{
  "model": "hypothetical-effective-annual-rate-month-end-v1",
  "currency": "JPY",
  "initial_yen": 0,
  "contribution_timing": "month-end",
  "annual_rate_definition": "effective; net of assumed ongoing fund costs",
  "monthly_rate": "(1 + annual_percent / 100) ** (1/12) - 1",
  "withdrawals": false,
  "rounding": "half-up to integer yen at output only",
  "scenarios": [
    {
      "monthly_yen": 10000,
      "years": 10,
      "annual_percent": 0,
      "principal_yen": 1200000,
      "final_yen": 1200000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 10000,
      "years": 10,
      "annual_percent": 3,
      "principal_yen": 1200000,
      "final_yen": 1394480,
      "gain_yen": 194480
    },
    {
      "monthly_yen": 10000,
      "years": 10,
      "annual_percent": 5,
      "principal_yen": 1200000,
      "final_yen": 1543632,
      "gain_yen": 343632
    },
    {
      "monthly_yen": 10000,
      "years": 10,
      "annual_percent": 7,
      "principal_yen": 1200000,
      "final_yen": 1710517,
      "gain_yen": 510517
    },
    {
      "monthly_yen": 10000,
      "years": 20,
      "annual_percent": 0,
      "principal_yen": 2400000,
      "final_yen": 2400000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 10000,
      "years": 20,
      "annual_percent": 3,
      "principal_yen": 2400000,
      "final_yen": 3268544,
      "gain_yen": 868544
    },
    {
      "monthly_yen": 10000,
      "years": 20,
      "annual_percent": 5,
      "principal_yen": 2400000,
      "final_yen": 4058045,
      "gain_yen": 1658045
    },
    {
      "monthly_yen": 10000,
      "years": 20,
      "annual_percent": 7,
      "principal_yen": 2400000,
      "final_yen": 5075364,
      "gain_yen": 2675364
    },
    {
      "monthly_yen": 10000,
      "years": 30,
      "annual_percent": 0,
      "principal_yen": 3600000,
      "final_yen": 3600000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 10000,
      "years": 30,
      "annual_percent": 3,
      "principal_yen": 3600000,
      "final_yen": 5787130,
      "gain_yen": 2187130
    },
    {
      "monthly_yen": 10000,
      "years": 30,
      "annual_percent": 5,
      "principal_yen": 3600000,
      "final_yen": 8153759,
      "gain_yen": 4553759
    },
    {
      "monthly_yen": 10000,
      "years": 30,
      "annual_percent": 7,
      "principal_yen": 3600000,
      "final_yen": 11694526,
      "gain_yen": 8094526
    },
    {
      "monthly_yen": 30000,
      "years": 10,
      "annual_percent": 0,
      "principal_yen": 3600000,
      "final_yen": 3600000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 30000,
      "years": 10,
      "annual_percent": 3,
      "principal_yen": 3600000,
      "final_yen": 4183440,
      "gain_yen": 583440
    },
    {
      "monthly_yen": 30000,
      "years": 10,
      "annual_percent": 5,
      "principal_yen": 3600000,
      "final_yen": 4630895,
      "gain_yen": 1030895
    },
    {
      "monthly_yen": 30000,
      "years": 10,
      "annual_percent": 7,
      "principal_yen": 3600000,
      "final_yen": 5131552,
      "gain_yen": 1531552
    },
    {
      "monthly_yen": 30000,
      "years": 20,
      "annual_percent": 0,
      "principal_yen": 7200000,
      "final_yen": 7200000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 30000,
      "years": 20,
      "annual_percent": 3,
      "principal_yen": 7200000,
      "final_yen": 9805633,
      "gain_yen": 2605633
    },
    {
      "monthly_yen": 30000,
      "years": 20,
      "annual_percent": 5,
      "principal_yen": 7200000,
      "final_yen": 12174135,
      "gain_yen": 4974135
    },
    {
      "monthly_yen": 30000,
      "years": 20,
      "annual_percent": 7,
      "principal_yen": 7200000,
      "final_yen": 15226091,
      "gain_yen": 8026091
    },
    {
      "monthly_yen": 30000,
      "years": 30,
      "annual_percent": 0,
      "principal_yen": 10800000,
      "final_yen": 10800000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 30000,
      "years": 30,
      "annual_percent": 3,
      "principal_yen": 10800000,
      "final_yen": 17361391,
      "gain_yen": 6561391
    },
    {
      "monthly_yen": 30000,
      "years": 30,
      "annual_percent": 5,
      "principal_yen": 10800000,
      "final_yen": 24461277,
      "gain_yen": 13661277
    },
    {
      "monthly_yen": 30000,
      "years": 30,
      "annual_percent": 7,
      "principal_yen": 10800000,
      "final_yen": 35083578,
      "gain_yen": 24283578
    },
    {
      "monthly_yen": 50000,
      "years": 10,
      "annual_percent": 0,
      "principal_yen": 6000000,
      "final_yen": 6000000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 50000,
      "years": 10,
      "annual_percent": 3,
      "principal_yen": 6000000,
      "final_yen": 6972400,
      "gain_yen": 972400
    },
    {
      "monthly_yen": 50000,
      "years": 10,
      "annual_percent": 5,
      "principal_yen": 6000000,
      "final_yen": 7718158,
      "gain_yen": 1718158
    },
    {
      "monthly_yen": 50000,
      "years": 10,
      "annual_percent": 7,
      "principal_yen": 6000000,
      "final_yen": 8552587,
      "gain_yen": 2552587
    },
    {
      "monthly_yen": 50000,
      "years": 20,
      "annual_percent": 0,
      "principal_yen": 12000000,
      "final_yen": 12000000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 50000,
      "years": 20,
      "annual_percent": 3,
      "principal_yen": 12000000,
      "final_yen": 16342722,
      "gain_yen": 4342722
    },
    {
      "monthly_yen": 50000,
      "years": 20,
      "annual_percent": 5,
      "principal_yen": 12000000,
      "final_yen": 20290224,
      "gain_yen": 8290224
    },
    {
      "monthly_yen": 50000,
      "years": 20,
      "annual_percent": 7,
      "principal_yen": 12000000,
      "final_yen": 25376819,
      "gain_yen": 13376819
    },
    {
      "monthly_yen": 50000,
      "years": 30,
      "annual_percent": 0,
      "principal_yen": 18000000,
      "final_yen": 18000000,
      "gain_yen": 0
    },
    {
      "monthly_yen": 50000,
      "years": 30,
      "annual_percent": 3,
      "principal_yen": 18000000,
      "final_yen": 28935652,
      "gain_yen": 10935652
    },
    {
      "monthly_yen": 50000,
      "years": 30,
      "annual_percent": 5,
      "principal_yen": 18000000,
      "final_yen": 40768795,
      "gain_yen": 22768795
    },
    {
      "monthly_yen": 50000,
      "years": 30,
      "annual_percent": 7,
      "principal_yen": 18000000,
      "final_yen": 58472630,
      "gain_yen": 40472630
    }
  ]
}