{
  "parameters": {
    "inflation": 0.025,
    "assets_acc": {
      "ndx": {
        "mean": 0.13,
        "vol": 0.25
      },
      "hs300": {
        "mean": 0.1,
        "vol": 0.25
      },
      "div": {
        "mean": 0.083,
        "vol": 0.18
      },
      "bond": {
        "mean": 0.03,
        "vol": 0.03
      }
    },
    "assets_ret": {
      "ndx": {
        "mean": 0.08,
        "vol": 0.2
      },
      "hs300": {
        "mean": 0.06,
        "vol": 0.2
      },
      "div": {
        "mean": 0.05,
        "vol": 0.15
      },
      "bond": {
        "mean": 0.03,
        "vol": 0.03
      }
    },
    "ins_initial": 1853233,
    "stock_initial": 281246,
    "ins_withdrawal_monthly": 5700,
    "pension_at_63": 3000,
    "n_sims_acc": 10000,
    "n_sims_ret": 5000
  },
  "plans": {
    "A 5000全纳指": {
      "ndx": 5000,
      "hs300": 0,
      "div": 0,
      "bond": 2000
    },
    "B 3000纳+2000中证红利": {
      "ndx": 3000,
      "hs300": 0,
      "div": 2000,
      "bond": 2000
    },
    "C 3000纳+2000沪深300": {
      "ndx": 3000,
      "hs300": 2000,
      "div": 0,
      "bond": 2000
    },
    "D 2000纳+3000沪深300": {
      "ndx": 2000,
      "hs300": 3000,
      "div": 0,
      "bond": 2000
    },
    "E 2000纳+2000红利+1000沪深300 ⭐": {
      "ndx": 2000,
      "hs300": 1000,
      "div": 2000,
      "bond": 2000
    }
  },
  "accumulation": {
    "A 5000全纳指": {
      "p10": 847393.2682090699,
      "p25": 1029372.5167922186,
      "p50": 1330908.172270325,
      "p75": 1762243.8805882689,
      "p90": 2350582.6282080095,
      "dd_p50": 0.2077265365529585,
      "dd_p95": 0.346582636737377,
      "loss": 9.59
    },
    "B 3000纳+2000中证红利": {
      "p10": 950999.9826138458,
      "p25": 1093615.5704466288,
      "p50": 1299713.0100279767,
      "p75": 1590925.8783731903,
      "p90": 1942770.2246678064,
      "dd_p50": 0.12191273949046788,
      "dd_p95": 0.220093513114618,
      "loss": 2.93
    },
    "C 3000纳+2000沪深300": {
      "p10": 944310.8433468859,
      "p25": 1099356.7593036199,
      "p50": 1338094.0161698153,
      "p75": 1659469.4230396482,
      "p90": 2039061.8933161688,
      "dd_p50": 0.13558121721427213,
      "dd_p95": 0.23631905419294896,
      "loss": 3.81
    },
    "D 2000纳+3000沪深300": {
      "p10": 929712.848454375,
      "p25": 1079688.3433569372,
      "p50": 1305766.1486255783,
      "p75": 1610766.8661809617,
      "p90": 1953254.6969500533,
      "dd_p50": 0.1326534971100123,
      "dd_p95": 0.23169653144493704,
      "loss": 4.02
    },
    "E 2000纳+2000红利+1000沪深300 ⭐": {
      "p10": 1000460.5018990667,
      "p25": 1120632.0701517228,
      "p50": 1295143.9552788464,
      "p75": 1521607.2047876497,
      "p90": 1776455.120270269,
      "dd_p50": 0.08695764315823178,
      "dd_p95": 0.16195009792873905,
      "loss": 1.3
    }
  },
  "accumulation_p50": {
    "A 5000全纳指": {
      "ndx": 1052338.8833779607,
      "hs300": 0.0,
      "div": 0.0,
      "bond": 279776.82808217127
    },
    "B 3000纳+2000中证红利": {
      "ndx": 640088.4344763863,
      "hs300": 0.0,
      "div": 348177.2235411557,
      "bond": 279465.83966253244
    },
    "C 3000纳+2000沪深300": {
      "ndx": 640502.6556249158,
      "hs300": 358423.53649501206,
      "div": 0.0,
      "bond": 279569.39925482357
    },
    "D 2000纳+3000沪深300": {
      "ndx": 428965.955502684,
      "hs300": 535746.3028218244,
      "div": 0.0,
      "bond": 279730.82943958434
    },
    "E 2000纳+2000红利+1000沪深300 ⭐": {
      "ndx": 422367.74910896143,
      "hs300": 180507.6692564843,
      "div": 349216.1912526154,
      "bond": 279163.9974280004
    }
  },
  "retirement": {
    "A 5000全纳指": {
      "success": 83.1,
      "p10": 37846985.15253397,
      "p25": 127422423.83839363,
      "p50": 502844031.92481667,
      "p75": 1913827800.0905204,
      "p90": 5997028501.858296,
      "mean_bk_age": 119.30453648915189
    },
    "B 3000纳+2000中证红利": {
      "success": 85.02,
      "p10": 31884993.126999725,
      "p25": 95855212.22583544,
      "p50": 333521942.76492786,
      "p75": 1168821920.546125,
      "p90": 3742732192.4309354,
      "mean_bk_age": 126.22018246550955
    },
    "C 3000纳+2000沪深300": {
      "success": 87.58,
      "p10": 35371757.18876701,
      "p25": 114151050.46731226,
      "p50": 393472716.41247493,
      "p75": 1335340252.1428542,
      "p90": 4206018621.893099,
      "mean_bk_age": 126.15955448201827
    },
    "D 2000纳+3000沪深300": {
      "success": 84.54,
      "p10": 30017951.280826025,
      "p25": 96623692.42034364,
      "p50": 321835154.81226176,
      "p75": 974666229.6425519,
      "p90": 2761128309.344157,
      "mean_bk_age": 125.33203967227251
    },
    "E 2000纳+2000红利+1000沪深300 ⭐": {
      "success": 89.2,
      "p10": 31563124.557476126,
      "p25": 90032331.70969719,
      "p50": 271580271.6937187,
      "p75": 871259007.2623328,
      "p90": 2546784397.34225,
      "mean_bk_age": 127.99413580246916
    }
  },
  "cashflow_table": {
    "50": {
      "cost": 7000.0,
      "insurance": 5700,
      "pension": 0,
      "gap": 1300.0
    },
    "55": {
      "cost": 7919.857490234371,
      "insurance": 5700,
      "pension": 0,
      "gap": 2219.8574902343707
    },
    "60": {
      "cost": 8960.591809374497,
      "insurance": 5700,
      "pension": 0,
      "gap": 3260.5918093744967
    },
    "62": {
      "cost": 9414.22176972408,
      "insurance": 5700,
      "pension": 0,
      "gap": 3714.2217697240794
    },
    "63": {
      "cost": 9649.57731396718,
      "insurance": 5700,
      "pension": 0,
      "gap": 3949.57731396718
    },
    "65": {
      "cost": 10138.087165486768,
      "insurance": 5700,
      "pension": 0,
      "gap": 4438.087165486768
    },
    "70": {
      "cost": 11470.31508203276,
      "insurance": 5700,
      "pension": 0,
      "gap": 5770.315082032759
    },
    "80": {
      "cost": 14682.973053572501,
      "insurance": 5700,
      "pension": 0,
      "gap": 8982.973053572501
    },
    "90": {
      "cost": 18795.44686872974,
      "insurance": 5700,
      "pension": 0,
      "gap": 13095.446868729741
    },
    "100": {
      "cost": 24059.761037924753,
      "insurance": 5700,
      "pension": 0,
      "gap": 18359.761037924753
    },
    "120": {
      "cost": 39424.71998620178,
      "insurance": 5700,
      "pension": 0,
      "gap": 33724.71998620178
    },
    "150": {
      "cost": 82696.01445743458,
      "insurance": 5700,
      "pension": 0,
      "gap": 76996.01445743458
    }
  }
}