{
  "input": {
    "currency": "USD",
    "mode": "projection",
    "principal": 10000,
    "months": 12,
    "monthlyContribution": 0,
    "monthlyIncomeTarget": 1000,
    "dividendYield": 4,
    "dividendGrowth": 0,
    "priceGrowth": 0,
    "taxRate": 0,
    "reinvest": true
  },
  "result": {
    "value": 10407.42,
    "summary": "Dividend illustration using your yield, growth, tax and reinvestment assumptions.",
    "metrics": {
      "requiredPrincipal": 300000,
      "balance": 10407.42,
      "cashDividends": 0,
      "totalDividends": 407.42,
      "taxes": 0,
      "contributions": 0,
      "projectedMonthlyIncome": 34.69
    },
    "rows": [
      {
        "month": 1,
        "balance": 10033.33,
        "netDividend": 33.33,
        "cashDividends": 0
      },
      {
        "month": 2,
        "balance": 10066.78,
        "netDividend": 33.44,
        "cashDividends": 0
      },
      {
        "month": 3,
        "balance": 10100.33,
        "netDividend": 33.56,
        "cashDividends": 0
      },
      {
        "month": 4,
        "balance": 10134,
        "netDividend": 33.67,
        "cashDividends": 0
      },
      {
        "month": 5,
        "balance": 10167.78,
        "netDividend": 33.78,
        "cashDividends": 0
      },
      {
        "month": 6,
        "balance": 10201.67,
        "netDividend": 33.89,
        "cashDividends": 0
      },
      {
        "month": 7,
        "balance": 10235.68,
        "netDividend": 34.01,
        "cashDividends": 0
      },
      {
        "month": 8,
        "balance": 10269.8,
        "netDividend": 34.12,
        "cashDividends": 0
      },
      {
        "month": 9,
        "balance": 10304.03,
        "netDividend": 34.23,
        "cashDividends": 0
      },
      {
        "month": 10,
        "balance": 10338.38,
        "netDividend": 34.35,
        "cashDividends": 0
      },
      {
        "month": 11,
        "balance": 10372.84,
        "netDividend": 34.46,
        "cashDividends": 0
      },
      {
        "month": 12,
        "balance": 10407.42,
        "netDividend": 34.58,
        "cashDividends": 0
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}