "initial": 1000000,
      "yield_rate": 0.04,
      "annual": 40000.0,
      "monthly_average": 3333.3333333333335
    },
    {
      "initial": 1000000,
      "yield_rate": 0.05,
      "annual": 50000.0,
      "monthly_average": 4166.666666666667
    },
    {
      "initial": 3000000,
      "yield_rate": 0.02,
      "annual": 60000.0,
      "monthly_average": 5000.0
    },
    {
      "initial": 3000000,
      "yield_rate": 0.03,
      "annual": 90000.0,
      "monthly_average": 7500.0
    },
    {
      "initial": 3000000,
      "yield_rate": 0.04,
      "annual": 120000.0,
      "monthly_average": 10000.0
    },
    {
      "initial": 3000000,
      "yield_rate": 0.05,
      "annual": 150000.0,
      "monthly_average": 12500.0
    },
    {
      "initial": 5000000,
      "yield_rate": 0.02,
      "annual": 100000.0,
      "monthly_average": 8333.333333333334
    },
    {
      "initial": 5000000,
      "yield_rate": 0.03,
      "annual": 150000.0,
      "monthly_average": 12500.0
    },
    {
      "initial": 5000000,
      "yield_rate": 0.04,
      "annual": 200000.0,
      "monthly_average": 16666.666666666668
    },
    {
      "initial": 5000000,
      "yield_rate": 0.05,
      "annual": 250000.0,
      "monthly_average": 20833.333333333332
    },
    {
      "initial": 10000000,
      "yield_rate": 0.02,
      "annual": 200000.0,
      "monthly_average": 16666.666666666668
    },
    {
      "initial": 10000000,
      "yield_rate": 0.03,
      "annual": 300000.0,
      "monthly_average": 25000.0
    },
    {
      "initial": 10000000,
      "yield_rate": 0.04,
      "annual": 400000.0,
      "monthly_average": 33333.333333333336
    },
    {
      "initial": 10000000,
      "yield_rate": 0.05,
      "annual": 500000.0,
      "monthly_average": 41666.666666666664
    }
  ],
  "cashflows": [
    {
      "year": 0,
      "reinvested": 1000000,
      "distributed_asset": 1000000,
      "distributed_cash": 0.0,
      "withdrawal_asset": 1000000,
      "withdrawal_cash": 0.0
    },
    {
      "year": 1,
      "reinvested": 1060000.0,
      "distributed_asset": 1030000.0,
      "distributed_cash": 30000.0,
      "withdrawal_asset": 1030000.0,
      "withdrawal_cash": 30000.0
    },
    {
      "year": 2,
      "reinvested": 1123600.0,
      "distributed_asset": 1060900.0,
      "distributed_cash": 60900.0,
      "withdrawal_asset": 1060900.0,
      "withdrawal_cash": 60900.0
    },
    {
      "year": 3,
      "reinvested": 1191016.0,
      "distributed_asset": 1092727.0,
      "distributed_cash": 92727.0,
      "withdrawal_asset": 1092727.0,
      "withdrawal_cash": 92727.0
    },
    {
      "year": 4,
      "reinvested": 1262476.96,
      "distributed_asset": 1125508.81,
      "distributed_cash": 125508.81,
      "withdrawal_asset": 1125508.81,
      "withdrawal_cash": 125508.81
    },
    {
      "year": 5,
      "reinvested": 1338225.5776,
      "distributed_asset": 1159274.0743,
      "distributed_cash": 159274.0743,
      "withdrawal_asset": 1159274.0743000002,
      "withdrawal_cash": 159274.0743
    },
    {
      "year": 6,
      "reinvested": 1418519.112256,
      "distributed_asset": 1194052.296529,
      "distributed_cash": 194052.296529,
      "withdrawal_asset": 1194052.2965290004,
      "withdrawal_cash": 194052.296529
    },
    {
      "year": 7,
      "reinvested": 1503630.2589913602,
      "distributed_asset": 1229873.86542487,
      "distributed_cash": 229873.86542487002,
      "withdrawal_asset": 1229873.8654248703,
      "withdrawal_cash": 229873.86542487002
    },
    {
      "year": 8,
      "reinvested": 1593848.0745308418,
      "distributed_asset": 1266770.0813876162,
      "distributed_cash": 266770.0813876161,
      "withdrawal_asset": 1266770.0813876165,
      "withdrawal_cash": 266770.0813876161
    },
    {
      "year": 9,
      "reinvested": 1689478.9590026925,
      "distributed_asset": 1304773.1838292447,
      "distributed_cash": 304773.1838292446,
      "withdrawal_asset": 1304773.1838292452,
      "withdrawal_cash": 304773.1838292446
    },
    {
      "year": 10,
      "reinvested": 1790847.6965428542,
      "distributed_asset": 1343916.379344122,
      "distributed_cash": 343916.3793441219,
      "withdrawal_asset": 1343916.3793441227,
      "withdrawal_cash": 343916.3793441219
    },
    {
      "year": 11,
      "reinvested": 1898298.5583354256,
      "distributed_asset": 1384233.8707244457,
      "distributed_cash": 384233.87072444556,
      "withdrawal_asset": 1384233.8707244466,
      "withdrawal_cash": 384233.87072444556
    },
    {
      "year": 12,
      "reinvested": 2012196.471835551,
      "distributed_asset": 1425760.8868461791,
      "distributed_cash": 425760.8868461789,
      "withdrawal_asset": 1425760.88684618,
      "withdrawal_cash": 425760.88684617897
    },
    {
      "year": 13,
      "reinvested": 2132928.2601456842,
      "distributed_asset": 1468533.7134515645,
      "distributed_cash": 468533.7134515643,
      "withdrawal_asset": 1468533.7134515655,
      "withdrawal_cash": 468533.71345156437
    },
    {
      "year": 14,
      "reinvested": 2260903.9557544254,
      "distributed_asset": 1512589.7248551114,
      "distributed_cash": 512589.7248551113,
      "withdrawal_asset": 1512589.7248551126,
      "withdrawal_cash": 512589.72485511133
    },
    {
      "year": 15,
      "reinvested": 2396558.193099691,
      "distributed_asset": 1557967.4166007647,
      "distributed_cash": 557967.4166007646,
      "withdrawal_asset": 1557967.4166007661,
      "withdrawal_cash": 557967.4166007647
    },
    {
      "year": 16,
      "reinvested": 2540351.6846856726,
      "distributed_asset": 1604706.4390987877,
      "distributed_cash": 604706.4390987875,
      "withdrawal_asset": 1604706.4390987891,
      "withdrawal_cash": 604706.4390987877
    },
    {
      "year": 17,
      "reinvested": 2692772.785766813,
      "distributed_asset": 1652847.6322717513,
      "distributed_cash": 652847.6322717511,
      "withdrawal_asset": 1652847.632271753,
      "withdrawal_cash": 652847.6322717514
    },
    {
      "year": 18,
      "reinvested": 2854339.152912822,
      "distributed_asset": 1702433.0612399038,
      "distributed_cash": 702433.0612399036,
      "withdrawal_asset": 1702433.0612399057,
      "withdrawal_cash": 702433.061239904
    },
    {
      "year": 19,
      "reinvested": 3025599.5020875917,
      "distributed_asset": 1753506.053077101,
      "distributed_cash": 753506.0530771007,
      "withdrawal_asset": 1753506.0530771029,
      "withdrawal_cash": 753506.0530771012
    },
    {
      "year": 20,
      "reinvested": 3207135.4722128473,
      "distributed_asset": 1806111.234669414,
      "distributed_cash": 806111.2346694137,
      "withdrawal_asset": 1806111.234669416,
      "withdrawal_cash": 806111.2346694143
    }
  ]
}